|
特拉華州
(州或其他司法管轄區
公司或組織) |
| |
6021
(主要標準行業
分類代碼號) |
| |
20-8639702
(美國國税局僱主
識別碼) |
|
|
Joshua A.Dean,Esq.
謝潑德,穆林,Richter&Hampton LLP 市中心大道650號十樓 加利福尼亞州科斯塔梅薩92626 (714) 424-8292 |
| |
約翰·P·格里利
賓夕法尼亞州史密斯·麥金農 鬆樹東街301號750套房 佛羅裏達州奧蘭多32801 (407) 843-7300 |
|
|
大型加速文件服務器
|
| |
加速文件管理器☐
|
|
|
非加速文件管理器
☐
|
| |
較小的報告公司☐
|
|
| | | |
新興成長型公司☐
|
|
| | | | 董事會命令 | |
| | | |
小烏爾裏希·E·凱勒(Ulrich E.Keller,Jr.)
董事會主席 |
|
| | | | 董事會命令 | |
| | | |
Gary L.Tice
董事會主席 |
|
| | |
第
頁
|
| |||
有關合並的問答
|
| | | | 1 | | |
摘要
|
| | | | 11 | | |
選定的HISITORICAL財務數據
|
| | | | 21 | | |
第一基金會歷史財務信息精選
|
| | | | 21 | | |
TGR Financial歷史財務信息精選
|
| | | | 23 | | |
未經審計的備考壓縮合並財務報表
|
| | | | 25 | | |
未經審計的每股可比數據
|
| | | | 34 | | |
最近的發展
|
| | | | 36 | | |
風險因素
|
| | | | 37 | | |
有關前瞻性陳述的警示聲明
|
| | | | 43 | | |
第一基金會股東特別會議
|
| | | | 45 | | |
首批基金會建議書
|
| | | | 51 | | |
TGR財務股東特別大會
|
| | | | 52 | | |
TGR財務提案
|
| | | | 57 | | |
合併
|
| | | | 58 | | |
合併條款
|
| | | | 58 | | |
合併背景
|
| | | | 58 | | |
第一基金會合並原因;第一基金會董事會推薦
|
| | | | 63 | | |
第一基金會財務顧問意見
|
| | | | 65 | | |
TGR Financial合併的原因;TGR Financial董事會的建議
|
| | | | 80 | | |
TGR Financial財務顧問意見
|
| | | | 82 | | |
合併中的評估或異議權利
|
| | | | 89 | | |
合併需要監管審批
|
| | | | 92 | | |
TGR Financial董事和高管在合併中的利益
|
| | | | 93 | | |
合併協議
|
| | | | 97 | | |
合併的結構
|
| | | | 97 | | |
合併考慮
|
| | | | 97 | | |
TGR金融普通股交易流程
|
| | | | 99 | | |
關閉生效時間
|
| | | | 99 | | |
合併後的管理
|
| | | | 100 | | |
雙方的陳述和擔保
|
| | | | 100 | | |
TGR Financial等待合併的行為
|
| | | | 100 | | |
第一基金會等待合併的行為
|
| | | | 103 | | |
請勿徵集
|
| | | | 104 | | |
TGR財務董事會推薦合併協議的約定
|
| | | | 105 | | |
推薦合併協議的第一份基金會董事會公約
|
| | | | 105 | | |
合併完成的條件
|
| | | | 105 | | |
合併協議修訂
|
| | | | 106 | | |
合併協議終止
|
| | | | 106 | | |
解約費;解約效果
|
| | | | 107 | | |
| | |
第
頁
|
| |||
某些員工事務
|
| | | | 108 | | |
投票協議
|
| | | | 109 | | |
競業禁止、競業禁止和保密協議
|
| | | | 109 | | |
合併費用
|
| | | | 109 | | |
證券交易所上市
|
| | | | 109 | | |
對附屬公司轉售的限制
|
| | | | 110 | | |
會計處理
|
| | | | 110 | | |
重要的美國聯邦所得税考慮因素
|
| | | | 111 | | |
公司信息
|
| | | | 115 | | |
TGR財務管理對財務狀況和經營結果的討論和分析
|
| | | | 120 | | |
股東和股東權利對比
|
| | | | 149 | | |
某些受益所有者和管理層的安全所有權
|
| | | | 159 | | |
法律事務
|
| | | | 161 | | |
專家
|
| | | | 161 | | |
股東或股東提案提交截止日期
|
| | | | 161 | | |
在哪裏可以找到更多信息
|
| | | | 162 | | |
附錄 | | | | | | | |
附錄A - 協議和合並重組計劃,日期為2021年6月2日,由First Foundation Inc.和TGR Financial,Inc.之間簽署。
|
| | | | A-1 | | |
附錄B - 投票協議表,日期為2021年6月2日,由First Foundation Inc.和TGR Financial,Inc.的某些股東簽署。
|
| | | | B-1 | | |
附錄C - 投票協議表,日期為2021年6月2日,由
以及TGR Financial,Inc.與First的某些股東之間的關係 基金會公司 |
| | | | C-1 | | |
附錄D戴維森公司的 - 意見
|
| | | | D-1 | | |
TRUIST證券公司附錄E - 意見
|
| | | | E-1 | | |
附錄F TGR Financial,Inc.的 - 合併財務報表
|
| | | | F-1 | | |
附錄G佛羅裏達商業 - 607.1301至607.1340節
公司法。 |
| | | | G-1 | | |
第二部分
|
| | | | II-1 | | |
招股説明書中不需要的信息
|
| | | | II-1 | | |
展品索引
|
| | | | II-3 | | |
簽名
|
| | | | II-6 | | |
| | |
First Foundation
普通股 |
| |
TGR Financial
普通股 |
| |
隱含價值
每股 TGR Financial |
| |||||||||
2021年6月2日
|
| | | $ | 25.12 | | | | | $ | 14.00 | | | | | $ | 15.24 | | |
2021年7月29日
|
| | | $ | 23.50 | | | | | $ | 13.56 | | | | | $ | 14.26 | | |
(以千為單位,不包括共享和按
共享數據) |
| |
這三個
個月截止 3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||
選定損益表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨利息收入
|
| | | $ | 54,229 | | | | | $ | 44,868 | | | | | $ | 196,644 | | | | | $ | 169,954 | | | | | $ | 155,610 | | | | | $ | 113,618 | | | | | $ | 89,449 | | |
信貸損失準備金
|
| | | | 360 | | | | | | 4,079 | | | | | | 6,746 | | | | | | 2,637 | | | | | | 4,220 | | | | | | 2,762 | | | | | | 4,681 | | |
非利息收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
資產管理、諮詢和其他費用
|
| | | | 8,349 | | | | | | 7,762 | | | | | | 29,465 | | | | | | 28,658 | | | | | | 28,748 | | | | | | 26,710 | | | | | | 24,384 | | |
其他(1)
|
| | | | 3,559 | | | | | | 2,913 | | | | | | 25,182 | | | | | | 13,118 | | | | | | 7,023 | | | | | | 12,009 | | | | | | 10,176 | | |
非利息支出
|
| | | | 34,511 | | | | | | 32,857 | | | | | | 125,778 | | | | | | 129,595 | | | | | | 127,075 | | | | | | 98,976 | | | | | | 80,994 | | |
税前收入
|
| | | | 31,266 | | | | | | 18,607 | | | | | | 118,767 | | | | | | 79,499 | | | | | | 60,086 | | | | | | 50,599 | | | | | | 38,334 | | |
淨收入
|
| | | | 22,355 | | | | | | 13,211 | | | | | | 84,369 | | | | | | 56,239 | | | | | | 42,958 | | | | | | 27,582 | | | | | | 23,303 | | |
份額和每股數據:(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股淨收益:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.50 | | | | | $ | 0.30 | | | | | $ | 1.89 | | | | | $ | 1.26 | | | | | $ | 1.02 | | | | | $ | 0.80 | | | | | $ | 0.72 | | |
稀釋
|
| | | | 0.50 | | | | | | 0.29 | | | | | | 1.88 | | | | | | 1.25 | | | | | | 1.01 | | | | | | 0.78 | | | | | | 0.70 | | |
計算中使用的份額:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 44,707,718 | | | | | | 44,669,661 | | | | | | 44,639,430 | | | | | | 44,617,361 | | | | | | 42,092,361 | | | | | | 34,482,630 | | | | | | 32,365,800 | | |
稀釋
|
| | | | 45,012,205 | | | | | | 44,952,669 | | | | | | 44,900,805 | | | | | | 44,911,265 | | | | | | 42,567,108 | | | | | | 35,331,059 | | | | | | 33,471,816 | | |
每股有形賬面價值
|
| | | $ | 13.84 | | | | | $ | 11.80 | | | | | $ | 13.44 | | | | | $ | 11.57 | | | | | $ | 10.33 | | | | | $ | 9.46 | | | | | $ | 8.62 | | |
期末流通股
|
| | | | 44,782,155 | | | | | | 44,615,466 | | | | | | 44,667,650 | | | | | | 44,670,743 | | | | | | 44,496,007 | | | | | | 38,207,766 | | | | | | 32,719,632 | | |
選定的資產負債表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 468,026 | | | | | $ | 40,359 | | | | | $ | 629,707 | | | | | $ | 65,387 | | | | | $ | 67,312 | | | | | $ | 120,394 | | | | | $ | 597,946 | | |
貸款,扣除遞延費用後的淨額(5)
|
| | | | 5,607,080 | | | | | | 5,303,234 | | | | | | 5,285,003 | | | | | | 5,029,869 | | | | | | 4,782,312 | | | | | | 3,799,707 | | | | | | 2,791,251 | | |
信貸損失準備(“acl”) - 投資
|
| | | | 8,878 | | | | | | — | | | | | | 7,245 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
信貸損失撥備 - 貸款
|
| | | | 23,180 | | | | | | 23,000 | | | | | | 24,200 | | | | | | 20,800 | | | | | | 19,000 | | | | | | 18,400 | | | | | | 15,400 | | |
總資產
|
| | | | 7,051,832 | | | | | | 6,513,708 | | | | | | 6,957,160 | | | | | | 6,314,436 | | | | | | 5,840,412 | | | | | | 4,541,185 | | | | | | 3,975,403 | | |
無息存款
|
| | | | 2,182,714 | | | | | | 1,315,114 | | | | | | 1,655,847 | | | | | | 1,192,481 | | | | | | 1,074,661 | | | | | | 1,097,196 | | | | | | 661,781 | | |
有息存款
|
| | | | 4,063,107 | | | | | | 3,715,713 | | | | | | 4,257,586 | | | | | | 3,698,663 | | | | | | 3,458,307 | | | | | | 2,346,331 | | | | | | 1,765,014 | | |
借款(6)
|
| | | | 12,000 | | | | | | 794,000 | | | | | | 269,000 | | | | | | 743,000 | | | | | | 708,000 | | | | | | 678,000 | | | | | | 1,250,000 | | |
股東權益(4)
|
| | | | 714,430 | | | | | | 623,083 | | | | | | 695,711 | | | | | | 613,868 | | | | | | 559,184 | | | | | | 394,951 | | | | | | 284,264 | | |
選定的業績和資本比率:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
平均資產回報率
|
| | | | 1.25 | | | | | | 0.83 | | | | | | 1.26% | | | | | | 0.91% | | | | | | 0.81% | | | | | | 0.70% | | | | | | 0.80% | | |
平均股本回報率
|
| | | | 12.7 | | | | | | 8.5 | | | | | | 13.0% | | | | | | 9.6% | | | | | | 9.1% | | | | | | 8.5% | | | | | | 8.4% | | |
平均有形股本回報率(3)
|
| | | | 14.9 | | | | | | 10.3 | | | | | | 15.5% | | | | | | 11.9% | | | | | | 10.6% | | | | | | 8.6% | | | | | | 8.5% | | |
淨息差
|
| | | | 3.16 | | | | | | 2.92 | | | | | | 3.03% | | | | | | 2.87% | | | | | | 2.99% | | | | | | 2.93% | | | | | | 3.13% | | |
效率比(7)
|
| | | | 51.5 | | | | | | 58.2 | | | | | | 49.3% | | | | | | 60.8% | | | | | | 64.4% | | | | | | 63.3% | | | | | | 65.3% | | |
非利息收入佔總收入的百分比
收入 |
| | | | 18.0 | | | | | | 19.2 | | | | | | 21.7% | | | | | | 19.7% | | | | | | 18.7% | | | | | | 25.4% | | | | | | 27.9% | | |
(以千為單位,不包括共享和按
共享數據) |
| |
這三個
個月截止 3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||
有形普通股權益與有形普通股權益之比
Assets(3) |
| | | | 8.91 | | | | | | 8.20 | | | | | | 8.75% | | | | | | 8.31% | | | | | | 8.01% | | | | | | 8.02% | | | | | | 7.10% | | |
一級槓桿率
|
| | | | 8.57 | | | | | | 8.36 | | | | | | 8.93% | | | | | | 8.25% | | | | | | 8.39% | | | | | | 8.44% | | | | | | 8.76% | | |
一級風險資本充足率
|
| | | | 11.13 | | | | | | 10.47 | | | | | | 11.55% | | | | | | 10.65% | | | | | | 10.67% | | | | | | 11.99% | | | | | | 12.80% | | |
基於風險的總資本比率
|
| | | | 11.71 | | | | | | 10.99 | | | | | | 12.17% | | | | | | 11.15% | | | | | | 11.16% | | | | | | 12.61% | | | | | | 13.52% | | |
其他信息: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
管理的資產(期末)
|
| | | $ | 5,027,989 | | | | | $ | 3,897,914 | | | | | $ | 4,926,791 | | | | | $ | 4,438,252 | | | | | $ | 3,934,700 | | | | | $ | 4,296,077 | | | | | $ | 3,586,672 | | |
總資產的不良資產
|
| | | | 0.24 | | | | | | 0.14 | | | | | | 0.30% | | | | | | 0.20% | | | | | | 0.21% | | | | | | 0.31% | | | | | | 0.25% | | |
平均貸款沖銷
|
| | | | (0.01) | | | | | | 0.01 | | | | | | 0.02% | | | | | | 0.02% | | | | | | 0.08% | | | | | | —% | | | | | | —% | | |
ACL與貸款的比率(8)
|
| | | | 0.45 | | | | | | 0.48 | | | | | | 0.50% | | | | | | 0.46% | | | | | | 0.51% | | | | | | 0.54% | | | | | | 0.60% | | |
銀行辦事處數量(9個)
|
| | | | 21 | | | | | | 20 | | | | | | 20 | | | | | | 20 | | | | | | 20 | | | | | | 14 | | | | | | 11 | | |
(以千為單位,不包括共享和按
共享數據) |
| |
未經審計的
用於 截止三個月 3月31日 |
| |
截至2013年12月31日的年度或截至該年度的年度
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||
| | |
(千美元,不包括每股和每股金額)
|
| |||||||||||||||||||||||||||||||||||||||
選定損益表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨利息收入
|
| | | $ | 13,500 | | | | | $ | 12,576 | | | | | $ | 52,710 | | | | | $ | 48,909 | | | | | $ | 43,985 | | | | | $ | 38,826 | | | | | $ | 34,088 | | |
貸款損失準備金
|
| | | | — | | | | | | 1,550 | | | | | | 8,809 | | | | | | 200 | | | | | | 125 | | | | | | — | | | | | | 971 | | |
非利息收入
|
| | | | 1,131 | | | | | | 951 | | | | | | 3,906 | | | | | | 3,995 | | | | | | 3,780 | | | | | | 3,730 | | | | | | 2,884 | | |
非利息支出
|
| | | | 8,111 | | | | | | 8,215 | | | | | | 29,347 | | | | | | 30,781 | | | | | | 28,886 | | | | | | 29,092 | | | | | | 27,082 | | |
税前收入
|
| | | | 6,520 | | | | | | 3,762 | | | | | | 18,460 | | | | | | 21,923 | | | | | | 18,754 | | | | | | 13,464 | | | | | | 8,919 | | |
淨收入
|
| | | | 5,067 | | | | | | 4,581 | | | | | | 16,420 | | | | | | 17,115 | | | | | | 15,029 | | | | | | 8,124 | | | | | | 5,703 | | |
共享和每股數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股淨收益:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.29 | | | | | $ | 0.26 | | | | | $ | 0.93 | | | | | $ | 0.99 | | | | | $ | 0.87 | | | | | $ | 0.47 | | | | | $ | 0.33 | | |
稀釋
|
| | | | 0.27 | | | | | | 0.24 | | | | | | 0.86 | | | | | | 0.89 | | | | | | 0.78 | | | | | | 0.43 | | | | | | 0.30 | | |
計算中使用的份額:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 17,667,337 | | | | | | 17,453,847 | | | | | | 17,614,000 | | | | | | 17,306,598 | | | | | | 17,297,577 | | | | | | 17,242,614 | | | | | | 17,227,549 | | |
稀釋
|
| | | | 19,102,480 | | | | | | 19,182,462 | | | | | | 19,007,169 | | | | | | 19,192,584 | | | | | | 19,381,589 | | | | | | 19,007,260 | | | | | | 18,778,703 | | |
每股有形賬面價值
|
| | | $ | 8.74 | | | | | $ | 7.87 | | | | | $ | 8.51 | | | | | $ | 7.84 | | | | | $ | 6.76 | | | | | $ | 6.03 | | | | | $ | 5.52 | | |
期末流通股
|
| | | | 18,705,792 | | | | | | 18,704,980 | | | | | | 18,704,980 | | | | | | 18,347,001 | | | | | | 18,337,153 | | | | | | 18,300,953 | | | | | | 18,266,076 | | |
選定的資產負債表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 756,939 | | | | | $ | 217,956 | | | | | $ | 501,892 | | | | | $ | 146,140 | | | | | $ | 92,781 | | | | | $ | 137,542 | | | | | $ | 35,260 | | |
扣除遞延費用/成本後的貸款
|
| | | | 1,180,615 | | | | | | 1,121,566 | | | | | | 1,201,480 | | | | | | 1,133,600 | | | | | | 1,090,077 | | | | | | 968,310 | | | | | | 910,125 | | |
貸款損失撥備
|
| | | | 18,086 | | | | | | 10,900 | | | | | | 18,092 | | | | | | 9,751 | | | | | | 9,585 | | | | | | 9,355 | | | | | | 9,174 | | |
總資產
|
| | | | 2,273,916 | | | | | | 1,649,565 | | | | | | 2,001,001 | | | | | | 1,579,911 | | | | | | 1,460,905 | | | | | | 1,364,261 | | | | | | 1,199,085 | | |
無息存款
|
| | | | 447,922 | | | | | | 262,705 | | | | | | 365,016 | | | | | | 244,576 | | | | | | 227,437 | | | | | | 206,142 | | | | | | 183,245 | | |
有息存款
|
| | | | 1,490,730 | | | | | | 1,080,985 | | | | | | 1,317,615 | | | | | | 1,043,191 | | | | | | 969,235 | | | | | | 923,624 | | | | | | 737,579 | | |
(以千為單位,不包括共享和按
共享數據) |
| |
未經審計的
用於 截止三個月 3月31日 |
| |
截至2013年12月31日的年度或截至該年度的年度
|
| ||||||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||
| | |
(千美元,不包括每股和每股金額)
|
| |||||||||||||||||||||||||||||||||||||||
次級票據,發行後淨額
成本 |
| | | | 23,694 | | | | | | — | | | | | | 23,670 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
借款
|
| | | | 136,723 | | | | | | 148,129 | | | | | | 126,740 | | | | | | 138,285 | | | | | | 131,650 | | | | | | 114,666 | | | | | | 168,986 | | |
股東權益總額
|
| | | | 168,751 | | | | | | 152,503 | | | | | | 164,560 | | | | | | 149,217 | | | | | | 129,374 | | | | | | 115,964 | | | | | | 106,399 | | |
選定的業績和資本比率:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
平均資產年化回報率
|
| | | | 0.97% | | | | | | 1.13% | | | | | | 0.92% | | | | | | 1.15% | | | | | | 1.10% | | | | | | 0.64% | | | | | | 0.47% | | |
年化平均股本回報率
|
| | | | 12.32% | | | | | | 12.16% | | | | | | 10.52% | | | | | | 12.28% | | | | | | 12.40% | | | | | | 7.26% | | | | | | 5.41% | | |
平均有形權益年化回報率
|
| | | | 12.73% | | | | | | 12.61% | | | | | | 10.90% | | | | | | 12.77% | | | | | | 12.99% | | | | | | 7.64% | | | | | | 5.72% | | |
淨息差
|
| | | | 2.72% | | | | | | 3.29% | | | | | | 3.14% | | | | | | 3.49% | | | | | | 3.40% | | | | | | 3.26% | | | | | | 2.97% | | |
效率比
|
| | | | 55.44% | | | | | | 60.73% | | | | | | 51.85% | | | | | | 58.40% | | | | | | 60.47% | | | | | | 68.36% | | | | | | 73.25% | | |
非利息收入佔總收入的百分比
收入 |
| | | | 7.73% | | | | | | 7.03% | | | | | | 6.90% | | | | | | 7.55% | | | | | | 7.91% | | | | | | 8.76% | | | | | | 7.80% | | |
有形普通股權益與有形普通股權益之比
資產 |
| | | | 7.63% | | | | | | 8.98% | | | | | | 8.46% | | | | | | 9.06% | | | | | | 8.47% | | | | | | 8.43% | | | | | | 8.29% | | |
一級槓桿率
|
| | | | 7.70% | | | | | | 8.96% | | | | | | 8.34% | | | | | | 9.49% | | | | | | 9.19% | | | | | | 8.61% | | | | | | 8.34% | | |
一級風險資本比率
|
| | | | 12.59% | | | | | | 11.54% | | | | | | 12.23% | | | | | | 11.53% | | | | | | 10.71% | | | | | | 10.97% | | | | | | 10.87% | | |
基於風險的總資本比率
|
| | | | 15.68% | | | | | | 12.41% | | | | | | 15.31% | | | | | | 12.31% | | | | | | 11.52% | | | | | | 11.88% | | | | | | 11.86% | | |
其他信息: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資產的不良資產
|
| | | | 0.00% | | | | | | 0.01% | | | | | | 0.00% | | | | | | 0.01% | | | | | | 0.03% | | | | | | 0.07% | | | | | | 0.14% | | |
平均貸款的沖銷(收回)
|
| | | | 0.00% | | | | | | 0.14% | | | | | | 0.04% | | | | | | 0.00% | | | | | | -0.01% | | | | | | -0.02% | | | | | | 0.06% | | |
所有貸款
|
| | | | 1.53% | | | | | | 0.97% | | | | | | 1.51% | | | | | | 0.86% | | | | | | 0.88% | | | | | | 0.97% | | | | | | 1.01% | | |
| | |
第一個
基金會公司 |
| |
TGR
金融公司 |
| |
形式
調整 |
| | | | |
形式
組合 |
| ||||||||||||
資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 468,026 | | | | | $ | 756,939 | | | | | $ | (24,187) | | | |
(a)
|
| | | $ | 1,200,778 | | |
可供出售的證券
|
| | | | 758,097 | | | | | | 250,923 | | | | | | 1,833 | | | |
(b)
|
| | | | 1,010,853 | | |
- 投資信貸損失準備
|
| | | | (8,878) | | | | | | — | | | | | | — | | | | | | | | | (8,878) | | |
淨證券
|
| | | | 749,219 | | | | | | 250,923 | | | | | | 1,833 | | | | | | | | | 1,001,975 | | |
待售貸款
|
| | | | 513,054 | | | | | | — | | | | | | — | | | | | | | | | 513,054 | | |
為投資而持有的貸款
|
| | | | 5,117,206 | | | | | | 1,180,615 | | | | | | (4,431) | | | |
(c)
|
| | | | 6,293,390 | | |
信貸損失撥備 - 貸款
|
| | | | (23,180) | | | | | | (18,086) | | | | | | 1,986 | | | |
(d)
|
| | | | (39,280) | | |
淨貸款
|
| | | | 5,094,026 | | | | | | 1,162,529 | | | | | | (2,445) | | | | | | | | | 6,254,110 | | |
投資FHLB股票
|
| | | | 17,250 | | | | | | 4,458 | | | | | | — | | | | | | | | | 21,708 | | |
遞延税款
|
| | | | 6,941 | | | | | | 2,662 | | | | | | 2,635 | | | |
(e)
|
| | | | 12,238 | | |
廠房和設備,淨額
|
| | | | 7,817 | | | | | | 34,631 | | | | | | 619 | | | |
(f)
|
| | | | 43,067 | | |
銀行擁有的人壽保險
|
| | | | — | | | | | | 45,278 | | | | | | — | | | | | | | | | 45,278 | | |
商譽和無形資產
|
| | | | 94,864 | | | | | | 5,303 | | | | | | 91,384 | | | |
(g)
|
| | | | 191,551 | | |
其他資產
|
| | | | 100,635 | | | | | | 11,193 | | | | | | — | | | | | | | | | 111,828 | | |
總資產
|
| | | $ | 7,051,832 | | | | | $ | 2,273,916 | | | | | $ | 69,839 | | | | | | | | $ | 9,395,587 | | |
負債和股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
存款
|
| | | $ | 6,245,821 | | | | | | 1,938,652 | | | | | | 764 | | | |
(h)
|
| | | | 8,185,237 | | |
借款
|
| | | | 12,000 | | | | | | 160,417 | | | | | | 2,157 | | | |
(i)
|
| | | | 174,574 | | |
應付帳款和其他負債
|
| | | | 79,581 | | | | | | 6,096 | | | | | | (3,045) | | | |
(j)
|
| | | | 82,632 | | |
總負債
|
| | | | 6,337,402 | | | | | | 2,105,165 | | | | | | (125) | | | | | | | | | 8,442,442 | | |
股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 45 | | | | | | 17,668 | | | | | | (17,657) | | | |
(k)
|
| | | | 56 | | |
優先股
|
| | | | — | | | | | | 1,038 | | | | | | (1,038) | | | |
(l)
|
| | | | — | | |
新增實收資本
|
| | | | 434,346 | | | | | | 88,924 | | | | | | 163,163 | | | |
(m)
|
| | | | 686,433 | | |
留存收益
|
| | | | 265,970 | | | | | | 60,554 | | | | | | (73,937) | | | |
(n)
|
| | | | 252,587 | | |
累計其他綜合
收入(虧損) |
| | | | 14,069 | | | | | | 567 | | | | | | (567) | | | |
(o)
|
| | | | 14,069 | | |
總股東權益
|
| | | | 714,430 | | | | | | 168,751 | | | | | | 69,964 | | | | | | | | | 953,145 | | |
總負債和股東的總負債
股權 |
| | | $ | 7,051,832 | | | | | $ | 2,273,916 | | | | | $ | 69,839 | | | | | | | | $ | 9,395,587 | | |
| | |
第一個
基金會公司 |
| |
TGR
金融公司 |
| |
形式
調整 |
| | | | |
形式
組合 |
| ||||||||||||
利息收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款
|
| | | $ | 53,531 | | | | | $ | 13,226 | | | | | $ | 369 | | | |
(a)
|
| | | $ | 67,126 | | |
證券
|
| | | | 5,206 | | | | | | 1,320 | | | | | | — | | | | | | | | | 6,526 | | |
FHLB股票、出售的聯邦基金和計息存款
|
| | | | 401 | | | | | | — | | | | | | — | | | | | | | | | 401 | | |
銀行等的計息餘額
|
| | | | — | | | | | | 625 | | | | | | — | | | | | | | | | 625 | | |
總利息收入
|
| | | | 59,138 | | | | | | 15,171 | | | | | | 369 | | | | | | | | | 74,678 | | |
利息費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
存款
|
| | | | 4,623 | | | | | | 1,177 | | | | | | — | | | | | | | | | 5,800 | | |
借款
|
| | | | 286 | | | | | | 494 | | | | | | (66) | | | |
(b)
|
| | | | 714 | | |
利息支出總額
|
| | | | 4,909 | | | | | | 1,671 | | | | | | (66) | | | | | | | | | 6,514 | | |
淨利息收入
|
| | | | 54,229 | | | | | | 13,500 | | | | | | 435 | | | | | | | | | 68,164 | | |
信貸損失準備金
|
| | | | 360 | | | | | | — | | | | | | — | | | | | | | | | 360 | | |
扣除信貸損失撥備後的淨收益
|
| | | | 53,869 | | | | | | 13,500 | | | | | | 435 | | | | | | | | | 67,804 | | |
非利息收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
資產管理、諮詢等
費用 |
| | | | 8,349 | | | | | | 602 | | | | | | — | | | | | | | | | 8,951 | | |
銀行擁有的人壽保險
|
| | | | — | | | | | | 254 | | | | | | — | | | | | | | | | 254 | | |
其他收入
|
| | | | 3,559 | | | | | | 275 | | | | | | — | | | | | | | | | 3,834 | | |
非利息收入總額
|
| | | | 11,908 | | | | | | 1,131 | | | | | | — | | | | | | | | | 13,039 | | |
非利息費用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬福利
|
| | | | 21,526 | | | | | | 5,145 | | | | | | — | | | | | | | | | 26,671 | | |
佔用、折舊和攤銷
|
| | | | 6,160 | | | | | | 978 | | | | | | (22) | | | |
(c)
|
| | | | 7,116 | | |
專業服務和營銷成本
|
| | | | 2,122 | | | | | | 434 | | | | | | — | | | | | | | | | 2,556 | | |
客户服務成本
|
| | | | 1,770 | | | | | | 640 | | | | | | — | | | | | | | | | 2,410 | | |
其他費用
|
| | | | 2,933 | | | | | | 914 | | | | | | — | | | | | | | | | 3,847 | | |
非利息費用總額
|
| | | | 34,511 | | | | | | 8,111 | | | | | | (22) | | | | | | | | | 42,600 | | |
所得税税前收入
|
| | | | 31,266 | | | | | | 6,520 | | | | | | 456 | | | | | | | | | 38,242 | | |
所得税
|
| | | | 8,911 | | | | | | 1,453 | | | | | | 128 | | | |
(d)
|
| | | | 10,492 | | |
淨收入
|
| | | $ | 22,355 | | | | | $ | 5,067 | | | | | $ | 329 | | | | | | | | $ | 27,751 | | |
預計每股淨收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | 0.50 | | | | | | | | | | | $ | (0.00) | | | |
(e)
|
| | | $ | 0.50 | | |
稀釋
|
| | | $ | 0.50 | | | | | | | | | | | $ | (0.01) | | | |
(e)
|
| | | $ | 0.49 | | |
計算中使用的份額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 44,707,718 | | | | | | | | | | | | 11,350,675 | | | |
(f)
|
| | | | 56,058,393 | | |
稀釋
|
| | | | 45,012,205 | | | | | | | | | | | | 11,350,675 | | | |
(f)
|
| | | | 56,362,880 | | |
| | |
第一個
基金會公司 |
| |
TGR
金融公司 |
| |
形式
調整 |
| | | | | | | |
形式
組合 |
| ||||||||||||
利息收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款
|
| | | $ | 216,798 | | | | | $ | 54,753 | | | | | $ | 1,908 | | | | | | (a) | | | | | $ | 273,459 | | |
證券
|
| | | | 25,688 | | | | | | 5,497 | | | | | | — | | | | | | | | | | | | 31,185 | | |
FHLB股票、出售的聯邦基金和計息
存款 |
| | | | 1,405 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,405 | | |
銀行到期計息餘額
和其他人 |
| | | | — | | | | | | 1,619 | | | | | | — | | | | | | | | | | | | 1,619 | | |
總利息收入
|
| | | | 243,891 | | | | | | 61,869 | | | | | | 1,908 | | | | | | | | | | | | 307,668 | | |
利息費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
存款
|
| | | | 39,432 | | | | | | 7,705 | | | | | | (764) | | | | | | (b) | | | | | | 46,373 | | |
借款
|
| | | | 7,815 | | | | | | 1,454 | | | | | | (208) | | | | | | (c) | | | | | | 9,061 | | |
利息支出總額
|
| | | | 47,247 | | | | | | 9,159 | | | | | | (972) | | | | | | | | | | | | 55,434 | | |
淨利息收入
|
