☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
New Mexico
|
|
85-0242376
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
1200 Trinity Drive
Los Alamos, New Mexico
|
|
87544
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☐ (do not check if a smaller reporting company)
|
Smaller reporting company ☒
|
Emerging growth company ☐
|
PART I – FINANCIAL INFORMATION
|
|
Item 1. Financial Statements and Supplementary Data
|
1
|
Item 2. Management's Discussions and Analysis of Financial Condition and Results of Operations
|
22
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
32
|
Item 4. Controls and Procedures
|
32
|
PART II – OTHER INFORMATION
|
|
Item 1. Legal Proceedings
|
33
|
Item 1A. Risk Factors
|
33
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
33
|
Item 3. Defaults Upon Senior Securities
|
33
|
Item 4. Mine Safety Disclosures
|
33
|
Item 5. Other Information
|
33
|
Item 6. Exhibits
|
34
|
Signatures
|
35
|
(In thousands, except share and per share data)
|
||||||||
|
March 31, 2018
(Unaudited)
|
December 31, 2017
|
||||||
ASSETS
|
||||||||
Cash and due from banks
|
$
|
10,003
|
$
|
12,893
|
||||
Interest-bearing deposits with banks
|
9,517
|
22,541
|
||||||
Cash and cash equivalents
|
19,520
|
35,434
|
||||||
Investment securities available for sale, at fair value
|
470,910
|
468,733
|
||||||
Investment securities held to maturity, at amortized cost (fair value of $7,312 and $7,369 as of March 31, 2018 and December 31, 2017, respectively)
|
7,824
|
7,854
|
||||||
Non-marketable equity securities
|
4,471
|
3,617
|
||||||
Loans (net of allowance for loan losses of $11,238 and $13,803 as of March 31, 2018 and December 31, 2017, respectively)
|
694,108
|
686,341
|
||||||
Mortgage servicing rights ("MSRs"), net
|
-
|
-
|
||||||
Bank owned life insurance ("BOLI")
|
25,874
|
25,656
|
||||||
Premises and equipment, net
|
28,336
|
28,542
|
||||||
Other real estate owned ("OREO"), net
|
6,449
|
6,432
|
||||||
Deferred tax assets
|
12,008
|
10,143
|
||||||
Other assets
|
13,567
|
14,781
|
||||||
Total assets
|
$
|
1,283,067
|
$
|
1,287,533
|
||||
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Liabilities
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
|
$
|
163,134
|
$
|
161,677
|
||||
Interest-bearing
|
980,960
|
965,670
|
||||||
Total deposits
|
1,144,094
|
1,127,347
|
||||||
Long-term borrowings
|
2,300
|
2,300
|
||||||
Junior subordinated debt
|
26,764
|
36,941
|
||||||
Other liabilities
|
8,414
|
15,399
|
||||||
Total liabilities
|
1,181,572
|
1,181,987
|
||||||
|
||||||||
Stock owned by Employee Stock Ownership Plan ("ESOP") participants; 831,645 shares and 831,645 shares as of March 31, 2018 and December 31, 2017, respectively, at fair value
|
$
|
5,961
|
$
|
5,961
|
||||
|
||||||||
Commitments and contingencies (Note 13)
|
||||||||
|
||||||||
Shareholders' equity
|
||||||||
Common stock, voting, no par; 20,000,000 shares authorized; 11,631,064 shares and 11,364,862 shares issued and outstanding as of March 31, 2018 and December 31, 2017, respectively
|
11,631
|
11,365
|
||||||
Common stock, non-voting, no par; 20,000,000 shares authorized; 8,044,292 shares and 8,286,200 shares issued and outstanding as of March 31, 2018 and December 31, 2017, respectively
|
8,044
|
8,286
|
||||||
Additional paid-in capital
|
35,332
|
35,071
|
||||||
Retained earnings
|
56,279
|
54,587
|
||||||
Accumulated other comprehensive loss
|
(9,791
|
)
|
(3,763
|
)
|
||||
Common stock related to ESOP
|
(5,961
|
)
|
(5,961
|
)
|
||||
Total shareholders' equity
|
95,534
|
99,585
|
||||||
Total liabilities and shareholders' equity
|
$
|
1,283,067
|
$
|
1,287,533
|
(In thousands, except per share data)
|
Three Months Ended March 31,
|
|||||||
2018
|
2017
|
|||||||
Interest income:
|
||||||||
Loans, including fees
|
$
|
8,079
|
$
|
9,307
|
||||
Interest and dividends on investment securities:
|
||||||||
Taxable
|
1,582
|
1,672
|
||||||
Nontaxable
|
1,038
|
246
|
||||||
Other interest income
|
113
|
161
|
||||||
Total interest income
|
10,812
|
11,386
|
||||||
|
||||||||
Interest expense:
|
||||||||
Deposits
|
412
|
459
|
||||||
Borrowings
|
53
|
36
|
||||||
Junior subordinated debt
|
787
|
720
|
||||||
Total interest expense
|
1,252
|
1,215
|
||||||
Net interest income
|
9,560
|
10,171
|
||||||
Provision for loan losses
|
220
|
30
|
||||||
Net interest income after provision for loan losses
|
9,340
|
10,141
|
||||||
|
||||||||
Noninterest income:
|
||||||||
Mortgage loan servicing fees
|
(2
|
)
|
486
|
|||||
Trust and investment services fees
|
797
|
651
|
||||||
Service charges on deposits
|
254
|
295
|
||||||
Net gain on sale of OREO
|
41
|
328
|
||||||
BOLI income
|
218
|
91
|
||||||
Mortgage referral fee income
|
245
|
327
|
||||||
Interchange fees
|
496
|
630
|
||||||
Other fees
|
303
|
288
|
||||||
Other noninterest income
|
6
|
(21
|
)
|
|||||
Total noninterest income
|
2,358
|
3,075
|
||||||
|
||||||||
Noninterest expenses:
|
||||||||
Salaries and employee benefits
|
5,551
|
6,037
|
||||||
Occupancy
|
590
|
491
|
||||||
Data processing
|
1,029
|
1,374
|
||||||
Legal, professional, and accounting fees
|
525
|
2,212
|
||||||
Change in value of MSRs
|
-
|
238
|
||||||
Other noninterest expense
|
2,118
|
3,564
|
||||||
Total noninterest expenses
|
9,813
|
13,916
|
||||||
Income (loss) before provision (benefit) for income taxes
|
1,885
|
(700
|
)
|
|||||
Provision (benefit) for income taxes
|
193
|
(214
|
)
|
|||||
Net income (loss)
|
1,692
|
(486
|
)
|
|||||
Dividends and discount accretion on preferred shares
|
-
|
770
|
||||||
Net income (loss) available to common shareholders
|
$
|
1,692
|
$
|
(1,256
|
)
|
|||
Basic earnings (loss) per common share
|
$
|
0.09
|
$
|
(0.10
|
)
|
|||
Diluted earnings (loss) per common share
|
$
|
0.09
|
$
|
(0.10
|
)
|
|
Three Months Ended March 31,
|
|||||||
|
2018
|
2017
|
||||||
|
||||||||
Net income (loss)
|
$
|
1,692
|
$
|
(486
|
)
|
|||
Other comprehensive income (loss):
|
||||||||
Unrealized (losses) gains on securities available for sale
|
(8,108
|
)
|
630
|
|||||
Securities losses (gains) reclassified into earnings
|
-
|
-
|
||||||
Related income tax benefit (expense)
|
2,080
|
(249
|
)
|
|||||
Other comprehensive (loss) income
|
(6,028
|
)
|
381
|
|||||
Total comprehensive loss
|
$
|
(4,336
|
)
|
$
|
(105
|
)
|
Common stock
|
||||||||||||||||||||||||||||||||||||
(In thousands, except per share data)
|
Issued
|
Held in treasury, at cost
|
Non-voting issued
|
Preferred stock
|
Additional paid-in capital
|
Retained earnings
|
Accumulated other comprehensive income (loss)
|
Common Stock Related to ESOP
|
Total shareholders' equity
|
|||||||||||||||||||||||||||
Balance, December 31, 2016
|
$
|
9,509
|
$
|
-
|
$
|
-
|
$
|
74,007
|
$
|
(1,373
|
)
|
$
|
60,651
|
$
|
(5,495
|
)
|
$
|
(3,192
|
)
|
$
|
134,107
|
|||||||||||||||
Net income
|
(486
|
)
|
(486
|
)
|
||||||||||||||||||||||||||||||||
Other comprehensive income
|
381
|
381
|
||||||||||||||||||||||||||||||||||
Redemption of Series A preferred shares
|
(35,539
|
)
|
(35,539
|
)
|
||||||||||||||||||||||||||||||||
Redemption of Series B preferred shares
|
(1,777
|
)
|
(1,777
|
)
|
||||||||||||||||||||||||||||||||
Dividends declared on preferred shares
|
(372
|
)
|
(372
|
)
|
||||||||||||||||||||||||||||||||
Series C preferred shares converted to non-voting common stock
|
8,286
|
(37,089
|
)
|
28,803
|
-
|
|||||||||||||||||||||||||||||||
Common stock issued for board compensation
|
34
|
124
|
158
|
|||||||||||||||||||||||||||||||||
Amortization of preferred stock issuance costs
|
398
|
(398
|
)
|
-
|
||||||||||||||||||||||||||||||||
RSUs compensation expense
|
15
|
15
|
||||||||||||||||||||||||||||||||||
Balance, March 31, 2017
|
$
|
9,543
|
$
|
-
|
$
|
8,286
|
$
|
-
|
$
|
27,569
|
$
|
59,395
|
$
|
(5,114
|
)
|
$
|
(3,192
|
)
|
$
|
96,487
|
Common stock
|
||||||||||||||||||||||||||||||||||||
(In thousands, except per share data)
|
Voting Issued
|
Held in treasury, at cost
|
Non-voting issued
|
Preferred stock
|
Additional paid-in capital
|
Retained earnings
|
Accumulated other comprehensive income (loss)
|
Common Stock Related to ESOP
|
Total shareholders' equity
|
|||||||||||||||||||||||||||
Balance, December 31, 2017
