| | |
Per Share
|
| |
Total
|
| ||||||
Price to public
|
| | | $ | 29.00 | | | | | $ | 50,750,000 | | |
Underwriting discounts(1)
|
| | | $ | 1.45 | | | | | $ | 2,537,500 | | |
Proceeds to us, before expenses
|
| | | $ | 27.55 | | | | | $ | 48,212,500 | | |
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-6 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-18 | | | |
| | | | S-23 | | | |
| | | | S-23 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 10 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 24 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
Experts | | | | | 27 | | |
| | |
As of and for the Six Months
Ended June 30, |
| |
As of and for the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | ||||||||||||||||||||||||||||||||||
| | |
(in thousands, except share data)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Consolidated Operating Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest income
|
| | | $ | 32,217 | | | | | $ | 21,467 | | | | | $ | 44,604 | | | | | $ | 40,202 | | | | | $ | 36,371 | | | | | $ | 31,318 | | | | | $ | 26,331 | | |
Interest expense
|
| | | | 3,214 | | | | | | 1,938 | | | | | | 4,315 | | | | | | 3,208 | | | | | | 2,973 | | | | | | 2,917 | | | | | | 4,137 | | |
Net interest income
|
| | | | 29,003 | | | | | | 19,259 | | | | | | 40,289 | | | | | | 36,994 | | | | | | 33,398 | | | | | | 28,401 | | | | | | 22,194 | | |
Provision for loan losses
|
| | | | 294 | | | | | | 394 | | | | | | 625 | | | | | | 410 | | | | | | 1,418 | | | | | | 1,076 | | | | | | 1,228 | | |
Net interest income after provision for loan losses
|
| | | | 28,709 | | | | | | 19,135 | | | | | | 39,664 | | | | | | 36,584 | | | | | | 31,980 | | | | | | 27,325 | | | | | | 20,966 | | |
Noninterest income
|
| | | | 7,148 | | | | | | 5,444 | | | | | | 11,247 | | | | | | 7,588 | | | | | | 7,803 | | | | | | 7,083 | | | | | | 6,324 | | |
Noninterest expense
|
| | | | 31,165 | | | | | | 17,314 | | | | | | 36,862 | | | | | | 32,160 | | | | | | 30,734 | | | | | | 28,165 | | | | | | 22,164 | | |
Income before income tax
expense |
| | | | 4,692 | | | | | | 7,265 | | | | | | 14,049 | | | | | | 12,012 | | | | | | 9,049 | | | | | | 6,243 | | | | | | 5,126 | | |
Income tax expense (benefit)
|
| | | | 1,204 | | | | | | 2,012 | | | | | | 3,930 | | | | | | 3,213 | | | | | | 2,435 | | | | | | 1,604 | | | | | | 1,077 | | |
Net income
|
| | | | 3,488 | | | | | | 5,253 | | | | | | 10,119 | | | | | | 8,799 | | | | | | 6,614 | | | | | | 4,639 | | | | | | 4,049 | | |
Preferred dividends and stock
accretion |
| | | | — | | | | | | 171 | | | | | | 453 | | | | | | 343 | | | | | | 363 | | | | | | 424 | | | | | | 425 | | |
Net income available to common shareholders
|
| | | | 3,488 | | | | | | 5,082 | | | | | | 9,666 | | | | | | 8,456 | | | | | | 6,251 | | | | | | 4,215 | | | | | | 3,624 | | |
Selected Financial Condition Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Securities available for sale
|
| | | $ | 366,490 | | | | | $ | 242,855 | | | | | $ | 243,206 | | | | | $ | 239,732 | | | | | $ | 254,746 | | | | | $ | 244,051 | | | | | $ | 214,393 | | |
Securities held to maturity
|
| | | | 6,000 | | | | | | 6,025 | | | | | | 6,000 | | | | | | 7,092 | | | | | | 8,193 | | | | | | 8,438 | | | | | | 8,470 | | |
Loans, net of allowance for loan
losses |
| | | | 1,185,773 | | | | | | 825,761 | | | | | | 865,424 | | | | | | 769,742 | | | | | | 700,540 | | | | | | 577,574 | | | | | | 408,970 | | |
Total assets
|
| | | | 1,789,622 | | | | | | 1,224,900 | | | | | | 1,277,367 | | | | | | 1,145,131 | | | | | | 1,093,768 | | | | | | 940,890 | | | | | | 721,385 | | |
Deposits
|
| | | | 1,550,799 | | | | | | 1,032,363 | | | | | | 1,039,191 | | | | | | 916,695 | | | | | | 892,775 | | | | | | 779,971 | | | | | | 596,627 | | |
Shareholders’ equity
|