| | | | 196,644 | | | | | | 52,710 | | | | | | 2,880 | | | | | | | | | | | | 252,234 | | |
信貸損失準備金
|
| | | | 6,746 | | | | | | 8,809 | | | | | | 11,300 | | | | | | (d) | | | | | | 26,855 | | |
扣除信貸損失撥備後的淨收益
|
| | | | 189,898 | | | | | | 43,901 | | | | | | (8,420) | | | | | | | | | | | | 225,379 | | |
非利息收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
資產管理、諮詢和其他費用
|
| | | | 29,465 | | | | | | 2,208 | | | | | | — | | | | | | | | | | | | 31,673 | | |
貸款銷售收益
|
| | | | 15,140 | | | | | | — | | | | | | — | | | | | | | | | | | | 15,140 | | |
擁有的其他房地產的銷售損失
|
| | | | — | | | | | | (30) | | | | | | — | | | | | | | | | | | | (30) | | |
銀行擁有的人壽保險
|
| | | | — | | | | | | 801 | | | | | | — | | | | | | | | | | | | 801 | | |
其他收入
|
| | | | 10,042 | | | | | | 927 | | | | | | 23 | | | | | | (e) | | | | | | 10,992 | | |
非利息收入總額
|
| | | | 54,647 | | | | | | 3,906 | | | | | | 23 | | | | | | | | | | | | 58,576 | | |
非利息費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬福利
|
| | | | 73,868 | | | | | | 17,846 | | | | | | — | | | | | | | | | | | | 91,714 | | |
佔用、折舊和攤銷
|
| | | | 23,892 | | | | | | 3,805 | | | | | | (136) | | | | | | (f) | | | | | | 27,561 | | |
專業服務和營銷成本
|
| | | | 8,045 | | | | | | 1,409 | | | | | | — | | | | | | | | | | | | 9,454 | | |
客户服務成本
|
| | | | 7,445 | | | | | | 2,242 | | | | | | — | | | | | | | | | | | | 9,687 | | |
其他費用
|
| | | | 12,528 | | | | | | 4,045 | | | | | | 16,771 | | | | | | (g) | | | | | | 33,344 | | |
非利息費用總額
|
| | | | 125,778 | | | | | | 29,347 | | | | | | 16,635 | | | | | | | | | | | | 171,760 | | |
所得税税前收入
|
| | | | 118,767 | | | | | | 18,460 | | | | | | (25,033) | | | | | | | | | | | | 112,194 | | |
所得税
|
| | | | 34,398 | | | | | | 2,040 | | | | | | (7,009) | | | | | | (h) | | | | | | 29,429 | | |
淨收入
|
| | | $ | 84,369 | | | | | $ | 16,420 | | | | | $ | (18,023) | | | | | | | | | | | $ | 82,766 | | |
預計每股淨收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | 1.89 | | | | | | | | | | | $ | (0.41) | | | | | | (i) | | | | | $ | 1.48 | | |
稀釋
|
| | | $ | 1.88 | | | | | | | | | | | $ | (0.41) | | | | | | (i) | | | | | $ | 1.47 | | |
計算中使用的份額: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 44,639,430 | | | | | | | | | | | | 11,350,675 | | | | | | (j) | | | | | | 55,990,105 | | |
稀釋
|
| | | | 44,900,805 | | | | | | | | | | | | 11,350,675 | | | | | | (j) | | | | | | 56,251,480 | | |
| | |
2021年3月31日
|
| |||
| | |
(千美元)
|
| |||
(A)現金和現金等價物調整 | | | | | | | |
收購TGR Financial,Inc.的現金對價
|
| | | $ | (7,416) | | |
與收購TGR Financial,Inc.相關的交易成本
|
| | | | (16,771) | | |
調整現金和現金等價物
|
| | | $ | (24,187) | | |
(B)取消First Foundation Inc.對TGR Financial,Inc.證券公司的投資
|
| | | $ | (434) | | |
將可供出售證券調整為公允價值
|
| | | $ | 2,267 | | |
可售證券 - 調整
|
| | | $ | 1,833 | | |
(C)將TGR Financial,Inc.貸款組合調整為公允價值
|
| | | $ | (4,431) | | |
(D)信貸損失撥備 - 貸款
|
| | | | | | |
取消TGR Financial,Inc.貸款損失撥備
|
| | | $ | 18,086 | | |
將TGR Financial,Inc.信用損失準備金調整為公允價值
|
| | | | (16,100) | | |
信貸損失準備 - 貸款調整
|
| | | $ | 1,986 | | |
(E)採購會計調整的遞延所得税資產
|
| | | $ | 2,635 | | |
(F)將TGR Financial,Inc.房舍和設備調整為公允價值
|
| | | $ | 619 | | |
(G)交易創建商譽:
|
| | | | | | |
收購資產
|
| | | $ | 2,273,916 | | |
少:承擔的負債
|
| | | | (2,105,165) | | |
採購會計調整:
|
| | | | | | |
將貸款組合調整為公允價值
|
| | | | (9,231) | | |
取消貸款損失撥備
|
| | | | 18,086 | | |
將可供出售證券調整為公允價值
|
| | | | 2,267 | | |
無形巖心礦牀
|
| | | | 3,082 | | |
將定期存款調整為公允價值
|
| | | | (764) | | |
將次級債務調整為公允價值
|
| | | | (1,686) | | |
消除次級債延期發行成本
|
| | | | (471) | | |
將房舍和設備調整為公允價值
|
| | | | 619 | | |
與收購TGR Financial,Inc.相關的賣方交易成本
|
| | | | (11,643) | | |
消除遺留TGR財務商譽
|
| | | | (5,303) | | |
取消First Foundation對TGR Financial的投資
|
| | | | (434) | | |
税前調整總額
|
| | | | (5,477) | | |
遞延所得税
|
| | | | 2,635 | | |
税後調整總額
|
| | | | (2,842) | | |
獲取的淨資產
|
| | | | 165,909 | | |
進貨價格
|
| | | | 259,515 | | |
減去:取得的淨資產
|
| | | | (165,909) | | |
交易創建商譽
|
| | | | 93,606 | | |
新增:巖心存款無形調整
|
| | | | 3,082 | | |
減去:與消除遺留TGR財務商譽相關的權益調整
|
| | | | (5,303) | | |
商譽和無形資產調整
|
| | | $ | 91,384 | | |
(H)將TGR Financial,Inc.定期存款調整為公允價值
|
| | | $ | 764 | | |
| | |
2021年3月31日
|
| |||
| | |
(千美元)
|
| |||
(I)借款 | | | | | | | |
將TGR Financial,Inc.次級債務調整為公允價值
|
| | | $ | 1,686 | | |
消除TGR Financial,Inc.遞延發行成本
|
| | | | 471 | | |
借款調整
|
| | | $ | 2,157 | | |
(J)與收購TGR金融公司相關的交易費用應繳所得税
|
| | | $ | (3,045) | | |
(K)普通股
|
| | | | | | |
淘汰TGR Financial,Inc.普通股
|
| | | $ | (17,668) | | |
向TGR Financial,Inc.普通股股東和優先股持有人發行的First Foundation Inc.普通股11,350,675股,每股面值0.001美元
|
| | | | 11 | | |
普通股調整
|
| | | $ | (17,657) | | |
(L)取消TGR Financial,Inc.優先股
|
| | | $ | (1,038) | | |
(M)新增實收資本
|
| | | | | | |
消除TGR Financial,Inc.額外實收資本
|
| | | $ | (83,621) | | |
向TGR Financial,Inc.普通股股東和優先股持有人發行的First Foundation Inc.普通股11,350,675股(2021年7月13日股價=22.21)
|
| | | | 252,087 | | |
消除遺留商譽
|
| | | | (5,303) | | |
追加實收資本調整
|
| | | $ | 163,163 | | |
(N)留存收益
|
| | | | | | |
消除TGR Financial,Inc.留存收益
|
| | | $ | (48,911) | | |
與收購TGR Financial,Inc.相關的交易成本
|
| | | | (13,726) | | |
確認信用損失準備金 - 非PCD貸款
|
| | | | (11,300) | | |
留存收益調整
|
| | | $ | (73,937) | | |
(O)消除TGR Financial,Inc.累積的其他綜合收益(虧損)
|
| | | $ | (567) | | |
|
| | |
這三個月
截至2021年3月31日 |
| |||
| | |
(千美元)
|
| |||
(A)貸款公允價值增值
|
| | | $ | 369 | | |
(B)次級債務公允價值標識攤銷
|
| | | $ | (66) | | |
(C)佔用、折舊和攤銷調整: | | | | | | | |
消除廠房和設備折舊
|
| | | $ | (176) | | |
核心存款無形資產攤銷
|
| | | | 154 | | |
佔用、折舊和攤銷調整
|
| | | $ | (22) | | |
| | |
這三個月
截至2021年3月31日 |
| |||
| | |
(千美元)
|
| |||
(D)税前調整所得税費用
|
| | | $ | 128 | | |
(E)每股收益調整: | | | | | | | |
First Foundation Inc.淨收入
|
| | | $ | 22,355 | | |
TGR Financial,Inc.淨收入
|
| | | | 5,067 | | |
淨利潤調整
|
| | | | 329 | | |
預計合併淨收入
|
| | | $ | 27,751 | | |
預計合併基本每股收益
|
| | | $ | 0.50 | | |
減去First Foundation Inc.每股基本收益
|
| | | | 0.50 | | |
基本每股收益調整
|
| | | $ | (0.00) | | |
預計合併稀釋後每股收益
|
| | | $ | 0.49 | | |
減去First Foundation Inc.稀釋後每股收益
|
| | | | 0.50 | | |
調整稀釋後每股收益
|
| | | $ | (0.01) | | |
(F)每股基本收益的加權平均已發行普通股
共享 |
| | | | 44,707,718 | | |
First Foundation Inc.向TGR Financial,Inc.股東發行普通股
|
| | | | 11,350,675 | | |
計算普通股基本收益時使用的股票
|
| | | | 56,058,393 | | |
稀釋後每股普通股的加權平均已發行普通股
|
| | | | 45,012,205 | | |
First Foundation Inc.向TGR Financial,Inc.股東發行普通股
|
| | | | 11,350,675 | | |
用於計算稀釋後每股普通股收益的股票
|
| | | | 56,362,880 | | |
|
| | |
十二人
個月截止 2020年12月31日 |
| |||
| | |
(千美元)
|
| |||
(A)利息收入 - 貸款調整 | | | | | | | |
非PCD貸款公允價值標識增值
|
| | | $ | 1,477 | | |
PCD貸款公允價值利息增值
|
| | | | 431 | | |
利息收入 - 貸款調整
|
| | | $ | 1,908 | | |
(B)定期存款公允價值增值
|
| | | $ | (764) | | |
(C)次級債務公允價值標識攤銷
|
| | | $ | (208) | | |
(D)信貸損失撥備( - Non-PCD Loan)
|
| | | $ | 11,300 | | |
(E)取消First Foundation Inc.對TGR Financial,Inc.證券的投資收益
|
| | | $ | 23 | | |
(F)佔用、折舊和攤銷調整: | | | | | | | |
| | |
十二人
個月截止 2020年12月31日 |
| |||
| | |
(千美元)
|
| |||
消除廠房和設備折舊
|
| | | $ | 560 | | |
核心存款無形資產攤銷
|
| | | | (697) | | |
佔用、折舊和攤銷調整
|
| | | $ | (136) | | |
(G)與收購TGR Financial,Inc.相關的交易成本
|
| | | $ | 16,771 | | |
(H)税前調整所得税費用(福利)
|
| | | $ | (7,009) | | |
(I)每股收益調整: | | | | | | | |
First Foundation Inc.淨收入
|
| | | $ | 84,369 | | |
TGR Financial,Inc.淨收入
|
| | | | 16,420 | | |
淨利潤調整
|
| | | | (18,023) | | |
預計合併淨收入
|
| | | $ | 82,766 | | |
預計合併基本每股收益
|
| | | $ | 1.48 | | |
減去First Foundation Inc.每股基本收益
|
| | | | 1.89 | | |
基本每股收益調整
|
| | | $ | (0.41) | | |
預計合併稀釋後每股收益
|
| | | $ | 1.47 | | |
減去First Foundation Inc.稀釋後每股收益
|
| | | | 1.88 | | |
調整稀釋後每股收益
|
| | | $ | (0.41) | | |
(J)每股基本收益的加權平均已發行普通股
共享 |
| | | | 44,639,430 | | |
First Foundation Inc.向TGR Financial,Inc.股東發行普通股
|
| | | | 11,350,675 | | |
計算普通股基本收益時使用的股票
|
| | | | 55,990,105 | | |
稀釋後每股普通股的加權平均已發行普通股
共享 |
| | | | 44,900,805 | | |
First Foundation Inc.向TGR Financial,Inc.股東發行普通股
|
| | | | 11,350,675 | | |
用於計算稀釋後每股普通股收益的股票
|
| | | | 56,251,480 | | |
|
| | |
這三個月
截至2021年3月31日 |
| |
截至的12個月
2020年12月31日 |
| ||||||||||||||||||
| | |
第一個
地基 |
| |
TGR
財務 |
| |
第一個
地基 |
| |
TGR
財務 |
| ||||||||||||
每股普通股收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
基本:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
歷史
|
| | | $ | 0.50 | | | | | $ | 0.29 | | | | | $ | 1.89 | | | | | $ | 0.93 | | |
形式組合/TGR財務形式等值(1)(2)
|
| | | $ | 0.50 | | | | | $ | 0.30 | | | | | $ | 1.48 | | | | | $ | 0.90 | | |
稀釋:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
歷史
|
| | | $ | 0.50 | | | | | $ | 0.27 | | | | | $ | 1.88 | | | | | $ | 0.86 | | |
形式組合/TGR財務形式等值(2)(3)
|
| | | $ | 0.49 | | | | | $ | 0.30 | | | | | $ | 1.47 | | | | | $ | 0.89 | | |
每股賬面價值: | | | | | | | | | | | | | | | | | | | | | | | | | |
歷史
|
| | | $ | 15.95 | | | | | $ | 9.49 | | | | | $ | 15.58 | | | | | $ | 9.26 | | |
形式組合/TGR財務形式等值(2)(4)
|
| | | $ | 16.98 | | | | | $ | 10.30 | | | | | | 不適用 | | | | | | 不適用 | | |
每股股息 | | | | | | | | | | | | | | | | | | | | | | | | | |
歷史
|
| | | $ | 0.09 | | | | | | 不適用 | | | | | $ | 0.28 | | | | | | 不適用 | | |
形式組合/TGR財務形式等值(2)
|
| | | $ | 0.09 | | | | | $ | 0.05 | | | | | $ | 0.28 | | | | | $ | 0.17 | | |
| | |
FFI通用襪子
|
| |
TGR普通股
|
| ||||||||||||||||||
| | |
高
|
| |
低
|
| |
高
|
| |
低
|
| ||||||||||||
2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
第一季度
|
| | | $ | 15.71 | | | | | $ | 12.69 | | | | | $ | 12.19 | | | | | $ | 10.61 | | |
第二季度
|
| | | $ | 14.90 | | | | | $ | 12.91 | | | | | $ | 11.98 | | | | | $ | 11.12 | | |
第三季度
|
| | | $ | 15.46 | | | | | $ | 13.395 | | | | | $ | 11.43 | | | | | $ | 10.26 | | |
第四季度
|
| | | $ | 17.64 | | | | | $ | 14.39 | | | | | $ | 13.00 | | | | | $ | 10.45 | | |
2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
第一季度
|
| | | $ | 17.42 | | | | | $ | 8.01 | | | | | $ | 14.65 | | | | | $ | 8.05 | | |
第二季度
|
| | | $ | 17.61 | | | | | $ | 9.275 | | | | | $ | 10.00 | | | | | $ | 7.90 | | |
第三季度
|
| | | $ | 17.20 | | | | | $ | 12.29 | | | | | $ | 9.48 | | | | | $ | 8.12 | | |
第四季度
|
| | | $ | 20.56 | | | | | $ | 12.97 | | | | | $ | 10.10 | | | | | $ | 8.23 | | |
2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
第一季度
|
| | | $ | 25.59 | | | | | $ | 19.55 | | | | | $ | 13.99 | | | | | $ | 9.70 | | |
第二季度
|
| | | $ | 25.81 | | | | | $ | 20.30 | | | | | $ | 14.80 | | | | | $ | 12.72 | | |
第三季度(截至2021年7月29日)
|
| | | $ | 23.50 | | | | | $ | 21.37 | | | | | $ | 13.75 | | | | | $ | 12.65 | | |
交易比率
|
| ||||||||||||
| | |
每股
|
| |
聚合
|
| ||||||
成交價/LTM淨收入
|
| | | | 17.2x | | | | | | 17.4x | | |
成交價/2021e淨收入(1)
|
| | | | 14.1x | | | | | | 14.3x | | |
成交價/2022E淨收入(1)
|
| | | | 13.5x | | | | | | 13.7x | | |
交易價格/賬面價值,報告
|
| | | | 160.4% | | | | | | 166.4% | | |
交易價格/賬面價值,折算後
|
| | | | 168.8% | | | | | | 174.7% | | |
交易價格/有形賬面價值,報告
|
| | | | 165.7% | | | | | | 171.8% | | |
交易價格/有形賬面價值折算後
|
| | | | 174.3% | | | | | | 180.4% | | |
有形賬面溢價/核心存款(2)
|
| | | | — | | | | | | 7.1% | | |
交易價/TGR Financial截至2021年5月28日的收盤價(3)
|
| | | | 8.8% | | | | | | | | |
交易價/TGR Financial截至2021年5月28日的20日均價(4)
|
| | | | 10.4% | | | | | | | | |
一年股票業績
|
| ||||||||||||
| | |
起始索引值
2020年5月28日 |
| |
在
結束索引值
5/28/2021 |
| ||||||
羅素3000
|
| | | | 100.0% | | | | | | 142.4% | | |
KBW NASDAQ地區銀行指數
|
| | | | 100.0% | | | | | | 172.4% | | |
First Foundation
|
| | | | 100.0% | | | | | | 169.0% | | |
TGR Financial
|
| | | | 100.0% | | | | | | 159.1% | | |
三年股票業績
|
| ||||||||||||
| | |
起始索引值
2018年5月29日 |
| |
在
結束索引值
5/28/2021 |
| ||||||
羅素3000
|
| | | | 100.0% | | | | | | 156.8% | | |
KBW NASDAQ地區銀行指數
|
| | | | 100.0% | | | | | | 109.7% | | |
First Foundation
|
| | | | 100.0% | | | | | | 132.8% | | |
TGR Financial
|
| | | | 100.0% | | | | | | 112.4% | | |
貢獻分析
|
| ||||||||||||||||||||||||
| | |
第一個
地基 單機版 |
| |
第一個
地基 佔總數的% |
| |
TGR
財務 單機版 |
| |
TGR
財務 佔總數的% |
| ||||||||||||
市值 | | | | | | | | | | | | | | | | | | | | | | | | | |
市值(2021年5月28日)(千)
|
| | | $ | 1,124,032 | | | | | | 82.0% | | | | | $ | 247,366 | | | | | | 18.0% | | |
損益表 - 歷史 | | | | | | | | | | | | | | | | | | | | | | | | | |
LTM淨收入(千)(1)
|
| | | $ | 93,513 | | | | | | 84.7% | | | | | $ | 16,906 | | | | | | 15.3% | | |
MRQ,Anlzd.淨收入(千)(1)
|
| | | $ | 89,420 | | | | | | 81.5% | | | | | $ | 20,268 | | | | | | 18.5% | | |
損益表 - 預測 | | | | | | | | | | | | | | | | | | | | | | | | | |
2021e淨收入(千)(2)
|
| | | $ | 96,375 | | | | | | 82.3% | | | | | $ | 20,661 | | | | | | 17.7% | | |
2022E淨收入(千)(2)
|
| | | $ | 100,194 | | | | | | 82.3% | | | | | $ | 21,512 | | | | | | 17.7% | | |
資產負債表 | | | | | | | | | | | | | | | | | | | | | | | | | |
總資產(千)
|
| | | $ | 7,051,832 | | | | | | 75.6% | | | | | $ | 2,273,916 | | | | | | 24.4% | | |
總貸款,含貸款HFS(千)
|
| | | $ | 5,630,260 | | | | | | 82.7% | | | | | $ | 1,180,615 | | | | | | 17.3% | | |
存款總額(千)
|
| | | $ | 6,245,821 | | | | | | 76.3% | | | | | $ | 1,938,652 | | | | | | 23.7% | | |
未到期存款(千)
|
| | | $ | 5,480,156 | | | | | | 75.0% | | | | | $ | 1,822,188 | | | | | | 25.0% | | |
有形普通股權益,報告(千)
|
| | | $ | 619,566 | | | | | | 79.2% | | | | | $ | 162,410 | | | | | | 20.8% | | |
轉換後的有形普通股權益(千)
|
| | | $ | 619,566 | | | | | | 79.1% | | | | | $ | 163,448 | | | | | | 20.9% | | |
形式所有權 | | | | | | | | | | | | | | | | | | | | | | | | | |
合併交易 - 實際
|
| | | | | | | | | | 79.8% | | | | | | | | | | | | 20.2% | | |
| 忠誠度銀行股份有限公司 | | | 路德·伯班克公司 | |
| 加州銀行股份有限公司 | | | 國家銀行控股公司 | |
| CVB金融公司 | | | 南方銀行股份有限公司 | |
| 第一金融銀行股份有限公司 | | | Trico BancShares | |
| 遺產商業公司 | | | Triumph Bancorp,Inc. | |
| 傳統金融公司 | | | Veritex Holdings,Inc. | |
| HomeStreet,Inc. | | | 西美銀行 | |
| 國際銀行股份有限公司 | | |
財務狀況和業績
|
| ||||||||||||||||||||||||||||||
| | |
第一個
地基 |
| |
可比公司
|
| ||||||||||||||||||||||||
|
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| ||||||||||||||||||||
總資產(百萬)
|
| | | $ | 7,052 | | | | | $ | 7,079 | | | | | $ | 8,456 | | | | | $ | 5,001 | | | | | $ | 14,922 | | |
貸存比
|
| | | | 81.9% | | | | | | 73.0% | | | | | | 77.3% | | | | | | 21.8% | | | | | | 116.3% | | |
不良資產/總資產
|
| | | | 0.24% | | | | | | 0.33% | | | | | | 0.37% | | | | | | 0.06% | | | | | | 0.82% | | |
有形普通股權益比率
|
| | | | 8.91% | | | | | | 9.13% | | | | | | 9.52% | | | | | | 8.25% | | | | | | 13.05% | | |
淨息差(最近一個季度)
|
| | | | 3.16% | | | | | | 3.22% | | | | | | 3.41% | | | | | | 2.23% | | | | | | 6.06% | | |
存款成本(最近一個季度)
|
| | | | 0.30% | | | | | | 0.21% | | | | | | 0.23% | | | | | | 0.03% | | | | | | 0.87% | | |
效率比(最近一個季度)
|
| | | | 51.5% | | | | | | 50.4% | | | | | | 54.3% | | | | | | 39.5% | | | | | | 75.0% | | |
平均資產税前撥備前回報率(大多數
最近一個季度) |
| | | | 1.81% | | | | | | 1.83% | | | | | | 1.76% | | | | | | 0.84% | | | | | | 2.46% | | |
平均資產回報率(最近一個季度)
|
| | | | 1.25% | | | | | | 1.51% | | | | | | 1.51% | | | | | | 0.74% | | | | | | 2.29% | | |
有形普通股平均回報率(最近一個季度)
|
| | | | 14.90% | | | | | | 16.95% | | | | | | 15.90% | | | | | | 4.71% | | | | | | 27.05% | | |
市場表現倍數
|
| ||||||||||||||||||||||||||||||
| | |
第一個
地基 |
| |
可比公司
|
| ||||||||||||||||||||||||
|
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| ||||||||||||||||||||
市值(百萬)
|
| | | $ | 1,124 | | | | | $ | 1,396 | | | | | $ | 1,844 | | | | | $ | 634 | | | | | $ | 7,117 | | |
價格變動(LTM)
|
| | | | 69.0% | | | | | | 50.9% | | | | | | 61.4% | | | | | | 8.3% | | | | | | 230.6% | | |
價格變動(YTD)
|
| | | | 25.5% | | | | | | 24.0% | | | | | | 29.8% | | | | | | 13.5% | | | | | | 72.5% | | |
價格/LTM每股收益
|
| | | | 12.0x | | | | | | 16.0x | | | | | | 16.7x | | | | | | 9.9x | | | | | | 32.3x | | |
價格/2021e每股收益(1)
|
| | | | 11.7x | | | | | | 14.0x | | | | | | 15.7x | | | | | | 8.6x | | | | | | 33.0x | | |
價格/2022E每股收益(1)
|
| | | | 11.3x | | | | | | 15.5x | | | | | | 16.5x | | | | | | 7.8x | | | | | | 34.9x | | |
市場表現倍數
|
| ||||||||||||||||||||||||||||||
| | |
第一個
地基 |
| |
可比公司
|
| ||||||||||||||||||||||||
|
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| ||||||||||||||||||||
每股價格/有形賬面價值
|
| | | | 181.4% | | | | | | 181.9% | | | | | | 215.4% | | | | | | 102.2% | | | | | | 531.7% | | |
股息率(最近一個季度)
|
| | | | 1.43% | | | | | | 2.22% | | | | | | 2.33% | | | | | | 1.18% | | | | | | 4.38% | | |
| BankFirst Capital Corporation | | | JD BancShares Inc. | |
| BayFirst金融公司 | | | 莫里斯州立銀行股份有限公司 | |
| 博西爾公司公民國民銀行股份 | | | 山地商業銀行股份有限公司 | |
| CNB公司 | | | 河流金融公司 | |
| CoastalSouth BancShares,Inc. | | | 安全聯邦公司 | |
| FineMark Holdings,Inc. | | | 南大西洋銀行股份有限公司 | |
| 第一公民銀行股份有限公司 | | | 託馬斯維爾銀行股份有限公司 | |
| First F&M Corporation | | | UB Bancorp | |
| 大南銀行 | | |
財務狀況和業績
|
| ||||||||||||||||||||||||||||||
| | |
TGR
財務 |
| |
可比公司
|
| ||||||||||||||||||||||||
|
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| ||||||||||||||||||||
總資產(百萬)
|
| | | $ | 2,274 | | | | | $ | 1,340 | | | | | $ | 1,529 | | | | | $ | 1,037 | | | | | $ | 2,874 | | |
貸存比
|
| | | | 60.9% | | | | | | 72.3% | | | | | | 80.1% | | | | | | 43.2% | | | | | | 228.7% | | |
不良資產/總資產
|
| | | | 0.00% | | | | | | 0.28% | | | | | | 0.30% | | | | | | 0.02% | | | | | | 0.66% | | |
有形普通股權益比率
|
| | | | 7.16% | | | | | | 8.24% | | | | | | 7.93% | | | | | | 4.63% | | | | | | 9.68% | | |
淨息差(最近一個季度)
|
| | | | 2.72% | | | | | | 3.21% | | | | | | 3.30% | | | | | | 2.25% | | | | | | 4.57% | | |
存款成本(最近一個季度)
|
| | | | 0.26% | | | | | | 0.29% | | | | | | 0.33% | | | | | | 0.16% | | | | | | 0.91% | | |
效率比(最近一個季度)
|
| | | | 55.4% | | | | | | 61.3% | | | | | | 60.5% | | | | | | 39.9% | | | | | | 74.9% | | |
平均資產税前撥備前回報率(最近一個季度)
|
| | | | 1.23% | | | | | | 1.51% | | | | | | 1.63% | | | | | | 0.74% | | | | | | 2.95% | | |
平均資產回報率(最近一個季度)
|
| | | | 0.97% | | | | | | 1.21% | | | | | | 1.27% | | | | | | 0.60% | | | | | | 1.84% | | |
有形普通股平均回報率(最近一個季度)
|
| | | | 12.99% | | | | | | 15.42% | | | | | | 15.94% | | | | | | 8.17% | | | | | | 38.29% | | |
市場表現倍數
|
| ||||||||||||||||||||||||||||||
| | |
TGR
財務 |
| |
可比公司
|
| ||||||||||||||||||||||||
|
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| ||||||||||||||||||||
市值(百萬)
|
| | | $ | 247 | | | | | $ | 132 | | | | | $ | 163 | | | | | $ | 78 | | | | | $ | 422 | | |
價格變動(LTM)
|
| | | | 59.1% | | | | | | 58.7% | | | | | | 50.3% | | | | | | -14.3% | | | | | | 143.1% | | |
價格變動(YTD)
|
| | | | 40.7% | | | | | | 30.6% | | | | | | 27.8% | | | | | | -10.0% | | | | | | 69.9% | | |
價格/MRQ每股收益
|
| | | | 13.0x | | | | | | 8.6x | | | | | | 9.7x | | | | | | 6.1x | | | | | | 19.3x | | |
價格/LTM每股收益
|
| | | | 15.7x | | | | | | 11.6x | | | | | | 12.1x | | | | | | 8.2x | | | | | | 21.1x | | |
每股價格/有形賬面價值
|
| | | | 160.2% | | | | | | 126.6% | | | | | | 121.3% | | | | | | 86.7% | | | | | | 158.9% | | |
股息率(最近一個季度)
|
| | | | 0.00% | | | | | | 1.96% | | | | | | 2.24% | | | | | | 1.19% | | | | | | 4.17% | | |
公告日期
|
| |
收購方
|
| |
目標
|
|
3/09/2020 | | | 聯合社區銀行股份有限公司 | | | 三岸銀行股份有限公司 | |
5/06/2019 | | | Banco Bradesco SA | | | BAC佛羅裏達銀行 | |
11/16/2018 | | | 第一公民銀行股份有限公司 | | | 比斯坎灣銀行股份有限公司 | |
12/18/2017 | | | 第一公民銀行股份有限公司 | | | HomeBancorp,Inc. | |
12/01/2017 | | | Banco de Credito e Inversiones SA | | | TotalBank | |
11/17/2017 | | | ameris Bancorp | | | 大西洋海岸金融公司 | |
10/19/2017 | | | IBERIABANK公司 | | | 直布羅陀私人銀行和信託公司 | |
8/14/2017 | | | CenterState銀行公司 | | | HCBF控股有限公司 | |
8/14/2017 | | | CenterState銀行公司 | | | 陽光銀行股份有限公司 | |
7/26/2017 | | | Valley National Bancorp | | | USameriBancorp,Inc. | |
3/27/2017 | | | Home BancShares,Inc. | | | 石門銀行 | |
2/28/2017 | | | IBERIABANK公司 | | | Sabadell United Bank,N.A. | |
公告日期
|
| |
收購方
|
| |
目標
|
|
1/21/2020 | | | FB金融公司 | | | 富蘭克林金融網絡公司 | |
11/18/2019 | | | 聯合銀行股份有限公司 | | | 卡羅萊納金融公司 | |
5/06/2019 | | | Banco Bradesco SA | | | BAC佛羅裏達銀行 | |
12/17/2018 | | | ameris Bancorp | | | 富達南方公司 | |
11/26/2018 | | | CenterState銀行公司 | | | 全國商業公司 | |
5/13/2018 | | | Cadence Bancorporation | | | 國家銀行金融公司 | |
3/28/2018 | | | Renasant Corporation | | | 品牌集團控股有限公司 | |
12/01/2017 | | | Banco de Credito e Inversiones SA | | | TotalBank | |
8/22/2017 | | | Arvest Bank Group,Inc. | | | 貝爾斯登金融公司 | |
7/26/2017 | | | Valley National Bancorp | | | USameriBancorp,Inc. | |
4/27/2017 | | | 南方州立公司 | | | Park Sterling Corporation | |
3/27/2017 | | | Home BancShares,Inc. | | | 石門銀行 | |
公告日期
|
| |
收購方
|
| |
目標
|
|
5/18/2021* | | | Glacier Bancorp,Inc. | | | Altabancorp | |
4/26/2021* | | | 企業金融服務公司 | | | 首選銀行 | |
4/12/2021* | | | Nicolet BankShares,Inc. | | | 麥基諾金融公司 | |
3/31/2021* | | | 維斯塔爾信用社 | | |
Heritage東南銀行股份有限公司
|
|
3/22/2021* | | | 加州銀行股份有限公司 | | | 太平洋商業銀行 | |
1/27/2021* | | | 堆場Bancorp,Inc. | | | 肯塔基銀行股份有限公司 | |
8/20/2020 | | | 企業金融服務公司 | | | 沿海商業銀行控股 | |
3/12/2020 | | | 公積金金融服務公司 | | | SB One Bancorp | |
3/09/2020 | | | 聯合社區銀行股份有限公司 | | | 三岸銀行股份有限公司 | |
2/18/2020 | | | LendingClub Corporation | | | Radius Bancorp,Inc. | |
2/11/2020 | | | 哈特蘭金融美國公司 | | | AIM BancShares,Inc. | |
財務狀況和業績
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
財務
|
| |
佛羅裏達州
|
| |
美國東南部
|
| |
全國範圍內
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| |
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| |
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| ||||||||||||||||||||||||||||||||||||||||||||
總資產(百萬)
|
| | | $ | 2,274 | | | | | $ | 1,880 | | | | | $ | 2,296 | | | | | $ | 922 | | | | | $ | 5,789 | | | | | $ | 3,602 | | | | | $ | 3,520 | | | | | $ | 2,239 | | | | | $ | 4,892 | | | | | $ | 1,588 | | | | | $ | 1,818 | | | | | $ | 1,201 | | | | | $ | 3,522 | | |
平均資產回報率(最近12個月)
|
| | | | 0.89% | | | | | | 0.81% | | | | | | 0.84% | | | | | | 0.33% | | | | | | 1.37% | | | | | | 1.06% | | | | | | 0.99% | | | | | | 0.37% | | | | | | 1.61% | | | | | | 1.00% | | | | | | 0.97% | | | | | | 0.31% | | | | | | 1.42% | | |
平均股本回報率(最近12個月)
|
| | | | 10.58% | | | | | | 8.65% | | | | | | 8.65% | | | | | | 3.21% | | | | | | 16.42% | | | | | | 8.58% | | | | | | 8.87% | | | | | | 3.75% | | | | | | 14.95% | | | | | | 9.71% | | | | | | 9.07% | | | | | | 3.16% | | | | | | 13.35% | | |
有形普通股權益比率
|
| | | | 7.16% | | | | | | 9.16% | | | | | | 8.94% | | | | | | 6.16% | | | | | | 11.76% | | | | | | 9.49% | | | | | | 9.75% | | | | | | 7.42% | | | | | | 12.50% | | | | | | 8.63% | | | | | | 8.52% | | | | | | 6.93% | | | | | | 9.98% | | |
效率比(最近12個月)
|