|
$
|
11,365
|
$
|
-
|
$
|
8,286
|
$
|
-
|
$
|
35,071
|
$
|
54,587
|
$
|
(3,763
|
)
|
$
|
(5,961
|
)
|
$
|
99,585
|
||||||||||||||||
Net income
|
1,692
|
1,692
|
||||||||||||||||||||||||||||||||||
Other comprehensive loss
|
(6,028
|
)
|
(6,028
|
)
|
||||||||||||||||||||||||||||||||
Rights offering costs
|
(2
|
)
|
(2
|
)
|
||||||||||||||||||||||||||||||||
Common stock issued to board
|
10
|
60
|
70
|
|||||||||||||||||||||||||||||||||
Q1 RSU compensation expense
|
217
|
217
|
||||||||||||||||||||||||||||||||||
Common stock issued for vested RSUs
|
14
|
(14
|
)
|
-
|
||||||||||||||||||||||||||||||||
Conversion from non-voting to voting common stock
|
242
|
(242
|
)
|
-
|
||||||||||||||||||||||||||||||||
Balance, March 31, 2018
|
$
|
11,631
|
$
|
-
|
$
|
8,044
|
$
|
-
|
$
|
35,332
|
$
|
56,279
|
$
|
(9,791
|
)
|
$
|
(5,961
|
)
|
$
|
95,534
|
|
Three Months Ended
March 31,
|
|||||||
|
2018
|
2017
|
||||||
Cash Flows From Operating Activities
|
(Dollars in thousands)
|
|||||||
Net income (loss)
|
$
|
1,692
|
(486
|
)
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
2,062
|
1,904
|
||||||
Provision for loan losses
|
220
|
30
|
||||||
Gains and write-downs on OREO, net
|
(21
|
)
|
(321
|
)
|
||||
Loss on disposal of premises and equipment
|
2
|
-
|
||||||
Decrease in deferred income tax assets
|
215
|
(739
|
)
|
|||||
Change in escrow liabilities
|
(5,209
|
)
|
2,158
|
|||||
Change in value of MSRs
|
-
|
238
|
||||||
BOLI Income
|
(218
|
)
|
(91
|
)
|
||||
Compensation expense recognized for restricted stock units
|
217
|
16
|
||||||
Decrease in accrued interest payable on sub debt
|
-
|
(9,676
|
)
|
|||||
Changes in operating assets and liabilities:
|
||||||||
Other Assets
|
1,185
|
482
|
||||||
Other Liabilities
|
(1,775
|
)
|
(872
|
)
|
||||
Net cash provided by operating activities before origination and gross sales of loans held for sale
|
(1,630
|
)
|
(7,357
|
)
|
||||
Net cash used in operating activities
|
$
|
(1,630
|
)
|
(7,357
|
)
|
|
Three Months Ended
March 31,
|
|||||||
|
2018
|
2017
|
||||||
Cash Flows From Investing Activities
|
(Dollars in thousands)
|
|||||||
Proceeds from maturities and paydowns of investment securities, available for sale
|
$
|
9,905
|
$
|
14,264
|
||||
Purchase of investment securities, available for sale
|
(21,824
|
)
|
(26,823
|
)
|
||||
Proceeds from maturities and paydowns of investment securities, held to maturity
|
26
|
822
|
||||||
Proceeds from sale of other real estate owned
|
509
|
1,117
|
||||||
Purchase of investment securities, other
|
(857
|
)
|
-
|
|||||
Loans paid down (funded), net
|
(8,424
|
)
|
6,615
|
|||||
Purchases of premises and equipment
|
(122
|
)
|
(390
|
)
|
||||
Net cash provided by (used in) investing activities
|
(20,787
|
)
|
(4,395
|
)
|
||||
Cash Flows From Financing Activities
|
||||||||
Net increase in demand deposits, NOW accounts and savings accounts
|
26,268
|
9,614
|
||||||
Net decrease in time deposits
|
(9,523
|
)
|
(20,377
|
)
|
||||
Partial repayment of subordinated debt
|
(10,310
|
)
|
-
|
|||||
Redemption of preferred stock
|
-
|
(37,316
|
)
|
|||||
Issuance of common stock for stock option plan
|
68
|
158
|
||||||
Decrease in dividends payable on preferred stock
|
-
|
(12,965
|
)
|
|||||
Net cash provided by (used in) financing activities
|
6,503
|
(60,886
|
)
|
|||||
Net decrease in cash and cash equivalents
|
(15,914
|
)
|
(72,638
|
)
|
||||
Cash and cash equivalents:
|
||||||||
Beginning of period
|
35,434
|
119,335
|
||||||
End of period
|
$
|
19,520
|
$
|
46,697
|
||||
Supplemental Disclosures of Cash Flow Information
|
||||||||
Cash payments for:
|
||||||||
Interest
|
$
|
1,601
|
$
|
10,928
|
||||
Non-cash investing and financing activities:
|
||||||||
Transfers from loans to other real estate owned
|
473
|
433
|
||||||
Transfer from venture capital to loans
|
-
|
150
|
||||||
Conversion of Series C preferred stock to non-voting common stock
|
-
|
37,089
|
||||||
Dividends declared on preferred stock
|
-
|
373
|
||||||
Conversion of non-voting common stock to voting common stock
|
242
|
-
|
|
Three Months Ended March 31,
|
|||||||
|
2018
|
2017
|
||||||
|
(In thousands, except share and per share data)
|
|||||||
Net income (loss)
|
$
|
1,692
|
$
|
(486
|
)
|
|||
Dividends and discount accretion on preferred shares
|
-
|
770
|
||||||
Net income (loss) available to common shareholders
|
$
|
1,692
|
$
|
(1,256
|
)
|
|||
Weighted average common shares issued
|
19,665,543
|
13,017,045
|
||||||
LESS: Weighted average treasury stock shares
|
-
|
-
|
||||||
Weighted average common shares outstanding, net
|
19,665,543
|
13,017,045
|
||||||
Basic income (loss) per common share
|
$
|
0.09
|
$
|
(0.10
|
)
|
|||
Dilutive effect of stock-based compensation
|
45,133
|
-
|
||||||
Weighted average common shares outstanding including dilutive shares
|
19,710,676
|
13,017,045
|
||||||
Diluted income (loss) per common share
|
$
|
0.09
|
$
|
(0.10
|
)
|
·
|
Service charges on deposit accounts - Revenue from service charges on deposit accounts is earned through deposit-related services; as well as overdraft, non-sufficient funds, account management and other deposit related fees. Revenue is recognized either over time, corresponding with deposit accounts' monthly cycle, or at a point in time for transactional related services and fees.
|
·
|
Debit and credit card interchange fee income - Card processing fees consist of interchange fees from consumer debit and credit card networks and other card related services. Interchange fees are based on purchase transactions and other factors and are recognized as transactions occur.
|
·
|
Wealth management and investment brokerage fees - The Company earns wealth management and investment brokerage fees from its contracts with trust and brokerage customers for management of assets, and/or transactions on their accounts. These fees are primarily earned over time as the Company provides the contracted monthly or quarterly services and are generally assessed based on a tiered scale of the market value of the assets under management. Fees that are transactional based are recognized at the point in time that the transaction is executed. Other related services provided and the fees the Company earns are based on a fixed schedule and are recognized when the services are rendered.
|
·
|
Gains/Losses on sales of OREO - The Company records a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time the deed is executed. When the Company finances the sale of OREO to the buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the OREO asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer. In determining the gain or loss on the sale, the Company may adjust the transaction price and related gain (loss) on sale if a significant financing component is present.
|
·
|
Mortgage referral fees - The Company earns and records fee income from mortgage referrals to unaffiliated third parties. This fee income is earned and recognized once the referred loan is closed.
|
Securities Available for Sale:
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
March 31, 2018
|
||||||||||||||||
U.S. government sponsored agencies
|
$
|
69,310
|
$
|
-
|
$
|
(1,633
|
)
|
$
|
67,677
|
|||||||
State and political subdivisions
|
163,991
|
177
|
(3,690
|
)
|
160,478
|
|||||||||||
Residential mortgage backed securities
|
120,195
|
2
|
(2,086
|
)
|
118,111
|
|||||||||||
Residential collateralized mortgage obligations
|
18,294
|
50
|
(180
|
)
|
18,164
|
|||||||||||
Commercial mortgage backed securities
|
110,244
|
-
|
(4,303
|
)
|
105,941
|
|||||||||||
SBA pools
|
554
|
-
|
(15
|
)
|
539
|
|||||||||||
Totals
|
$
|
482,588
|
$
|
229
|
$
|
(11,907
|
)
|
$
|
470,910
|
|||||||
|
||||||||||||||||
December 31, 2017
|
||||||||||||||||
U.S. government sponsored agencies
|
$
|
69,315
|
$
|
-
|
$
|
(764
|
)
|
$
|
68,551
|
|||||||
State and political subdivisions
|
157,652
|
1,306
|
(252
|
)
|
158,706
|
|||||||||||
Residential mortgage backed securities
|
124,578
|
98
|
(1,593
|
)
|
123,083
|
|||||||||||
Residential collateralized mortgage obligations
|
9,715
|
51
|
(80
|
)
|
9,686
|
|||||||||||
Commercial mortgage backed securities
|
110,483
|
67
|
(2,388
|
)
|