| | | | 162,879 | | | | | | 110,298 | | | | | | 154,527 | | | | | | 103,436 | | | | | | 96,216 | | | | | | 85,108 | | | | | | 65,885 | | |
Selected Consolidated Financial Ratios and
Other Data: |
| | | | | | | | |||||||||||||||||||||||||||||||||||
Per Share Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Earnings per common share, basic
|
| | | $ | 0.38 | | | | | $ | 0.94 | | | | | $ | 1.78 | | | | | $ | 1.57 | | | | | $ | 1.20 | | | | | $ | 0.98 | | | | | $ | 1.17 | | |
Earnings per common share, diluted
|
| | | $ | 0.38 | | | | | $ | 0.93 | | | | | $ | 1.57 | | | | | $ | 1.55 | | | | | $ | 1.19 | | | | | $ | 0.96 | | | | | $ | 1.16 | | |
Cash dividends paid per common
share |
| | | $ | 0.075 | | | | | $ | 0.075 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
Weighted average common shares outstanding, basic
|
| | | | 9,134,225 | | | | | | 5,423,676 | | | | | | 5,435,088 | | | | | | 5,371,111 | | | | | | 5,227,768 | | | | | | 4,319,485 | | | | | | 3,101,411 | | |
Weighted average common shares outstanding, diluted
|
| | | | 9,195,424 | | | | | | 5,482,254 | | | | | | 6,259,333 | | | | | | 5,442,050 | | | | | | 5,270,669 | | | | | | 4,372,930 | | | | | | 3,125,267 | | |
Book value per common share
|
| | | $ | 17.80 | | | | | $ | 17.15 | | | | | $ | 17.19 | | | | | $ | 16.05 | | | | | $ | 14.88 | | | | | $ | 13.34 | | | | | $ | 15.73 | | |
Performance Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets
|
| | | | 0.40% | | | | | | 0.87% | | | | | | 0.79% | | | | | | 0.75% | | | | | | 0.61% | | | | | | 0.45% | | | | | | 0.51% | | |
Return on average equity
|
| | | | 4.50 | | | | | | 10.00 | | | | | | 8.00 | | | | | | 8.60 | | | | | | 7.10 | | | | | | 5.00 | | | | | | 5.70 | | |
Net interest margin
|
| | | | 3.76 | | | | | | 3.59 | | | | | | 3.63 | | | | | | 3.63 | | | | | | 3.58 | | | | | | 3.31 | | | | | | 3.42 | | |
Net interest margin, fully tax equivalent
basis(1) |
| | | | 3.85 | | | | | | 3.68 | | | | | | 3.71 | | | | | | 3.72 | | | | | | 3.70 | | | | | | 3.44 | | | | | | 3.59 | | |
| | |
As of and for the Six Months
Ended June 30, |
| |
As of and for the Years Ended December 31,
|
||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
|||||||||||||||||||||
Asset Quality Ratios: | | | | | | | | | ||||||||||||||||||||||||||||||||||
Nonaccrual loans to total loans and other real estate
|
| | | | 0.33% | | | | | | 0.69% | | | | | | 0.37% | | | | | | 0.95% | | | | | | 0.85% | | | | | | 0.54% | | | | | | 0.81% | |
Allowance for loan losses to total loans
|
| | | | 0.68 | | | | | | 0.87 | | | | | | 0.86 | | | | | | 0.87 | | | | | | 0.86 | | | | | | 0.98 | | | | | | 1.14 | |
Allowance for loan losses to nonaccrual loans
|
| | | | 202.8 | | | | | | 126.4 | | | | | | 230.1 | | | | | | 91.6 | | | | | | 100.6 | | | | | | 180.1 | | | | | | 139.0 | |
Net charge-offs to average total loans
|
| | | | (0.003) | | | | | | (0.03) | | | | | | (0.02) | | | | | | (0.03) | | | | | | 0.17 | | | | | | 0.01 | | | | | | 0.26 | |
Consolidated Capital Ratios: | | | | | | | | | ||||||||||||||||||||||||||||||||||
Tier 1 leverage ratio
|
| | | | 8.4% | | | | | | 8.5% | | | | | | 11.9% | | | | | | 8.7% | | | | | | 8.4% | | | | | | 9.0% | | | | | | 8.6% | |
Common equity Tier 1 capital ratio
|
| | | | 10.0 | | | | | | 7.8 | | | | | | 13.8 | | | | | | 8.1 | | | | | | — | | | | | | — | | | | | | — | |
Tier 1 risk-based capital ratio
|
| | | | 10.7 | | | | | | 10.5 | | | | | | 14.7 | | | | | | 11.1 | | | | | | 11.5 | | | | | | 12.5 | | | | | | 12.8 | |
Total risk-based capital ratio
|
| | | | 11.3 | | | | | | 11.3 | | | | | | 15.5 | | | | | | 11.9 | | | | | | 12.3 | | | | | | 13.4 | | | | | | 13.8 | |
Total shareholders’ equity to total assets
|
| | | | 9.1 | | | | | | 9.0 | | | | | | 12.1 | | | | | | 9.0 | | | | | | 8.8 | | | | | | 9.0 | | | | | | 9.1 |
| | |
June 30,
2017 |
| |
As adjusted for
this offering(1) |
| ||||||
| | |
(unaudited, in thousands)