| | | | 50.5% | | | | | | 58.8% | | | | | | 61.5% | | | | | | 42.9% | | | | | | 89.8% | | | | | | 57.0% | | | | | | 59.4% | | | | | | 50.4% | | | | | | 78.9% | | | | | | 63.4% | | | | | | 63.2% | | | | | | 48.7% | | | | | | 76.8% | | |
不良資產/總資產
|
| | | | 0.00% | | | | | | 0.75% | | | | | | 1.05% | | | | | | 0.13% | | | | | | 3.81% | | | | | | 0.75% | | | | | | 0.90% | | | | | | 0.14% | | | | | | 2.51% | | | | | | 0.51% | | | | | | 0.67% | | | | | | 0.09% | | | | | | 2.53% | | |
交易倍數
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
財務
|
| |
佛羅裏達州
|
| |
美國東南部
|
| |
全國範圍內
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| |
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| |
中位數
|
| |
平均
|
| |
最低
|
| |
最大
|
| ||||||||||||||||||||||||||||||||||||||||||||
交易價格/有形賬面價值(每股)
|
| | | | 174.3% | | | | | | 187.3% | | | | | | 189.0% | | | | | | 100.4% | | | | | | 258.9% | | | | | | 221.9% | | | | | | 215.9% | | | | | | 149.3% | | | | | | 271.6% | | | | | | 171.4% | | | | | | 174.6% | | | | | | 100.4% | | | | | | 288.3% | | |
成交價/有形賬面價值(合計)
|
| | | | 180.4% | | | | | | 191.5% | | | | | | 196.5% | | | | | | 128.0% | | | | | | 268.7% | | | | | | 236.8% | | | | | | 223.5% | | | | | | 150.2% | | | | | | 272.3% | | | | | | 173.0% | | | | | | 179.1% | | | | | | 124.6% | | | | | | 291.2% | | |
成交價/最近12個月每股收益
|
| | | | 17.2x | | | | | | 19.2x | | | | | | 18.7x | | | | | | 11.2x | | | | | | 24.8x | | | | | | 20.2x | | | | | | 20.8x | | | | | | 16.0x | | | | | | 28.7x | | | | | | 13.5x | | | | | | 16.1x | | | | | | 9.2x | | | | | | 29.2x | | |
有形賬面溢價/核心存款(1)
|
| | | | 7.1% | | | | | | 12.3% | | | | | | 13.9% | | | | | | 4.4% | | | | | | 33.7% | | | | | | 17.6% | | | | | | 19.0% | | | | | | 7.0% | | | | | | 33.7% | | | | | | 7.4% | | | | | | 9.1% | | | | | | 3.3% | | | | | | 20.0% | | |
折扣率
|
| |
每股收益倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
10.0x
|
| |
12.0x
|
| |
14.0x
|
| |
16.0x
|
| |
18.0x
|
| |
20.0x
|
| |
22.0x
|
| |||||||||||||||||||||||
9.00%
|
| | | $ | 11.63 | | | | | $ | 13.42 | | | | | $ | 15.21 | | | | | $ | 17.00 | | | | | $ | 18.79 | | | | | $ | 20.58 | | | | | $ | 22.38 | | |
10.00%
|
| | | $ | 11.03 | | | | | $ | 12.73 | | | | | $ | 14.43 | | | | | $ | 16.13 | | | | | $ | 17.83 | | | | | $ | 19.53 | | | | | $ | 21.23 | | |
11.00%
|
| | | $ | 10.47 | | | | | $ | 12.08 | | | | | $ | 13.70 | | | | | $ | 15.31 | | | | | $ | 16.92 | | | | | $ | 18.54 | | | | | $ | 20.15 | | |
12.00%
|
| | | $ | 9.94 | | | | | $ | 11.48 | | | | | $ | 13.01 | | | | | $ | 14.54 | | | | | $ | 16.07 | | | | | $ | 17.61 | | | | | $ | 19.14 | | |
13.00%
|
| | | $ | 9.45 | | | | | $ | 10.90 | | | | | $ | 12.36 | | | | | $ | 13.82 | | | | | $ | 15.27 | | | | | $ | 16.73 | | | | | $ | 18.18 | | |
14.00%
|
| | | $ | 8.98 | | | | | $ | 10.36 | | | | | $ | 11.75 | | | | | $ | 13.13 | | | | | $ | 14.52 | | | | | $ | 15.90 | | | | | $ | 17.28 | | |
15.00%
|
| | | $ | 8.54 | | | | | $ | 9.86 | | | | | $ | 11.17 | | | | | $ | 12.49 | | | | | $ | 13.80 | | | | | $ | 15.12 | | | | | $ | 16.44 | | |
折扣率
|
| |
每股有形賬面價值倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
120.0%
|
| |
140.0%
|
| |
160.0%
|
| |
180.0%
|
| |
200.0%
|
| |
220.0%
|
| |
240.0%
|
| |||||||||||||||||||||||
9.00%
|
| | | $ | 11.36 | | | | | $ | 12.80 | | | | | $ | 14.25 | | | | | $ | 15.70 | | | | | $ | 17.15 | | | | | $ | 18.60 | | | | | $ | 20.05 | | |
10.00%
|
| | | $ | 10.77 | | | | | $ | 12.15 | | | | | $ | 13.52 | | | | | $ | 14.90 | | | | | $ | 16.27 | | | | | $ | 17.64 | | | | | $ | 19.02 | | |
11.00%
|
| | | $ | 10.23 | | | | | $ | 11.53 | | | | | $ | 12.84 | | | | | $ | 14.14 | | | | | $ | 15.44 | | | | | $ | 16.75 | | | | | $ | 18.05 | | |
12.00%
|
| | | $ | 9.71 | | | | | $ | 10.95 | | | | | $ | 12.19 | | | | | $ | 13.43 | | | | | $ | 14.67 | | | | | $ | 15.91 | | | | | $ | 17.14 | | |
13.00%
|
| | | $ | 9.23 | | | | | $ | 10.41 | | | | | $ | 11.58 | | | | | $ | 12.76 | | | | | $ | 13.94 | | | | | $ | 15.11 | | | | | $ | 16.29 | | |
14.00%
|
| | | $ | 8.77 | | | | | $ | 9.89 | | | | | $ | 11.01 | | | | | $ | 12.13 | | | | | $ | 13.25 | | | | | $ | 14.37 | | | | | $ | 15.48 | | |
15.00%
|
| | | $ | 8.34 | | | | | $ | 9.41 | | | | | $ | 10.47 | | | | | $ | 11.53 | | | | | $ | 12.60 | | | | | $ | 13.66 | | | | | $ | 14.72 | | |
2026年每股收益差異
|
| |
每股收益倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
10.0x
|
| |
12.0x
|
| |
14.0x
|
| |
16.0x
|
| |
18.0x
|
| |
20.0x
|
| |
22.0x
|
| |||||||||||||||||||||||
20.00%
|
| | | $ | 11.48 | | | | | $ | 13.31 | | | | | $ | 15.15 | | | | | $ | 16.99 | | | | | $ | 18.83 | | | | | $ | 20.67 | | | | | $ | 22.51 | | |
15.00%
|
| | | $ | 11.09 | | | | | $ | 12.86 | | | | | $ | 14.62 | | | | | $ | 16.38 | | | | | $ | 18.14 | | | | | $ | 19.90 | | | | | $ | 21.67 | | |
10.00%
|
| | | $ | 10.71 | | | | | $ | 12.40 | | | | | $ | 14.08 | | | | | $ | 15.77 | | | | | $ | 17.45 | | | | | $ | 19.14 | | | | | $ | 20.82 | | |
5.00%
|
| | | $ | 10.33 | | | | | $ | 11.94 | | | | | $ | 13.54 | | | | | $ | 15.15 | | | | | $ | 16.76 | | | | | $ | 18.37 | | | | | $ | 19.98 | | |
0.00%
|
| | | $ | 9.94 | | | | | $ | 11.48 | | | | | $ | 13.01 | | | | | $ | 14.54 | | | | | $ | 16.07 | | | | | $ | 17.61 | | | | | $ | 19.14 | | |
−5.00%
|
| | | $ | 9.56 | | | | | $ | 11.02 | | | | | $ | 12.47 | | | | | $ | 13.93 | | | | | $ | 15.38 | | | | | $ | 16.84 | | | | | $ | 18.30 | | |
−10.00%
|
| | | $ | 9.18 | | | | | $ | 10.56 | | | | | $ | 11.94 | | | | | $ | 13.31 | | | | | $ | 14.69 | | | | | $ | 16.07 | | | | | $ | 17.45 | | |
−15.00%
|
| | | $ | 8.79 | | | | | $ | 10.10 | | | | | $ | 11.40 | | | | | $ | 12.70 | | | | | $ | 14.00 | | | | | $ | 15.31 | | | | | $ | 16.61 | | |
−20.00%
|
| | | $ | 8.41 | | | | | $ | 9.64 | | | | | $ | 10.86 | | | | | $ | 12.09 | | | | | $ | 13.31 | | | | | $ | 14.54 | | | | | $ | 15.77 | | |
折扣率
|
| |
每股收益倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
10.0x
|
| |
12.0x
|
| |
14.0x
|
| |
16.0x
|
| |
18.0x
|
| |
20.0x
|
| |
22.0x
|
| |||||||||||||||||||||||
8.00%
|
| | | $ | 19.16 | | | | | $ | 22.61 | | | | | $ | 26.05 | | | | | $ | 29.50 | | | | | $ | 32.95 | | | | | $ | 36.40 | | | | | $ | 39.85 | | |
9.00%
|
| | | $ | 18.21 | | | | | $ | 21.48 | | | | | $ | 24.75 | | | | | $ | 28.02 | | | | | $ | 31.29 | | | | | $ | 34.56 | | | | | $ | 37.83 | | |
10.00%
|
| | | $ | 17.32 | | | | | $ | 20.42 | | | | | $ | 23.52 | | | | | $ | 26.63 | | | | | $ | 29.73 | | | | | $ | 32.83 | | | | | $ | 35.93 | | |
11.00%
|
| | | $ | 16.48 | | | | | $ | 19.42 | | | | | $ | 22.37 | | | | | $ | 25.31 | | | | | $ | 28.26 | | | | | $ | 31.20 | | | | | $ | 34.15 | | |
12.00%
|
| | | $ | 15.69 | | | | | $ | 18.48 | | | | | $ | 21.28 | | | | | $ | 24.08 | | | | | $ | 26.87 | | | | | $ | 29.67 | | | | | $ | 32.47 | | |
13.00%
|
| | | $ | 14.94 | | | | | $ | 17.60 | | | | | $ | 20.26 | | | | | $ | 22.91 | | | | | $ | 25.57 | | | | | $ | 28.23 | | | | | $ | 30.89 | | |
14.00%
|
| | | $ | 14.24 | | | | | $ | 16.77 | | | | | $ | 19.29 | | | | | $ | 21.82 | | | | | $ | 24.34 | | | | | $ | 26.87 | | | | | $ | 29.40 | | |
折扣率
|
| |
每股有形賬面價值倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
120.0%
|
| |
140.0%
|
| |
160.0%
|
| |
180.0%
|
| |
200.0%
|
| |
220.0%
|
| |
240.0%
|
| |||||||||||||||||||||||
8.00%
|
| | | $ | 21.42 | | | | | $ | 24.67 | | | | | $ | 27.92 | | | | | $ | 31.17 | | | | | $ | 34.42 | | | | | $ | 37.67 | | | | | $ | 40.93 | | |
9.00%
|
| | | $ | 20.36 | | | | | $ | 23.44 | | | | | $ | 26.52 | | | | | $ | 29.60 | | | | | $ | 32.69 | | | | | $ | 35.77 | | | | | $ | 38.85 | | |
10.00%
|
| | | $ | 19.35 | | | | | $ | 22.28 | | | | | $ | 25.20 | | | | | $ | 28.13 | | | | | $ | 31.05 | | | | | $ | 33.98 | | | | | $ | 36.90 | | |
11.00%
|
| | | $ | 18.41 | | | | | $ | 21.19 | | | | | $ | 23.96 | | | | | $ | 26.74 | | | | | $ | 29.52 | | | | | $ | 32.29 | | | | | $ | 35.07 | | |
12.00%
|
| | | $ | 17.52 | | | | | $ | 20.16 | | | | | $ | 22.80 | | | | | $ | 25.43 | | | | | $ | 28.07 | | | | | $ | 30.71 | | | | | $ | 33.34 | | |
13.00%
|
| | | $ | 16.69 | | | | | $ | 19.19 | | | | | $ | 21.70 | | | | | $ | 24.20 | | | | | $ | 26.71 | | | | | $ | 29.21 | | | | | $ | 31.72 | | |
14.00%
|
| | | $ | 15.90 | | | | | $ | 18.28 | | | | | $ | 20.66 | | | | | $ | 23.04 | | | | | $ | 25.42 | | | | | $ | 27.80 | | | | | $ | 30.19 | | |
2026年每股收益差異
|
| |
每股收益倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
10.0x
|
| |
12.0x
|
| |
14.0x
|
| |
16.0x
|
| |
18.0x
|
| |
20.0x
|
| |
22.0x
|
| |||||||||||||||||||||||
20.00%
|
| | | $ | 19.42 | | | | | $ | 22.96 | | | | | $ | 26.49 | | | | | $ | 30.03 | | | | | $ | 33.56 | | | | | $ | 37.09 | | | | | $ | 40.63 | | |
15.00%
|
| | | $ | 18.69 | | | | | $ | 22.07 | | | | | $ | 25.46 | | | | | $ | 28.85 | | | | | $ | 32.23 | | | | | $ | 35.62 | | | | | $ | 39.01 | | |
10.00%
|
| | | $ | 17.95 | | | | | $ | 21.19 | | | | | $ | 24.43 | | | | | $ | 27.67 | | | | | $ | 30.91 | | | | | $ | 34.15 | | | | | $ | 37.39 | | |
5.00%
|
| | | $ | 17.21 | | | | | $ | 20.31 | | | | | $ | 23.40 | | | | | $ | 26.49 | | | | | $ | 29.58 | | | | | $ | 32.68 | | | | | $ | 35.77 | | |
0.00%
|
| | | $ | 16.48 | | | | | $ | 19.42 | | | | | $ | 22.37 | | | | | $ | 25.31 | | | | | $ | 28.26 | | | | | $ | 31.20 | | | | | $ | 34.15 | | |
−5.00%
|
| | | $ | 15.74 | | | | | $ | 18.54 | | | | | $ | 21.34 | | | | | $ | 24.14 | | | | | $ | 26.93 | | | | | $ | 29.73 | | | | | $ | 32.53 | | |
−10.00%
|
| | | $ | 15.01 | | | | | $ | 17.66 | | | | | $ | 20.31 | | | | | $ | 22.96 | | | | | $ | 25.61 | | | | | $ | 28.26 | | | | | $ | 30.91 | | |
−15.00%
|
| | | $ | 14.27 | | | | | $ | 16.77 | | | | | $ | 19.28 | | | | | $ | 21.78 | | | | | $ | 24.28 | | | | | $ | 26.79 | | | | | $ | 29.29 | | |
−20.00%
|
| | | $ | 13.53 | | | | | $ | 15.89 | | | | | $ | 18.25 | | | | | $ | 20.60 | | | | | $ | 22.96 | | | | | $ | 25.31 | | | | | $ | 27.67 | | |
折扣率
|
| |
每股收益倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
10.0x
|
| |
12.0x
|
| |
14.0x
|
| |
16.0x
|
| |
18.0x
|
| |
20.0x
|
| |
22.0x
|
| |||||||||||||||||||||||
8.00%
|
| | | $ | 20.33 | | | | | $ | 24.01 | | | | | $ | 27.69 | | | | | $ | 31.38 | | | | | $ | 35.06 | | | | | $ | 38.74 | | | | | $ | 42.42 | | |
9.00%
|
| | | $ | 19.32 | | | | | $ | 22.81 | | | | | $ | 26.30 | | | | | $ | 29.80 | | | | | $ | 33.29 | | | | | $ | 36.78 | | | | | $ | 40.27 | | |
10.00%
|
| | | $ | 18.37 | | | | | $ | 21.69 | | | | | $ | 25.00 | | | | | $ | 28.31 | | | | | $ | 31.63 | | | | | $ | 34.94 | | | | | $ | 38.25 | | |
11.00%
|
| | | $ | 17.48 | | | | | $ | 20.62 | | | | | $ | 23.77 | | | | | $ | 26.91 | | | | | $ | 30.06 | | | | | $ | 33.20 | | | | | $ | 36.35 | | |
12.00%
|
| | | $ | 16.64 | | | | | $ | 19.62 | | | | | $ | 22.61 | | | | | $ | 25.60 | | | | | $ | 28.59 | | | | | $ | 31.57 | | | | | $ | 34.56 | | |
13.00%
|
| | | $ | 15.85 | | | | | $ | 18.68 | | | | | $ | 21.52 | | | | | $ | 24.36 | | | | | $ | 27.20 | | | | | $ | 30.03 | | | | | $ | 32.87 | | |
14.00%
|
| | | $ | 15.10 | | | | | $ | 17.80 | | | | | $ | 20.49 | | | | | $ | 23.19 | | | | | $ | 25.89 | | | | | $ | 28.59 | | | | | $ | 31.28 | | |
折扣率
|
| |
每股有形賬面價值倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
120.0%
|
| |
140.0%
|
| |
160.0%
|
| |
180.0%
|
| |
200.0%
|
| |
220.0%
|
| |
240.0%
|
| |||||||||||||||||||||||
8.00%
|
| | | $ | 21.88 | | | | | $ | 25.20 | | | | | $ | 28.53 | | | | | $ | 31.85 | | | | | $ | 35.18 | | | | | $ | 38.51 | | | | | $ | 41.83 | | |
9.00%
|
| | | $ | 20.79 | | | | | $ | 23.94 | | | | | $ | 27.10 | | | | | $ | 30.25 | | | | | $ | 33.41 | | | | | $ | 36.56 | | | | | $ | 39.71 | | |
10.00%
|
| | | $ | 19.76 | | | | | $ | 22.76 | | | | | $ | 25.75 | | | | | $ | 28.74 | | | | | $ | 31.74 | | | | | $ | 34.73 | | | | | $ | 37.72 | | |
11.00%
|
| | | $ | 18.80 | | | | | $ | 21.64 | | | | | $ | 24.48 | | | | | $ | 27.32 | | | | | $ | 30.16 | | | | | $ | 33.00 | | | | | $ | 35.85 | | |
12.00%
|
| | | $ | 17.89 | | | | | $ | 20.59 | | | | | $ | 23.29 | | | | | $ | 25.99 | | | | | $ | 28.68 | | | | | $ | 31.38 | | | | | $ | 34.08 | | |
13.00%
|
| | | $ | 17.04 | | | | | $ | 19.60 | | | | | $ | 22.16 | | | | | $ | 24.73 | | | | | $ | 27.29 | | | | | $ | 29.85 | | | | | $ | 32.42 | | |
14.00%
|
| | | $ | 16.23 | | | | | $ | 18.67 | | | | | $ | 21.10 | | | | | $ | 23.54 | | | | | $ | 25.98 | | | | | $ | 28.41 | | | | | $ | 30.85 | | |
2026年每股收益差異
|
| |
每股收益倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
10.0x
|
| |
12.0x
|
| |
14.0x
|
| |
16.0x
|
| |
18.0x
|
| |
20.0x
|
| |
22.0x
|
| |||||||||||||||||||||||
20.00%
|
| | | $ | 20.62 | | | | | $ | 24.40 | | | | | $ | 28.17 | | | | | $ | 31.95 | | | | | $ | 35.72 | | | | | $ | 39.49 | | | | | $ | 43.27 | | |
15.00%
|
| | | $ | 19.84 | | | | | $ | 23.45 | | | | | $ | 27.07 | | | | | $ | 30.69 | | | | | $ | 34.31 | | | | | $ | 37.92 | | | | | $ | 41.54 | | |
10.00%
|
| | | $ | 19.05 | | | | | $ | 22.51 | | | | | $ | 25.97 | | | | | $ | 29.43 | | | | | $ | 32.89 | | | | | $ | 36.35 | | | | | $ | 39.81 | | |
5.00%
|
| | | $ | 18.27 | | | | | $ | 21.57 | | | | | $ | 24.87 | | | | | $ | 28.17 | | | | | $ | 31.47 | | | | | $ | 34.78 | | | | | $ | 38.08 | | |
0.00%
|
| | | $ | 17.48 | | | | | $ | 20.62 | | | | | $ | 23.77 | | | | | $ | 26.91 | | | | | $ | 30.06 | | | | | $ | 33.20 | | | | | $ | 36.35 | | |
−5.00%
|
| | | $ | 16.69 | | | | | $ | 19.68 | | | | | $ | 22.67 | | | | | $ | 25.66 | | | | | $ | 28.64 | | | | | $ | 31.63 | | | | | $ | 34.62 | | |
2026年每股收益差異
|
| |
每股收益倍數
|
| |||||||||||||||||||||||||||||||||||||||
|
10.0x
|
| |
12.0x
|
| |
14.0x
|
| |
16.0x
|
| |
18.0x
|
| |
20.0x
|
| |
22.0x
|
| |||||||||||||||||||||||
−10.00%
|
| | | $ | 15.91 | | | | | $ | 18.74 | | | | | $ | 21.57 | | | | | $ | 24.40 | | | | | $ | 27.23 | | | | | $ | 30.06 | | | | | $ | 32.89 | | |
−15.00%
|
| | | $ | 15.12 | | | | | $ | 17.79 | | | | | $ | 20.47 | | | | | $ | 23.14 | | | | | $ | 25.81 | | | | | $ | 28.49 | | | | | $ | 31.16 | | |
−20.00%
|
| | | $ | 14.33 | | | | | $ | 16.85 | | | | | $ | 19.37 | | | | | $ | 21.88 | | | | | $ | 24.40 | | | | | $ | 26.91 | | | | | $ | 29.43 | | |
公佈日期
|
| |
獲取錯誤
|
| |
目標
|
|
4/26/2021 | | | 企業金融服務 | | | 首選銀行 | |
4/12/2021 | | | Nicolet BankShares Inc. | | | 麥基諾金融公司 | |
3/29/2021 | | | People Bancorp Inc. | | | Premier Financial Bancorp Inc. | |
8/20/2020 | | | 企業金融服務 | | | 沿海商業銀行 | |
3/12/2020 | | | 公積金金融服務 | | | SB One Bancorp | |
3/9/2020 | | | 聯合社區銀行股份有限公司 | | | 三岸銀行(Three Shores Bancorp)。包含 | |
2/11/2020 | | | 哈特蘭金融美國公司 | | | AIM BancShares Inc. | |
| | |
價格/
|
| |||||||||
|
LTM EPS
|
| |
TBV
|
| ||||||||
最低
|
| | | | 9.4x | | | | | | 1.02x | | |
第25個百分位數
|
| | | | 11.8x | | | | | | 1.30x | | |
中位數
|
| | | | 13.4x | | | | | | 1.51x | | |
第75個百分位數
|
| | | | 14.3x | | | | | | 1.81x | | |
最大
|
| | | | 18.5x | | | | | | 2.10x | | |
| | |
價格/
|
| |||||||||
|
LTM EPS
|
| |
TBV
|
| ||||||||
最低
|
| | | | 8.2x | | | | | | 0.87x | | |
第25個百分位數
|
| | | | 9.9x | | | | | | 0.99x | | |
中位數
|
| | | | 10.5x | | | | | | 1.20x | | |
第75個百分位數
|
| | | | 11.0x | | | | | | 1.35x | | |
最大
|
| | | | 14.0x | | | | | | 1.64x | | |
| | |
價格/
|
| |||||||||
|
LTM EPS
|
| |
TBV
|
| ||||||||
最低
|
| | | | 9.9x | | | | | | 1.02x | | |
第25個百分位數
|
| | | | 12.4x | | | | | | 1.44x | | |
中位數
|
| | | | 13.7x | | | | | | 1.72x | | |
第75個百分位數
|
| | | | 16.7x | | | | | | 1.82x | | |
最大
|
| | | | 17.6x | | | | | | 2.02x | | |
| | |
股票期權
|
| |||||||||
名稱
|
| |
個共享
|
| |
值(1)
|
| ||||||
執行主任 | | | | | | | | | | | | | |
Gary L.Tice
|
| | | | 18,285 | | | | | $ | 75,517 | | |
加勒特·S·裏希特
|
| | | | 18,285 | | | | | | 75,517 | | |
羅伯特·T·賴歇特
|
| | | | 18,285 | | | | | | 75,517 | | |
非員工董事 | | | | | | | | | | | | | |
亞當·康普頓
|
| | | | 11,859 | | | | | | 48,788 | | |
Dulce V.Dudley
|
| | | | 9,949 | | | | | | 40,926 | | |
羅伯特·M·費裏克
|
| | | | 11,157 | | | | | | 45,887 | | |
邁克爾·吉本斯
|
| | | | — | | | | | | — | | |
約翰·吉尼
|
| | | | — | | | | | | — | | |
邁克爾·J·克施納
|
| | | | 16,194 | | | | | | 66,622 | | |
Bradford B Kopp
|
| | | | 11,707 | | | | | | 48,178 | | |
詹姆斯·S·林賽
|
| | | | 15,381 | | | | | | 63,252 | | |
Edward J.Mace
|
| | | | 18,788 | | | | | | 77,272 | | |
唐納德·W·梅傑
|
| | | | 11,131 | | | | | | 45,797 | | |
羅伯特·T·澤勒斯
|
| | | | 12,890 | | | | | | 53,025 | | |
合計
|
| | | | 173,911 | | | | | $ | 716,298 | | |
名稱
|
| |
現金
($)(1) |
| |
股權
($)(2) |
| |
養老金/
NQDC(美元) |
| |
額外福利/
福利(元)(3) |
| |
税
報銷 ($)(4) |
| |
其他
($) |
| |
合計
($)(5) |
| |||||||||||||||||||||
Gary L.Tice
|
| | | $ | 2,214,310 | | | | | $ | 102,935 | | | | | | — | | | | | $ | 104,677 | | | | | $ | 46,092 | | | | | | — | | | | | $ | 2,468,014 | | |
加勒特·S·裏希特
|
| | | $ | 1,564,084 | | | | | $ | 102,935 | | | | | | — | | | | | $ | 105,667 | | | | | $ | 44,895 | | | | | | — | | | | | $ | 1,817,581 | | |
羅伯特·T·賴歇特
|
| | | $ | 1,097,797 | | | | | $ | 1,146,267 | | | | | | — | | | | | $ | 63,311 | | | | | $ | 27,949 | | | | | | — | | | | | $ | 2,335,324 | | |
銀行辦事處
|
| |
地址
|
|
鬆嶺 - 擁有 | | | 鬆嶺路3580號。佛羅裏達州那不勒斯34105 | |
第五大道 - 擁有 | | | 佛羅裏達州那不勒斯第5大道895號,郵編34102 | |
Crosspointe - 擁有 | | | 佛羅裏達州那不勒斯克羅斯賓特大道1055號34102 | |
錨路 - 租賃 | | | 佛羅裏達州那不勒斯811Anchor Rode Drive,郵編34103 | |
馬可島 - 擁有 | | | 佛羅裏達州馬可島禿鷹大道775號,郵編:34145 | |
聖瑪麗亞 - 租賃 | | | 5678教皇約翰保羅二世大道#100,佛羅裏達州34142 | |
坦帕 - 擁有 | | | 佛羅裏達州坦帕市肯尼迪大道4404號,郵編:33609 | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
利息收入
|
| | | $ | 61,869 | | | | | $ | 63,653 | | | | | $ | 53,897 | | |
利息支出
|
| | | | 9,159 | | | | | | 14,744 | | | | | | 9,912 | | |
淨利息收入
|
| | | | 52,710 | | | | | | 48,909 | | | | | | 43,985 | | |
信貸損失準備金
|
| | | | 8,809 | | | | | | 200 | | | | | | 125 | | |
非利息收入
|
| | | | 3,906 | | | | | | 3,995 | | | | | | 3,780 | | |
非利息支出
|
| | | | 29,347 | | | | | | 30,781 | | | | | | 28,886 | | |
所得税税前收入
|
| | | | 18,460 | | | | | | 21,923 | | | | | | 18,754 | | |
所得税撥備
|
| | | | 2,040 | | | | | | 4,808 | | | | | | 3,725 | | |
淨收入
|
| | | $ | 16,420 | | | | | $ | 17,115 | | | | | $ | 15,029 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
平均資產回報率
|
| | | | 0.92% | | | | | | 1.15% | | | | | | 1.10% | | |
平均股本回報率
|
| | | | 10.52% | | | | | | 12.28% | | | | | | 12.40% | | |
平均權益與平均資產之比
|
| | | | 8.74% | | | | | | 9.39% | | | | | | 8.84% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| ||||||||||||||||||
生息資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款
|
| | | $ | 1,211,357 | | | | | $ | 54,753 | | | | | | 4.46% | | | | | $ | 1,114,872 | | | | | $ | 56,444 | | | | | | 5.01% | | |
證券
|
| | | | 223,615 | | | | | | 5,248 | | | | | | 2.35% | | | | | | 228,280 | | | | | | 6,197 | | | | | | 2.71% | | |
出售的聯邦基金和銀行應付的其他利息餘額
|
| | | | 217,388 | | | | | | 1,611 | | | | | | 0.74% | | | | | | 34,882 | | | | | | 735 | | | | | | 2.11% | | |
FRB和FHLB庫存
|
| | | | 4,728 | | | | | | 257 | | | | | | 5.44% | | | | | | 4,568 | | | | | | 277 | | | | | | 6.06% | | |
總計息資產
|
| | | | 1,657,088 | | | | | | 61,869 | | | | | | 3.69% | | | | | | 1,382,602 | | | | | | 63,653 | | | | | | 4.56% | | |
無息資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銀行現金和到期款項
|
| | | | 57,404 | | | | | | | | | | | | | | | | | | 43,553 | | | | | | | | | | | | | | |
廠房和設備,淨額
|
| | | | 34,034 | | | | | | | | | | | | | | | | | | 22,269 | | | | | | | | | | | | | | |
貸款損失撥備
|
| | | | (14,346) | | | | | | | | | | | | | | | | | | (9,746) | | | | | | | | | | | | | | |
商譽和其他無形資產
|
| | | | 5,354 | | | | | | | | | | | | | | | | | | 5,427 | | | | | | | | | | | | | | |
擁有的其他房地產
|
| | | | 619 | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | |
銀行擁有的人壽保險
|
| | | | 32,861 | | | | | | | | | | | | | | | | | | 28,398 | | | | | | | | | | | | | | |
其他資產
|
| | | | 12,250 | | | | | | | | | | | | | | | | | | 11,701 | | | | | | | | | | | | | | |
無息資產總額
|
| | | | 128,176 | | | | | | | | | | | | | | | | | | 101,602 | | | | | | | | | | | | | | |
總資產
|
| | | $ | 1,785,264 | | | | | | | | | | | | | | | | | $ | 1,484,204 | | | | | | | | | | | | | | |
有息負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣市場
|
| | | $ | 157,254 | | | | | $ | 599 | | | | | | 0.38% | | | | | $ | 152,902 | | | | | $ | 885 | | | | | | 0.58% | | |
現在
|
| | | | 791,974 | | | | | | 4,012 | | | | | | 0.51% | | | | | | 595,315 | | | | | | 7,319 | | | | | | 1.23% | | |
節省
|
| | | | 35,819 | | | | | | 78 | | | | | | 0.22% | | | | | | 33,514 | | | | | | 118 | | | | | | 0.35% | | |
存單
|
| | | | 164,761 | | | | | | 3,017 | | | | | | 1.83% | | | | | | 193,305 | | | | | | 4,477 | | | | | | 2.32% | | |
回購協議
|
| | | | 128,960 | | | | | | 575 | | | | | | 0.45% | | | | | | 122,288 | | | | | | 1,788 | | | | | | 1.46% | | |
購買的聯邦基金
|
| | | | 1 | | | | | | 0 | | | | | | 1.70% | | | | | | 68 | | | | | | 2 | | | | | | 2.94% | | |
短期借款
|
| | | | 0 | | | | | | — | | | | | | 0.00% | | | | | | 1,192 | | | | | | 25 | | | | | | 2.10% | | |
長期借款
|
| | | | 14,919 | | | | | | 878 | | | | | | 5.89% | | | | | | 3,531 | | | | | | 130 | | | | | | 3.68% | | |
有息負債總額
|
| | | | 1,293,688 | | | | | | 9,159 | | | | | | 0.71% | | | | | | 1,102,115 | | | | | | 14,744 | | | | | | 1.34% | | |
無息負債和股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
活期存款
|
| | | | 328,874 | | | | | | | | | | | | | | | | | | 236,832 | | | | | | | | | | | | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| ||||||||||||||||||
其他負債
|
| | | | 6,679 | | | | | | | | | | | | | | | | | | 5,836 | | | | | | | | | | | | | | |
股東權益
|
| | | | 156,023 | | | | | | | | | | | | | | | | | | 139,421 | | | | | | | | | | | | | | |
總負債和股東權益
|
| | | $ | 1,785,264 | | | | | | | | | | | | | | | | | $ | 1,484,204 | | | | | | | | | | | | | | |
計息資產超過計息負債
|
| | | $ | 363,400 | | | | | | | | | | | | | | | | | $ | 280,487 | | | | | | | | | | | | | | |
淨利息收入
|
| | | | | | | | | $ | 52,710 | | | | | | | | | | | | | | | | | $ | 48,909 | | | | | | | | |