108,162
|
|||||||||||
SBA pools
|
560
|
-
|
(15
|
)
|
545
|
|||||||||||
Totals
|
$
|
472,303
|
$
|
1,522
|
$
|
(5,092
|
)
|
$
|
468,733
|
Securities Held to Maturity
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
March 31, 2018
|
||||||||||||||||
SBA pools
|
$
|
7,824
|
$
|
-
|
$
|
(512
|
)
|
$
|
7,312
|
|||||||
Totals
|
$
|
7,824
|
$
|
-
|
$
|
(512
|
)
|
$
|
7,312
|
|||||||
|
||||||||||||||||
December 31, 2017
|
||||||||||||||||
SBA pools
|
$
|
7,854
|
$
|
-
|
$
|
(485
|
)
|
$
|
7,369
|
|||||||
Totals
|
$
|
7,854
|
$
|
-
|
$
|
(485
|
)
|
$
|
7,369
|
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Securities Available for Sale:
|
||||||||||||||||||||||||
March 31, 2018
|
||||||||||||||||||||||||
U.S. government sponsored agencies
|
$
|
48,412
|
$
|
(979
|
)
|
$
|
19,265
|
$
|
(654
|
)
|
$
|
67,677
|
$
|
(1,633
|
)
|
|||||||||
State and political subdivisions
|
115,741
|
(2,913
|
)
|
24,041
|
(777
|
)
|
139,782
|
(3,690
|
)
|
|||||||||||||||
Residential mortgage backed securities
|
37,193
|
(512
|
)
|
82,865
|
(1,574
|
)
|
120,058
|
(2,086
|
)
|
|||||||||||||||
Residential collateralized mortgage obligations
|
12,521
|
(156
|
)
|
4,271
|
(24
|
)
|
16,792
|
(180
|
)
|
|||||||||||||||
Commercial mortgage backed securities
|
24,331
|
(536
|
)
|
79,377
|
(3,767
|
)
|
103,708
|
(4,303
|
)
|
|||||||||||||||
SBA pools
|
-
|
-
|
539
|
(15
|
)
|
539
|
(15
|
)
|
||||||||||||||||
Totals
|
$
|
238,198
|
$
|
(5,096
|
)
|
$
|
210,358
|
$
|
(6,811
|
)
|
$
|
448,556
|
$
|
(11,907
|
)
|
|||||||||
|
||||||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||||||
U.S. government sponsored agencies
|
$
|
49,070
|
$
|
(331
|
)
|
$
|
19,481
|
$
|
(433
|
)
|
$
|
68,551
|
$
|
(764
|
)
|
|||||||||
State and political subdivisions
|
23,217
|
(95
|
)
|
24,774
|
(157
|
)
|
47,991
|
(252
|
)
|
|||||||||||||||
Residential mortgage backed securities
|
18,771
|
(199
|
)
|
88,100
|
(1,394
|
)
|
106,871
|
(1,593
|
)
|
|||||||||||||||
Residential collateralized mortgage obligations
|
4,761
|
(67
|
)
|
3,502
|
(13
|
)
|
8,263
|
(80
|
)
|
|||||||||||||||
Commercial mortgage backed securities
|
6,961
|
(94
|
)
|
81,042
|
(2,294
|
)
|
88,003
|
(2,388
|
)
|
|||||||||||||||
SBA pools
|
-
|
-
|
545
|
(15
|
)
|
545
|
(15
|
)
|
||||||||||||||||
Totals
|
$
|
102,780
|
$
|
(786
|
)
|
$
|
217,444
|
$
|
(4,306
|
)
|
$
|
320,224
|
$
|
(5,092
|
)
|
|||||||||
|
||||||||||||||||||||||||
Securities Held to Maturity:
|
||||||||||||||||||||||||
March 31, 2018
|
||||||||||||||||||||||||
SBA pools
|
$
|
-
|
$
|
-
|
$
|
7,312
|
$
|
(512
|
)
|
$
|
7,312
|
$
|
(512
|
)
|
||||||||||
Totals
|
$
|
-
|
$
|
-
|
$
|
7,312
|
$
|
(512
|
)
|
$
|
7,312
|
$
|
(512
|
)
|
||||||||||
|
||||||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||||||
SBA pools
|
$
|
-
|
$
|
-
|
$
|
7,369
|
$
|
(485
|
)
|
$
|
7,369
|
$
|
(485
|
)
|
||||||||||
Totals
|
$
|
-
|
$
|
-
|
$
|
7,369
|
$
|
(485
|
)
|
$
|
7,369
|
$
|
(485
|
)
|
|
Available for Sale
|
Held to Maturity
|
||||||||||||||
|
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
One year or less
|
$
|
201
|
$
|
200
|
$
|
-
|
$
|
-
|
||||||||
One to five years
|
65,540
|
64,008
|
-
|
-
|
||||||||||||
Five to ten years
|
6,578
|
6,487
|
-
|
-
|
||||||||||||
Over ten years
|
161,536
|
157,999
|
7,824
|
7,312
|
||||||||||||
Subtotal
|
233,855
|
228,694
|
7,824
|
7,312
|
||||||||||||
Residential mortgage backed security
|
120,195
|
118,111
|
-
|
-
|
||||||||||||
Residential collateralized mortgage obligation
|
18,294
|
18,164
|
-
|
-
|
||||||||||||
Commercial mortgage backed security
|
110,244
|
105,941
|
||||||||||||||
Total
|
$
|
482,588
|
$
|
470,910
|
$
|
7,824
|
$
|
7,312
|
|
March 31, 2018
|
December 31, 2017
|
||||||
|
(In thousands)
|
|||||||
Commercial
|
$
|
67,557
|
$
|
61,388
|
||||
Commercial real estate
|
384,247
|
378,802
|
||||||
Residential real estate
|
169,559
|
178,296
|
||||||
Construction real estate
|
68,002
|
63,569
|
||||||
Installment and other
|
16,794
|
18,952
|
||||||
Total loans
|
706,159
|
701,007
|
||||||
Unearned income
|
(813
|
)
|
(863
|
)
|
||||
Gross loans
|
705,346
|
700,144
|
||||||
Allowance for loan losses
|
(11,238
|
)
|
(13,803
|
)
|
||||
Net loans
|
$
|
694,108
|
$
|
686,341
|
|
Current
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
Loans past
due 90 days
or more
|
Total Past
Due
|
Total
|
||||||||||||||||||
March 31, 2018
|
(In thousands)
|
|||||||||||||||||||||||
Commercial
|
$
|
67,214
|
$
|
318
|
$
|
25
|
$
|
-
|
$
|
343
|
$
|
67,557
|
||||||||||||
Commercial real estate
|
380,993
|
1,292
|
-
|
1,962
|
3,254
|
384,247
|
||||||||||||||||||
Residential real estate
|
166,462
|
1,314
|
387
|
1,396
|
3,097
|
169,559
|
||||||||||||||||||
Construction real estate
|
64,114
|
338
|
-
|
3,550
|
3,888
|
68,002
|
||||||||||||||||||
Installment and other
|
16,673
|
29
|
-
|
92
|
121
|
16,794
|
||||||||||||||||||
Total loans
|
$
|
695,456
|
$
|
3,291
|
$
|
412
|
$
|
7,000
|
$
|
10,703
|
$
|
706,159
|
||||||||||||
|
||||||||||||||||||||||||
Nonaccrual loan classification, included above
|
$
|
4,729
|
$
|
484
|
$
|
412
|
$
|
7,000
|
$
|
7,896
|
$
|
12,625
|
||||||||||||
|
||||||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||||||
Commercial
|
$
|
59,703
|
$
|
173
|
$
|
1,475
|
$
|
37
|
$
|
1,685
|
$
|
61,388
|
||||||||||||
Commercial real estate
|
371,640
|
5,490
|
-
|
1,672
|
7,162
|
378,802
|
||||||||||||||||||
Residential real estate
|
174,388
|
1,899
|
-
|
2,009
|
3,908
|
178,296
|
||||||||||||||||||
Construction real estate
|
59,291
|
423
|
74
|
3,781
|
4,278
|
63,569
|
||||||||||||||||||
Installment and other
|
18,705
|
80
|
81
|
86
|
247
|
18,952
|
||||||||||||||||||
Total loans
|
$
|
683,727
|
$
|
8,065
|
$
|
1,630
|
$
|
7,585
|
$
|
17,280
|
$
|
701,007
|
||||||||||||
|
||||||||||||||||||||||||
Nonaccrual loan classification, included above
|
$
|
3,858
|
$
|
5,859
|
$
|
38
|
$
|
7,585
|
$
|
13,482
|
$
|
17,340
|
|
March 31, 2018
|
December 31, 2017
|
||||||||||||||
|
Nonaccrual
|
Loans past
due 90 days
or more and
still accruing
interest
|
Nonaccrual
|
Loans past
due 90 days
or more and
still accruing
interest
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
Commercial
|
$
|
58
|
$
|
-
|
$
|
102
|
$
|
-
|
||||||||
Commercial real estate
|
5,056
|
-
|
8,617
|
-
|
||||||||||||
Residential real estate
|
3,774
|
-
|
4,599
|
-
|
||||||||||||
Construction real estate
|
3,645
|
-
|
3,911
|
-
|
||||||||||||
Installment and other
|
92
|
-
|
111
|
-
|
||||||||||||
Total
|
$
|
12,625
|
$
|
-
|
$
|
17,340
|
$
|
-
|
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
March 31, 2018
|
(In thousands)
|
|||||||||||||||||||
Commercial
|
$
|
64,757
|
$
|
225
|
$
|
2,575
|
$
|
-
|
$
|
67,557
|
||||||||||
Commercial real estate
|
369,163
|
4,507
|
10,577
|
-
|
384,247
|
|||||||||||||||
Residential real estate
|
164,280
|
-
|
5,279
|
-
|
169,559
|
|||||||||||||||
Construction real estate
|
61,717
|
898
|
5,387
|
-
|
68,002
|
|||||||||||||||
Installment and other
|
16,386
|
-
|
408
|
-
|
16,794
|
|||||||||||||||
Total
|
$
|
676,303
|
$
|
5,630
|
$
|
24,226
|
$
|
-
|
$
|
706,159
|
||||||||||
|
||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||
Commercial
|
$
|
58,769
|
$
|
2
|
$
|
2,617
|
$
|
-
|
$
|
61,388
|
||||||||||
Commercial real estate
|
359,768
|
4,762
|
14,272
|
-
|
378,802
|
|||||||||||||||
Residential real estate
|
172,101
|
-
|
6,195
|
-
|
178,296
|
|||||||||||||||
Construction real estate
|
56,661
|
917
|
5,991
|
-
|
63,569
|
|||||||||||||||
Installment and other
|
18,523
|
-
|
429
|
-
|
18,952
|
|||||||||||||||
Total
|
$
|
665,822
|
$
|
5,681
|
$
|
29,504
|
$
|
-
|
$
|
701,007
|
|
Pass
|
Special Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
March 31, 2018
|
(In thousands)
|
|||||||||||||||||||
Current
|
$
|
673,557
|
$
|
5,630
|
$
|
16,269
|
$
|
-
|
$
|
695,456
|
||||||||||
Past due 30-59 days
|
2,746
|
-
|
545
|
-
|
3,291
|
|||||||||||||||
Past due 60-89 days
|
-
|
-
|
412
|
-
|
412
|
|||||||||||||||
Past due 90 days or more
|
-
|
-
|
7,000
|
-
|
7,000
|
|||||||||||||||
Total
|
$
|
676,303
|
$
|
5,630
|
$
|
24,226
|
$
|
-
|
$
|
706,159
|
||||||||||
|
||||||||||||||||||||
December 31, 2017
|
(In thousands)
|
|||||||||||||||||||
Current
|
$
|
662,445
|
$
|
5,681
|
$
|