|
| |||||||||
Liabilities: | | | | | | | | |
|
| |||
Deposits:
|
| | | ||||||||||
Noninterest-bearing
|
| | | $ | 319,494 | | | | | $ | 319,494 | | |
Interest-bearing
|
| | | | 1,231,305 | | | | | | 1,231,305 | | |
Total deposits
|
| | | $ | 1,550,799 | | | | | $ | 1,550,799 | | |
Borrowed funds
|
| | | $ | 59,367 | | | | | $ | 59,367 | | |
Subodinated debentures
|
| | | | 10,310 | | | | | | 10,310 | | |
Other liabilities
|
| | | | 6,267(2) | | | | | | 6,267(2) | | |
Total liabilities
|
| | | $ | 1,626,743 | | | | | $ | 1,626,743 | | |
Shareholders’ Equity: | | | | ||||||||||
Common stock, $1.00 par value per share; 20,000,000 shares authorized; 9,179,151 shares issued and outstanding, historical, 10,929,151 shares issued and outstanding, as adjusted
|
| | | $ | 9,179 | | | | | $ | 10,929 | | |
Preferred stock, $1.00 par value per share; 10,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 104,734 | | | | | | 150,997 | | |
Retained earnings
|
| | | | 47,279 | | | | | | 47,279 | | |
Accumulated other comprehensive income
|
| | | | 2,151 | | | | | | 2,151 | | |
Treasury stock, at cost, 26,494 shares
|
| | | | (464) | | | | | | (464) | | |
Total shareholders’ equity
|
| | | $ | 162,879 | | | | | $ | 210,892 | | |
Total capitalization
|
| | | $ | 1,789,622 | | | | | $ | 1,837,635 | | |
Consolidated Capital Ratios: | | | | ||||||||||
Tier 1 leverage ratio
|
| | | | 8.4% | | | | | | 10.9% | | |
Common equity Tier 1 capital ratio
|
| | | | 10.0 | | | | | | 13.4 | | |
Tier 1 risk-based capital ratio
|
| | | | 10.7 | | | | | | 14.1 | | |
Total risk-based capital ratio
|
| | | | 11.3 | | | | | | 14.7 | | |
| | |
Sales price per share
|
| |
Cash dividends
per share |
| ||||||||||||
| | |
High
|
| |
Low
|
| ||||||||||||
2017 | | | | | |||||||||||||||
Fourth Quarter (through October 26, 2017)
|
| | | $ | 30.95 | | | | | $ | 29.45 | | | | | $ | 0.0375 | | |
Third Quarter
|
| | | | 30.85 | | | | | | 26.05 | | | | | | 0.0375 | | |
Second Quarter
|
| | | | 28.75 | | | | | | 26.75 | | | | | | 0.0375 | | |
First Quarter
|
| | | | 30.80 | | | | | | 26.00 | | | | | | 0.0375 | | |
2016 | | | | | |||||||||||||||
Fourth Quarter
|
| | | | 28.50 | | | | | | 17.10 | | | | | | 0.0375 | | |
Third Quarter
|
| | | | 19.55 | | | | | | 16.99 | | | | | | 0.0375 | | |
Second Quarter
|
| | | | 17.72 | | | | | | 15.50 | | | | | | 0.0375 | | |
First Quarter
|
| | | | 18.50 | | | | | | 15.32 | | | | | | 0.0375 | | |
2015 | | | | | |||||||||||||||
Fourth Quarter
|
| | | | 18.34 | | | | | | 15.58 | | | | | | 0.0375 | | |
Third Quarter
|
| | | | 18.46 | | | | | | 16.10 | | | | | | 0.0375 | | |
Second Quarter
|
| | | | 16.99 | | | | | | 15.50 | | | | | | 0.0375 | | |
First Quarter
|
| | | | 17.70 | | | | | | 13.80 | | | | | | 0.0375 | | |
Name
|
| |
Number of
shares |
||
Keefe, Bruyette & Woods, Inc.
|
| | | | 1,225,000 |
FIG Partners, LLC
|
| | | | 525,000 |
Total:
|
| | | | 1,750,000 |
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | 29.00 | | | | | $ | 50,750,000 | | | | | $ | 58,362,500 | | |
Underwriting discount
|
| | | $ | 1.45 | | | | | $ | 2,537,500 | | | | | $ | 2,918,125 | | |
Proceeds, before expenses, to us
|
| | | $ | 27.55 | | | | | $ | 48,212,500 | | | | | $ | 55,444,375 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 10 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 24 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
EXPERTS | | | | | 27 | | |
| | |
Six Months Ended
June 30, 2017 |
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
Ratio of Earnings to Fixed Charges(1): | | | | | | | | ||||||||||||||||||||||||||||||
Excluding interest on deposits
|
| | | | 7.1 | | | | | | 16.4 | | | | | | 18.8 | | | | | | 15.2 | | | | | | 10.5 | | | | | | 5.6 | | |
Including interest on deposits
|
| | | | 2.5 | | | | | | 4.2 | | | | | | 4.7 | | | | | | 4.0 | | | | | | 3.1 | | | | | | 2.2 | | |