利差
|
| | | | | | | | | | | | | | | | 2.98% | | | | | | | | | | | | | | | | | | 3.22% | | |
淨息差
|
| | | | | | | | | | | | | | | | 3.14% | | | | | | | | | | | | | | | | | | 3.49% | | |
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||
| | |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| ||||||||||||||||||
生息資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款
|
| | | $ | 1,114,872 | | | | | $ | 56,444 | | | | | | 5.01% | | | | | $ | 1,006,798 | | | | | $ | 47,208 | | | | | | 4.64% | | |
證券
|
| | | | 228,280 | | | | | | 6,197 | | | | | | 2.71% | | | | | | 224,099 | | | | | | 5,645 | | | | | | 2.52% | | |
出售的聯邦基金和銀行應付的其他利息餘額
|
| | | | 34,882 | | | | | | 735 | | | | | | 2.11% | | | | | | 43,155 | | | | | | 767 | | | | | | 1.78% | | |
FRB和FHLB庫存
|
| | | | 4,568 | | | | | | 277 | | | | | | 6.06% | | | | | | 4,873 | | | | | | 277 | | | | | | 5.68% | | |
總計息資產
|
| | | | 1,382,602 | | | | | | 63,653 | | | | | | 4.56% | | | | | | 1,278,925 | | | | | | 53,897 | | | | | | 4.17% | | |
無息資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銀行現金和到期款項
|
| | | | 43,553 | | | | | | | | | | | | | | | | | | 38,003 | | | | | | | | | | | | | | |
廠房和設備,淨額
|
| | | | 22,269 | | | | | | | | | | | | | | | | | | 21,755 | | | | | | | | | | | | | | |
貸款損失撥備
|
| | | | (9,746) | | | | | | | | | | | | | | | | | | (9,490) | | | | | | | | | | | | | | |
商譽和其他無形資產
|
| | | | 5,427 | | | | | | | | | | | | | | | | | | 5,502 | | | | | | | | | | | | | | |
擁有的其他房地產
|
| | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | |
銀行擁有的人壽保險
|
| | | | 28,398 | | | | | | | | | | | | | | | | | | 27,747 | | | | | | | | | | | | | | |
其他資產
|
| | | | 11,701 | | | | | | | | | | | | | | | | | | 8,768 | | | | | | | | | | | | | | |
無息資產總額
|
| | | | 101,602 | | | | | | | | | | | | | | | | | | 92,285 | | | | | | | | | | | | | | |
總資產
|
| | | $ | 1,484,204 | | | | | | | | | | | | | | | | | $ | 1,371,210 | | | | | | | | | | | | | | |
有息負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣市場
|
| | | $ | 152,902 | | | | | $ | 885 | | | | | | 0.58% | | | | | $ | 191,031 | | | | | $ | 962 | | | | | | 0.50% | | |
現在
|
| | | | 595,315 | | | | | | 7,319 | | | | | | 1.23% | | | | | | 483,685 | | | | | | 4,694 | | | | | | 0.97% | | |
節省
|
| | | | 33,514 | | | | | | 118 | | | | | | 0.35% | | | | | | 47,407 | | | | | | 184 | | | | | | 0.39% | | |
存單
|
| | | | 193,305 | | | | | | 4,477 | | | | | | 2.32% | | | | | | 178,443 | | | | | | 2,816 | | | | | | 1.58% | | |
回購協議
|
| | | | 122,288 | | | | | | 1,788 | | | | | | 1.46% | | | | | | 108,467 | | | | | | 1,253 | | | | | | 1.15% | | |
購買的聯邦基金
|
| | | | 68 | | | | | | 2 | | | | | | 2.94% | | | | | | 158 | | | | | | 5 | | | | | | 2.97% | | |
短期借款
|
| | | | 1,192 | | | | | | 25 | | | | | | 2.10% | | | | | | 0 | | | | | | 0 | | | | | | 0.00% | | |
長期借款
|
| | | | 3,531 | | | | | | 130 | | | | | | 3.68% | | | | | | 0 | | | | | | 0 | | | | | | 0.00% | | |
有息負債總額
|
| | | | 1,102,115 | | | | | | 14,744 | | | | | | 1.34% | | | | | | 1,009,191 | | | | | | 9,912 | | | | | | 0.98% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||
| | |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| ||||||||||||||||||
無息負債和股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
活期存款
|
| | | | 236,832 | | | | | | | | | | | | | | | | | | 235,023 | | | | | | | | | | | | | | |
其他負債
|
| | | | 5,836 | | | | | | | | | | | | | | | | | | 5,760 | | | | | | | | | | | | | | |
股東權益
|
| | | | 139,421 | | | | | | | | | | | | | | | | | | 121,236 | | | | | | | | | | | | | | |
總負債和股東權益
|
| | | $ | 1,484,204 | | | | | | | | | | | | | | | | | $ | 1,371,210 | | | | | | | | | | | | | | |
計息資產超過計息負債
|
| | | $ | 280,487 | | | | | | | | | | | | | | | | | $ | 269,734 | | | | | | | | | | | | | | |
淨利息收入
|
| | | | | | | | | $ | 48,909 | | | | | | | | | | | | | | | | | $ | 43,985 | | | | | | | | |
利差
|
| | | | | | | | | | | | | | | | 3.22% | | | | | | | | | | | | | | | | | | 3.19% | | |
淨息差
|
| | | | | | | | | | | | | | | | 3.49% | | | | | | | | | | | | | | | | | | 3.40% | | |
|
| | |
2020年與2019年相比
由於 中的更改 |
| |
2019年與2018年相比
由於 中的更改 |
| ||||||||||||||||||||||||||||||
| | |
平均
卷 |
| |
平均
費率 |
| |
淨增長
(減少) |
| |
平均
卷 |
| |
平均
費率 |
| |
淨增長
(減少) |
| ||||||||||||||||||
生息資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款
|
| | | $ | 4,661 | | | | | $ | (6,352) | | | | | $ | (1,691) | | | | | $ | 5,299 | | | | | $ | 3,937 | | | | | $ | 9,236 | | |
可供出售的證券
|
| | | | (124) | | | | | | (825) | | | | | | (949) | | | | | | 107 | | | | | | 445 | | | | | | 552 | | |
出售的聯邦基金和銀行應付的其他利息餘額
|
| | | | 1,627 | | | | | | (751) | | | | | | 876 | | | | | | (161) | | | | | | 129 | | | | | | (32) | | |
FRB和FHLB庫存
|
| | | | 9 | | | | | | (29) | | | | | | (20) | | | | | | (18) | | | | | | 18 | | | | | | — | | |
總計息資產
|
| | | | 6,173 | | | | | | (7,957) | | | | | | (1,784) | | | | | | 5,227 | | | | | | 4,529 | | | | | | 9,756 | | |
有息負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣市場
|
| | | | 25 | | | | | | (311) | | | | | | (286) | | | | | | (208) | | | | | | 131 | | | | | | (77) | | |
現在
|
| | | | 1,906 | | | | | | (5,213) | | | | | | (3,307) | | | | | | 1,217 | | | | | | 1,408 | | | | | | 2,625 | | |
節省
|
| | | | 8 | | | | | | (48) | | | | | | (40) | | | | | | (50) | | | | | | (16) | | | | | | (66) | | |
存單
|
| | | | (604) | | | | | | (856) | | | | | | (1,460) | | | | | | 251 | | | | | | 1,410 | | | | | | 1,661 | | |
回購協議
|
| | | | 93 | | | | | | (1,306) | | | | | | (1,213) | | | | | | 173 | | | | | | 362 | | | | | | 535 | | |
購買的聯邦基金
|
| | | | (1) | | | | | | (1) | | | | | | (2) | | | | | | (3) | | | | | | (0) | | | | | | (3) | | |
短期借款
|
| | | | (12) | | | | | | (13) | | | | | | (25) | | | | | | — | | | | | | 25 | | | | | | 25 | | |
長期借款
|
| | | | 631 | | | | | | 117 | | | | | | 748 | | | | | | — | | | | | | 130 | | | | | | 130 | | |
有息負債總額
|
| | | | 2,047 | | | | | | (7,631) | | | | | | (5,585) | | | | | | 1,383 | | | | | | 3,449 | | | | | | 4,832 | | |
淨利息收入
|
| | | $ | 4,126 | | | | | $ | (326) | | | | | $ | 3,801 | | | | | $ | 3,844 | | | | | $ | 1,080 | | | | | $ | 4,924 | | |
| | |
截至的年度
12月31日 |
| |
2020 vs 2019
百分比 |
| |
截至的年度
12月31日 |
| |
2019 vs 2018
百分比 |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||
存款賬户手續費
|
| | | $ | 1,679 | | | | | $ | 1,729 | | | | | | -2.9% | | | | | $ | 1,729 | | | | | $ | 1,605 | | | | | | 7.7% | | |
標題和結賬服務收入
|
| | | | 529 | | | | | | 515 | | | | | | 2.7% | | | | | | 515 | | | | | | 593 | | | | | | -13.2% | | |
其他非利息收入
|
| | | | 927 | | | | | | 913 | | | | | | 1.5% | | | | | | 913 | | | | | | 931 | | | | | | -1.9% | | |
擁有的其他房地產的收益/(虧損)
|
| | | | (30) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
銀行擁有的人壽保險
|
| | | | 801 | | | | | | 655 | | | | | | 22.3% | | | | | | 655 | | | | | | 651 | | | | | | 0.6% | | |
證券銷售收益
|
| | | | — | | | | | | 183 | | | | | | -100.0% | | | | | | 183 | | | | | | — | | | | | | — | | |
非利息收入總額
|
| | | $ | 3,906 | | | | | $ | 3,995 | | | | | | -2.2% | | | | | $ | 3,995 | | | | | $ | 3,780 | | | | | | 5.7% | | |
| | |
截至的年度
12月31日 |
| |
2020 vs 2019
百分比 |
| |
截至的年度
12月31日 |
| |
2019 vs 2018
百分比 |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||
工資福利
|
| | | $ | 17,846 | | | | | $ | 19,236 | | | | | | -7.2% | | | | | $ | 19,236 | | | | | | 17,381 | | | | | | 10.7% | | |
折舊
|
| | | | 1,329 | | | | | | 1,247 | | | | | | 6.6% | | | | | | 1,247 | | | | | | 1,272 | | | | | | -2.0% | | |
租用費
|
| | | | 1,156 | | | | | | 1,396 | | | | | | -17.2% | | | | | | 1,396 | | | | | | 1,475 | | | | | | -5.4% | | |
設備費用
|
| | | | 1,320 | | | | | | 1,281 | | | | | | 3.0% | | | | | | 1,281 | | | | | | 1,276 | | | | | | 0.4% | | |
監管評估
|
| | | | 895 | | | | | | 407 | | | | | | 119.9% | | | | | | 407 | | | | | | 788 | | | | | | -48.4% | | |
專業費
|
| | | | 720 | | | | | | 894 | | | | | | -19.5% | | | | | | 894 | | | | | | 841 | | | | | | 6.3% | | |
廣告、營銷和業務開發
|
| | | | 689 | | | | | | 1,216 | | | | | | -43.3% | | | | | | 1,216 | | | | | | 871 | | | | | | 39.6% | | |
數據處理
|
| | | | 2,242 | | | | | | 1,687 | | | | | | 32.9% | | | | | | 1,687 | | | | | | 1,700 | | | | | | -0.8% | | |
其他非利息支出
|
| | | | 3,150 | | | | | | 3,417 | | | | | | -7.8% | | | | | | 3,417 | | | | | | 3,282 | | | | | | 4.1% | | |
非利息支出總額
|
| | | $ | 29,347 | | | | | $ | 30,781 | | | | | | -4.7% | | | | | $ | 30,781 | | | | | $ | 28,886 | | | | | | 6.6% | | |
| | |
12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||
2020年12月31日:
|
| |
攤銷
成本 |
| |
預計
公允價值 |
| |
攤銷
成本 |
| |
預計
公允價值 |
| |
攤銷
成本 |
| |
預計
公允價值 |
| ||||||||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,949 | | | | | $ | 9,945 | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | 37,738 | | | | | | 37,447 | | | | | | 44,320 | | | | | | 44,019 | | | | | | 43,440 | | | | | | 42,733 | | |
機構抵押貸款支持證券
|
| | | | 60,378 | | | | | | 61,837 | | | | | | 66,836 | | | | | | 66,815 | | | | | | 72,448 | | | | | | 70,333 | | |
機構抵押抵押債券
|
| | | | 18,413 | | | | | | 19,295 | | | | | | 24,086 | | | | | | 24,147 | | | | | | 26,577 | | | | | | 25,312 | | |
州、縣、市
|
| | | | 5,698 | | | | | | 5,889 | | | | | | 5,731 | | | | | | 5,811 | | | | | | 5,763 | | | | | | 5,540 | | |
公司債券
|
| | | | 25,509 | | | | | | 25,289 | | | | | | 27,523 | | | | | | 27,809 | | | | | | 22,511 | | | | | | 22,174 | | |
合計
|
| | | $ | 147,736 | | | | | $ | 149,757 | | | | | $ | 178,445 | | | | | $ | 178,546 | | | | | $ | 170,739 | | | | | $ | 166,092 | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
機構抵押貸款支持證券
|
| | | $ | 2,805 | | | | | | 2,917 | | | | | $ | 4,071 | | | | | $ | 4,081 | | | | | $ | 1,146 | | | | | | 1,141 | | |
州、縣、市
|
| | | | 47,040 | | | | | | 49,313 | | | | | | 40,776 | | | | | | 41,876 | | | | | | 40,883 | | | | | | 39,512 | | |
公司債券
|
| | | | 20,510 | | | | | | 20,727 | | | | | | 12,516 | | | | | | 12,762 | | | | | | 11,007 | | | | | | 11,124 | | |
其他證券
|
| | | | 456 | | | | | | 456 | | | | | | 456 | | | | | | 456 | | | | | | — | | | | | | — | | |
合計
|
| | | $ | 70,811 | | | | | $ | 73,413 | | | | | $ | 57,819 | | | | | $ | 59,175 | | | | | $ | 53,036 | | | | | $ | 51,777 | | |
截至2020年12月31日:
|
| |
|
| |
良率
|
| |
1個 - 5年
|
| |
良率
|
| |
6 - 10年
|
| |
良率
|
| |
10年後
|
| |
良率
|
| |
合計
|
| |
良率
|
| ||||||||||||||||||||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | |
美國政府機構和
政府。贊助實體 |
| | | | 1,428 | | | | | | 1.88 | | | | | | 1,303 | | | | | | 0.11 | | | | | | 6,346 | | | | | | 1.33 | | | | | | 28,370 | | | | | | 0.67 | | | | | | 37,447 | | | | | | 0.81 | | |
州、縣、市
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,374 | | | | | | 2.30 | | | | | | 2,515 | | | | | | 2.42 | | | | | | 5,889 | | | | | | 2.35 | | |
公司債券
|
| | | | 1,503 | | | | | | 1.39 | | | | | | 16,611 | | | | | | 2.98 | | | | | | 7,175 | | | | | | 4.12 | | | | | | — | | | | | | — | | | | | | 25,289 | | | | | | 3.21 | | |
AFS總數
|
| | | $ | 2,931 | | | | | | 1.63% | | | | | $ | 17,914 | | | | | | 2.77% | | | | | $ | 16,895 | | | | | | 2.71% | | | | | $ | 30,885 | | | | | | 0.81% | | | | | $ | 68,625 | | | | | | 1.82% | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
州、縣、市
|
| | | $ | — | | | | | | —% | | | | | $ | 299 | | | | | | 2.08% | | | | | $ | 20,219 | | | | | | 2.51% | | | | | $ | 26,522 | | | | | | 2.51% | | | | | $ | 47,040 | | | | | | 2.50% | | |
公司債券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,010 | | | | | | 4.95 | | | | | | 500 | | | | | | 4.50 | | | | | | 20,510 | | | | | | 4.94 | | |
其他證券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 456 | | | | | | 1.21 | | | | | | 456 | | | | | | 1.21 | | |
總HTM
|
| | | $ | — | | | | | | —% | | | | | $ | 299 | | | | | | 2.08% | | | | | $ | 40,229 | | | | | | 3.72% | | | | | $ | 27,478 | | | | | | 2.52% | | | | | $ | 68,006 | | | | | | 3.23% | | |
| | |
截至12月31日
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||||
住宅單户和多户住宅
|
| | | $ | 202,822 | | | | | | 17% | | | | | $ | 251,326 | | | | | | 22% | | | | | $ | 288,046 | | | | | | 26% | | | | | $ | 312,464 | | | | | | 32% | | | | | $ | 349,396 | | | | | | 38% | | |
商業地產
|
| | | | 631,589 | | | | | | 53% | | | | | | 595,892 | | | | | | 53% | | | | | | 537,500 | | | | | | 49% | | | | | | 449,184 | | | | | | 46% | | | | | | 396,920 | | | | | | 44% | | |
建設貸款
|
| | | | 71,012 | | | | | | 6% | | | | | | 109,817 | | | | | | 10% | | | | | | 104,657 | | | | | | 10% | | | | | | 92,164 | | | | | | 10% | | | | | | 105,147 | | | | | | 12% | | |
工商業
|
| | | | 267,082 | | | | | | 22% | | | | | | 154,545 | | | | | | 14% | | | | | | 137,903 | | | | | | 13% | | | | | | 104,026 | | | | | | 11% | | | | | | 46,247 | | | | | | 5% | | |
消費分期付款貸款
|
| | | | 23,623 | | | | | | 2% | | | | | | 16,487 | | | | | | 1% | | | | | | 11,608 | | | | | | 1% | | | | | | 10,472 | | | | | | 1% | | | | | | 12,415 | | | | | | 1% | | |
保值應收賬款
|
| | | | 5,352 | | | | | | 0% | | | | | | 5,533 | | | | | | 0% | | | | | | 10,363 | | | | | | 1% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
| | | | | 1,201,480 | | | | | | 100% | | | | | | 1,133,600 | | | | | | 100% | | | | | | 1,090,077 | | | | | | 100% | | | | | | 968,310 | | | | | | 100% | | | | | | 910,125 | | | | | | 100% | | |
貸款額度減少
虧損 |
| | | | 18,092 | | | | | | | | | | | | 9,751 | | | | | | | | | | | | 9,585 | | | | | | | | | | | | 9,355 | | | | | | | | | | | | 9,174 | | | | | | | | |
淨貸款
|
| | | $ | 1,183,388 | | | | | | | | | | | $ | 1,123,849 | | | | | | | | | | | $ | 1,080,492 | | | | | | | | | | | $ | 958,955 | | | | | | | | | | | $ | 900,951 | | | | | | | | |
| | |
截至2020年12月31日
|
| |||||||||||||||||||||||||||
| | |
計劃到期日
|
| |
有計劃的貸款
一年後到期 |
| ||||||||||||||||||||||||
貸款類別
|
| |
一個月後到期
年份或 少 |
| |
在
之後到期
一年 至 五年 |
| |
在
之後到期
五年 |
| |
貸款
已修復 費率 |
| |
貸款
與 可調 費率 |
| |||||||||||||||
商業地產
|
| | | $ | 87,998 | | | | | $ | 247,512 | | | | | $ | 296,079 | | | | | $ | 274,780 | | | | | $ | 168,811 | | |
建設貸款
|
| | | | 15,265 | | | | | | 43,324 | | | | | | 12,423 | | | | | | 43,166 | | | | | | 12,581 | | |
商業和工業貸款
|
| | | | 51,087 | | | | | | 173,281 | | | | | | 48,066 | | | | | | 186,088 | | | | | | 35,259 | | |
| | |
截至12月31日
|
| |||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||
非權責發生制貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | $ | 50 | | | | | $ | 200 | | | | | $ | — | | | | | $ | 288 | | | | | $ | — | | |
工商業
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 34 | | |
商業地產
|
| | | | — | | | | | | — | | | | | | 396 | | | | | | 715 | | | | | | 1,589 | | |
非權責發生制貸款總額
|
| | | $ | 50 | | | | | $ | 200 | | | | | $ | 396 | | | | | $ | 1,010 | | | | | $ | 1,623 | | |
累計逾期90天或以上的貸款
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
不良貸款總額
|
| | | $ | 50 | | | | | $ | 200 | | | | | $ | 396 | | | | | $ | 1,010 | | | | | $ | 1,623 | | |
問題債務重組貸款
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
貸款損失準備分析
|
| |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||
期初餘額
|
| | | $ | 9,751 | | | | | $ | 9,585 | | | | | $ | 9,355 | | | | | $ | 9,174 | | | | | $ | 8,757 | | |
沖銷 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
工商業
|
| | | | 55 | | | | | | 94 | | | | | | 7 | | | | | | 64 | | | | | | 305 | | |
建設貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
商業地產
|
| | | | 381 | | | | | | — | | | | | | 66 | | | | | | — | | | | | | 52 | | |
住宅單户和多户住宅
|
| | | | 25 | | | | | | — | | | | | | 56 | | | | | | — | | | | | | 160 | | |
消費分期付款貸款
|
| | | | 18 | | | | | | 44 | | | | | | 14 | | | | | | 38 | | | | | | 54 | | |
保值應收賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
恢復 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
工商業
|
| | | | 7 | | | | | | 88 | | | | | | 128 | | | | | | 96 | | | | | | — | | |
建設貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
商業地產
|
| | | | — | | | | | | — | | | | | | 110 | | | | | | — | | | | | | — | | |
住宅單户和多户住宅
|
| | | | — | | | | | | 1 | | | | | | 2 | | | | | | 160 | | | | | | — | | |
消費分期付款貸款
|
| | | | 4 | | | | | | 16 | | | | | | 9 | | | | | | 27 | | | | | | 17 | | |
保值應收賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨沖銷(收回)
|
| | | | 468 | | | | | | 33 | | | | | | (106) | | | | | | (181) | | | | | | 554 | | |
添加到操作中的費用
|
| | | | 8,809 | | | | | | 199 | | | | | | 124 | | | | | | — | | | | | | 971 | | |
期末餘額
|
| | | $ | 18,092 | | | | | $ | 9,751 | | | | | $ | 9,585 | | | | | $ | 9,355 | | | | | $ | 9,174 | | |
期內淨沖銷與平均貸款的比率
期間未償債務 |
| | | | 0.04% | | | | | | 0.00% | | | | | | -0.01% | | | | | | -0.02% | | | | | | 0.06% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||||
住宅 - 單户多户
|
| | | $ | 1,608 | | | | | | 17% | | | | | $ | 863 | | | | | | 22% | | | | | $ | 1,198 | | | | | | 26% | | | | | $ | 1,659 | | | | | | 32% | | | | | $ | 2,235 | | | | | | 38% | | |
商業地產
|
| | | | 12,096 | | | | | | 53% | | | | | | 5,850 | | | | | | 53% | | | | | | 5,574 | | | | | | 49% | | | | | | 5,331 | | | | | | 46% | | | | | | 4,702 | | | | | | 44% | | |
建設貸款
|
| | | | 1,488 | | | | | | 6% | | | | | | 1,095 | | | | | | 10% | | | | | | 1,105 | | | | | | 10% | | | | | | 1,237 | | | | | | 10% | | | | | | 1,589 | | | | | | 12% | | |
工商業
|
| | | | 2,446 | | | | | | 22% | | | | | | 1,678 | | | | | | 14% | | | | | | 1,302 | | | | | | 13% | | | | | | 1,068 | | | | | | 11% | | | | | | 565 | | | | | | 5% | | |
消費者和其他
|
| | | | 216 | | | | | | 2% | | | | | | 82 | | | | | | 1% | | | | | | 58 | | | | | | 1% | | | | | | 60 | | | | | | 1% | | | | | | 83 | | | | | | 1% | | |
保值應收賬款
|
| | | | 238 | | | | | | 0% | | | | | | 183 | | | | | | 0% | | | | | | 348 | | | | | | 1% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
期末津貼
|
| | | $ | 18,092 | | | | | | 100.0% | | | | | $ | 9,751 | | | | | | 100.0% | | | | | $ | 9,585 | | | | | | 100.0% | | | | | $ | 9,355 | | | | | | 100.0% | | | | | $ | 9,174 | | | | | | 100.0% | | |
存款類別
|
| |
截至12月31日
|
| |||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||
|
期末
餘額 |
| |
加權
平均 費率 |
| |
期末
餘額 |
| |
加權
平均 費率 |
| |
期末
餘額 |
| |
加權
平均 費率 |
| ||||||||||||||||||||
活期存款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
無息
|
| | | $ | 365,016 | | | | | | | | | | | $ | 244,576 | | | | | | | | | | | $ | 227,437 | | | | | | | | |
計息
|
| | | | 961,425 | | | | | | 0.51% | | | | | | 706,993 | | | | | | 1.23% | | | | | | 597,274 | | | | | | 0.97% | | |
貨幣市場和儲蓄
|
| | | | 225,166 | | | | | | 0.35% | | | | | | 146,441 | | | | | | 0.54% | | | | | | 199,012 | | | | | | 0.48% | | |
存單
|
| | | | 131,024 | | | | | | 1.83% | | | | | | 189,757 | | | | | | 2.32% | | | | | | 172,949 | | | | | | 1.58% | | |
合計
|
| | | $ | 1,682,631 | | | | | | 0.52% | | | | | $ | 1,287,767 | | | | | | 1.06% | | | | | $ | 1,196,672 | | | | | | 0.76% | | |
| | |
截至12月31日
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
延長信貸承諾
|
| | | $ | 275,261 | | | | | $ | 218,024 | | | | | $ | 265,265 | | |
信用證
|
| | | $ | 6,718 | | | | | $ | 6,483 | | | | | $ | 1,395 | | |
| | |
實際
|
| |
資本充足率
用途 |
| |
最低資本要求
是否足夠 保護緩衝區 |
| |
資本充足
在提示符下 糾正措施 |
| ||||||||||||||||||||||||||||||||||||
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TGR金融公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 197,582 | | | | | | 15.31% | | | | | $ | 103,213 | | | | | | 8.00% | | | | | $ | 135,467 | | | | | | 10.500% | | | | | | 不適用 | | | | | | 不適用 | | |
一級資本(相對於風險加權資產):
|
| | | | 157,761 | | | | | | 12.23 | | | | | | 77,410 | | | | | | 6.00 | | | | | | 109,664 | | | | | | 8.500 | | | | | | 不適用 | | | | | | 不適用 | | |
普通股一級資本充足率:
|
| | | | 152,835 | | | | | | 11.85 | | | | | | 58,057 | | | | | | 4.50 | | | | | | 90,311 | | | | | | 7.000 | | | | | | 不適用 | | | | | | 不適用 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 157,761 | | | | | | 8.34 | | | | | | 75,707 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
佛羅裏達第一誠信銀行 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 180,759 | | | | | | 14.01% | | | | | $ | 103,194 | | | | | | 8.00% | | | | | $ | 135,443 | | | | | | 10.500% | | | | | $ | 128,993 | | | | | | 10.00% | | |
一級資本(相對於風險加權資產):
|
| | | | 164,611 | | | | | | 12.76 | | | | | | 77,396 | | | | | | 6.00 | | | | | | 109,644 | | | | | | 8.500 | | | | | | 103,194 | | | | | | 8.00 | | |
普通股一級資本充足率:
|
| | | | 164,611 | | | | | | 12.76 | | | | | | 58,047 | | | | | | 4.50 | | | | | | 90,295 | | | | | | 7.000 | | | | | | 83,845 | | | | | | 6.50 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 164,611 | | | | | | 8.71 | | | | | | 75,582 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 94,478 | | | | | | 5.00 | | |
截至2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TGR金融公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 153,512 | | | | | | 12.31% | | | | | $ | 99,741 | | | | | | 8.00% | | | | | $ | 130,911 | | | | | | 10.500% | | | | | | 不適用 | | | | | | 不適用 | | |
一級資本(相對於風險加權資產):
|
| | | | 143,761 | | | | | | 11.53 | | | | | | 74,806 | | | | | | 6.00 | | | | | | 105,975 | | | | | | 8.500 | | | | | | 不適用 | | | | | | 不適用 | | |
普通股一級資本充足率:
|
| | | | 138,835 | | | | | | 11.14 | | | | | | 56,105 | | | | | | 4.50 | | | | | | 87,274 | | | | | | 7.000 | | | | | | 不適用 | | | | | | 不適用 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 143,761 | | | | | | 9.49 | | | | | | 60,626 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
佛羅裏達第一誠信銀行 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 150,436 | | | | | | 12.07% | | | | | $ | 99,746 | | | | | | 8.00% | | | | | $ | 130,917 | | | | | | 10.500% | | | | | $ | 124,683 | | | | | | 10.00% | | |
一級資本(相對於風險加權資產):
|
| | | | 140,685 | | | | | | 11.28 | | | | | | 74,810 | | | | | | 6.00 | | | | | | 105,980 | | | | | | 8.500 | | | | | | 99,746 | | | | | | 8.00 | | |
普通股一級資本充足率:
|
| | | | 140,685 | | | | | | 11.28 | | | | | | 56,107 | | | | | | 4.50 | | | | | | 87,278 | | | | | | 7.000 | | | | | | 81,044 | | | | | | 6.50 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 140,685 | | | | | | 9.30 | | | | | | 60,510 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 75,638 | | | | | | 5.00 | | |