15,601
|
$
|
-
|
$
|
683,727
|
||||||||||
Past due 30-59 days
|
1,785
|
-
|
6,280
|
-
|
8,065
|
|||||||||||||||
Past due 60-89 days
|
1,592
|
-
|
38
|
-
|
1,630
|
|||||||||||||||
Past due 90 days or more
|
-
|
-
|
7,585
|
-
|
7,585
|
|||||||||||||||
Total
|
$
|
665,822
|
$
|
5,681
|
$
|
29,504
|
$
|
-
|
$
|
701,007
|
|
March 31, 2018
|
December 31, 2017
|
||||||||||||||||||||||
|
Unpaid
Principal
Balance
|
Recorded
Investment
|
Allowance
for Loan
Losses
Allocated
|
Unpaid
Principal
Balance
|
Recorded
Investment
|
Allowance
for Loan
Losses
Allocated
|
||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||||||
Commercial
|
$
|
99
|
$
|
96
|
$
|
184
|
$
|
182
|
||||||||||||||||
Commercial real estate
|
8,014
|
5,056
|
4,294
|
4,154
|
||||||||||||||||||||
Residential real estate
|
5,809
|
5,012
|
6,585
|
5,808
|
||||||||||||||||||||
Construction real estate
|
6,804
|
5,429
|
7,471
|
6,049
|
||||||||||||||||||||
Installment and other
|
309
|
308
|
349
|
348
|
||||||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||||||
Commercial
|
13,267
|
13,266
|
$
|
243
|
13,361
|
13,359
|
$
|
211
|
||||||||||||||||
Commercial real estate
|
6,474
|
6,474
|
1,199
|
10,987
|
10,987
|
3,735
|
||||||||||||||||||
Residential real estate
|
6,641
|
6,641
|
857
|
6,774
|
6,774
|
943
|
||||||||||||||||||
Construction real estate
|
3,206
|
3,206
|
227
|
3,244
|
3,244
|
231
|
||||||||||||||||||
Installment and other
|
243
|
243
|
37
|
236
|
236
|
32
|
||||||||||||||||||
Total
|
$
|
50,866
|
$
|
45,731
|
$
|
2,563
|
$
|
53,485
|
$
|
51,141
|
$
|
5,152
|
|
Three Months Ended
|
|||||||||||||||
|
March 31, 2018
|
March 31, 2017
|
||||||||||||||
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
With no related allowance recorded:
|
||||||||||||||||
Commercial
|
$
|
139
|
$
|
1
|
$
|
1,989
|
$
|
14
|
||||||||
Commercial real estate
|
4,605
|
-
|
5,035
|
10
|
||||||||||||
Residential real estate
|
5,410
|
15
|
4,459
|
22
|
||||||||||||
Construction real estate
|
5,739
|
22
|
6,982
|
88
|
||||||||||||
Installment and other
|
328
|
3
|
308
|
3
|
||||||||||||
With an allowance recorded:
|
||||||||||||||||
Commercial
|
13,313
|
187
|
13,935
|
186
|
||||||||||||
Commercial real estate
|
8,730
|
70
|
6,353
|
67
|
||||||||||||
Residential real estate
|
6,708
|
75
|
8,343
|
81
|
||||||||||||
Construction real estate
|
3,225
|
42
|
4,209
|
40
|
||||||||||||
Installment and other
|
239
|
2
|
405
|
3
|
||||||||||||
Total
|
$
|
48,436
|
$
|
417
|
$
|
52,018
|
$
|
514
|
|
Commercial
|
Commercial real estate
|
Residential real estate
|
Construction real estate
|
Installment and other
|
Unallocated
|
Total
|
|||||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||||||
Three Months Ended March 31, 2018:
|
||||||||||||||||||||||||||||
Beginning balance
|
$
|
536
|
$
|
8,573
|
$
|
2,843
|
$
|
1,030
|
$
|
315
|
$
|
506
|
$
|
13,803
|
||||||||||||||
Provision (benefit) for loan losses
|
46
|
1,046
|
(323
|
)
|
(53
|
)
|
(95
|
)
|
(401
|
)
|
220
|
|||||||||||||||||
Charge-offs
|
(9
|
)
|
(2,736
|
)
|
(105
|
)
|
(112
|
)
|
(28
|
)
|
-
|
(2,990
|
)
|
|||||||||||||||
Recoveries
|
24
|
22
|
47
|
49
|
63
|
-
|
205
|
|||||||||||||||||||||
Net charge-offs
|
15
|
(2,714
|
)
|
(58
|
)
|
(63
|
)
|
35
|
-
|
(2,785
|
)
|
|||||||||||||||||
Ending balance
|
$
|
597
|
$
|
6,905
|
$
|
2,462
|
$
|
914
|
$
|
255
|
$
|
105
|
$
|
11,238
|
||||||||||||||
|
||||||||||||||||||||||||||||
Three Months Ended March 31, 2017:
|
||||||||||||||||||||||||||||
Beginning balance
|
$
|
1,449
|
$
|
6,472
|
$
|
4,524
|
$
|
1,119
|
$
|
715
|
$
|
73
|
$
|
14,352
|
||||||||||||||
Provision (benefit) for loan losses
|
320
|
13
|
(209
|
)
|
(27
|
)
|
4
|
(71
|
)
|
30
|
||||||||||||||||||
Charge-offs
|
(186
|
)
|
-
|
(244
|
)
|
(16
|
)
|
(137
|
)
|
-
|
(583
|
)
|
||||||||||||||||
Recoveries
|
173
|
88
|
55
|
10
|
62
|
-
|
388
|
|||||||||||||||||||||
Net charge-offs
|
(13
|
)
|
88
|
(189
|
)
|
(6
|
)
|
(75
|
)
|
-
|
(195
|
)
|
||||||||||||||||
Ending balance
|
$
|
1,756
|
$
|
6,573
|
$
|
4,126
|
$
|
1,086
|
$
|
644
|
$
|
2
|
$
|
14,187
|
||||||||||||||
|
|
Commercial
|
Commercial real estate
|
Residential real estate
|
Construction real estate
|
Installment and other
|
Unallocated
|
Total
|
|||||||||||||||||||||
March 31, 2018
|
(In thousands)
|
|||||||||||||||||||||||||||
Allowance for loan losses allocated to:
|
||||||||||||||||||||||||||||
Loans individually evaluated for impairment
|
$
|
243
|
$
|
1,199
|
$
|
857
|
$
|
227
|
$
|
37
|
$
|
-
|
$
|
2,563
|
||||||||||||||
Loans collectively evaluated for impairment
|
354
|
5,706
|
1,605
|
687
|
218
|
105
|
8,675
|
|||||||||||||||||||||
Ending balance
|
$
|
597
|
$
|
6,905
|
$
|
2,462
|
$
|
914
|
$
|
255
|
$
|
105
|
$
|
11,238
|
||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
13,362
|
$
|
11,530
|
$
|
11,653
|
$
|
8,635
|
$
|
551
|
$
|
-
|
$
|
45,731
|
||||||||||||||
Collectively evaluated for impairment
|
54,195
|
372,717
|
157,906
|
59,367
|
16,243
|
-
|
660,428
|
|||||||||||||||||||||
Total ending loans balance
|
$
|
67,557
|
$
|
384,247
|
$
|
169,559
|
$
|
68,002
|
$
|
16,794
|
$
|
-
|
$
|
706,159
|
||||||||||||||
|
||||||||||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||||||||||
Allowance for loan losses allocated to:
|
||||||||||||||||||||||||||||
Loans individually evaluated for impairment
|
$
|
211
|
$
|
3,735
|
$
|
943
|
$
|
231
|
$
|
32
|
$
|
-
|
$
|
5,152
|
||||||||||||||
Loans collectively evaluated for impairment
|
325
|
4,838
|
1,900
|
799
|
283
|
506
|
8,651
|
|||||||||||||||||||||
Ending balance
|
$
|
536
|
$
|
8,573
|
$
|
2,843
|
$
|
1,030
|
$
|
315
|
$
|
506
|
$
|
13,803
|
||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$
|
13,541
|
$
|
15,141
|
$
|
12,582
|
$
|
9,293
|
$
|
584
|
$
|
-
|
$
|
51,141
|
||||||||||||||
Collectively evaluated for impairment
|
47,847
|
363,661
|
165,714
|
54,276
|
18,368
|
-
|
649,866
|
|||||||||||||||||||||
Total ending loans balance
|
$
|
61,388
|
$
|
378,802
|
$
|
178,296
|
$
|
63,569
|
$
|
18,952
|
$
|
-
|
$
|
701,007
|
Three Months Ended March 31, 2018
|
||||||||||||||||
|
Number of
Contracts
|
Pre-
Modification
Outstanding
Recorded
Investment
|
Post-Modification Outstanding Recorded Investment
|
Specific
reserves
allocated
|
||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Commercial
|
1
|
$
|
171
|
$
|
171
|
$
|
1
|
|||||||||
Commercial real estate
|
2
|
2,356
|
2,356
|
-
|
||||||||||||
Total
|
3
|
$
|
2,527
|
$
|
2,527
|
$
|
1
|
Three Months ended March 31, 2017
|
||||||||||||||||
|
Number of Contracts
|
Pre-Modification
Outstanding
Recorded
Investment
|
Post-Modification Outstanding Recorded Investment
|
Specific
reserves
allocated
|
||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Construction real estate
|
1
|
$
|
10
|
$
|
10
|
$
|
-
|
|||||||||
Total
|
1
|
$
|
10
|
$
|
10
|
$
|
-
|
Three Months Ended March 31, 2018
|
||||||||||||
|
Number of
Contracts
|
Pre-
Modification
Outstanding
Recorded
Investment
|
Specific
reserves
allocated
|
|||||||||
(Dollars in thousands)
|
||||||||||||
Commercial
|
1
|
$
|
25
|
$
|
25
|
|||||||
Total
|
1
|
$
|
25
|
$
|
25
|
Three Months Ended March 31, 2017
|
||||||||||||
|
Number of
Contracts
|
Pre-
Modification
Outstanding
Recorded
Investment
|
Specific
reserves
allocated
|
|||||||||
(Dollars in thousands)
|
||||||||||||
Construction real estate
|
1
|
$
|
61
|
$
|
-
|
|||||||
Total
|
1
|
$
|
61
|
$
|
-
|
|
March 31, 2018
|
December 31, 2017
|
||||||||||||||
|
Number of contracts
|
Amount
|
Number of contracts
|
Amount
|
||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Accrual
|
$
|
104
|
$
|
32,934
|
$
|
108
|
$
|
33,801
|
||||||||
Nonaccrual
|
17
|
6,844
|
19
|
5,146
|
||||||||||||
Total
|
$
|
121
|
$
|
39,778
|
$
|
127
|
$
|
38,947
|
|
March 31, 2018
|
December 31, 2017
|
||||||
|
(In thousands)
|
|||||||
Balance, beginning
|
$
|
198
|
$
|
348
|
||||
Additions
|
-
|
13
|
||||||
Changes in Board composition
|
-
|
(76
|
)
|
|||||
Principal payments and other reductions
|
(24
|
)
|
(87
|
)
|
||||
Balance, ending
|
$
|
174
|
$
|
198
|
|
March 31, 2018
|
December 31, 2017
|
||||||
|
(In thousands)
|
|||||||
Commercial real estate
|
$
|
1,649
|
$
|
1,667
|
||||
Residential real estate
|
1,051
|
886
|
||||||
Construction real estate