截至2018年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TGR金融公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 136,945 | | | | | | 11.52% | | | | | $ | 95,095 | | | | | | 8.00% | | | | | $ | 117,382 | | | | | | 9.875% | | | | | | 不適用 | | | | | | 不適用 | | |
一級資本(相對於風險加權資產):
|
| | | | 127,360 | | | | | | 10.71 | | | | | | 71,321 | | | | | | 6.00 | | | | | | 93,609 | | | | | | 7.875 | | | | | | 不適用 | | | | | | 不適用 | | |
普通股一級資本充足率:
|
| | | | 122,434 | | | | | | 10.30 | | | | | | 53,491 | | | | | | 4.50 | | | | | | 75,779 | | | | | | 6.375 | | | | | | 不適用 | | | | | | 不適用 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 127,360 | | | | | | 9.19 | | | | | | 55,462 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
佛羅裏達第一誠信銀行 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 134,028 | | | | | | 11.27% | | | | | $ | 95,100 | | | | | | 8.00% | | | | | $ | 117,390 | | | | | | 9.875% | | | | | $ | 118,876 | | | | | | 10.00% | | |
一級資本(相對於風險加權資產):
|
| | | | 124,443 | | | | | | 10.47 | | | | | | 71,325 | | | | | | 6.00 | | | | | | 93,615 | | | | | | 7.875 | | | | | | 95,100 | | | | | | 8.00 | | |
普通股一級資本充足率:
|
| | | | 124,443 | | | | | | 10.47 | | | | | | 53,494 | | | | | | 4.50 | | | | | | 75,783 | | | | | | 6.375 | | | | | | 77,269 | | | | | | 6.50 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 124,443 | | | | | | 8.99 | | | | | | 55,355 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 69,194 | | | | | | 5.00 | | |
| | |
少於
1年 |
| |
從1到
3年 |
| |
從3到
5年 |
| |
超過
5年 |
| |
合計
|
| |||||||||||||||
生息資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金等價物
|
| | | $ | 500,512 | | | | | $ | 1,380 | | | | | $ | — | | | | | $ | — | | | | | $ | 501,892 | | |
證券、股票
|
| | | | 74,167 | | | | | | 57,620 | | | | | | 33,918 | | | | | | 59,740 | | | | | | 225,445 | | |
貸款(毛)
|
| | | | 411,139 | | | | | | 363,637 | | | | | | 201,921 | | | | | | 224,783 | | | | | | 1,201,480 | | |
有息負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
押金:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
計息檢查
|
| | | | (961,425) | | | | | | — | | | | | | — | | | | | | — | | | | | | (961,425) | | |
貨幣市場和儲蓄
|
| | | | (225,166) | | | | | | — | | | | | | — | | | | | | — | | | | | | (225,166) | | |
存單
|
| | | | (112,072) | | | | | | (16,772) | | | | | | (2,180) | | | | | | — | | | | | | (131,024) | | |
回購協議
|
| | | | (123,794) | | | | | | — | | | | | | — | | | | | | — | | | | | | (123,794) | | |
借款
|
| | | | (2,946) | | | | | | — | | | | | | (23,670) | | | | | | — | | | | | | (26,616) | | |
淨額:本期
|
| | | $ | (439,585) | | | | | $ | 405,865 | | | | | $ | 209,989 | | | | | $ | 284,523 | | | | | $ | 460,792 | | |
淨額:累計
|
| | | $ | (439,585) | | | | | $ | (33,720) | | | | | $ | 176,269 | | | | | $ | 460,792 | | | | | | | | |
假設利率即時變化
|
| |
預計增長
(減少)淨額 截至12月31日的利息收入 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
+100個基點
|
| | | | 6.43% | | | | | | (1.75)% | | |
+200個基點
|
| | | | 10.82% | | | | | | (3.49)% | | |
+300個基點
|
| | | | 15.15% | | | | | | (5.26)% | | |
-100個基點
|
| | | | (5.28)% | | | | | | 0.62% | | |
假設利率逐漸變化
|
| |
預計增長
(減少)淨額 截至12月31日的利息收入 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
+100個基點
|
| | | | 3.81% | | | | | | (1.09)% | | |
+200個基點
|
| | | | 6.36% | | | | | | (2.18)% | | |
+300個基點
|
| | | | 8.68% | | | | | | (3.27)% | | |
-100個基點
|
| | | | (2.64)% | | | | | | 1.08% | | |
假設利率即時變化
|
| |
預計增長
經濟價值 (減少) 截至12月31日的股本 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
+100個基點
|
| | | | 2.14% | | | | | | (7.71)% | | |
+200個基點
|
| | | | 4.90% | | | | | | (13.35)% | | |
+300個基點
|
| | | | 7.50% | | | | | | (18.58)% | | |
-100個基點
|
| | | | (14.68)% | | | | | | 3.45% | | |
| | |
截至的三個月
3月31日 |
| |||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| ||||||
利息收入
|
| | | $ | 15,171 | | | | | $ | 15,842 | | |
利息支出
|
| | | | 1,671 | | | | | | 3,266 | | |
淨利息收入
|
| | | | 13,500 | | | | | | 12,576 | | |
信貸損失準備金
|
| | | | — | | | | | | 1,550 | | |
非利息收入
|
| | | | 1,131 | | | | | | 951 | | |
非利息支出
|
| | | | 8,111 | | | | | | 8,215 | | |
所得税税前收入
|
| | | | 6,520 | | | | | | 3,762 | | |
所得税撥備(福利)
|
| | | | 1,453 | | | | | | (819) | | |
淨收入
|
| | | $ | 5,067 | | | | | $ | 4,581 | | |
| | |
截至3月31日的三個月
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| |
平均
餘額 |
| |
收入/
費用 |
| |
收益率/
費率 |
| ||||||||||||||||||
生息資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款
|
| | | $ | 1,192,312 | | | | | $ | 13,226 | | | | | | 4.45% | | | | | $ | 1,125,901 | | | | | $ | 13,746 | | | | | | 4.84% | | |
證券
|
| | | | 227,930 | | | | | | 1,259 | | | | | | 2.21% | | | | | | 237,110 | | | | | | 1,532 | | | | | | 2.58% | | |
出售的聯邦基金和銀行應付的其他利息餘額
|
| | | | 558,116 | | | | | | 624 | | | | | | 0.45% | | | | | | 141,522 | | | | | | 498 | | | | | | 1.41% | | |
FRB和FHLB庫存
|
| | | | 4,816 | | | | | | 62 | | | | | | 5.15% | | | | | | 4,555 | | | | | | 66 | | | | | | 5.80% | | |
總計息資產
|
| | | | 1,983,174 | | | | | | 15,171 | | | | | | 3.07% | | | | | | 1,509,088 | | | | | | 15,842 | | | | | | 4.16% | | |
無息資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銀行現金和到期款項
|
| | | | 63,803 | | | | | | | | | | | | | | | | | | 55,022 | | | | | | | | | | | | | | |
廠房和設備,淨額
|
| | | | 34,760 | | | | | | | | | | | | | | | | | | 32,995 | | | | | | | | | | | | | | |
貸款損失撥備
|
| | | | (18,091) | | | | | | | | | | | | | | | | | | (9,741) | | | | | | | | | | | | | | |
商譽和其他無形資產
|
| | | | 5,310 | | | | | | | | | | | | | | | | | | 5,381 | | | | | | | | | | | | | | |
擁有的其他房地產
|
| | | | — | | | | | | | | | | | | | | | | | | 122 | | | | | | | | | | | | | | |
銀行擁有的人壽保險
|
| | | | 39,905 | | | | | | | | | | | | | | | | | | 28,809 | | | | | | | | | | | | | | |
其他資產
|
| | | | 13,306 | | | | | | | | | | | | | | | | | | 11,225 | | | | | | | | | | | | | | |
無息資產總額
|
| | | | 138,993 | | | | | | | | | | | | | | | | | | 123,813 | | | | | | | | | | | | | | |
總資產
|
| | | $ | 2,122,167 | | | | | | | | | | | | | | | | | $ | 1,632,901 | | | | | | | | | | | | | | |
有息負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貨幣市場
|
| | | $ | 198,366 | | | | | $ | 144 | | | | | | 0.29% | | | | | $ | 122,902 | | | | | $ | 159 | | | | | | 0.52% | | |
現在
|
| | | | 1,020,101 | | | | | | 724 | | | | | | 0.29% | | | | | | 727,955 | | | | | | 1,696 | | | | | | 0.94% | | |
節省
|
| | | | 39,516 | | | | | | 19 | | | | | | 0.19% | | | | | | 31,586 | | | | | | 22 | | | | | | 0.28% | | |
存單
|
| | | | 122,463 | | | | | | 290 | | | | | | 0.96% | | | | | | 194,246 | | | | | | 1,059 | | | | | | 2.21% | | |
回購協議
|
| | | | 131,314 | | | | | | 83 | | | | | | 0.26% | | | | | | 138,427 | | | | | | 298 | | | | | | 0.87% | | |
長期借款
|
| | | | 26,575 | | | | | | 411 | | | | | | 6.19% | | | | | | 3,279 | | | | | | 32 | | | | | | 3.90% | | |
有息負債總額
|
| | | | 1,538,335 | | | | | | 1,671 | | | | | | 0.44% | | | | | | 1,218,395 | | | | | | 3,266 | | | | | | 1.09% | | |
無息負債和股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
活期存款
|
| | | | 412,396 | | | | | | | | | | | | | | | | | | 257,806 | | | | | | | | | | | | | | |
其他負債
|
| | | | 4,657 | | | | | | | | | | | | | | | | | | 5,181 | | | | | | | | | | | | | | |
股東權益
|
| | | | 166,779 | | | | | | | | | | | | | | | | | | 151,519 | | | | | | | | | | | | | | |
總負債和股東權益
|
| | | $ | 2,122,167 | | | | | | | | | | | | | | | | | $ | 1,632,901 | | | | | | | | | | | | | | |
計息資產超過計息負債
|
| | | $ | 444,839 | | | | | | | | | | | | | | | | | $ | 290,693 | | | | | | | | | | | | | | |
淨利息收入
|
| | | | | | | | | $ | 13,500 | | | | | | | | | | | | | | | | | $ | 12,576 | | | | | | | | |
利差
|
| | | | | | | | | | | | | | | | 2.63% | | | | | | | | | | | | | | | | | | 3.07% | | |
淨息差
|
| | | | | | | | | | | | | | | | 2.73% | | | | | | | | | | | | | | | | | | 3.29% | | |
| | |
截至2021年3月31日的三個月
與2020年相比,原因是 |
| |||||||||||||||
| | |
平均
卷 |
| |
平均
費率 |
| |
淨增長
(減少) |
| |||||||||
生息資產 | | | | | | | | | | | | | | | | | | | |
貸款
|
| | | $ | 3,492 | | | | | $ | (4,012) | | | | | $ | (520) | | |
可供出售的證券
|
| | | | (58) | | | | | | (215) | | | | | | (273) | | |
出售的聯邦基金和銀行應付的其他利息餘額
|
| | | | 2,309 | | | | | | (2,183) | | | | | | 126 | | |
FRB和FHLB庫存
|
| | | | 19 | | | | | | (23) | | | | | | (4) | | |
總計息資產
|
| | | | 5,762 | | | | | | (6,433) | | | | | | (671) | | |
有息負債 | | | | | | | | | | | | | | | | | | | |
貨幣市場
|
| | | | 321 | | | | | | (336) | | | | | | (15) | | |
現在
|
| | | | 3,145 | | | | | | (4,117) | | | | | | (972) | | |
節省
|
| | | | 23 | | | | | | (26) | | | | | | (3) | | |
存單
|
| | | | (305) | | | | | | (464) | | | | | | (769) | | |
回購協議
|
| | | | (15) | | | | | | (200) | | | | | | (215) | | |
長期借款
|
| | | | 350 | | | | | | 29 | | | | | | 379 | | |
有息負債總額
|
| | | | 3,520 | | | | | | (5,115) | | | | | | (1,595) | | |
淨利息收入
|
| | | $ | 2,242 | | | | | $ | (1,318) | | | | | $ | 924 | | |
| | |
截至3月31日的期間
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
存款賬户手續費
|
| | | $ | 484 | | | | | $ | 443 | | |
標題和結賬服務收入
|
| | | | 118 | | | | | | 141 | | |
其他非利息收入
|
| | | | 276 | | | | | | 206 | | |
銀行擁有的人壽保險
|
| | | | 253 | | | | | | 161 | | |
非利息收入總額
|
| | | $ | 1,131 | | | | | $ | 951 | | |
| | |
截至3月31日的期間
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
工資福利
|
| | | $ | 5,145 | | | | | $ | 4,843 | | |
折舊
|
| | | | 339 | | | | | | 327 | | |
租用費
|
| | | | 260 | | | | | | 305 | | |
設備費用
|
| | | | 379 | | | | | | 336 | | |
監管評估
|
| | | | 238 | | | | | | 211 | | |
專業費
|
| | | | 198 | | | | | | 184 | | |
廣告、營銷和業務開發
|
| | | | 236 | | | | | | 243 | | |
數據處理
|
| | | | 640 | | | | | | 463 | | |
其他非利息支出
|
| | | | 676 | | | | | | 1,303 | | |
非利息支出總額
|
| | | $ | 8,111 | | | | | $ | 8,215 | | |
截至2021年3月31日:
|
| |
|
| |
良率
|
| |
1個 - 5年
|
| |
良率
|
| |
6 - 10年
|
| |
良率
|
| |
之後的
10年 |
| |
良率
|
| |
合計
|
| |
良率
|
| ||||||||||||||||||||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | |
美國政府機構和政府。贊助實體
|
| | | | 471 | | | | | | 0.95 | | | | | | 1,344 | | | | | | (0.75) | | | | | | 5,546 | | | | | | 1.69 | | | | | | 27,324 | | | | | | 0.88 | | | | | | 34,685 | | | | | | 0.95 | | |
州、縣、市
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,195 | | | | | | 2.38 | | | | | | 1,645 | | | | | | 2.29 | | | | | | 5,840 | | | | | | 2.35 | | |
公司債券
|
| | | | 1,501 | | | | | | 1.34 | | | | | | 17,858 | | | | | | 3.05 | | | | | | 6,402 | | | | | | 4.10 | | | | | | — | | | | | | — | | | | | | 25,761 | | | | | | 3.21 | | |
AFS總數
|
| | | $ | 1,972 | | | | | | 1.25% | | | | | $ | 19,202 | | | | | | 2.78% | | | | | $ | 16,143 | | | | | | 2.82% | | | | | $ | 28,969 | | | | | | 0.96% | | | | | $ | 66,286 | | | | | | 1.95% | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
州、縣、市
|
| | | $ | — | | | | | | —% | | | | | $ | 300 | | | | | | 2.08% | | | | | $ | 24,433 | | | | | | 2.54% | | | | | $ | 21,649 | | | | | | 2.47% | | | | | | 46,382 | | | | | | 2.51% | | |
公司債券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,009 | | | | | | 4.89 | | | | | | 500 | | | | | | 4.50 | | | | | | 21,509 | | | | | | 4.88 | | |
其他證券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 456 | | | | | | 1.21 | | | | | | 456 | | | | | | 1.21 | | |
總HTM
|
| | | $ | — | | | | | | —% | | | | | $ | 300 | | | | | | 2.08% | | | | | $ | 45,442 | | | | | | 3.63% | | | | | $ | 22,605 | | | | | | 2.49% | | | | | $ | 68,347 | | | | | | 3.24% | | |
截至2020年12月31日:
|
| |
|
| |
良率
|
| |
1個 - 5年
|
| |
良率
|
| |
6 - 10年
|
| |
良率
|
| |
之後的
10年 |
| |
良率
|
| |
合計
|
| |
良率
|
| ||||||||||||||||||||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | |
美國政府機構和政府。贊助實體
|
| | | | 1,428 | | | | | | 1.88 | | | | | | 1,303 | | | | | | 0.11 | | | | | | 6,346 | | | | | | 1.33 | | | | | | 28,370 | | | | | | 0.67 | | | | | | 37,447 | | | | | | 0.81 | | |
州、縣、市
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,374 | | | | | | 2.30 | | | | | | 2,515 | | | | | | 2.42 | | | | | | 5,889 | | | | | | 2.35 | | |
公司債券
|
| | | | 1,503 | | | | | | 1.39 | | | | | | 16,611 | | | | | | 2.98 | | | | | | 7,175 | | | | | | 4.12 | | | | | | — | | | | | | — | | | | | | 25,289 | | | | | | 3.21 | | |
AFS總數
|
| | | $ | 2,931 | | | | | | 1.63% | | | | | $ | 17,914 | | | | | | 2.77% | | | | | $ | 16,895 | | | | | | 2.71% | | | | | $ | 30,885 | | | | | | 0.81% | | | | | $ | 68,625 | | | | | | 1.82% | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
州、縣、市
|
| | | $ | — | | | | | | —% | | | | | $ | 299 | | | | | | 2.08% | | | | | $ | 20,219 | | | | | | 2.51% | | | | | $ | 26,522 | | | | | | 2.51% | | | | | $ | 47,040 | | | | | | 2.50% | | |
公司債券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,010 | | | | | | 4.95 | | | | | | 500 | | | | | | 4.50 | | | | | | 20,510 | | | | | | 4.94 | | |
其他證券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 456 | | | | | | 1.21 | | | | | | 456 | | | | | | 1.21 | | |
總HTM
|
| | | $ | — | | | | | | —% | | | | | $ | 299 | | | | | | 2.08% | | | | | $ | 40,229 | | | | | | 3.72% | | | | | $ | 27,478 | | | | | | 2.52% | | | | | $ | 68,006 | | | | | | 3.23% | | |
| | |
截至的期間
|
| |||||||||||||||||||||
|
2021年3月31日
|
| |
2020年12月31日
|
| ||||||||||||||||||||
住宅 - 單户多户
|
| | | $ | 1,597 | | | | | | 17% | | | | | | 1,510 | | | | | | 17% | | |
商業地產
|
| | | | 13,023 | | | | | | 55% | | | | | | 12,096 | | | | | | 53% | | |
建設貸款
|
| | | | 995 | | | | | | 5% | | | | | | 1,488 | | | | | | 6% | | |
工商業
|
| | | | 2,046 | | | | | | 21% | | | | | | 2,446 | | | | | | 22% | | |
消費者和其他
|
| | | | 194 | | | | | | 2% | | | | | | 216 | | | | | | 2% | | |
保值應收賬款
|
| | | | 231 | | | | | | 0% | | | | | | 238 | | | | | | 0% | | |
結束津貼
|
| | | $ | 18,086 | | | | | | 100% | | | | | $ | 17,994 | | | | | | 100% | | |
| | |
|
| |
3個 - 6個月
|
| |
6個月 - 1年
|
| |
1個 - 3年
|
| |
>3年
|
| |
合計
|
| ||||||||||||||||||
2021年3月31日: | | | | | | | | ||||||||||||||||||||||||||||||
定期存款
|
| | | $ | 12,112 | | | | | $ | 10,034 | | | | | $ | 39,122 | | | | | $ | 13,019 | | | | | $ | — | | | | | $ | 74,287 | | |
定期存款>25萬美元
|
| | | | 5,633 | | | | | | 13,024 | | | | | | 17,765 | | | | | | 5,755 | | | | | | — | | | | | | 42,177 | | |
合計
|
| | | $ | 17,745 | | | | | $ | 23,058 | | | | | $ | 56,887 | | | | | $ | 18,774 | | | | | $ | — | | | | | $ | 116,464 | | |
| | |
截至3月31日的三個月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
平均資產回報率
|
| | | | 0.97% | | | | | | 1.13% | | |
平均股本回報率
|
| | | | 12.32% | | | | | | 12.16% | | |
平均權益與平均資產之比
|
| | | | 7.86% | | | | | | 9.28% | | |
股息支付率
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
延長信貸承諾
|
| | | $ | 276,803 | | | | | $ | 275,261 | | |
信用證
|
| | | $ | 8,030 | | | | | $ | 6,718 | | |
| | |
實際
|
| |
資本充足率
用途 |
| |
最低資本要求
是否足夠 保護緩衝區 |
| |
資本充足
在提示符下 糾正措施 |
| ||||||||||||||||||||||||||||||||||||
截至2021年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TGR金融公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 202,770 | | | | | | 15.68% | | | | | $ | 103,483 | | | | | | 8.00% | | | | | $ | 135,821 | | | | | | 10.500% | | | | | | 不適用 | | | | | | 不適用 | | |
一級資本(相對於風險加權資產):
|
| | | | 162,883 | | | | | | 12.59 | | | | | | 77,612 | | | | | | 6.00 | | | | | | 109,950 | | | | | | 8.500 | | | | | | 不適用 | | | | | | 不適用 | | |
普通股一級資本充足率:
|
| | | | 157,957 | | | | | | 12.21 | | | | | | 58,209 | | | | | | 4.50 | | | | | | 90,547 | | | | | | 7.000 | | | | | | 不適用 | | | | | | 不適用 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 162,883 | | | | | | 7.70 | | | | | | 84,614 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
佛羅裏達第一誠信銀行 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 187,912 | | | | | | 14.54% | | | | | $ | 103,417 | | | | | | 8.00% | | | | | $ | 135,735 | | | | | | 10.500% | | | | | $ | 129,271 | | | | | | 10.00% | | |
一級資本(相對於風險加權資產):
|
| | | | 171,729 | | | | | | 13.28 | | | | | | 77,563 | | | | | | 6.00 | | | | | | 109,881 | | | | | | 8.500 | | | | | | 103,417 | | | | | | 8.00 | | |
普通股一級資本充足率:
|
| | | | 171,729 | | | | | | 13.28 | | | | | | 58,172 | | | | | | 4.50 | | | | | | 90,490 | | | | | | 7.000 | | | | | | 84,026 | | | | | | 6.50 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 171,729 | | | | | | 8.13 | | | | | | 84,504 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 105,630 | | | | | | 5.00 | | |
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TGR金融公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 197,582 | | | | | | 15.31% | | | | | $ | 103,213 | | | | | | 8.00% | | | | | $ | 135,467 | | | | | | 10.500% | | | | | | 不適用 | | | | | | 不適用 | | |
一級資本(相對於風險加權資產):
|
| | | | 157,761 | | | | | | 12.23 | | | | | | 77,410 | | | | | | 6.00 | | | | | | 109,664 | | | | | | 8.500 | | | | | | 不適用 | | | | | | 不適用 | | |
普通股一級資本充足率:
|
| | | | 152,835 | | | | | | 11.85 | | | | | | 58,057 | | | | | | 4.50 | | | | | | 90,311 | | | | | | 7.000 | | | | | | 不適用 | | | | | | 不適用 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 157,761 | | | | | | 8.34 | | | | | | 75,707 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | |
佛羅裏達第一誠信銀行 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | $ | 180,759 | | | | | | 14.01% | | | | | $ | 103,194 | | | | | | 8.00% | | | | | $ | 135,443 | | | | | | 10.500% | | | | | $ | 128,993 | | | | | | 10.00% | | |
一級資本(相對於風險加權資產):
|
| | | | 140,685 | | | | | | 11.28 | | | | | | 74,810 | | | | | | 6.00 | | | | | | 105,980 | | | | | | 8.500 | | | | | | 99,746 | | | | | | 8.00 | | |
普通股一級資本充足率:
|
| | | | 140,685 | | | | | | 11.28 | | | | | | 56,107 | | | | | | 4.50 | | | | | | 87,278 | | | | | | 7.000 | | | | | | 81,044 | | | | | | 6.50 | | |
槓桿率(第I級與平均資產之比):
|
| | | | 140,685 | | | | | | 9.30 | | | | | | 60,510 | | | | | | 4.00 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 75,638 | | | | | | 5.00 | | |
| | |
普通股
|
| |
A系列優先股
|
| |
組合
|
| ||||||
| | |
金額和
性質 受益 所有權 |
| |
百分比
類的 |
| |
金額和
性質 受益 所有權 |
| |
百分比
類的 |
| |
百分比
合計 個共享 |
|
導演: | | | | | | | | | | | | | | | | |
(1)亞當·康普頓
|
| |
41,106
|
| |
0.23%
|
| |
0
|
| |
0%
|
| |
0.22%
|
|
(2)Dulce V.Dudley
|
| |
43,162
|
| |
0.24%
|
| |
0
|
| |
0%
|
| |
0.23%
|
|
(3)羅伯特·M·費裏克
|
| |
93,032
|
| |
0.53%
|
| |
0
|
| |
0%
|
| |
0.50%
|
|
邁克爾·吉本斯
|
| |
0
|
| |
0%
|
| |
0
|
| |
0%
|
| |
0%
|
|
約翰·吉尼
|
| |
0
|
| |
0%
|
| |
0
|
| |
0%
|
| |
0%
|
|
(4)Michael J.Kerschner
|
| |
62,453
|
| |
0.35%
|
| |
0
|
| |
0%
|
| |
0.33%
|
|
(5)Bradford B.Kopp
|
| |
70,644
|
| |
0.40%
|
| |
0
|
| |
0%
|
| |
0.38%
|
|
(6)詹姆斯·S·林賽
|
| |
112,554
|
| |
0.64%
|
| |
0
|
| |
0%
|
| |
0.60%
|
|
(7)Edward J.Mace
|
| |
164,612
|
| |
0.93%
|
| |
0
|
| |
0%
|
| |
0.88%
|
|
(8)唐納德·W·梅傑
|
| |
135,696
|
| |
0.77%
|
| |
0
|
| |
0%
|
| |
0.72%
|
|
(9)加勒特·S·裏希特
|
| |
199,658
|
| |
1.13%
|
| |
0
|
| |
0%
|
| |
1.07%
|
|
(10)Gary L.Tice
|
| |
340,224
|
| |
1.92%
|
| |
0
|
| |
0%
|
| |
1.82%
|
|
(11)羅伯特·T·澤勒斯
|
| |
136,585
|
| |
0.77%
|
| |
0
|
| |
0%
|
| |
0.72%
|
|
非董事執行幹事: | | | | | | | | | | | | | | | | |
(12)Robert T.Reichert
|
| |
216,612
|
| |
1.22%
|
| |
0
|
| |
0%
|
| |
1.15%
|
|
所有董事和高管作為一個羣體
(14人) |
| |
1,616,338
|
| |
8.93%
|
| |
0
|
| |
0%
|
| |
8.45%
|
|
其他主要股東: | | | | | | | | | | | | | | | | |
(13)紐約西57街9光年集團,郵編10019
|
| |
1,552,783
|
| |
8.79%
|
| |
1,037,984
|
| |
100%
|
| |
13.85%
|
|
(14)Endicott Opportunity Partners III 570 Lexington Ave FL 37 New York,
紐約10022-6860 |
| |
1,387,609
|
| |
7.84%
|
| | | | | | | |
7.40%
|
|
(15)約翰·羅傑斯LP c/o Brickstone Square,LLC 300 Brickstone Square,第10 FL Anover,MA 01810
|
| |
1,387,107
|
| |
7.84%
|
| | | | | | | |
7.40%
|
|
(16)格林尼治標準時間2300Windy Ridge Pkwy,STE 550 S Atlanta,GA 30339
|
| |
2,673,503
|
| |
15.13%
|
| | | | | | | |
14.29%
|
|
| | |
第
頁
|
| |||
文章I某些定義
|
| | | | A-1 | | |
1.01
某些定義
|
| | | | A-1 | | |
第二條合併
|
| | | | A-9 | | |
2.01
合併
|
| | | | A-9 | | |
2.02
關閉,生效時間
|
| | | | A-10 | | |
2.03
銀行合併
|
| | | | A-10 | | |
第三條對價和交換程序
|
| | | | A-10 | | |
3.01
對股本的影響
|
| | | | A-10 | | |
3.02
更換流程
|
| | | | A-11 | | |
3.03
股東權利
|
| | | | A-13 | | |
3.04
無零碎股份
|
| | | | A-13 | | |
3.05
反稀釋條款
|
| | | | A-13 | | |
3.06
扣押權
|
| | | | A-13 | | |
3.07
公司選項。
|
| | | | A-13 | | |
待收購的第四條訴訟
|
| | | | A-14 | | |
4.01
公司承兑匯票
|
| | | | A-14 | | |
4.02
第一基金會承諾書
|
| | | | A-17 | | |
第五條陳述和保證
|
| | | | A-18 | | |
5.01
披露時間表
|
| | | | A-18 | | |
5.02
標準版
|
| | | | A-18 | | |
5.03
公司的陳述和保修
|
| | | | A-18 | | |
5.04
First Foundation的陳述和保修
|
| | | | A-39 | | |
第六條公約
|
| | | | A-43 | | |
6.01
合理的最大努力
|
| | | | A-43 | | |
6.02
公司股東批准。
|
| | | | A-44 | | |
6.03
第一個基金會股東批准
|
| | | | A-44 | | |
6.04
註冊聲明
|
| | | | A-45 | | |
6.05
監管備案文件
|
| | | | A-46 | | |
6.06
新聞稿
|
| | | | A-46 | | |
6.07
訪問;信息。
|
| | | | A-46 | | |
6.08
不徵集;收購建議書
|
| | | | A-48 | | |
6.09
某些策略
|
| | | | A-49 | | |
6.10
納斯達克上市
|
| | | | A-49 | | |
6.11
賠償。
|
| | | | A-49 | | |
6.12
福利計劃
|
| | | | A-50 | | |
6.13
任命董事
|
| | | | A-52 | | |
6.14
某些事項通知
|
| | | | A-52 | | |
6.15
禁止反言書;所有權保險
|
| | | | A-52 | | |
6.16
反收購法規
|
| | | | A-52 | | |
6.17
意見
|
| | | | A-52 | | |
6.18
免除第16(B)節規定的責任
|
| | | | A-53 | | |
| | |
第
頁
|
| |||
6.19
聯邦住房貸款銀行借款
|
| | | | A-53 | | |
6.20
股東訴訟和抗議
|
| | | | A-53 | | |
6.21
結賬財務報表
|
| | | | A-53 | | |
6.22
客户通知
|
| | | | A-53 | | |
6.23
合併相關費用
|
| | | | A-53 | | |
6.24
解約金
|
| | | | A-54 | | |
6.25
環境問題。
|
| | | | A-54 | | |
6.26
納税處理
|
| | | | A-54 | | |
第七條完成合並的條件
|
| | | | A-55 | | |
7.01
雙方履行合併義務的條件
|
| | | | A-55 | | |
7.02
公司義務條件
|
| | | | A-55 | | |
7.03
第一基金會義務條件
|
| | | | A-56 | | |
第八條終止
|
| | | | A-57 | | |
8.01
終止
|
| | | | A-57 | | |
8.02
終止和放棄的效果。
|
| | | | A-59 | | |
第九條其他
|
| | | | A-60 | | |
9.01
生存
|
| | | | A-60 | | |
9.02
棄權;修正案
|
| | | | A-60 | | |
9.03
對應對象
|
| | | | A-60 | | |
9.04
管轄法律和場所
|
| | | | A-60 | | |
9.05
放棄陪審團審判
|
| | | | A-61 | | |
9.06
費用
|
| | | | A-61 | | |
9.07
通知
|
| | | | A-61 | | |
9.08
完全理解;第三方受益者有限
|