|
3,749
|
3,879
|
||||||
Total
|
$
|
6,449
|
$
|
6,432
|
|
Three Months Ended March 31,
|
|||||||
|
2018
|
2017
|
||||||
|
(In thousands)
|
|||||||
Balance at beginning of period
|
$
|
6,432
|
$
|
8,436
|
||||
Transfers in at fair value
|
473
|
433
|
||||||
Capitalized improvements
|
32
|
-
|
||||||
Write-down of value
|
(18
|
)
|
(82
|
)
|
||||
Gain on disposal
|
39
|
321
|
||||||
Cash received upon disposition
|
(509
|
)
|
(1,117
|
)
|
||||
Sales financed by loans
|
-
|
-
|
||||||
Balance at end of period
|
$
|
6,449
|
$
|
7,991
|
|
March 31, 2018
|
December 31, 2017
|
||||||
|
(In thousands )
|
|||||||
Demand deposits, noninterest bearing
|
$
|
163,134
|
$
|
161,677
|
||||
NOW and money market accounts
|
428,436
|
404,225
|
||||||
Savings deposits
|
388,901
|
388,300
|
||||||
Time certificates, $250,000 or more
|
21,339
|
21,639
|
||||||
Other time certificates
|
142,284
|
151,506
|
||||||
Total
|
$
|
1,144,094
|
$
|
1,127,347
|
Maturity Date
|
Rate
|
Type
|
Principal due
|
March 31, 2018
|
December 31, 2017
|
|||||||||
|
|
|
(In thousands)
|
|||||||||||
April 27, 2021
|
6.343
|
%
|
Fixed
|
At maturity
|
2,300
|
2,300
|
||||||||
|
|
Total
|
$
|
2,300
|
$
|
2,300
|
|
Trust I
|
Trust III
|
Trust IV
|
Trust V
|
||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||
Date of Issue
|
March 23, 2000
|
May 11, 2004
|
June 29, 2005
|
September 21, 2006
|
||||||||||||
Amount of trust preferred securities issued
|
$
|
10,000
|
$
|
6,000
|
$
|
10,000
|
$
|
10,000
|
||||||||
Rate on trust preferred securities
|
10.875
|
%
|
4.70625% (variable)
|
6.88
|
%
|
3.7745% (variable)
|
||||||||||
Maturity
|
March 8, 2030
|
September 8, 2034
|
November 23, 2035
|
December 15, 2036
|
||||||||||||
Date of first redemption
|
March 8, 2010
|
September 8, 2009
|
August 23, 2010
|
September 15, 2011
|
||||||||||||
Common equity securities issued
|
$
|
310
|
$
|
186
|
$
|
310
|
$
|
310
|
||||||||
Junior subordinated deferrable interest debentures owed
|
$
|
-
|
$
|
6,186
|
$
|
10,310
|
$
|
10,310
|
||||||||
Rate on junior subordinated deferrable interest debentures
|
10.875
|
%
|
4.70625% (variable)
|
6.88
|
%
|
3.7745% (variable)
|
Three Months Ended March 31, 2018
|
Three Months Ended March 31, 2017
|
|||||||||||||||
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Federal statutory tax rate
|
$
|
396
|
21.00
|
%
|
$
|
(238
|
)
|
34.00
|
%
|
|||||||
State income tax, net of federal benefit
|
61
|
3.23
|
%
|
155
|
(22.22
|
)%
|
||||||||||
Net tax exempt interest income
|
(211
|
)
|
(11.18
|
)%
|
(91
|
)
|
13.08
|
%
|
||||||||
Other, net
|
(53
|
)
|
(2.81
|
)%
|
(40
|
)
|
5.68
|
%
|
||||||||
Tax provision (benefit) before change in valuation allowance
|
193
|
10.24
|
%
|
(214
|
)
|
30.54
|
%
|
|||||||||
Change in valuation allowance
|
-
|
-
|
-
|
-
|
||||||||||||
Provision (benefit) for income taxes
|
$
|
193
|
10.24
|
%
|
$
|
(214
|
)
|
30.54
|
%
|
|
Contract Amount
|
|||||||
|
March 31, 2018
|
December 31, 2017
|
||||||
|
(In thousands)
|
|||||||
Unfunded commitments under lines of credit
|
$
|
133,162
|
$
|
122,910
|
||||
Commercial and standby letters of credit
|
5,277
|
5,377
|
||||||
Commitments to make loans
|
15,444
|
1,909
|
|
March 31, 2018
|
December 31, 2017
|
||||||
|
(In thousands)
|
|||||||
Fixed rate
|
$
|
16,878
|
$
|
17,933
|
||||
Adjustable rate
|
121,561
|
110,354
|
||||||
Total
|
$
|
138,439
|
$
|
128,287
|
|
Shares
|
Weighted Average Grant Price
|
Weighted-Average Remaining Contractual Term, in Years
|
Aggregate Intrinsic Value (in thousands)
|
||||||||||||
RSUs
|
||||||||||||||||
Nonvested as of January 1, 2018
|
452,782
|
$
|
4.70
|
2.01
|
$
|
2,130
|
||||||||||
Granted
|
239,075
|
7.58
|
1.80
|
1,812
|
||||||||||||
Vested
|
(13,925
|
)
|
4.00
|
-
|
(56
|
)
|
||||||||||
Forfeited or expired
|
(6,500
|
)
|
4.75
|
-
|
(31
|
)
|
||||||||||
Outstanding Nonvested as of March 31, 2018
|
671,432
|
$
|
5.74
|
1.66
|
$
|
3,855
|
March 31, 2018
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
Financial Assets:
|
||||||||||||||||
Investment securities available for sale:
|
||||||||||||||||
U.S. government sponsored agency
|
$
|
67,677
|
$
|
-
|
$
|
67,677
|
$
|
-
|
||||||||
States and political subdivision
|
160,478
|
-
|
160,478
|
-
|
||||||||||||
Residential mortgage backed security
|
118,111
|
-
|
118,111
|
-
|
||||||||||||
Residential collateralized mortgage obligation
|
18,164
|
-
|
18,164
|
-
|
||||||||||||
Commercial mortgage backed security
|
105,941
|
-
|
105,941
|
-
|
||||||||||||
SBA pools
|
539
|
-
|
539
|
-
|
||||||||||||
Total
|
$
|
470,910
|
$
|
-
|
$
|
470,910
|
$
|
-
|
December 31, 2017
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
Financial Assets:
|
||||||||||||||||
Investment securities available for sale:
|
||||||||||||||||
U.S. government sponsored agency
|
$
|
68,551
|
$
|
-
|
$
|
68,551
|
$
|
-
|
||||||||
States and political subdivision
|
158,706
|
-
|
158,706
|
-
|
||||||||||||
Residential mortgage backed security
|
123,083
|
-
|
123,083
|
-
|
||||||||||||
Residential collateralized mortgage obligation
|
9,686
|
-
|
9,686
|
-
|
||||||||||||
Commercial mortgage backed security
|
108,162
|
-
|
108,162
|
-
|
||||||||||||
SBA pools
|
545
|
-
|
545
|
-
|
||||||||||||
Total
|
$
|
468,733
|
$
|
-
|
$
|
468,733
|
$
|
-
|
`
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
March 31, 2018
|
||||||||||||||||
Financial Assets
|
||||||||||||||||
Impaired loans
|
$
|
27,267
|
$
|
-
|
$
|
-
|
$
|
27,267
|
||||||||
Financial Assets
|
||||||||||||||||
OREO
|
93
|
-
|
-
|
93
|
||||||||||||
December 31, 2017
|
||||||||||||||||
Financial Assets
|
||||||||||||||||
Impaired loans
|
$
|
34,600
|
$
|
-
|
$
|
-
|
$
|
34,600
|
||||||||
Non-Financial Assets
|
||||||||||||||||
OREO
|
405
|
-
|
-
|
405
|
|
Fair value
|
Valuation
Technique(s)
|
Unobservable Input(s)
|
Adjustment Range,
Weighted Average
|
|||
March 31, 2018
|
(In thousands)
|
|
|
|
|||
Impaired loans
|
|
|
|
||||
Commercial
|
$
|
13,023
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(5.70)% to (150.00)%, (6.07)%
|
||
Commercial real estate
|
5,275
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(4.25) to (7.62), (6.07)
|
|||
Residential real estate
|
5,784
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(3.13) to (7.50), (5.76)
|
|||
Construction real estate
|
2,979
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(4.00) to (7.25), (6.19)
|
|||
Installment and other
|
206
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(4.25) to (8.00), (6.24)
|
|||
Total impaired loans
|
$
|
27,267
|
|
|
|
||
OREO
|
|
|
|||||
Commercial real estate
|
$
|
93
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(16.67)% to (16.67)%,(16.67)%
|
||
93
|
December 31, 2017
|
|
|
|
||||
Impaired loans
|
|
|
|
||||
Commercial
|
$
|
13,359
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(5.00)% to (100.00)%, (5.97)%
|
||
Commercial real estate
|
10,987
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(4.25) to (7.62), (6.63)
|
|||
Residential real estate
|
6,774
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(3.13) to (7.80), (5.74)
|
|||
Construction real estate
|
3,244
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(4.00) to (7.25), (6.18)
|
|||
Installment and other
|
236
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(4.25) to (8.00), (6.27)
|
|||
Total impaired loans
|
$
|
34,600
|
|
|
|
||
OREO
|
|
|
|
||||
Residential real estate
|
315
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(9.09) to (9.09), (9.09)
|
|||
Construction real estate
|
90
|
Sales comparison
|
Adjustments for differences of comparable sales
|
(9.78) to (9.78), (9.78)
|
|||
Total OREO
|
$
|
405
|
|
|
|
|
Carrying amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||
|
(In thousands)
|
|||||||||||||||||||
March 31, 2018
|
||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and due from banks
|
$
|
10,003
|
$
|
10,003
|
$
|
-
|
$
|
-
|
$
|
10,003
|
||||||||||
Interest-bearing deposits with banks
|
9,517
|
9,517
|
-
|
-
|
9,517
|
|||||||||||||||
Investments:
|
||||||||||||||||||||
Available for sale
|
470,910
|
-
|
470,910
|
-
|
470,910
|
|||||||||||||||
Held to maturity
|
7,824
|
-
|
7,312
|
-
|
7,312
|
|||||||||||||||