| | | | A-62 | | |
9.09
可分割性
|
| | | | A-62 | | |
9.10
本協議的執行情況
|
| | | | A-62 | | |
9.11
解讀
|
| | | | A-62 | | |
9.12
作業
|
| | | | A-62 | | |
9.13
替代結構
|
| | | | A-63 | | |
9.14
保密監管信息
|
| | | | A-63 | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
|
|
| |
|
|
|
|
| | 擁有股份數量 | |
|
|
| |
|
名稱:
|
| |
擁有股份數量
|
|
|
地址:
|
| |
|
|
| |
|
|
| 名稱: | | | 擁有股份數量 | |
|
|
| | | |
發信人: |
|
|
|
| |
|
|
|
|
| | 擁有股份數量 | |
|
|
| | | |
|
獨立審計師報告
|
| | | | F-4 | | |
|
截至2020年12月31日和2019年12月31日的財務狀況合併報表
|
| | | | F-5 | | |
|
截至2020年12月31日和2019年12月31日的三個年度的合併損益表
|
| | | | F-6 | | |
|
截至2020年12月31日和2019年12月31日止三個年度的綜合全面收益表
|
| | | | F-7 | | |
|
截至2020年12月31日的年度股東權益合併報表
和2019年 |
| | | | F-8 | | |
|
截至2020年12月31日、2020年12月31日和2019年12月31日止三個年度的合併現金流量表
|
| | | | F-9 | | |
|
截至2020年12月31日、2020年12月31日和2019年12月31日的合併財務報表附註
|
| | | | F-10 | | |
|
截至2021年3月31日的未經審計的合併財務狀況報表
|
| | | | F-45 | | |
|
截至2021年3月31日和2020年3月31日的三個月未經審計的合併收益表
|
| | | | F-46 | | |
|
截至2021年3月31日和2020年3月31日的三個月未經審計的綜合全面收益表
|
| | | | F-47 | | |
|
截至2021年3月31日和2020年3月31日的三個月未經審計的股東權益合併報表
|
| | | | F-48 | | |
|
截至2021年3月31日和2020年3月31日的三個月未經審計的現金流量表
|
| | | | F-49 | | |
|
未經審計的合併財務報表附註
|
| | | | F-50 | | |
|
獨立審計師報告
|
| |
F-4
|
|
| 財務報表 | | | | |
|
財務狀況合併報表
|
| |
F-5
|
|
|
合併損益表
|
| |
F-6
|
|
|
全面收益合併報表
|
| |
F-7
|
|
|
股東權益合併報表
|
| |
F-8
|
|
|
現金流量合併報表
|
| |
F-9
|
|
|
合併財務報表附註
|
| |
F-10 - F-44
|
|
| | | |
獨立審計師報告
|
| |
|
|
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
資產: | | | | | | | | | | | | | |
銀行現金和到期款項
|
| | | $ | 59,894 | | | | | $ | 51,462 | | |
銀行等應收利息餘額
|
| | | | 441,998 | | | | | | 94,678 | | |
現金和現金等價物合計
|
| | | | 501,892 | | | | | | 146,140 | | |
可供出售的證券,公允價值
|
| | | | 149,757 | | | | | | 178,546 | | |
持有至到期的證券(公允價值分別為73,413美元和59,175美元)
|
| | | | 70,811 | | | | | | 57,819 | | |
美聯儲和聯邦住房貸款銀行股票,成本價
|
| | | | 4,877 | | | | | | 4,539 | | |
貸款(扣除貸款損失準備金後的淨額分別為18092美元和9751美元)
|
| | | | 1,183,388 | | | | | | 1,123,849 | | |
廠房和設備,淨額
|
| | | | 34,860 | | | | | | 23,747 | | |
商譽和其他無形資產
|
| | | | 5,320 | | | | | | 5,391 | | |
銀行擁有的人壽保險
|
| | | | 37,025 | | | | | | 28,724 | | |
遞延税金資產淨額
|
| | | | 2,366 | | | | | | 1,263 | | |
使用權資產
|
| | | | 2,946 | | | | | | 3,398 | | |
其他資產
|
| | | | 7,759 | | | | | | 6,495 | | |
總資產
|
| | | $ | 2,001,001 | | | | | $ | 1,579,911 | | |
負債和股東權益: | | | | | | | | | | | | | |
負債: | | | | | | | | | | | | | |
無息活期存款
|
| | | $ | 365,016 | | | | | $ | 244,576 | | |
有息負債:
|
| | | | | | | | | | | | |
貨幣市場
|
| | | | 187,194 | | | | | | 115,215 | | |
現在
|
| | | | 961,425 | | | | | | 706,993 | | |
節省
|
| | | | 37,972 | | | | | | 31,226 | | |
定期存款等於或低於25萬美元
|
| | | | 82,598 | | | | | | 128,044 | | |
定期存款超過25萬美元
|
| | | | 48,426 | | | | | | 61,713 | | |
存款總額
|
| | | | 1,682,631 | | | | | | 1,287,767 | | |
客户回購協議
|
| | | | 123,794 | | | | | | 134,887 | | |
租賃負債
|
| | | | 2,946 | | | | | | 3,398 | | |
次級票據,扣除發行成本
|
| | | | 23,670 | | | | | | — | | |
借款總額
|
| | | | 150,410 | | | | | | 138,285 | | |
其他負債
|
| | | | 3,400 | | | | | | 4,642 | | |
總負債
|
| | | | 1,836,441 | | | | | | 1,430,694 | | |
承付款和或有事項(附註8) | | | | | | | | | | | | | |
股東權益: | | | | | | | | | | | | | |
普通股,面值1美元;授權股票5億股,分別為17,666,996股和17,309,017股,分別已發行和已發行
|
| | | | 17,667 | | | | | | 17,309 | | |
優先股,無投票權系列A可轉換股,1美元面值(清算優先股0.001美元);7050,000股授權股票,1,037,984股已發行和已發行
|
| | | | 1,038 | | | | | | 1,038 | | |
新增實收資本
|
| | | | 88,843 | | | | | | 91,727 | | |
留存收益
|
| | | | 55,487 | | | | | | 39,067 | | |
累計其他綜合收益,税後淨額
|
| | | | 1,525 | | | | | | 76 | | |
股東權益總額
|
| | | | 164,560 | | | | | | 149,217 | | |
總負債和股東權益
|
| | | $ | 2,001,001 | | | | | $ | 1,579,911 | | |
| | |
這幾年
截至2010年12月31日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
利息收入: | | | | | | | | | | | | | |
貸款
|
| | | $ | 54,753 | | | | | $ | 56,444 | | |
投資證券
|
| | | | 5,497 | | | | | | 6,463 | | |
銀行等的計息餘額
|
| | | | 1,619 | | | | | | 746 | | |
總利息收入
|
| | | | 61,869 | | | | | | 63,653 | | |
利息費用: | | | | | | | | | | | | | |
存款
|
| | | | 7,705 | | | | | | 12,799 | | |
客户回購協議
|
| | | | 575 | | | | | | 1,788 | | |
附屬票據
|
| | | | 765 | | | | | | — | | |
其他借款資金
|
| | | | 114 | | | | | | 157 | | |
利息支出總額
|
| | | | 9,159 | | | | | | 14,744 | | |
淨利息收入
|
| | | | 52,710 | | | | | | 48,909 | | |
貸款損失準備金
|
| | | | 8,809 | | | | | | 200 | | |
計提貸款損失撥備後的淨利息收入
|
| | | | 43,901 | | | | | | 48,709 | | |
非利息收入:
|
| | | | | | | | | | | | |
手續費和存款賬户手續費
|
| | | | 1,679 | | | | | | 1,729 | | |
標題和結賬服務收入
|
| | | | 529 | | | | | | 515 | | |
擁有的其他房地產的銷售損失
|
| | | | (30) | | | | | | — | | |
賣出證券收益
|
| | | | — | | | | | | 183 | | |
銀行擁有的人壽保險
|
| | | | 801 | | | | | | 655 | | |
其他非利息收入
|
| | | | 927 | | | | | | 913 | | |
非利息收入總額
|
| | | | 3,906 | | | | | | 3,995 | | |
非利息費用: | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 17,846 | | | | | | 19,236 | | |
入住率和設備
|
| | | | 3,805 | | | | | | 3,924 | | |
專業費
|
| | | | 720 | | | | | | 894 | | |
數據處理
|
| | | | 2,242 | | | | | | 1,687 | | |
廣告、營銷和業務開發
|
| | | | 689 | | | | | | 1,216 | | |
監管評估
|
| | | | 895 | | | | | | 407 | | |
其他非利息支出
|
| | | | 3,150 | | | | | | 3,417 | | |
非利息支出總額
|
| | | | 29,347 | | | | | | 30,781 | | |
所得税前收入
|
| | | | 18,460 | | | | | | 21,923 | | |
所得税撥備
|
| | | | 2,040 | | | | | | 4,808 | | |
淨收入
|
| | | $ | 16,420 | | | | | $ | 17,115 | | |
普通股基本每股收益
|
| | | $ | 0.93 | | | | | $ | 0.99 | | |
稀釋後每股普通股收益
|
| | | $ | 0.86 | | | | | $ | 0.89 | | |
已發行普通股基本加權平均數
|
| | | | 17,614,000 | | | | | | 17,306,598 | | |
稀釋後的已發行普通股加權平均數
|
| | | | 19,007,169 | | | | | | 19,192,584 | | |
| | |
這幾年
截至2010年12月31日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
淨收入
|
| | | $ | 16,420 | | | | | $ | 17,115 | | |
期內產生的未實現持有淨收益
|
| | | | 1,920 | | | | | | 4,878 | | |
減去:收益中確認的收益的重新分類調整
|
| | | | — | | | | | | (183) | | |
其他綜合税前收益
|
| | | | 1,920 | | | | | | 4,695 | | |
所得税
|
| | | | 471 | | | | | | 1,151 | | |
其他綜合收益,税後淨額:
|
| | | | 1,449 | | | | | | 3,544 | | |
綜合總收入
|
| | | $ | 17,869 | | | | | $ | 20,659 | | |
| | |
數量
出色的 普通股 個共享 |
| |
常見
庫存 |
| |
數量
出色的 優先股 個共享 |
| |
首選
庫存 |
| |
其他
實收金額 大寫 |
| |
保留
收入 |
| |
累計
其他 綜合 收入(虧損) |
| |
合計
|
| ||||||||||||||||||||||||
BALANCE,2019年1月1日
|
| | | | 17,299,169 | | | | | $ | 17,299 | | | | | | 1,037,984 | | | | | $ | 1,038 | | | | | $ | 92,553 | | | | | $ | 21,952 | | | | | $ | (3,468) | | | | | $ | 129,374 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,115 | | | | | | — | | | | | | 17,115 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,544 | | | | | | 3,544 | | |
為淨股票結算期權發行的普通股
|
| | | | 9,848 | | | | | | 10 | | | | | | — | | | | | | — | | | | | | (46) | | | | | | — | | | | | | — | | | | | | (36) | | |
普通股認股權證投標報價
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,140) | | | | | | | | | | | | | | | | | | (1,140) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 360 | | | | | | — | | | | | | — | | | | | | 360 | | |
Balance,2019年12月31日
|
| | | | 17,309,017 | | | | | $ | 17,309 | | | | | | 1,037,984 | | | | | $ | 1,038 | | | | | $ | 91,727 | | | | | $ | 39,067 | | | | | $ | 76 | | | | | $ | 149,217 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,420 | | | | | | — | | | | | | 16,420 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,449 | | | | | | 1,449 | | |
為淨股票結算期權發行的普通股
|
| | | | 357,979 | | | | | | 358 | | | | | | — | | | | | | — | | | | | | (2,939) | | | | | | — | | | | | | — | | | | | | (2,581) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55 | | | | | | — | | | | | | — | | | | | | 55 | | |
Balance,2020年12月31日
|
| | | | 17,666,996 | | | | | $ | 17,667 | | | | | | 1,037,984 | | | | | $ | 1,038 | | | | | $ | 88,843 | | | | | $ | 55,487 | | | | | $ | 1,525 | | | | | $ | 164,560 | | |
| | |
截至的年度
12月31日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收入
|
| | | $ | 16,420 | | | | | $ | 17,115 | | |
將淨收入與經營活動提供的淨現金進行調整: | | | | | | | | | | | | | |
貸款損失準備金
|
| | | | 8,809 | | | | | | 200 | | |
證券溢價攤銷和折價增值,淨額
|
| | | | 905 | | | | | | 1,061 | | |
房地和設備折舊攤銷
|
| | | | 1,329 | | | | | | 1,247 | | |
遞延貸款淨成本(費用)攤銷(累加)
|
| | | | (1,063) | | | | | | 2,678 | | |
自有其他房地產銷售虧損
|
| | | | 30 | | | | | | — | | |
固定資產銷售收益
|
| | | | (9) | | | | | | (20) | | |
出售可供出售的證券的淨收益
|
| | | | — | | | | | | (183) | | |
遞延所得税費用(福利)
|
| | | | (1,574) | | | | | | 207 | | |
銀行自有壽險現金退保額增加
|
| | | | (801) | | | | | | (655) | | |
採購會計調整增加
|
| | | | (367) | | | | | | (618) | | |
其他無形資產攤銷
|
| | | | 71 | | | | | | 74 | | |
基於股票的薪酬費用
|
| | | | 55 | | | | | | 360 | | |
淨變更時間: | | | | | | | | | | | | | |
其他資產
|
| | | | (812) | | | | | | (4,055) | | |
其他負債
|
| | | | (1,694) | | | | | | 4,831 | | |
經營活動提供的淨現金
|
| | | | 21,299 | | | | | | 22,242 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房舍和設備
|
| | | | (12,442) | | | | | | (3,471) | | |
淨買入聯邦住房貸款和聯邦儲備銀行股票
|
| | | | (338) | | | | | | (94) | | |
購買銀行擁有的人壽保險
|
| | | | (7,500) | | | | | | — | | |
購買持有至到期的證券
|
| | | | (14,374) | | | | | | (4,493) | | |
購買可供出售的證券
|
| | | | (21,682) | | | | | | (41,066) | | |
證券到期、催繳和本金償還收益
|
| | | | 52,868 | | | | | | 28,560 | | |
出售可供出售的證券所得收益
|
| | | | — | | | | | | 4,087 | | |
出售固定資產收益
|
| | | | 9 | | | | | | 55 | | |
出售擁有的其他房地產的收益
|
| | | | 839 | | | | | | — | | |
借款的原始和本金收款,淨額
|
| | | | (67,787) | | | | | | (45,617) | | |
投資活動使用的淨現金
|
| | | | (70,407) | | | | | | (62,039) | | |
融資活動現金流: | | | | | | | | | | | | | |
存款淨增長
|
| | | | 394,864 | | | | | | 91,095 | | |
客户回購協議淨增(減)
|
| | | | (11,093) | | | | | | 3,237 | | |
次級票據淨收益
|
| | | | 23,670 | | | | | | — | | |
普通股認股權證投標報價
|
| | | | — | | | | | | (1,140) | | |
行使淨額股票結算股票期權
|
| | | | (2,581) | | | | | | (36) | | |
融資活動提供的淨現金
|
| | | | 404,860 | | | | | | 93,156 | | |
現金和現金等價物淨增長
|
| | | | 355,752 | | | | | | 53,359 | | |
現金及現金等價物: | | | | | | | | | | | | | |
期初
|
| | | | 146,140 | | | | | | 92,781 | | |
期末
|
| | | $ | 501,892 | | | | | $ | 146,140 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
利息現金支付
|
| | | $ | 10,625 | | | | | $ | 13,616 | | |
繳税現金
|
| | | $ | 3,020 | | | | | $ | 4,645 | | |
非現金:轉入自有其他房地產的貸款
|
| | | $ | 1,275 | | | | | $ | — | | |
| | |
年
|
|
大樓 | | |
39.5
|
|
租賃改進 | | |
4 – 10
|
|
傢俱、固定裝置和辦公設備 | | |
5 – 10
|
|
計算機設備 | | |
3 – 5
|
|
汽車 | | |
3
|
|
2020年12月31日:
|
| |
攤銷
成本 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
預計
公允價值 |
| ||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | 37,738 | | | | | | 122 | | | | | | 413 | | | | | | 37,447 | | |
機構抵押貸款支持證券
|
| | | | 60,378 | | | | | | 1,591 | | | | | | 132 | | | | | | 61,837 | | |
機構抵押抵押債券
|
| | | | 18,413 | | | | | | 889 | | | | | | 7 | | | | | | 19,295 | | |
州、縣、市
|
| | | | 5,698 | | | | | | 191 | | | | | | — | | | | | | 5,889 | | |
公司債券
|
| | | | 25,509 | | | | | | 141 | | | | | | 361 | | | | | | 25,289 | | |
合計
|
| | | $ | 147,736 | | | | | $ | 2,934 | | | | | $ | 913 | | | | | $ | 149,757 | | |
2020年12月31日:
|
| |
攤銷
成本 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
預計
公允價值 |
| ||||||||||||
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
機構抵押貸款支持證券
|
| | | $ | 2,805 | | | | | $ | 112 | | | | | $ | — | | | | | | 2,917 | | |
州、縣、市
|
| | | | 47,040 | | | | | | 2,273 | | | | | | — | | | | | | 49,313 | | |
公司債券
|
| | | | 20,510 | | | | | | 233 | | | | | | 16 | | | | | | 20,727 | | |
其他證券
|
| | | | 456 | | | | | | — | | | | | | — | | | | | | 456 | | |
合計
|
| | | $ | 70,811 | | | | | $ | 2,618 | | | | | $ | 16 | | | | | $ | 73,413 | | |
2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | 9,949 | | | | | $ | — | | | | | $ | 4 | | | | | $ | 9,945 | | |
美國政府機構和政府資助實體
|
| | | | 44,320 | | | | | | 151 | | | | | | 452 | | | | | | 44,019 | | |
機構抵押貸款支持證券
|
| | | | 66,836 | | | | | | 244 | | | | | | 265 | | | | | | 66,815 | | |
機構抵押抵押債券
|
| | | | 24,086 | | | | | | 98 | | | | | | 37 | | | | | | 24,147 | | |
州、縣、市
|
| | | | 5,731 | | | | | | 80 | | | | | | — | | | | | | 5,811 | | |
公司債券
|
| | | | 27,523 | | | | | | 304 | | | | | | 18 | | | | | | 27,809 | | |
合計
|
| | | $ | 178,445 | | | | | $ | 877 | | | | | $ | 776 | | | | | $ | 178,546 | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
機構抵押貸款支持證券
|
| | | $ | 4,071 | | | | | $ | 24 | | | | | $ | 14 | | | | | | 4,081 | | |
州、縣、市
|
| | | | 40,776 | | | | | | 1,100 | | | | | | — | | | | | | 41,876 | | |
公司債券
|
| | | | 12,516 | | | | | | 246 | | | | | | — | | | | | | 12,762 | | |
其他證券
|
| | | | 456 | | | | | | — | | | | | | — | | | | | | 456 | | |
合計
|
| | | $ | 57,819 | | | | | $ | 1,370 | | | | | $ | 14 | | | | | $ | 59,175 | | |
|
2020年12月31日:
|
| |
少於
12個月 |
| |
12個月
或更多 |
| |
合計
|
| |||||||||||||||||||||||||||
|
毛收入
未實現 虧損 |
| |
公允價值
|
| |
毛收入
未實現 虧損 |
| |
公允價值
|
| |
毛收入
未實現 虧損 |
| |
公允價值
|
| ||||||||||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | 9 | | | | | | 4,711 | | | | | | 404 | | | | | | 25,840 | | | | | | 413 | | | | | | 30,551 | | |
機構抵押貸款支持證券
|
| | | | 132 | | | | | | 15,025 | | | | | | — | | | | | | — | | | | | | 132 | | | | | | 15,025 | | |
機構抵押抵押債券
|
| | | | 7 | | | | | | 1,005 | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 1,005 | | |
州、縣、市
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
公司債券
|
| | | | 348 | | | | | | 10,654 | | | | | | 13 | | | | | | 1,487 | | | | | | 361 | | | | | | 12,141 | | |
| | | | $ | 496 | | | | | $ | 31,395 | | | | | $ | 417 | | | | | $ | 27,327 | | | | | $ | 913 | | | | | $ | 58,722 | | |
2020年12月31日:
|
| |
少於
12個月 |
| |
12個月
或更多 |
| |
合計
|
| |||||||||||||||||||||||||||
|
毛收入
未實現 虧損 |
| |
公允價值
|
| |
毛收入
未實現 虧損 |
| |
公允價值
|
| |
毛收入
未實現 虧損 |
| |
公允價值
|
| ||||||||||||||||||||
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司債券
|
| | | $ | 16 | | | | | $ | 4,384 | | | | | $ | — | | | | | $ | — | | | | | $ | 16 | | | | | $ | 4,384 | | |
其他證券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 16 | | | | | $ | 4,384 | | | | | $ | — | | | | | $ | — | | | | | $ | 16 | | | | | $ | 4,384 | | |
2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | 4 | | | | | $ | 9,945 | | | | | $ | — | | | | | $ | — | | | | | $ | 4 | | | | | $ | 9,945 | | |
美國政府機構和政府資助實體
|
| | | | 45 | | | | | | 12,818 | | | | | | 407 | | | | | | 20,438 | | | | | | 452 | | | | | | 33,256 | | |
機構抵押貸款支持證券
|
| | | | 121 | | | | | | 20,139 | | | | | | 144 | | | | | | 21,835 | | | | | | 265 | | | | | | 41,974 | | |
機構抵押抵押債券
|
| | | | 8 | | | | | | 2,101 | | | | | | 29 | | | | | | 2,441 | | | | | | 37 | | | | | | 4,542 | | |
州、縣、市
|
| | | | — | | | | | | 1,480 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,480 | | |
公司債券
|
| | | | 1 | | | | | | 1,013 | | | | | | 17 | | | | | | 3,483 | | | | | | 18 | | | | | | 4,496 | | |
| | | | $ | 179 | | | | | $ | 47,496 | | | | | $ | 597 | | | | | $ | 48,197 | | | | | $ | 776 | | | | | $ | 95,693 | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
機構抵押貸款支持證券
|
| | | $ | 14 | | | | | $ | 1,507 | | | | | $ | — | | | | | $ | — | | | | | $ | 14 | | | | | $ | 1,507 | | |
其他證券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 14 | | | | | $ | 1,507 | | | | | $ | — | | | | | $ | — | | | | | $ | 14 | | | | | $ | 1,507 | | |
|
2020年12月31日
|
| |
可供出售的證券
|
| |||||||||
|
攤銷成本
|
| |
公允價值
|
| ||||||||
一年內到期
|
| | | $ | 2,927 | | | | | $ | 2,932 | | |
一年至五年後到期
|
| | | | 22,444 | | | | | | 22,649 | | |
五年至十年後到期
|
| | | | 35,650 | | | | | | 36,125 | | |
十多年後到期
|
| | | | 86,715 | | | | | | 88,051 | | |
合計
|
| | | $ | 147,736 | | | | | $ | 149,757 | | |
| | |
持有至到期的證券
|
| |||||||||
|
攤銷成本
|
| |
公允價值
|
| ||||||||
一年內到期
|
| | | $ | — | | | | | $ | — | | |
一年至五年後到期
|
| | | | 300 | | | | | | 310 | | |
五年至十年後到期
|
| | | | 40,229 | | | | | | 41,503 | | |
十多年後到期
|
| | | | 30,282 | | | | | | 31,600 | | |
合計
|
| | | $ | 70,811 | | | | | $ | 73,413 | | |
2019年12月31日
|
| |
可供出售的證券
|
| |||||||||
|
攤銷成本
|
| |
公允價值
|
| ||||||||
一年內到期
|
| | | $ | 19,328 | | | | | $ | 19,337 | | |
一年至五年後到期
|
| | | | 23,931 | | | | | | 24,152 | | |
五年至十年後到期
|
| | | | 30,113 | | | | | | 30,187 | | |
十多年後到期
|
| | | | 105,073 | | | | | | 104,870 | | |
合計
|
| | | $ | 178,445 | | | | | $ | 178,546 | | |
| | |
持有至到期的證券
|
| |||||||||
|
攤銷成本
|
| |
公允價值
|
| ||||||||
一年內到期
|
| | | $ | — | | | | | $ | — | | |
一年至五年後到期
|
| | | | 299 | | | | | | 306 | | |
五年至十年後到期
|
| | | | 24,675 | | | | | | 25,226 | | |
十多年後到期
|
| | | | 32,845 | | | | | | 33,643 | | |
合計
|
| | | $ | 57,819 | | | | | $ | 59,175 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||||||||||||||
住宅單户和多户住宅
|
| | | $ | 202,822 | | | | | | 17% | | | | | $ | 251,326 | | | | | | 22% | | |
商業地產
|
| | | | 631,589 | | | | | | 53% | | | | | | 595,892 | | | | | | 53% | | |
建設貸款
|
| | | | 71,012 | | | | | | 6% | | | | | | 109,817 | | | | | | 10% | | |
工商(1)
|
| | | | 267,082 | | | | | | 22% | | | | | | 154,545 | | | | | | 14% | | |
消費分期付款貸款
|
| | | | 23,623 | | | | | | 2% | | | | | | 16,487 | | | | | | 1% | | |
保值應收賬款
|
| | | | 5,352 | | | | | | 0% | | | | | | 5,533 | | | | | | 0% | | |
| | | | | 1,201,480 | | | | | | 100% | | | | | | 1,133,600 | | | | | | 100% | | |
貸款損失準備金減少
|
| | | | (18,092) | | | | | | | | | | | | (9,751) | | | | | | | | |
淨貸款
|
| | | $ | 1,183,388 | | | | | | | | | | | $ | 1,123,849 | | | | | | | | |
貸款前滾 - 津貼
虧損 |
| |
住宅
單人& 多家族 |
| |
商用
真實 房地產 |
| |
施工
貸款 |
| |
商用
和工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
|
| |||||||||||||||||||||
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
期初餘額
|
| | | $ | 761 | | | | | $ | 5,850 | | | | | $ | 1,095 | | | | | $ | 1,678 | | | | | $ | 82 | | | | | $ | 183 | | | | | $ | 9,649 | | |
調配
|
| | | | 774 | | | | | | 6,627 | | | | | | 393 | | | | | | 816 | | | | | | 148 | | | | | | 55 | | | | | | 8,813 | | |
沖銷
|
| | | | 25 | | | | | | 381 | | | | | | — | | | | | | 55 | | | | | | 18 | | | | | | — | | | | | | 479 | | |
恢復
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 4 | | | | | | — | | | | | | 11 | | |
期末餘額來源貸款:
|
| | | $ | 1,510 | | | | | $ | 12,096 | | | | | $ | 1,488 | | | | | $ | 2,446 | | | | | $ | 216 | | | | | $ | 238 | | | | | $ | 17,994 | | |
通過
獲得貸款
信用質量惡化 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
期初餘額
|
| | | | 102 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102 | | |
調配
|
| | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4) | | |
沖銷
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
恢復
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末獲貸餘額:
|
| | | $ | 98 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 98 | | |
期末餘額總額度:
|
| | | $ | 1,608 | | | | | $ | 12,096 | | | | | $ | 1,488 | | | | | $ | 2,446 | | | | | $ | 216 | | | | | $ | 238 | | | | | $ | 18,092 | | |
貸款前滾 - 津貼
虧損 |
| |
住宅
單人& 多家族 |
| |
商用
真實 房地產 |
| |
施工
貸款 |
| |
商用
和工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
|
| |||||||||||||||||||||
截至2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
期初餘額
|
| | | $ | 1,055 | | | | | $ | 5,564 | | | | | $ | 1,105 | | | | | $ | 1,302 | | | | | $ | 58 | | | | | $ | 348 | | | | | $ | 9,432 | | |
調配
|
| | | | (295) | | | | | | 286 | | | | | | (10) | | | | | | 382 | | | | | | 52 | | | | | | (165) | | | | | | 250 | | |
沖銷
|
| | | | — | | | | | | — | | | | | | — | | | | | | 94 | | | | | | 44 | | | | | | — | | | | | | 138 | | |
恢復
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 88 | | | | | | 16 | | | | | | — | | | | | | 105 | | |
期末餘額來源貸款:
|
| | | $ | 761 | | | | | $ | 5,850 | | | | | $ | 1,095 | | | | | $ | 1,678 | | | | | $ | 82 | | | | | $ | 183 | | | | | $ | 9,649 | | |
通過
獲得貸款
信用質量惡化: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
期初餘額
|
| | | | 143 | | | | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 153 | | |
調配
|
| | | | (41) | | | | | | (10) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51) | | |
沖銷
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
恢復
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末獲貸餘額:
|
| | | $ | 102 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 102 | | |
期末餘額總額度:
|
| | | $ | 863 | | | | | $ | 5,850 | | | | | $ | 1,095 | | | | | $ | 1,678 | | | | | $ | 82 | | | | | $ | 183 | | | | | $ | 9,751 | | |
|
減值評估 - 準備
貸款損失 |
| |
住宅
單人& 多家族 |
| |
商用
房地產 |
| |
施工
貸款 |
| |
商用
和工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
|
| |||||||||||||||||||||
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估損害情況
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
集體評估減損情況
|
| | | | 1,510 | | | | | | 12,096 | | | | | | 1,488 | | | | | | 2,446 | | | | | | 216 | | | | | | 238 | | | | | | 17,994 | | |
在信用質量惡化的情況下收購
|
| | | | 98 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98 | | |
期末餘額總額度:
|
| | | $ | 1,608 | | | | | $ | 12,096 | | | | | $ | 1,488 | | | | | $ | 2,446 | | | | | $ | 216 | | | | | $ | 238 | | | | | $ | 18,092 | | |
截至2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估損害情況
|
| | | $ | — | | | | | $ | 427 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 427 | | |
集體評估減損情況
|
| | | | 761 | | | | | | 5,423 | | | | | | 1,095 | | | | | | 1,678 | | | | | | 82 | | | | | | 183 | | | | | | 9,222 | | |
在信用質量惡化的情況下收購
|
| | | | 102 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102 | | |
期末餘額總額度:
|
| | | $ | 863 | | | | | $ | 5,850 | | | | | $ | 1,095 | | | | | $ | 1,678 | | | | | $ | 82 | | | | | $ | 183 | | | | | $ | 9,751 | | |
| | |
住宅
單人& 多家族 |
| |
商用
房地產 |
| |
施工
貸款 |
| |
商用
和工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
|
| |||||||||||||||||||||
銀行於2020年12月31日基於減值評估的貸款餘額: | | ||||||||||||||||||||||||||||||||||||||||||
單獨評估損害情況
|
| | | $ | 50 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 50 | | |
集體評估減損情況
|
| | | | 201,275 | | | | | | 628,454 | | | | | | 71,012 | | | | | | 267,082 | | | | | | 23,623 | | | | | | 5,352 | | | | | | 1,196,798 | | |
收購時已變質
信用質量 |
| | | | 1,497 | | | | | | 3,135 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,632 | | |
期末餘額合計貸款:
|
| | | $ | 202,822 | | | | | $ | 631,589 | | | | | $ | 71,012 | | | | | $ | 267,082 | | | | | $ | 23,623 | | | | | $ | 5,352 | | | | | $ | 1,201,480 | | |
銀行2019年12月31日基於減值評估的貸款餘額: | | ||||||||||||||||||||||||||||||||||||||||||
單獨評估損害情況
|
| | | $ | 200 | | | | | $ | 1,120 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,320 | | |
集體評估減損情況
|
| | | | 249,568 | | | | | | 589,945 | | | | | | 109,817 | | | | | | 154,536 | | | | | | 16,487 | | | | | | 5,533 | | | | | | 1,125,886 | | |
收購時已變質
信用質量 |
| | | | 1,558 | | | | | | 4,827 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | — | | | | | | 6,394 | | |
期末餘額合計貸款:
|
| | | $ | 251,326 | | | | | $ | 595,892 | | | | | $ | 109,817 | | | | | $ | 154,545 | | | | | $ | 16,487 | | | | | $ | 5,533 | | | | | $ | 1,133,600 | | |
| | |
住宅
單人& 多家族 |
| |
商用
房地產 |
| |
施工
貸款 |
| |
商用
和工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
貸款 |
| |||||||||||||||||||||
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳遞貸款
|
| | | $ | 199,540 | | | | | $ | 594,500 | | | | | $ | 70,729 | | | | | $ | 258,271 | | | | | $ | 23,623 | | | | | $ | 5,352 | | | | | $ | 1,152,015 | | |
油
|
| | | | 1,785 | | | | | | 19,563 | | | | | | — | | | | | | 7,334 | | | | | | — | | | | | | | | | | | | 28,682 | | |
不合格
|
| | | | — | | | | | | 14,391 | | | | | | 283 | | | | | | 1,477 | | | | | | — | | | | | | — | | | | | | 16,151 | | |
小計
|
| | | | 201,325 | | | | | | 628,454 | | | | | | 71,012 | | | | | | 267,082 | | | | | | 23,623 | | | | | | 5,352 | | | | | | 1,196,848 | | |
購買的不良貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳遞貸款
|
| | | $ | 1,220 | | | | | $ | 3,100 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,320 | | |
油
|
| | | | 277 | | | | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 312 | | |
小計
|
| | | | 1,497 | | | | | | 3,135 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,632 | | |
合計
|
| | | $ | 202,822 | | | | | $ | 631,589 | | | | | $ | 71,012 | | | | | $ | 71,012 | | | | | $ | 23,623 | | | | | $ | 5,352 | | | | | $ | 1,201,480 | | |
截至2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳遞貸款
|
| | | $ | 249,410 | | | | | $ | 583,065 | | | | | $ | 109,529 | | | | | $ | 139,556 | | | | | $ | 16,487 | | | | | $ | 5,533 | | | | | $ | 1,103,580 | | |
油
|
| | | | 158 | | | | | | 6,271 | | | | | | — | | | | | | 14,439 | | | | | | — | | | | | | — | | | | | | 20,868 | | |
不合格
|
| | | | 200 | | | | | | 1,729 | | | | | | 288 | | | | | | 541 | | | | | | — | | | | | | — | | | | | | 2,758 | | |
小計
|
| | | | 249,768 | | | | | | 591,065 | | | | | | 109,817 | | | | | | 154,536 | | | | | | 16,487 | | | | | | 5,533 | | | | | | 1,127,206 | | |
| | |
住宅
單人& 多家族 |
| |
商用
房地產 |
| |
施工
貸款 |
| |
商用
和工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
貸款 |
| |||||||||||||||||||||
購買的不良貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳遞貸款
|
| | | $ | 1,271 | | | | | $ | 4,165 | | | | | $ | — | | | | | $ | 9 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,445 | | |
油
|
| | | | 287 | | | | | | 662 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 949 | | |
小計
|
| | | | 1,558 | | | | | | 4,827 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | — | | | | | | 6,394 | | |
合計
|
| | |
$
|
251,326
|
| | | |
$
|
595,892
|
| | | |
$
|
109,817
|
| | | |
$
|
154,545
|
| | | |
$
|
16,487
|
| | | |
$
|
5,533
|
| | | |
$
|
1,133,600
|
| |
|
| | |
30 – 59
天 |
| |
60 – 89
天 |
| |
90 +
天 |
| |
非
預提 |
| |
過去總計
到期和 非應計項目 |
| |
當前
|
| |
合計
貸款 |
| |
當前
非 預提 貸款 |
| ||||||||||||||||||||||||
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | $ | 194 | | | | | $ | — | | | | | $ | — | | | | | $ | 50 | | | | | $ | 244 | | | | | $ | 201,081 | | | | | $ | 201,325 | | | | | $ | — | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 628,454 | | | | | | 628,454 | | | | | | — | | |
建設貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,012 | | | | | | 71,012 | | | | | | — | | |
工商業
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,082 | | | | | | 267,082 | | | | | | — | | |
消費者和其他
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,623 | | | | | | 23,623 | | | | | | — | | |
保值應收賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,352 | | | | | | 5,352 | | | | | | | | |
購買不良貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,135 | | | | | | 3,135 | | | | | | — | | |
所有其他貸款類別
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,497 | | | | | | 1,497 | | | | | | — | | |
貸款總額
|
| | | $ | 194 | | | | | $ | — | | | | | $ | — | | | | | $ | 50 | | | | | $ | 244 | | | | | $ | 1,201,236 | | | | | $ | 1,201,480 | | | | | $ | — | | |
截至2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | $ | — | | | | | $ | 135 | | | | | $ | — | | | | | $ | 200 | | | | | $ | 335 | | | | | $ | 249,433 | | | | | $ | 249,768 | | | | | $ | 200 | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 591,065 | | | | | | 591,065 | | | | | | — | | |
建設貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 109,817 | | | | | | 109,817 | | | | | | — | | |
工商業
|
| | | | 162 | | | | | | — | | | | | | — | | | | | | — | | | | | | 162 | | | | | | 154,374 | | | | | | 154,536 | | | | | | — | | |
消費者和其他
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,487 | | | | | | 16,487 | | | | | | — | | |
保值應收賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,533 | | | | | | 5,533 | | | | | | | | |
購買不良貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,827 | | | | | | 4,827 | | | | | | — | | |
所有其他貸款類別
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,567 | | | | | | 1,567 | | | | | | — | | |
貸款總額
|
| | | $ | 162 | | | | | $ | 135 | | | | | $ | — | | | | | $ | 200 | | | | | $ | 497 | | | | | $ | 1,133,103 | | | | | $ | 1,133,600 | | | | | $ | 200 | | |
| | |
截至2020年12月31日
|
| |
截至的年度
2020年12月31日 |
| ||||||||||||||||||||||||||||||
|
已錄製
投資 |
| |
未付
主體 餘額 |
| |
相關
津貼 |
| |
平均
已錄製 投資 |
| |
權責發生制
利息 收入 |
| |
收付實現制
利息 收入 |
| ||||||||||||||||||||
未記錄相關津貼: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | $ | 50 | | | | | $ | 50 | | | | | $ | — | | | | | $ | 185 | | | | | $ | — | | | | | $ | — | | |
總計: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | | 50 | | | | | | 50 | | | | | | — | | | | | | 185 | | | | | | — | | | | | | — | | |
| | | | $ | 50 | | | | | $ | 50 | | | | | $ | — | | | | | $ | 185 | | | | | $ | — | | | | | $ | — | | |
| | |
截至2019年12月31日
|
| |
截至的年度
2019年12月31日 |
| ||||||||||||||||||||||||||||||
|
已錄製
投資 |
| |
未付
主體 餘額 |
| |
相關
津貼 |
| |
平均
已錄製 投資 |
| |
權責發生制
利息 收入 |
| |
收付實現制
利息 收入 |
| ||||||||||||||||||||
未記錄相關津貼: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | $ | 200 | | | | | $ | 200 | | | | | $ | — | | | | | $ | 200 | | | | | $ | — | | | | | $ | — | | |
建設貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 884 | | | | | | 13 | | | | | | — | | |
工商業
|
| | | | — | | | | | | 16 | | | | | | — | | | | | | 277 | | | | | | 12 | | | | | | — | | |
已記錄津貼: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商業地產
|
| | | | 1,120 | | | | | | 1,120 | | | | | | 427 | | | | | | 1,120 | | | | | | 4 | | | | | | — | | |
總計: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | | 200 | | | | | | 200 | | | | | | — | | | | | | 200 | | | | | | — | | | | | | — | | |
商業地產
|
| | | | 1,120 | | | | | | 1,120 | | | | | | 427 | | | | | | 1,120 | | | | | | 4 | | | | | | — | | |
建設貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 884 | | | | | | 13 | | | | | | — | | |
工商業
|
| | | | — | | | | | | 16 | | | | | | — | | | | | | 277 | | | | | | 12 | | | | | | — | | |
| | | | $ | 1,320 | | | | | $ | 1,336 | | | | | $ | 427 | | | | | $ | 2,481 | | | | | $ | 29 | | | | | $ | — | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
商業地產
|
| | | $ | 3,135 | | | | | $ | 4,827 | | |
工商業
|
| | | | — | | | | | | 9 | | |
住宅單户多户
|
| | | | 1,497 | | | | | | 1,558 | | |
| | | | $ | 4,632 | | | | | $ | 6,394 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
合同要求的本金和利息
|
| | | $ | 5,997 | | | | | $ | 8,390 | | |
不可增值差異
|
| | | | (48) | | | | | | (127) | | |
預計將收取現金流
|
| | | | 5,949 | | | | | | 8,263 | | |
可增加產量
|
| | | | (1,317) | | | | | | (1,869) | | |
賬面價值
|
| | | $ | 4,632 | | | | | $ | 6,394 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
年初餘額
|
| | | $ | 1,869 | | | | | $ | 2,126 | | |
從不可增值差異重新分類
|
| | | | (208) | | | | | | 450 | | |
堆積
|
| | | | (344) | | | | | | (434) | | |
其他淨活動(1)
|
| | | | — | | | | | | (273) | | |
年終餘額
|
| | | $ | 1,317 | | | | | $ | 1,869 | | |
截至2013年12月31日的一年
|
| |
金額
|
| |||
2021
|
| | | | 68 | | |
2022
|
| | | | 65 | | |
2023
|
| | | | 61 | | |
2024
|
| | | | 18 | | |
2025
|
| | | | 6 | | |
此後
|
| | | | 26 | | |
| | | | $ | 244 | | |
普通股每股收益
|
| |
截至的年度
12月31日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
基礎版 | | | | | | | | | | | | | |
已發行普通股加權平均股數 - Basic:
|
| | | | 17,614,000 | | | | | | 17,306,598 | | |
基本每股收益
|
| | | $ | 0.93 | | | | | $ | 0.99 | | |
稀釋 | | | | | | | | | | | | | |
已發行普通股加權平均股數:
|
| | | | 17,614,000 | | | | | | 17,306,598 | | |
股票期權的效果
|
| | | | 355,185 | | | | | | 817,705 | | |
認股權證的效力
|
| | | | — | | | | | | 30,297 | | |
稀釋可轉換優先股的效果
|
| | | | 1,037,984 | | | | | | 1,037,984 | | |
稀釋後普通股已發行 - 加權平均股數:
|
| | | | 19,007,169 | | | | | | 19,192,584 | | |
稀釋後每股收益
|
| | | $ | 0.86 | | | | | $ | 0.89 | | |
| | |
截至12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
土地
|
| | | $ | 16,728 | | | | | $ | 5,331 | | |
建築和改善
|
| | | | 19,836 | | | | | | 17,982 | | |
租賃改進
|
| | | | 2,331 | | | | | | 2,544 | | |
傢俱、固定裝置和辦公設備
|
| | | | 3,459 | | | | | | 3,388 | | |
計算機設備
|
| | | | 2,384 | | | | | | 2,250 | | |
計算機軟件
|
| | | | 1,967 | | | | | | 1,918 | | |
汽車
|
| | | | 519 | | | | | | 350 | | |
標誌
|
| | | | 117 | | | | | | 117 | | |
施工中
|
| | | | 87 | | | | | | 1,143 | | |
| | | | | 47,428 | | | | | | 35,023 | | |
減去累計折舊和攤銷
|
| | | | 12,568 | | | | | | 11,276 | | |
廠房和設備,淨額
|
| | | $ | 34,860 | | | | | $ | 23,747 | | |
截至2013年12月31日的期間
|
| |
金額
|
| |||
2021
|
| | | $ | 473 | | |
2022
|
| | | | 459 | | |
2023
|
| | | | 421 | | |
2024
|
| | | | 356 | | |
2025
|
| | | | 339 | | |
此後
|
| | | | 1,392 | | |
未貼現經營租賃總負債
|
| | | | 3,440 | | |
計入利息
|
| | | | 494 | | |
經營租賃總負債
|
| | | $ | 2,946 | | |
加權平均租期(年)
|
| | | | 9.0 | | |
加權平均貼現率
|
| | | | 2.83% | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
延長信貸承諾
|
| | | $ | 275,261 | | | | | $ | 218,024 | | |
信用證
|
| | | $ | 6,718 | | | | | $ | 6,483 | | |
2020年12月31日:
|
| |
|
| |
3個 - 6個月
|
| |
6個月 - 1年
|
| |
1個 - 3年
|
| |
>3年
|
| |
合計
|
| ||||||||||||||||||
定期存款
|
| | | $ | 31,558 | | | | | $ | 11,979 | | | | | $ | 26,718 | | | | | $ | 12,117 | | | | | $ | 226 | | | | | $ | 82,598 | | |
定期存款>25萬美元
|
| | | | 17,026 | | | | | | 5,314 | | | | | | 19,329 | | | | | | 6,757 | | | | | | — | | | | | | 48,426 | | |
合計
|
| | | $ | 48,584 | | | | | $ | 17,293 | | | | | $ | 46,047 | | | | | $ | 18,874 | | | | | $ | 226 | | | | | $ | 131,024 | | |
2019年12月31日:
|
| |
|
| |
3個 - 6個月
|
| |
6個月 - 1年
|
| |
1個 - 3年
|
| |
>3年
|
| |
合計
|
| ||||||||||||||||||
定期存款
|
| | | $ | 24,432 | | | | | $ | 32,378 | | | | | $ | 48,889 | | | | | $ | 21,592 | | | | | $ | 753 | | | | | $ | 128,044 | | |
定期存款>25萬美元
|
| | | | 15,737 | | | | | | 16,237 | | | | | | 22,444 | | | | | | 6,175 | | | | | | 1,120 | | | | | | 61,713 | | |
合計
|
| | | $ | 40,169 | | | | | $ | 48,615 | | | | | $ | 71,333 | | | | | $ | 27,767 | | | | | $ | 1,873 | | | | | $ | 189,757 | | |
| | |
2020
|
| |
2019
|
| ||||||
股息率
|
| | | | 0.00% | | | | | | 0.00% | | |
預期波動率
|
| | | | 22.20% | | | | | | 25.60% | | |
無風險利率
|
| | | | 1.47% | | | | | | 2.58% | | |
預期期限
|
| |
5年
|
| |
5年
|
| ||||||
加權平均公允價值
|
| | | $ | 3.00 | | | | | $ | 3.08 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||||||||
| | |
數量
選項 |
| |
加權
平均 行使價 |
| |
數量
選項 |
| |
加權
平均 行使價 |
| ||||||||||||
股票期權: | | | | | | | | | | | | | | | | | | | | | | | | | |
未完成期權,期間開始
|
| | | | 1,871,352 | | | | | $ | 6.52 | | | | | | 1,860,693 | | | | | $ | 6.42 | | |
授予期權
|
| | | | 8,850 | | | | | | 13.26 | | | | | | 44,232 | | | | | | 11.12 | | |
行使的選項
|
| | | | (885,069) | | | | | | 5.68 | | | | | | (31,956) | | | | | | 7.22 | | |
期權過期/沒收
|
| | | | (2,600) | | | | | | 11.22 | | | | | | (1,617) | | | | | | 11.12 | | |
未完成的期權,期末
|
| | | | 992,533 | | | | | $ | 7.31 | | | | | | 1,871,352 | | | | | $ | 6.52 | | |
期末可行使
|
| | | | 973,231 | | | | | $ | 7.22 | | | | | | 1,841,624 | | | | | $ | 6.44 | | |
加權平均剩餘合同期限:
|
| | | | | | | |
5.0年
|
| | | | | | | |
5.4年
|
|
| | | |
實際
|
| | |
大寫字母
充分性目的 |
| | |
最低資本要求
是否足夠 保護緩衝區 |
| | |
資本充足
在提示符下 更正 行動規定 |
| ||||||||||||||||||||||||||||||||||||
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TGR金融公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | | $ | 197,582 | | | | | | 15.31% | | | | | | $ | 103,213 | | | | | | 8.00% | | | | | | $ | 135,467 | | | | | | 10.500% | | | | | | | 不適用 | | | | | | 不適用 | | |
一級資本(相對於風險加權資產):
|
| | | | | 157,761 | | | | | | 12.23 | | | | | | | 77,410 | | | | | | 6.00 | | | | | | | 109,664 | | | | | | 8.500 | | | | | | | 不適用 | | | | | | 不適用 | | |
普通股一級資本充足率:
|
| | | | | 152,835 | | | | | | 11.85 | | | | | | | 58,057 | | | | | | 4.50 | | | | | | | 90,311 | | | | | | 7.000 | | | | | | | 不適用 | | | | | | 不適用 | | |
槓桿率(第I級與平均資產之比):
|
| | | | | 157,761 | | | | | | 8.34 | | | | | | | 75,707 | | | | | | 4.00 | | | | | | | 不適用 | | | | | | 不適用 | | | | | | | 不適用 | | | | | | 不適用 | | |
佛羅裏達第一誠信銀行 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | | $ | 180,759 | | | | | | 14.01% | | | | | | $ | 103,194 | | | | | | 8.00% | | | | | | $ | 135,443 | | | | | | 10.500% | | | | | | $ | 128,993 | | | | | | 10.00% | | |
一級資本(相對於風險加權資產):
|
| | | | | 164,611 | | | | | | 12.76 | | | | | | | 77,396 | | | | | | 6.00 | | | | | | | 109,644 | | | | | | 8.500 | | | | | | | 103,194 | | | | | | 8.00 | | |
普通股一級資本充足率:
|
| | | | | 164,611 | | | | | | 12.76 | | | | | | | 58,047 | | | | | | 4.50 | | | | | | | 90,295 | | | | | | 7.000 | | | | | | | 83,845 | | | | | | 6.50 | | |
槓桿率(第I級與平均資產之比):
|
| | | | | 164,611 | | | | | | 8.71 | | | | | | | 75,582 | | | | | | 4.00 | | | | | | | 不適用 | | | | | | 不適用 | | | | | | | 94,478 | | | | | | 5.00 | | |
截至2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TGR金融公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | | $ | 153,512 | | | | | | 12.31% | | | | | | $ | 99,741 | | | | | | 8.00% | | | | | | $ | 130,911 | | | | | | 10.500% | | | | | | | 不適用 | | | | | | 不適用 | | |
一級資本(相對於風險加權資產):
|
| | | | | 143,761 | | | | | | 11.53 | | | | | | | 74,806 | | | | | | 6.00 | | | | | | | 105,975 | | | | | | 8.500 | | | | | | | 不適用 | | | | | | 不適用 | | |
普通股一級資本充足率:
|
| | | | | 138,835 | | | | | | 11.14 | | | | | | | 56,105 | | | | | | 4.50 | | | | | | | 87,274 | | | | | | 7.000 | | | | | | | 不適用 | | | | | | 不適用 | | |
槓桿率(第I級與平均資產之比):
|
| | | | | 143,761 | | | | | | 9.49 | | | | | | | 60,626 | | | | | | 4.00 | | | | | | | 不適用 | | | | | | 不適用 | | | | | | | 不適用 | | | | | | 不適用 | | |
佛羅裏達第一誠信銀行 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產):
|
| | | | $ | 150,436 | | | | | | 12.07% | | | | | | $ | 99,746 | | | | | | 8.00% | | | | | | $ | 130,917 | | | | | | 10.500% | | | | | | $ | 124,683 | | | | | | 10.00% | | |
一級資本(相對於風險加權資產):
|
| | | | | 140,685 | | | | | | 11.28 | | | | | | | 74,810 | | | | | | 6.00 | | | | | | | 105,980 | | | | | | 8.500 | | | | | | | 99,746 | | | | | | 8.00 | | |
普通股一級資本充足率:
|
| | | | | 140,685 | | | | | | 11.28 | | | | | | | 56,107 | | | | | | 4.50 | | | | | | | 87,278 | | | | | | 7.000 | | | | | | | 81,044 | | | | | | 6.50 | | |
槓桿率(第I級與平均資產之比):
|
| | | | | 140,685 | | | | | | 9.30 | | | | | | | 60,510 | | | | | | 4.00 | | | | | | | 不適用 | | | | | | 不適用 | | | | | | | 75,638 | | | | | | 5.00 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
期初餘額
|
| | | $ | 923 | | | | | $ | 903 | | |
新來源
|
| | | | — | | | | | | 150 | | |
還款
|
| | | | (254) | | | | | | (130) | | |
期末餘額
|
| | | $ | 669 | | | | | $ | 923 | | |
| | |
報價
處於活動狀態 面向 的市場 完全相同 資產 一級 |
| |
意義重大
其他 可觀察 輸入 二級 |
| |
意義重大
看不見 輸入 三級 |
| |
總計
公平 值 |
| ||||||||||||
2020年12月31日: | | | | | | ||||||||||||||||||||
可供銷售 | | | | | | ||||||||||||||||||||
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | — | | | | | | 37,447 | | | | | | — | | | | | | 37,447 | | |
機構抵押貸款支持證券
|
| | | | — | | | | | | 61,837 | | | | | | — | | | | | | 61,837 | | |
機構抵押抵押債券
|
| | | | — | | | | | | 19,295 | | | | | | — | | | | | | 19,295 | | |
州、縣、市
|
| | | | — | | | | | | 5,889 | | | | | | — | | | | | | 5,889 | | |
公司債券
|
| | | | — | | | | | | 25,289 | | | | | | — | | | | | | 25,289 | | |
合計
|
| | | $ | — | | | | | $ | 149,757 | | | | | $ | — | | | | | $ | 149,757 | | |
2019年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供銷售 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | 9,945 | | | | | $ | — | | | | | $ | 9,945 | | |
美國政府機構和政府資助實體
|
| | | | — | | | | | | 44,019 | | | | | | — | | | | | | 44,019 | | |
機構抵押貸款支持證券
|
| | | | — | | | | | | 66,815 | | | | | | — | | | | | | 66,815 | | |
機構抵押抵押債券
|
| | | | — | | | | | | 24,147 | | | | | | — | | | | | | 24,147 | | |
州、縣、市
|
| | | | — | | | | | | 5,811 | | | | | | — | | | | | | 5,811 | | |
公司債券
|
| | | | — | | | | | | 27,809 | | | | | | — | | | | | | 27,809 | | |
合計
|
| | | $ | — | | | | | $ | 178,546 | | | | | $ | — | | | | | $ | 178,546 | | |
2019年12月31日:
|
| |
關於第三級公允價值計量的量化信息
|
| ||||||||||||
|
公允價值
預估 |
| |
估值
技巧 |
| |
無法觀察到的輸入
|
| |
範圍
(加權平均值) |
| |||||
抵押品依賴型減值貸款
|
| | | $ | 908 | | | |
考核
宣傳品
|
| |
考核和
清算調整
|
| |
0%至-10%(-10)%
|
|
擁有的其他房地產
|
| | | | — | | | |
考核
宣傳品
|
| |
考核和
清算調整
|
| |
0%至-30%(-30)%
|
|
合計
|
| | | $ | 908 | | | | | | | | | | | |
| | |
攜帶
金額 |
| |
2020年12月31日的公允價值計量
|
| | ||||||||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
三級
|
| |
合計
|
| | ||||||||||||||||||||
金融資產: | | | | | | | | |||||||||||||||||||||||||||
銀行應付的現金和計息餘額
|
| | | $ | 501,892 | | | | | $ | 368,673 | | | | | $ | 133,219 | | | | | | | | | | | $ | 501,892 | | | | | |
聯邦儲備銀行和聯邦住房貸款銀行股票
|
| | | | 4,877 | | | | | | | | | | | | | | | | | | 4,877 | | | | | | 4,877 | | | | ||
持有至到期的證券
|
| | | | 70,811 | | | | | | | | | | | | 72,957 | | | | | | 456 | | | | | | 73,413 | | | | ||
貸款,淨額
|
| | | | 1,183,388 | | | | | | | | | | | | 1,204,879 | | | | | | 4,632 | | | | | | 1,209,511 | | | | ||
銀行擁有的人壽保險
|
| | | | 37,025 | | | | | | 37,025 | | | | | | | | | | | | | | | | | | 37,025 | | | | ||
應收應計利息
|
| | | | 6,881 | | | | | | | | | | | | 6,881 | | | | | | | | | | | | 6,881 | | | | ||
金融負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
存款
|
| | | | 1,682,631 | | | | | | | | | | | | 1,683,454 | | | | | | | | | | | | 1,683,454 | | | | ||
客户回購協議
|
| | | | 123,794 | | | | | | | | | | | | 123,794 | | | | | | | | | | | | 123,794 | | | | ||
借款
|
| | | | 23,670 | | | | | | | | | | | | 25,859 | | | | | | | | | | | | 25,859 | | | | ||
應計應付利息
|
| | | | 918 | | | | | | | | | | | | 918 | | | | | | | | | | | | 918 | | | |
| | |
攜帶
金額 |
| |
2019年12月31日的公允價值計量
|
| ||||||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
三級
|
| |
合計
|
| ||||||||||||||||||
金融資產: | | | | | | | |||||||||||||||||||||||||
銀行應付的現金和計息餘額
|
| | | $ | 146,140 | | | | | $ | 133,185 | | | | | $ | 12,955 | | | | | | | | | | | $ | 146,140 | | |
聯邦儲備銀行和聯邦住房貸款銀行股票
|
| | | | 4,539 | | | | | | | | | | | | | | | | | | 4,539 | | | | | | 4,539 | | |
持有至到期的證券
|
| | | | 57,819 | | | | | | | | | | | | 58,719 | | | | | | 456 | | | | | | 59,175 | | |
貸款,淨額
|
| | | | 1,123,849 | | | | | | | | | | | | 1,139,646 | | | | | | 6,394 | | | | | | 1,146,040 | | |
銀行擁有的人壽保險
|
| | | | 28,724 | | | | | | 28,724 | | | | | | | | | | | | | | | | | | 28,724 | | |
應收應計利息
|
| | | | 4,146 | | | | | | | | | | | | 4,146 | | | | | | | | | | | | 4,146 | | |
金融負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
存款
|
| | | | 1,287,767 | | | | | | | | | | | | 1,288,527 | | | | | | | | | | | | 1,288,527 | | |
客户回購協議
|
| | | | 134,887 | | | | | | | | | | | | 134,887 | | | | | | | | | | | | 134,887 | | |
應計應付利息
|
| | | | 2,384 | | | | | | | | | | | | 2,384 | | | | | | | | | | | | 2,384 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
聯邦法定利率乘以財務報表收入
|
| | | $ | 3,877 | | | | | | 21.0% | | | | | $ | 4,604 | | | | | | 21.0% | | |
州税(扣除聯邦福利)
|
| | | | 229 | | | | | | 1.2% | | | | | | 800 | | | | | | 3.7% | | |
免税所得
|
| | | | (827) | | | | | | -4.5% | | | | | | (765) | | | | | | -3.5% | | |
股票薪酬
|
| | | | (1,328) | | | | | | -7.2% | | | | | | (28) | | | | | | -0.1% | | |
其他
|
| | | | 89 | | | | | | 0.5% | | | | | | 197 | | | | | | 0.9% | | |
| | | | $ | 2,040 | | | | | | 11.1% | | | | | $ | 4,808 | | | | | | 21.9% | | |
| | |
2020
|
| |
2019
|
| ||||||
當前 | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | 3,033 | | | | | $ | 3,719 | | |
狀態
|
| | | | 581 | | | | | | 882 | | |
當期所得税費用/(福利)
|
| | | | 3,614 | | | | | | 4,601 | | |
延期 | | | | | | | | | | | | | |
聯邦政府
|
| | | | (1,283) | | | | | | 76 | | |
狀態
|
| | | | (291) | | | | | | 131 | | |
遞延所得税費用/(福利)
|
| | | | (1,574) | | | | | | 207 | | |
合計
|
| | | $ | 2,040 | | | | | $ | 4,808 | | |
| | |
2020
|
| |
2019
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
淨營業虧損和貸記結轉
|
| | | $ | 107 | | | | | $ | 187 | | |
啟動和組織成本
|
| | | | 625 | | | | | | 807 | | |
貸款損失撥備
|
| | | | 4,437 | | | | | | 2,391 | | |
租賃責任
|
| | | | 722 | | | | | | 833 | | |
股票薪酬
|
| | | | 406 | | | | | | 686 | | |
其他
|
| | | | 114 | | | | | | 112 | | |
遞延税金資產總額
|
| | | | 6,411 | | | | | | 5,016 | | |
遞延納税義務: | | | | | | | | | | | | | |
房舍和設備
|
| | | | (1,246) | | | | | | (918) | | |
預付費用
|
| | | | (8) | | | | | | (405) | | |
延期貸款成本
|
| | | | (1,564) | | | | | | (1,551) | | |
證券未實現淨收益
|
| | | | (496) | | | | | | (25) | | |
| | |
2020
|
| |
2019
|
| ||||||
淨收購價調整
|
| | | | (9) | | | | | | (21) | | |
使用權資產
|
| | | | (722) | | | | | | (833) | | |
遞延納税負債總額
|
| | | | (4,045) | | | | | | (3,753) | | |
遞延税金淨資產
|
| | | $ | 2,366 | | | | | $ | 1,263 | | |
|
財務狀況簡表
(千美元) |
| |
截至12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