Non-marketable equity securities
|
4,471
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
Loans, net
|
694,108
|
-
|
-
|
683,069
|
683,069
|
|||||||||||||||
Accrued interest receivable on securities
|
2,726
|
-
|
2,726
|
-
|
2,726
|
|||||||||||||||
Accrued interest receivable on loans
|
2,053
|
-
|
-
|
2,053
|
2,053
|
|||||||||||||||
Accrued interest receivable other
|
7
|
7
|
7
|
|||||||||||||||||
|
||||||||||||||||||||
Off-balance-sheet instruments:
|
||||||||||||||||||||
Loan commitments and standby letters of credit
|
$
|
24
|
$
|
-
|
$
|
24
|
$
|
-
|
$
|
24
|
||||||||||
|
||||||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Non-interest bearing deposits
|
$
|
163,134
|
$
|
163,134
|
$
|
-
|
$
|
-
|
$
|
163,134
|
||||||||||
Interest bearing deposits
|
980,960
|
-
|
979,054
|
-
|
979,054
|
|||||||||||||||
Long-term borrowings
|
2,300
|
-
|
2,540
|
-
|
2,540
|
|||||||||||||||
Junior subordinated debt
|
26,764
|
-
|
-
|
17,572
|
17,572
|
|||||||||||||||
Accrued interest payable
|
279
|
-
|
168
|
111
|
279
|
December 31, 2017
|
||||||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and due from banks
|
$
|
12,893
|
$
|
12,983
|
$
|
-
|
$
|
-
|
$
|
12,983
|
||||||||||
Interest-bearing deposits with banks
|
22,541
|
22,541
|
-
|
-
|
22,541
|
|||||||||||||||
Securities purchased under resell agreements
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Investments:
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Available for sale
|
468,733
|
-
|
468,733
|
-
|
468,733
|
|||||||||||||||
Held to maturity
|
7,854
|
-
|
7,369
|
-
|
7,369
|
|||||||||||||||
Non-marketable equity securities
|
3,617
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
Loans, net
|
686,341
|
-
|
-
|
680,911
|
680,911
|
|||||||||||||||
Accrued interest receivable on securities
|
2,795
|
-
|
2,795
|
-
|
2,795
|
|||||||||||||||
Accrued interest receivable on loans
|
2,238
|
-
|
-
|
2,238
|
2,238
|
|||||||||||||||
Accrued interest receivable other
|
21
|
-
|
-
|
21
|
21
|
|||||||||||||||
|
||||||||||||||||||||
Off-balance-sheet instruments:
|
||||||||||||||||||||
Loan commitments and standby letters of credit
|
$
|
23
|
$
|
-
|
$
|
23
|
$
|
-
|
$
|
23
|
||||||||||
|
||||||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Non-interest bearing deposits
|
$
|
161,677
|
$
|
161,677
|
$
|
-
|
$
|
-
|
$
|
161,677
|
||||||||||
Interest bearing deposits
|
965,670
|
-
|
964,717
|
-
|
964,717
|
|||||||||||||||
Long-term borrowings
|
2,300
|
-
|
2,592
|
-
|
2,592
|
|||||||||||||||
Junior subordinated debt
|
37,116
|
-
|
-
|
27,128
|
27,128
|
|||||||||||||||
Accrued interest payable
|
628
|
-
|
172
|
456
|
628
|
|
Actual
|
For Capital Adequacy
Purposes
|
To be well capitalized
under prompt
corrective action
provisions
|
|||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
||||||||||||||||||||||||
March 31, 2018
|
||||||||||||||||||||||||
Total capital (to risk-weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$
|
144,143
|
16.8772
|
%
|
$
|
68,326
|
8.0000
|
%
|
N/A
|
N/A
|
||||||||||||||
Bank only
|
137,691
|
16.1420
|
%
|
68,240
|
8.0000
|
%
|
$
|
85,300
|
10.0000
|
%
|
||||||||||||||
Tier 1 capital (to risk weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
133,453
|
15.6256
|
%
|
51,244
|
6.0000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
127,014
|
14.8903
|
%
|
51,180
|
6.0000
|
%
|
68,240
|
8.0000
|
%
|
|||||||||||||||
Common Equity Tier 1 Capital (to risk weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
107,453
|
12.5813
|
%
|
38,433
|
4.5000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
127,014
|
14.8903
|
%
|
38,385
|
4.5000
|
%
|
55,445
|
6.5000
|
%
|
|||||||||||||||
Tier 1 leverage (to average assets):
|
||||||||||||||||||||||||
Consolidated
|
133,453
|
10.4275
|
%
|
51,193
|
4.0000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
127,014
|
9.9331
|
%
|
51,148
|
4.0000
|
%
|
63,935
|
5.0000
|
%
|
|
Actual
|
For Capital Adequacy
Purposes
|
To be well capitalized
under prompt
corrective action
provisions
|
|||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
||||||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||||||
Total capital (to risk-weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$
|
152,076
|
18.1982
|
%
|
$
|
66,853
|
8.0000
|
%
|
N/A
|
N/A
|
||||||||||||||
Bank only
|
134,959
|
16.1823
|
%
|
66,720
|
8.0000
|
%
|
$
|
83,399
|
10.0000
|
%
|
||||||||||||||
Tier 1 capital (to risk weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
132,900
|
15.9035
|
%
|
50,140
|
6.0000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
124,481
|
14.9259
|
%
|
50,040
|
6.0000
|
%
|
66,720
|
8.0000
|
%
|
|||||||||||||||
Common Equity Tier 1 Capital (to risk weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
106,320
|
12.7228
|
%
|
37,605
|
4.5000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
124,481
|
14.9259
|
%
|
37,530
|
4.5000
|
%
|
54,210
|
6.5000
|
%
|
|||||||||||||||
Tier 1 leverage (to average assets):
|
||||||||||||||||||||||||
Consolidated
|
132,900
|
10.1821
|
%
|
33,427
|
4.0000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
124,481
|
9.6006
|
%
|
33,360
|
4.0000
|
%
|
41,700
|
5.0000
|
%
|
|
Three Months Ended March 31,
|
|||||||||||||||||||||||
|
2018
|
2017
|
||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Yield
/Rate
|
Average
Balance
|
Interest
|
Yield
/Rate
|
||||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loans(1)
|
$
|
696,922
|
$
|
8,079
|
4.68
|
%
|
$
|
779,447
|
$
|
9,307
|
4.84
|
%
|
||||||||||||
Taxable investment securities
|
326,319
|
1,582
|
1.94
|
%
|
416,521
|
1,672
|
1.63
|
%
|
||||||||||||||||
Investment securities exempt from federal income taxes
|
162,565
|
1,038
|
2.55
|
%
|
42,122
|
246
|
2.37
|
%
|
||||||||||||||||
Other interest-bearing deposits
|
13,356
|
58
|
1.77
|
%
|
51,866
|
106
|
0.83
|
%
|
||||||||||||||||
Non-marketable equity securities
|
4,212
|
55
|
5.30
|
%
|
4,004
|
55
|
5.57
|
%
|
||||||||||||||||
Total interest-earning assets
|
1,203,374
|
10,812
|
3.62
|
%
|
1,293,960
|
11,386
|
3.57
|
%
|
||||||||||||||||
Non-interest-earning assets
|
73,430
|
57,906
|
||||||||||||||||||||||
Total assets
|
$
|
1,276,804
|
$
|
1,351,866
|
||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
NOW deposits
|
$
|
388,817
|
$
|
65
|
0.07
|
%
|
$
|
392,990
|
$
|
62
|
0.06
|
%
|
||||||||||||
Money market deposits
|
19,135
|
4
|
0.09
|
%
|
17,652
|
4
|
0.09
|
%
|
||||||||||||||||
Savings deposits
|
387,760
|
76
|
0.08
|
%
|
409,958
|
82
|
0.08
|
%
|
||||||||||||||||
Time deposits over $100,000
|
87,331
|
158
|
0.73
|
%
|
131,638
|
200
|
0.62
|
%
|
||||||||||||||||
Time deposits under $100,000
|
81,803
|
109
|
0.54
|
%
|
77,591
|
111
|
0.58
|
%
|
||||||||||||||||
Short-term borrowings
|
3,444
|
17
|
1.86
|
%
|
-
|
-
|
0.00
|
%
|
||||||||||||||||
Long-term borrowings
|
2,300
|
36
|
6.34
|
%
|
2,300
|
36
|
6.35
|
%
|
||||||||||||||||
Long-term capital lease obligation
|
-
|
-
|
0.00
|
%
|
2,211
|
-
|
0.00
|
%
|
||||||||||||||||
Junior subordinated debt
|
34,228
|
787
|
9.19
|
%
|
37,116
|
720
|
7.87
|
%
|
||||||||||||||||
Total interest-bearing liabilities
|
1,004,818
|
1,252
|
0.50
|
%
|
1,071,456
|
1,215
|
0.46
|
%
|
||||||||||||||||
Demand deposits, noninterest-bearing
|
159,899
|
160,790
|
||||||||||||||||||||||
Other noninterest-bearing liabilities
|
8,218
|
14,163
|
||||||||||||||||||||||
|
||||||||||||||||||||||||
Shareholders' equity, including stock owned by ESOP
|
103,869
|
105,457
|
||||||||||||||||||||||
Total liabilities and shareholders' equity
|
$
|
1,276,804
|
$
|
1,351,866
|
||||||||||||||||||||
Net interest income/interest rate spread (2)
|
$
|
9,560
|
3.12
|
%
|
$
|
10,171
|
3.11
|
%
|
||||||||||||||||
Net interest margin (3)
|
3.20
|
%
|
3.19
|
%
|
(1) |
Average loans include nonaccrual loans of $14.7 million and $16.1 million for the three months ended March 31, 2018 and 2017, respectively. Interest income includes loan origination fees of $49 thousand and $275 thousand for the three months ended March 31, 2018 and 2017, respectively.
|
(2) |
Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
(3) |
Net interest margin represents net interest income as a percentage of average interest-earning assets.
|
|
Three Months Ended March 31,
|
|||||||||||
|
2018 Compared to 2017
|
|||||||||||
|
Change Due to
Volume
|
Change Due to
Rate
|
Total Change
|
|||||||||
|
(In thousands)
|
|||||||||||
Interest-earning Assets:
|
||||||||||||
Loans
|
$
|
(985
|
)
|
$
|
(243
|
)
|
$
|
(1,228
|
)
|
|||
Taxable investment securities
|
(362
|
)
|
272
|
(90
|
)
|
|||||||
Investment securities exempt from federal income taxes
|
703
|
89
|
792
|
|||||||||
Other interest bearing deposits
|
(79
|
)
|
31
|
(48
|
)
|
|||||||
Non-marketable equity securities
|
3
|
(3
|
)
|
-
|
||||||||
Total (decrease) increase in interest income
|
$
|
(720
|
)
|
$
|
146
|
$
|
(574
|
)
|
||||
Interest-bearing Liabilities:
|
||||||||||||
NOW deposits
|
$
|
(1
|
)
|
$
|
4
|
$
|
3
|
|||||
Money market deposits
|
-
|
-
|
-
|
|||||||||
Savings deposits
|
(4
|
)
|
(2
|
)
|
(6
|
)
|
||||||
Time deposits over $100,000
|
(67
|
)
|
25
|
(42
|
)
|
|||||||
Time deposits under $100,000
|
6
|
(8
|
)
|
(2
|
)
|
|||||||
Short-term borrowings
|
-
|
16
|
16
|
|||||||||
Long-term borrowings
|
-
|
-
|
-
|
|||||||||
Junior subordinated debt
|
(56
|
)
|
123
|
67
|
||||||||
Total increase (decrease) in interest expense
|
$
|
(122
|
)
|
$
|
158
|
$
|
36
|
|||||
Increase (decrease) in net interest income
|
$
|
(598
|
)
|
$
|
(12
|
)
|
$
|
(610
|
)
|
|
Three Months Ended
March 31, 2018,
|
|||||||||||
|
2018
|
2017
|
Net difference
|
|||||||||
|
(In thousands)
|
|||||||||||
Noninterest income:
|
||||||||||||
Mortgage loan servicing fees
|
$
|
(2
|
)
|
$
|
486
|
$
|
(488
|
)
|
||||
Trust and investment services fees
|
797
|
651
|
146
|
|||||||||
Service charges on deposits
|
254
|
295
|
(41
|
)
|
||||||||
Net gain (loss) on sale of OREO
|
41
|
328
|
(287
|
)
|
||||||||
Net gain on sale of loans
|
-
|
-
|
-
|
|||||||||
Net gain (loss) on sale of securities
|
-
|
-
|
-
|
|||||||||
BOLI income
|
218
|
91
|
127
|
|||||||||
Mortgage referral fees
|
245
|
327
|
(82
|
)
|
||||||||
Interchange fees
|
496
|
630
|
(134
|
)
|
||||||||
Other fees
|
303
|
288
|
15
|
|||||||||
Other noninterest income
|
6
|
(21
|
)
|
27
|
||||||||
Total noninterest income
|
$
|
2,358
|
$
|
3,075
|
$
|
(717
|
)
|
|
Three Months Ended March 31,
|
|||||||||||
|
2018
|
2017
|
Net difference
|
|||||||||
|
(In thousands)
|
|||||||||||
Noninterest expenses:
|
||||||||||||
Salaries and employee benefits
|
$
|
5,551
|
$
|
6,037
|
$
|
(486
|
)
|
|||||
Occupancy
|
590
|
491
|
99
|
|||||||||
Data processing
|
1,029
|
1,374
|
(345
|
)
|
||||||||
Legal, professional, and accounting fees
|
525
|
2,212
|
(1,687
|
)
|
||||||||
Amortization and valuation of MSRs
|
-
|
238
|
(238
|
)
|
||||||||
Other noninterest expenses:
|
||||||||||||
Marketing
|
106
|
160
|
(54
|
)
|
||||||||
Supplies
|
56
|
77
|
(21
|
)
|
||||||||
Postage
|
54
|
134
|
(80
|
)
|
||||||||
FDIC insurance premiums
|
127
|
311
|
(184
|
)
|
||||||||
Collection expenses
|
186
|
510
|
(324
|
)
|
||||||||
Other
|
1,589
|
2,372
|
(783
|
)
|
||||||||
Total other noninterest expenses
|
2,118
|
3,564
|
(1,446
|
)
|
||||||||
Total noninterest expenses
|
$
|
9,813
|
$
|
13,916
|
$
|
(4,103
|
)
|
|
At March 31, 2018
|
At December 31, 2017
|
||||||||||||||
|
Amortized
Cost
|
Fair Value
|
Amortized
Cost
|
Fair Value
|
||||||||||||
|
(In thousands)
|
|||||||||||||||
Securities Available for Sale:
|
||||||||||||||||
U.S. government sponsored agency
|
$
|
69,310
|
$
|
67,677
|
$
|
69,315
|
$
|
68,551
|
||||||||
State and political subdivision
|
163,991
|
160,478
|
157,652
|
158,706
|
||||||||||||
Residential mortgage-backed security
|
120,195
|
118,111
|
124,578
|
123,083
|
||||||||||||
Residential collateralized mortgage obligation
|
18,294
|
18,164
|
9,715
|
9,686
|
||||||||||||
Commercial mortgage backed security
|
110,244
|
105,941
|
110,483
|
108,162
|
||||||||||||
SBA pools
|
554
|
539
|
560
|
545
|
||||||||||||
Totals
|
$
|
482,588
|
$
|
470,910
|
$
|
472,303
|
$
|
468,733
|
||||||||
|
||||||||||||||||
Securities Held to Maturity:
|
||||||||||||||||
SBA pools
|
$
|
7,824
|
$
|
7,312
|
$
|
7,854
|
$
|
7,369
|
||||||||
Totals
|
$
|
7,824
|
$
|
7,312
|
$
|
7,854
|
$
|
7,369
|
|
Due in One Year or Less
|
Due after One Year
through Five Years
|
Due after Five Years
through Ten Years
|
Due after Ten Years or no
stated Maturity
|
||||||||||||||||||||||||||||
|
Balance
|
Weighted
Average
Yield
|
Balance
|
Weighted
Average
Yield
|
Balance
|
Weighted
Average
Yield
|
Balance
|
Weighted
Average
Yield
|
||||||||||||||||||||||||
As of March 31, 2018
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||
Securities Available for Sale:
|
||||||||||||||||||||||||||||||||
U.S. government sponsored agency
|
$
|
-
|
0.00
|
%
|
$
|
62,500
|
1.87
|
%
|
$
|
5,177
|
2.27
|
%
|
$
|
-
|
0.00
|
%
|
||||||||||||||||
States and political subdivision (1)
|
200
|
1.20
|
%
|
1,508
|
1.91
|
%
|
1,310
|
2.54
|
%
|
157,460
|
2.56
|
%
|
||||||||||||||||||||
Mortgage backed
|
4
|
1.22
|
%
|
39,118
|
1.88
|
%
|
65,132
|
2.32
|
%
|
137,962
|
2.40
|
%
|
||||||||||||||||||||
SBA pools
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
539
|
2.12
|
%
|
||||||||||||||||||||
Asset-backed security
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
||||||||||||||||||||
Totals
|
$
|
204
|
1.20
|
%
|
$
|
103,126
|
1.87
|
%
|
$
|
71,619
|
2.32
|
%
|
$
|
295,961
|
2.49
|
%
|
||||||||||||||||
Securities Held to Maturity:
|
||||||||||||||||||||||||||||||||
SBA pools
|
$
|
-
|
0.00
|
%
|
$
|
-
|
0.00
|
%
|
$
|
-
|
0.00
|
%
|
$
|
7,824
|
3.89
|
%
|
||||||||||||||||
Totals
|
$
|
-
|
0.00
|
%
|
$
|
-
|
0.00
|
%
|
$
|
-
|
0.00
|
%
|
$
|
7,824
|
3.89
|
%
|
(1) |
Yield is reflected adjusting for federal and state exemption of interest income and certain other permanent income tax differences.
|
|
March 31, 2018
|
December 31, 2017
|
||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||
Commercial
|
$
|
67,557
|
9.57
|
%
|
$
|
61,388
|
8.76
|
%
|
||||||||
Commercial real estate
|
384,247
|
54.41
|
%
|
378,802
|
54.04
|
%
|
||||||||||
Residential real estate
|
169,559
|
24.01
|
%
|
178,296
|
25.43
|
%
|
||||||||||
Construction real estate
|
68,002
|
9.63
|
%
|
63,569
|
9.07
|
%
|
||||||||||
Installment and other
|
16,794
|
2.38
|
%
|
18,952
|
2.70
|
%
|
||||||||||
Total loans
|
706,159
|
100.00
|
%
|
701,007
|
100.00
|
%
|
||||||||||
Unearned income
|
(813
|
)
|
(863
|
)
|
||||||||||||
Gross loans
|
705,346
|
700,144
|
||||||||||||||
Allowance for loan losses
|
(11,238
|
)
|
(13,803
|
)
|
||||||||||||
Net loans
|
$
|
694,108
|
$
|
686,341
|
|
Due in One Year or Less
|
Due after one Year through Five Years
|
Due after Five Years
|
Total
|
||||||||||||||||||||||||||||
|
Fixed Rate
|
Variable
Rate
|
Fixed Rate
|
Variable
Rate
|
Fixed Rate
|
Variable
Rate
|
Fixed Rate
|
Variable
Rate
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||
Commercial
|
$
|
1,523
|
$
|
32,978
|
$
|
22,814
|
$
|
480
|
$
|
9,762
|
$
|
-
|
$
|
34,099
|
$
|
33,458
|
||||||||||||||||
Commercial real estate
|
12,477
|
99,492
|
97,768
|
69,884
|
103,372
|
1,254
|
213,617
|
170,630
|
||||||||||||||||||||||||
Residential real estate
|
268
|
86,314
|
3,772
|
15,590
|
63,217
|
398
|
67,257
|
102,302
|
||||||||||||||||||||||||
Construction real estate
|
10,519
|
31,905
|
5,235
|
5,707
|
14,636
|
-
|
30,390
|
37,612
|
||||||||||||||||||||||||
Installment and other
|
760
|
9,131
|
2,792
|
-
|
4,111
|
-
|
7,663
|
9,131
|
||||||||||||||||||||||||
Total loans
|
$
|
25,547
|
$
|
259,820
|
$
|
132,381
|
$
|
91,661
|
$
|
195,098
|
$
|
1,652
|
$
|
353,026
|
$
|
353,133
|
|
March 31,
|
December 31,
|
||||||
|
2018
|
2017
|
||||||
|
(Dollars in thousands)
|
|||||||
Non-accruing loans
|
$
|
12,625
|
$
|
17,340
|
||||
Loans 90 days or more past due, still accruing interest
|
-
|
-
|
||||||
Total non-performing loans
|
12,625
|
17,340
|
||||||
OREO
|
6,449
|
6,432
|
||||||
Total non-performing assets
|
$
|
19,074
|
$
|
23,772
|
||||
TDRs, still accruing interest
|
$
|
32,934
|
$
|
33,801
|
||||
Total non-performing loans to total loans
|
1.79
|
%
|
2.47
|
%
|
||||
Allowance for loan losses to non- performing loans
|
89.01
|
%
|
79.60
|
%
|
||||
Total non-performing assets to total assets
|
1.49
|
%
|
1.85
|
%
|
|
Commercial
|
Commercial real estate
|
Residential real estate
|
|||||||||||||||||||||
Dollar Range
|
Number of
Borrowers
|
Amount
|
Number of
Borrowers
|
Amount
|
Number of
Borrowers
|
Amount
|
||||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||
March 31, 2018
|
||||||||||||||||||||||||
$5.0 million or more
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
|||||||||||||||
$3.0 million to $4.9 million
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
$1.5 million to $2.9 million
|
-
|
-
|
1
|
1,870
|
-
|
-
|
||||||||||||||||||
Under $1.5 million
|
2
|
58
|
9
|
3,186
|
44
|
3,774
|
||||||||||||||||||
Total
|
2
|
$
|
58
|
10
|
$
|
5,056
|
44
|
$
|
3,774
|
|||||||||||||||
|
||||||||||||||||||||||||
Percentage of individual loan category
|
0.09
|
%
|
1.32
|
%
|
2.23
|
%
|
||||||||||||||||||
|
||||||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||||||
$5.0 million or more
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
|||||||||||||||
$3.0 million to $4.9 million
|
-
|
-
|
1
|
4,709
|
-
|
-
|
||||||||||||||||||
$1.5 million to $2.9 million
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Under $1.5 million
|
3
|
102
|
10
|
3,908
|
52
|
4,599
|
||||||||||||||||||
Total
|
3
|
$
|
102
|
11
|
$
|
8,617
|
52
|
$
|
4,599
|
|||||||||||||||
|
||||||||||||||||||||||||
Percentage of individual loan category
|
0.17
|
%
|
2.27
|
%
|
2.58
|
%
|
|
Construction real estate
|
Installment & other loans
|
Total
|
|||||||||||||||||||||
Dollar Range
|
Number of
Borrowers
|
Amount
|
Number of
Borrowers
|
Amount
|
Number of
Borrowers
|
Amount
|
||||||||||||||||||
|
||||||||||||||||||||||||
March 31, 2018
|
||||||||||||||||||||||||
$5.0 million or more
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
|||||||||||||||
$3.0 million to $4.9 million
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
$1.5 million to $2.9 million
|
1
|
2,001
|
-
|
-
|
2
|
3,871
|
||||||||||||||||||
Under $1.5 million
|
8
|
1,644
|
2
|
92
|
65
|
8,754
|
||||||||||||||||||
Total
|
9
|
$
|
3,645
|
2
|
$
|
92
|
67
|
$
|
12,625
|
|||||||||||||||
|
||||||||||||||||||||||||
Percentage of individual loan category
|
5.36
|
%
|
0.55
|
%
|
1.79
|
%
|
||||||||||||||||||
|
||||||||||||||||||||||||
December 31, 2017
|
||||||||||||||||||||||||
$5.0 million or more
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
|||||||||||||||
$3.0 million to $4.9 million
|
-
|
-
|
-
|
-
|
1
|
4,709
|
||||||||||||||||||
$1.5 million to $2.9 million
|
1
|
2,001
|
-
|
-
|
1
|
2,001
|
||||||||||||||||||
Under $1.5 million
|
11
|
1,910
|
4
|
111
|
80
|
10,630
|
||||||||||||||||||
Total
|
12
|
$
|
3,911
|
4
|
$
|
111
|
82
|
$
|
17,340
|
|||||||||||||||
|
||||||||||||||||||||||||
Percentage of individual loan category
|
6.15
|
%
|
0.59
|
%
|
2.47
|
%
|
|
Three Months Ended
March 31,
|
|||||||
|
2018
|
2017
|
||||||
|
(In thousands)
|
|||||||
Balance at beginning of year
|
$
|
13,803
|
14,352
|
|||||
Provision for loan losses
|
220
|
30
|
||||||
Charge-offs:
|
||||||||
Commercial
|
9
|
186
|
||||||
Commercial real estate
|
2,736
|
-
|
||||||
Residential real estate
|
105
|
244
|
||||||
Construction real estate
|
112
|
16
|
||||||
Installment and other
|
28
|
137
|
||||||
Total charge-offs
|
2,990
|
583
|
||||||
Recoveries :
|
||||||||
Commercial
|
24
|
173
|
||||||
Commercial real estate
|
22
|
88
|
||||||
Residential real estate
|
47
|
55
|
||||||
Construction real estate
|
49
|
10
|
||||||
Installment and other
|
63
|
62
|
||||||
Total recoveries
|
205
|
388
|
||||||
Net charge-offs
|
2,785
|
195
|
||||||
Balance at end of period
|
$
|
11,238
|
14,187
|
|
March 31, 2018
|
December 31, 2017
|
||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||
Commercial
|
$
|
597
|
5.31
|
%
|
$
|
536
|
3.88
|
%
|
||||||||
Commercial real estate
|
6,905
|
61.45
|
%
|
8,573
|
62.11
|
%
|
||||||||||
Residential real estate
|
2,462
|
21.91
|
%
|
2,843
|
20.60
|
%
|
||||||||||
Construction real estate
|
914
|
8.13
|
%
|
1,030
|
7.46
|
%
|
||||||||||
Installment and other
|
255
|
2.27
|
%
|
315
|
2.28
|
%
|
||||||||||
Unallocated
|
105
|
0.93
|
%
|
506
|
3.67
|
%
|
||||||||||
Total
|
$
|
11,238
|
100.00
|
%
|
$
|
13,803
|
100.00
|
%
|
March 31,
|
December 31,
|
|||||||
|
2018
|
2017
|
||||||
|
(In thousands)
|
|||||||
Performing loans classified as:
|
||||||||
Substandard
|
$
|
11,600
|
$
|
12,164
|
||||
Total performing adversely classified loans
|
$
|
11,600
|
$
|
12,164
|
||||
Special mention loans
|
$
|
5,630
|
$
|
5,681
|
|
March 31, 2018
(In thousands)
|
|||
Maturing within three months
|
$
|
4,561
|
||
After three but within six months
|
2,533
|
|||
After six but within twelve months
|
5,599
|
|||
After twelve but within three years
|
2,321
|
|||
After three years
|
6,325
|
|||
Total time deposits $250,000 and over
|
$
|
21,339
|
|
Actual
|
For Capital Adequacy
Purposes
|
To be well capitalized
under prompt
corrective action
provisions
|
|||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
||||||||||||||||||||||||
March 31, 2018
|
||||||||||||||||||||||||
Total capital (to risk-weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$
|
144,143
|
16.8772
|
%
|
$
|
68,326
|
8.0000
|
%
|
N/A
|
N/A
|
||||||||||||||
Bank only
|
137,691
|
16.1420
|
%
|
68,240
|
8.0000
|
%
|
$
|
85,300
|
10.0000
|
%
|
||||||||||||||
Tier 1 capital (to risk weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
133,453
|
15.6256
|
%
|
51,244
|
6.0000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
127,014
|
14.8903
|
%
|
51,180
|
6.0000
|
%
|
68,240
|
8.0000
|
%
|
|||||||||||||||
Common Equity Tier 1 Capital (to risk weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
107,453
|
12.5813
|
%
|
38,433
|
4.5000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
127,014
|
14.8903
|
%
|
38,385
|
4.5000
|
%
|
55,445
|
6.5000
|
%
|
|||||||||||||||
Tier 1 leverage (to average assets):
|
||||||||||||||||||||||||
Consolidated
|
133,453
|
10.4275
|
%
|
51,193
|
4.0000
|
%
|
N/A
|
N/A
|
||||||||||||||||
Bank only
|
127,014
|
9.9331
|
%
|
51,148
|
4.0000
|
%
|
63,935
|
5.0000
|
%
|
|
Amended and Restated Articles of Incorporation of Trinity Capital Corporation (incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed July 7, 2017 (File No. 000-50266))
|
|
Second Amended and Restated Bylaws of Trinity Capital Corporation (incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed January 30, 2018 (File No. 000-50266))
|
||
Change in Control Agreement, dated April 20, 2018, by and between Trinity Capital Corporation and Los Alamos National Bank and Yin Y. Ho (incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed April 26, 2018 (File No. 000-50266))
|
||
Change in Control Agreement, dated April 20, 2018, by and between Trinity Capital Corporation and Los Alamos National Bank and John S. Gulas (incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed April 26, 2018 (File No. 000-50266))
|
||
Change in Control Agreement, dated April 20, 2018, by and between Trinity Capital Corporation and Los Alamos National Bank and Thomas G. Dolan (incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed April 26, 2018 (File No. 000-50266))
|
||
Form of 2018 Restricted Stock Unit Award Agreement under Trinity Capital Corporation 2015 Long-Term Incentive Plan (incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed April 26, 2018 (File No. 000-50266))
|
||
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a)
|
|
|
|
|
|
Certification on Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a)
|
|
|
|
|
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
101
|
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of March 31, 2018 and December 31, 2017; (ii) Consolidated Statements of Operations for the three months ended March 31, 2018 and 2017; (iii) Consolidated Statements of Changes in Shareholders' Equity for the three months ended March 31, 2018 and 2017; (iv) Consolidated Statements of Cash Flows for the three months ended March 31, 2018 and 2017; and (v) Notes to Consolidated Financial Statements, tagged as blocks of text
|
TRINITY CAPITAL CORPORATION
|
|||
Date: May 11, 2018
|
|
|
|
|
By:
|
/s/ John S. Gulas
|
|
|
|
John S. Gulas
Chief Executive Officer and President
|
|
By:
|
/s/ Thomas G. Dolan
|
||
Thomas G. Dolan
|
|||
Chief Financial Officer
|
1. |
I have reviewed this quarterly report on Form 10-Q of Trinity Capital Corporation;
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4. |
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c) |
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
|
d) |
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5. |
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
May 11, 2018
|
/s/ John S. Gulas
|
John S. Gulas
|
||
President and Chief Executive Officer
|
1. |
I have reviewed this quarterly report on Form 10-Q of Trinity Capital Corporation;
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4. |
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c) |
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
|
d) |
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5. |
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
May 11, 2018
|
/s/ Thomas Dolan
|
Thomas Dolan
|
||
Chief Financial Officer
|
(1) |
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Trinity.
|
(1) |
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Trinity.
|
DV_$8%2YYJ_5_A3@ 7\O
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MV [;>,>U<7H_AO[+]32QE5W5&86$@/:K%S*OD!>];\UE8:-/PW:&;486Q
M_%7TUH<>S28A_LUX/X%L#-)&^.]?0.G)LL$7T6N+$,J*U/,?B$^/,%>$OS?O
M]:]S^(2%GDKQ(PD7KY'>M:,M$2UJ6,X@(]JZ#P%_R$_QKGY%(C-=#X!'_$R_
M&MJBT%8^B]#_ ./4?2M5_N-]*R]$_P"/4?2M,_=->9+.1G3V^E=8AP*Y/QLW_ !+VK2G\0F>76HQFK0ZU6MCP:G0Y;%=;).CT./=.
MA]Z]2MQ_H:#VKS?P^GSI7I,'%LOTK&0Q"< BHHE^?-/