資產 | | | | | | | | | | | | | |
與子公司的計息餘額
|
| | | $ | 13,815 | | | | | $ | 161 | | |
第一佛羅裏達誠信銀行股權投資
|
| | | | 171,412 | | | | | | 146,138 | | |
TGR保險公司股權投資
|
| | | | 2,885 | | | | | | 1,448 | | |
其他資產
|
| | | | 140 | | | | | | 1,488 | | |
總資產
|
| | | $ | 188,252 | | | | | $ | 149,235 | | |
負債和股東權益 | | | | | | | | | | | | | |
附屬票據
|
| | | $ | 23,670 | | | | | $ | — | | |
其他負債
|
| | | | 22 | | | | | | 18 | | |
股東權益
|
| | | | 164,560 | | | | | | 149,217 | | |
總負債和股東權益
|
| | | $ | 188,252 | | | | | $ | 149,235 | | |
運營簡明報表
(千美元) |
| |
這幾年
截至2010年12月31日 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
收入 | | | | | | | | | | | | | |
子公司分紅收入
|
| | | $ | — | | | | | $ | 1,700 | | |
子公司利息收入
|
| | | | 30 | | | | | | 1 | | |
總收入
|
| | | | 30 | | | | | | 1,701 | | |
利息支出
|
| | | | 765 | | | | | | — | | |
其他費用
|
| | | | 1,094 | | | | | | 715 | | |
總費用
|
| | | | 1,859 | | | | | | 715 | | |
税前收入(虧損)和未分配附屬公司收益
|
| | | | (1,829) | | | | | | 986 | | |
所得税優惠
|
| | | | (449) | | | | | | (175) | | |
未分配附屬公司收益中的股權
|
| | | | 17,800 | | | | | | 15,954 | | |
淨收入
|
| | | $ | 16,420 | | | | | $ | 17,115 | | |
現金流量表簡表
(千美元) |
| |
截至12月31日
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 16,420 | | | | | $ | 17,115 | | |
將淨收入與經營活動中使用的淨現金進行調整: | | | | | | | | | | | | | |
基於股票的薪酬費用
|
| | | | 55 | | | | | | 360 | | |
未分配附屬公司收益中的股權
|
| | | | (17,800) | | | | | | (15,954) | | |
其他資產淨變動
|
| | | | 3,930 | | | | | | (119) | | |
其他負債淨變動
|
| | | | (40) | | | | | | (345) | | |
經營活動提供(使用)的淨現金
|
| | | | 2,565 | | | | | | 1,057 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
子公司投資
|
| | | | (10,000) | | | | | | — | | |
投資活動使用的淨現金
|
| | | | (10,000) | | | | | | — | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
回購認股權證
|
| | | | — | | | | | | (1,140) | | |
次級票據淨收益
|
| | | | 23,670 | | | | | | — | | |
行使淨額股票結算股票期權
|
| | | | (2,581) | | | | | | (36) | | |
融資活動提供(使用)的淨現金
|
| | | | 21,089 | | | | | | (1,176) | | |
現金及現金等價物淨增(減)
|
| | | | 13,654 | | | | | | (119) | | |
現金及現金等價物: | | | | | | | | | | | | | |
期初
|
| | | | 161 | | | | | | 280 | | |
期末
|
| | | $ | 13,815 | | | | | $ | 161 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
(千美元,共享數據除外)
|
| |
(未審核)
|
| |||||||||
資產: | | | | ||||||||||
銀行現金和到期款項
|
| | | $ | 65,576 | | | | | $ | 59,894 | | |
銀行等應收利息餘額
|
| | | | 691,363 | | | | | | 441,998 | | |
現金和現金等價物合計
|
| | | | 756,939 | | | | | | 501,892 | | |
可供出售的證券,公允價值
|
| | | | 177,908 | | | | | | 149,757 | | |
持有至到期的證券(公允價值分別為75,283美元和73,413美元)
|
| | | | 73,015 | | | | | | 70,811 | | |
美聯儲和聯邦住房貸款銀行股票,成本價
|
| | | | 4,458 | | | | | | 4,877 | | |
貸款(扣除貸款損失準備金後的淨額分別為18,086美元和18,092美元)
|
| | | | 1,162,529 | | | | | | 1,183,388 | | |
廠房和設備,淨額
|
| | | | 34,631 | | | | | | 34,860 | | |
商譽和其他無形資產
|
| | | | 5,303 | | | | | | 5,320 | | |
銀行擁有的人壽保險
|
| | | | 45,278 | | | | | | 37,025 | | |
遞延税金資產淨額
|
| | | | 2,662 | | | | | | 2,366 | | |
使用權資產
|
| | | | 2,851 | | | | | | 2,946 | | |
其他資產
|
| | | | 8,342 | | | | | | 7,759 | | |
總資產
|
| | | $ | 2,273,916 | | | | | $ | 2,001,001 | | |
負債和股東權益: | | | | | | | | | | | | | |
負債: | | | | | | | | | | | | | |
無息活期存款
|
| | | $ | 447,922 | | | | | $ | 365,016 | | |
有息負債:
|
| | | | | | | | | | | | |
貨幣市場
|
| | | | 213,061 | | | | | | 187,194 | | |
現在
|
| | | | 1,117,997 | | | | | | 961,425 | | |
節省
|
| | | | 43,208 | | | | | | 37,972 | | |
定期存款等於或低於25萬美元
|
| | | | 74,287 | | | | | | 82,598 | | |
定期存款超過25萬美元
|
| | | | 42,177 | | | | | | 48,426 | | |
存款總額
|
| | | | 1,938,652 | | | | | | 1,682,631 | | |
客户回購協議
|
| | | | 133,872 | | | | | | 123,794 | | |
租賃負債
|
| | | | 2,851 | | | | | | 2,946 | | |
次級票據,扣除發行成本
|
| | | | 23,694 | | | | | | 23,670 | | |
借款總額
|
| | | | 160,417 | | | | | | 150,410 | | |
其他負債
|
| | | | 6,096 | | | | | | 3,400 | | |
總負債
|
| | | | 2,105,165 | | | | | | 1,836,441 | | |
股東權益: | | | | | | | | | | | | | |
普通股,面值1美元
|
| | | | 17,668 | | | | | | 17,667 | | |
優先股,無投票權系列a可轉換股,面值1美元
|
| | | | 1,038 | | | | | | 1,038 | | |
新增實收資本
|
| | | | 88,924 | | | | | | 88,843 | | |
留存收益
|
| | | | 60,554 | | | | | | 55,487 | | |
累計其他綜合收益,税後淨額
|
| | | | 567 | | | | | | 1,525 | | |
股東權益總額
|
| | | | 168,751 | | | | | | 164,560 | | |
總負債和股東權益
|
| | | $ | 2,273,916 | | | | | $ | 2,001,001 | | |
| | |
這三個月
截至3月31日 |
| |||||||||
(千美元,每股數據除外)
|
| |
2021
|
| |
2020
|
| ||||||
利息收入: | | | | ||||||||||
貸款
|
| | | $ | 13,226 | | | | | $ | 13,746 | | |
投資證券
|
| | | | 1,320 | | | | | | 1,591 | | |
銀行等的計息餘額
|
| | | | 625 | | | | | | 505 | | |
總利息收入
|
| | | | 15,171 | | | | | | 15,842 | | |
利息費用: | | | | | | | | | | | | | |
存款
|
| | | | 1,177 | | | | | | 2,936 | | |
客户回購協議
|
| | | | 83 | | | | | | 298 | | |
附屬票據
|
| | | | 386 | | | | | | — | | |
其他借款資金
|
| | | | 25 | | | | | | 32 | | |
利息支出總額
|
| | | | 1,671 | | | | | | 3,266 | | |
淨利息收入
|
| | | | 13,500 | | | | | | 12,576 | | |
貸款損失準備金
|
| | | | — | | | | | | 1,550 | | |
計提貸款損失撥備後的淨利息收入
|
| | | | 13,500 | | | | | | 11,026 | | |
非利息收入: | | | | | | | | | | | | | |
手續費和存款賬户手續費
|
| | | | 484 | | | | | | 443 | | |
標題和結賬服務收入
|
| | | | 118 | | | | | | 141 | | |
銀行擁有的人壽保險
|
| | | | 253 | | | | | | 161 | | |
其他非利息收入
|
| | | | 276 | | | | | | 206 | | |
非利息收入總額
|
| | | | 1,131 | | | | | | 951 | | |
非利息費用: | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 5,145 | | | | | | 4,843 | | |
入住率和設備
|
| | | | 978 | | | | | | 968 | | |
專業費
|
| | | | 198 | | | | | | 184 | | |
數據處理
|
| | | | 640 | | | | | | 463 | | |
廣告、營銷和業務開發
|
| | | | 236 | | | | | | 243 | | |
監管評估
|
| | | | 238 | | | | | | 211 | | |
其他非利息支出
|
| | | | 676 | | | | | | 1,303 | | |
非利息支出總額
|
| | | | 8,111 | | | | | | 8,215 | | |
所得税前收入
|
| | | | 6,520 | | | | | | 3,762 | | |
所得税撥備(福利)
|
| | | | 1,453 | | | | | | (819) | | |
淨收入
|
| | | $ | 5,067 | | | | | $ | 4,581 | | |
普通股基本每股收益
|
| | | $ | 0.29 | | | | | $ | 0.26 | | |
稀釋後每股普通股收益
|
| | | $ | 0.27 | | | | | $ | 0.24 | | |
已發行普通股基本加權平均數
|
| | | | 17,667,337 | | | | | | 17,453,847 | | |
稀釋後的已發行普通股加權平均數
|
| | | | 19,102,480 | | | | | | 19,182,462 | | |
| | |
這三個月
截至3月31日 |
| |||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| ||||||
淨收入
|
| | | $ | 5,067 | | | | | $ | 4,581 | | |
期間產生的未實現持有淨收益/(虧損)
|
| | | | (1,270) | | | | | | 1,685 | | |
減去:收益中確認的收益的重新分類調整
|
| | | | — | | | | | | — | | |
其他綜合税前收益/(虧損)
|
| | | | (1,270) | | | | | | 1,685 | | |
所得税/(福利)
|
| | | | (312) | | | | | | 413 | | |
其他綜合收益/(虧損),税後淨額:
|
| | | | (958) | | | | | | 1,272 | | |
綜合總收入
|
| | | $ | 4,109 | | | | | $ | 5,853 | | |
(千美元,共享數據除外)
|
| |
數量
出色的 常見 庫存 個共享 |
| |
常見
庫存 |
| |
數量
出色的 首選 股票 |
| |
首選
庫存 |
| |
其他
實收金額 大寫 |
| |
保留
收入 |
| |
累計
其他 綜合 收入(虧損) |
| |
合計
|
| ||||||||||||||||||||||||
Balance,2019年12月31日
|
| | | | 17,309,017 | | | | | $ | 17,309 | | | | | | 1,037,984 | | | | | $ | 1,038 | | | | | $ | 91,727 | | | | | $ | 39,067 | | | | | $ | 76 | | | | | $ | 149,217 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,581 | | | | | | — | | | | | | 4,581 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,272 | | | | | | 1,272 | | |
為
發行的普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨股票結算期權
|
| | | | 357,979 | | | | | | 358 | | | | | | — | | | | | | — | | | | | | (2,939) | | | | | | — | | | | | | — | | | | | | (2,581) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Balance,2020年3月31日
|
| | | | 17,666,996 | | | | | $ | 17,667 | | | | | | 1,037,984 | | | | | $ | 1,038 | | | | | $ | 88,802 | | | | | $ | 43,648 | | | | | $ | 1,348 | | | | | $ | 152,503 | | |
Balance,2020年12月31日
|
| | | | 17,666,996 | | | | | $ | 17,667 | | | | | | 1,037,984 | | | | | $ | 1,038 | | | | | $ | 88,843 | | | | | $ | 55,487 | | | | | $ | 1,525 | | | | | $ | 164,560 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,067 | | | | | | — | | | | | | 5,067 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (958) | | | | | | (958) | | |
為
發行的普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨股票結算期權
|
| | | | 812 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | (7) | | | | | | — | | | | | | — | | | | | | (6) | | |
基於股票的薪酬費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 88 | | | | | | — | | | | | | — | | | | | | 88 | | |
Balance,2021年3月31日
|
| | | | 17,667,808 | | | | | $ | 17,668 | | | | | | 1,037,984 | | | | | $ | 1,038 | | | | | $ | 88,924 | | | | | $ | 60,554 | | | | | $ | 567 | | | | | $ | 168,751 | | |
| | |
這三個月
截至3月31日 |
| |||||||||
(千美元)
|
| |
2021
|
| |
2020
|
| ||||||
經營活動現金流: | | | | ||||||||||
淨收入
|
| | | $ | 5,067 | | | | | $ | 4,581 | | |
將淨收入與經營活動提供的淨現金進行調整: | | | | | | | | | | | | | |
貸款損失準備金
|
| | | | — | | | | | | 1,550 | | |
證券溢價攤銷和折價增值,淨額
|
| | | | 221 | | | | | | 188 | | |
房地和設備折舊攤銷
|
| | | | 339 | | | | | | 327 | | |
遞延貸款淨成本(費用)攤銷(累加)
|
| | | | (680) | | | | | | 676 | | |
遞延所得税費用(福利)
|
| | | | 16 | | | | | | (60) | | |
銀行自有壽險現金退保額增加
|
| | | | (253) | | | | | | (161) | | |
採購會計淨折扣增加
|
| | | | (86) | | | | | | (98) | | |
其他無形資產攤銷
|
| | | | 17 | | | | | | 18 | | |
債務發行成本攤銷
|
| | | | 24 | | | | | | — | | |
基於股票的薪酬費用
|
| | | | 88 | | | | | | 14 | | |
淨變更時間: | | | | | | | | | | | | | |
其他資產
|
| | | | (488) | | | | | | (631) | | |
其他負債
|
| | | | 2,601 | | | | | | 417 | | |
經營活動提供的淨現金
|
| | | | 6,866 | | | | | | 6,821 | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房舍和設備
|
| | | | (110) | | | | | | (10,568) | | |
聯邦住房貸款和聯邦儲備銀行淨贖回(購買)
庫存 |
| | | | 419 | | | | | | (114) | | |
購買銀行擁有的人壽保險
|
| | | | (8,000) | | | | | | — | | |
購買持有至到期的證券
|
| | | | (3,418) | | | | | | (8,374) | | |
購買可供出售的證券
|
| | | | (39,469) | | | | | | (5,000) | | |
證券到期、催繳和本金償還收益
|
| | | | 11,041 | | | | | | 15,494 | | |
借款的原始和本金收款,淨額
|
| | | | 21,625 | | | | | | 10,187 | | |
投資活動提供(用於)的淨現金
|
| | | | (17,912) | | | | | | 1,625 | | |
融資活動現金流: | | | | | | | | | | | | | |
存款淨增長
|
| | | | 256,021 | | | | | | 55,923 | | |
客户回購協議淨增(減)
|
| | | | 10,078 | | | | | | 10,028 | | |
行使淨額股票結算股票期權
|
| | | | (6) | | | | | | (2,581) | | |
融資活動提供的淨現金
|
| | | | 266,093 | | | | | | 63,370 | | |
現金和現金等價物淨增長
|
| | | | 255,047 | | | | | | 71,816 | | |
現金及現金等價物: | | | | | | | | | | | | | |
期初
|
| | | | 501,892 | | | | | | 146,140 | | |
期末
|
| | | $ | 756,939 | | | | | $ | 217,956 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
利息現金支付
|
| | | $ | 2,195 | | | | | $ | 4,184 | | |
繳税現金
|
| | | $ | 1,875 | | | | | $ | — | | |
非現金:轉入自有其他房地產的貸款
|
| | | $ | — | | | | | $ | 868 | | |
| | |
攤銷
成本 |
| |
毛收入
未實現 收益 |
| |
毛收入
未實現 虧損 |
| |
預計
公允價值 |
| ||||||||||||
2021年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | 34,986 | | | | | | 92 | | | | | | 393 | | | | | | 34,685 | | |
機構抵押貸款支持證券
|
| | | | 94,261 | | | | | | 1,317 | | | | | | 1,277 | | | | | | 94,301 | | |
機構抵押抵押債券
|
| | | | 16,715 | | | | | | 610 | | | | | | 4 | | | | | | 17,321 | | |
州、縣、市
|
| | | | 5,689 | | | | | | 151 | | | | | | — | | | | | | 5,840 | | |
公司債券
|
| | | | 25,506 | | | | | | 356 | | | | | | 101 | | | | | | 25,761 | | |
合計
|
| | | $ | 177,157 | | | | | $ | 2,526 | | | | | $ | 1,775 | | | | | $ | 177,908 | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
機構抵押貸款支持證券
|
| | | $ | 4,668 | | | | | $ | 89 | | | | | $ | 34 | | | | | | 4,723 | | |
州、縣、市
|
| | | | 46,382 | | | | | | 1,830 | | | | | | 16 | | | | | | 48,196 | | |
公司債券
|
| | | | 21,509 | | | | | | 516 | | | | | | 117 | | | | | | 21,908 | | |
其他證券
|
| | | | 456 | | | | | | — | | | | | | — | | | | | | 456 | | |
合計
|
| | | $ | 73,015 | | | | | $ | 2,435 | | | | | $ | 167 | | | | | $ | 75,283 | | |
2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | 37,738 | | | | | | 122 | | | | | | 413 | | | | | | 37,447 | | |
機構抵押貸款支持證券
|
| | | | 60,378 | | | | | | 1,591 | | | | | | 132 | | | | | | 61,837 | | |
機構抵押抵押債券
|
| | | | 18,413 | | | | | | 889 | | | | | | 7 | | | | | | 19,295 | | |
州、縣、市
|
| | | | 5,698 | | | | | | 191 | | | | | | — | | | | | | 5,889 | | |
公司債券
|
| | | | 25,509 | | | | | | 141 | | | | | | 361 | | | | | | 25,289 | | |
合計
|
| | | $ | 147,736 | | | | | $ | 2,934 | | | | | $ | 913 | | | | | $ | 149,757 | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
機構抵押貸款支持證券
|
| | | $ | 2,805 | | | | | $ | 112 | | | | | $ | — | | | | | | 2,917 | | |
州、縣、市
|
| | | | 47,040 | | | | | | 2,273 | | | | | | — | | | | | | 49,313 | | |
公司債券
|
| | | | 20,510 | | | | | | 233 | | | | | | 16 | | | | | | 20,727 | | |
其他證券
|
| | | | 456 | | | | | | — | | | | | | — | | | | | | 456 | | |
合計
|
| | | $ | 70,811 | | | | | $ | 2,618 | | | | | $ | 16 | | | | | $ | 73,413 | | |
| | |
不到12個月
|
| |
12個月或更長時間
|
| |
合計
|
| |||||||||||||||||||||||||||
|
毛收入
未實現 虧損 |
| |
公允價值
|
| |
毛收入
未實現 虧損 |
| |
公允價值
|
| |
毛收入
未實現 虧損 |
| |
公允價值
|
| ||||||||||||||||||||
2021年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | 4 | | | | | | 2,770 | | | | | | 390 | | | | | | 26,456 | | | | | | 394 | | | | | | 29,226 | | |
機構抵押貸款支持證券
|
| | | | 1,276 | | | | | | 30,097 | | | | | | — | | | | | | — | | | | | | 1,276 | | | | | | 30,097 | | |
機構抵押抵押債券
|
| | | | 4 | | | | | | 641 | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 641 | | |
州、縣、市
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
公司債券
|
| | | | 98 | | | | | | 7,402 | | | | | | 3 | | | | | | 1,497 | | | | | | 101 | | | | | | 8,899 | | |
| | | | $ | 1,382 | | | | | $ | 40,910 | | | | | $ | 393 | | | | | $ | 27,953 | | | | | $ | 1,775 | | | | | $ | 68,863 | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
機構抵押貸款支持證券
|
| | | $ | 34 | | | | | $ | 1,050 | | | | | $ | — | | | | | $ | — | | | | | $ | 34 | | | | | $ | 1,050 | | |
州、縣、市
|
| | | | 16 | | | | | | 2,070 | | | | | | — | | | | | | — | | | | | | 16 | | | | | | 2,070 | | |
公司債券
|
| | | | 117 | | | | | | 3,883 | | | | | | — | | | | | | — | | | | | | 117 | | | | | | 3,883 | | |
其他證券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 167 | | | | | $ | 7,003 | | | | | $ | — | | | | | $ | — | | | | | $ | 167 | | | | | $ | 7,003 | | |
2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | 9 | | | | | | 4,711 | | | | | | 404 | | | | | | 25,840 | | | | | | 413 | | | | | | 30,551 | | |
機構抵押貸款支持證券
|
| | | | 132 | | | | | | 15,025 | | | | | | — | | | | | | — | | | | | | 132 | | | | | | 15,025 | | |
機構抵押抵押債券
|
| | | | 7 | | | | | | 1,005 | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 1,005 | | |
州、縣、市
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
公司債券
|
| | | | 348 | | | | | | 10,654 | | | | | | 13 | | | | | | 1,487 | | | | | | 361 | | | | | | 12,141 | | |
| | | | $ | 496 | | | | | $ | 31,395 | | | | | $ | 417 | | | | | $ | 27,327 | | | | | $ | 913 | | | | | $ | 58,722 | | |
持有至到期的證券 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
機構抵押貸款支持證券
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
州、縣、市
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
公司債券
|
| | | $ | 16 | | | | | $ | 4,384 | | | | | $ | — | | | | | $ | — | | | | | $ | 16 | | | | | $ | 4,384 | | |
其他證券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 16 | | | | | $ | 4,384 | | | | | $ | — | | | | | $ | — | | | | | $ | 16 | | | | | $ | 4,384 | | |
| | |
可供出售的證券
|
| |||||||||||||||
2021年3月31日
|
| |
攤銷成本
|
| |
加權
平均產量 |
| |
公允價值
|
| |||||||||
一年內到期
|
| | | $ | 1,971 | | | | | | 1.32% | | | | | $ | 1,972 | | |
一年至五年後到期
|
| | | | 22,985 | | | | | | 2.58% | | | | | | 23,420 | | |
五年至十年後到期
|
| | | | 32,979 | | | | | | 2.43% | | | | | | 33,535 | | |
十多年後到期
|
| | | | 119,222 | | | | | | 1.52% | | | | | | 118,981 | | |
合計
|
| | | $ | 177,157 | | | | | | 1.82% | | | | | $ | 177,908 | | |
| | |
持有至到期的證券
|
| |||||||||||||||
|
攤銷成本
|
| |
加權
平均產量 |
| |
公允價值
|
| |||||||||||
一年內到期
|
| | | $ | — | | | | | $ | — | | | | | | | | |
一年至五年後到期
|
| | | | 300 | | | | | | 2.08% | | | | | | 309 | | |
五年至十年後到期
|
| | | | 45,442 | | | | | | 3.63% | | | | | | 47,000 | | |
十多年後到期
|
| | | | 27,273 | | | | | | 2.24% | | | | | | 27,974 | | |
合計
|
| | | $ | 73,015 | | | | | | 3.10% | | | | | $ | 75,283 | | |
2020年12月31日
|
| |
可供出售的證券
|
| |||||||||||||||
|
攤銷成本
|
| |
加權
平均產量 |
| |
公允價值
|
| |||||||||||
一年內到期
|
| | | $ | 2,927 | | | | | | 1.51% | | | | | $ | 2,932 | | |
一年至五年後到期
|
| | | | 22,444 | | | | | | 2.56% | | | | | | 22,649 | | |
五年至十年後到期
|
| | | | 35,650 | | | | | | 2.36% | | | | | | 36,125 | | |
十多年後到期
|
| | | | 86,715 | | | | | | 1.45% | | | | | | 88,051 | | |
合計
|
| | | $ | 147,736 | | | | | | 1.83% | | | | | $ | 149,757 | | |
| | |
持有至到期的證券
|
| |||||||||||||||
|
攤銷成本
|
| |
加權
平均產量 |
| |
公允價值
|
| |||||||||||
一年內到期
|
| | | $ | — | | | | | | — | | | | | $ | — | | |
一年至五年後到期
|
| | | | 300 | | | | | | 2.08% | | | | | | 310 | | |
五年至十年後到期
|
| | | | 40,229 | | | | | | 3.72% | | | | | | 41,503 | | |
十多年後到期
|
| | | | 30,282 | | | | | | 2.37% | | | | | | 31,600 | | |
合計
|
| | | $ | 70,811 | | | | | | 3.14% | | | | | $ | 73,413 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||||||||||||||
住宅單户和多户住宅
|
| | | $ | 200,851 | | | | | | 17% | | | | | $ | 202,822 | | | | | | 17% | | |
商業地產
|
| | | | 646,275 | | | | | | 55% | | | | | | 631,589 | | | | | | 53% | | |
建設貸款
|
| | | | 62,543 | | | | | | 5% | | | | | | 71,012 | | | | | | 6% | | |
工商業
|
| | | | 244,331 | | | | | | 21% | | | | | | 267,082 | | | | | | 22% | | |
消費分期付款貸款
|
| | | | 21,395 | | | | | | 2% | | | | | | 23,623 | | | | | | 2% | | |
保值應收賬款
|
| | | | 5,220 | | | | | | 0% | | | | | | 5,352 | | | | | | 0% | | |
| | | | | 1,180,615 | | | | | | 100% | | | | | | 1,201,480 | | | | | | 100% | | |
貸款損失準備金減少
|
| | | | (18,086) | | | | | | | | | | | | (18,092) | | | | | | | | |
淨貸款
|
| | | $ | 1,162,529 | | | | | | | | | | | $ | 1,183,388 | | | | | | | | |
| | |
30-59天
|
| |
60-89天
|
| |
90多天
|
| |
非
預提 |
| |
過去總計
到期和 非 預提 |
| |
當前
|
| |
貸款總額
|
| |
當前
非 預提 貸款 |
| ||||||||||||||||||||||||
截至2021年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | $ | 381 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 381 | | | | | $ | 198,988 | | | | | $ | 199,369 | | | | | $ | — | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 643,771 | | | | | | 643,771 | | | | | | — | | |
建設貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 62,543 | | | | | | 62,543 | | | | | | — | | |
工商業
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 244,331 | | | | | | 244,331 | | | | | | — | | |
消費者和其他
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,395 | | | | | | 21,395 | | | | | | — | | |
保值應收賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,220 | | | | | | 5,220 | | | | | | | | |
購買不良貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,504 | | | | | | 2,504 | | | | | | — | | |
住宅單户多户
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,482 | | | | | | 1,482 | | | | | | — | | |
貸款總額
|
| | | $ | 381 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 381 | | | | | $ | 1,180,234 | | | | | $ | 1,180,615 | | | | | $ | — | | |
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | $ | 194 | | | | | $ | — | | | | | $ | — | | | | | $ | 50 | | | | | $ | 244 | | | | | $ | 201,081 | | | | | $ | 201,325 | | | | | $ | — | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 628,454 | | | | | | 628,454 | | | | | | — | | |
建設貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,012 | | | | | | 71,012 | | | | | | — | | |
工商業
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 267,082 | | | | | | 267,082 | | | | | | — | | |
消費者和其他
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,623 | | | | | | 23,623 | | | | | | — | | |
保值應收賬款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,352 | | | | | | 5,352 | | | | | | | | |
購買不良貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,135 | | | | | | 3,135 | | | | | | — | | |
住宅單户多户
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,497 | | | | | | 1,497 | | | | | | — | | |
貸款總額
|
| | | $ | 194 | | | | | $ | — | | | | | $ | — | | | | | $ | 50 | | | | | $ | 244 | | | | | $ | 1,201,236 | | | | | $ | 1,201,480 | | | | | $ | — | | |
| | |
住宅
單人& 多家族 |
| |
商用
房地產 |
| |
施工
貸款 |
| |
商用
和 工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
|
| |||||||||||||||||||||
銀行2021年3月31日基於減值評估的貸款餘額:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估損害情況
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
集體評估減損情況
|
| | | | 199,369 | | | | | | 643,771 | | | | | | 62,543 | | | | | | 244,331 | | | | | | 21,395 | | | | | | 5,220 | | | | | | 1,176,629 | | |
在信用質量惡化的情況下收購
|
| | | | 1,482 | | | | | | 2,504 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,986 | | |
期末餘額合計貸款:
|
| | | $ | 200,851 | | | | | $ | 646,275 | | | | | $ | 62,543 | | | | | $ | 244,331 | | | | | $ | 21,395 | | | | | $ | 5,220 | | | | | $ | 1,180,615 | | |
銀行的貸款餘額基於
12月31日的減值評估 2020: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估損害情況
|
| | | $ | 50 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 50 | | |
集體評估減損情況
|
| | | | 201,275 | | | | | | 628,454 | | | | | | 71,012 | | | | | | 267,082 | | | | | | 23,623 | | | | | | 5,352 | | | | | | 1,196,798 | | |
在信用質量惡化的情況下收購
|
| | | | 1,497 | | | | | | 3,135 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,632 | | |
期末餘額合計貸款:
|
| | | $ | 202,822 | | | | | $ | 631,589 | | | | | $ | 71,012 | | | | | $ | 267,082 | | | | | $ | 23,623 | | | | | $ | 5,352 | | | | | $ | 1,201,480 | | |
貸款減值評估 - 準備
虧損 |
| |
住宅
單人& 多家族 |
| |
商用
房地產 |
| |
施工
貸款 |
| |
商用
和 工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
|
| |||||||||||||||||||||
截至2021年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估損害情況
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
集體評估減損情況
|
| | | | 1,499 | | | | | | 13,023 | | | | | | 995 | | | | | | 2,046 | | | | | | 194 | | | | | | 231 | | | | | | 17,988 | | |
在信用質量惡化的情況下收購
|
| | | | 98 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98 | | |
期末餘額總額度:
|
| | | $ | 1,597 | | | | | $ | 13,023 | | | | | $ | 995 | | | | | $ | 2,046 | | | | | $ | 194 | | | | | $ | 231 | | | | | $ | 18,086 | | |
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估損害情況
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
集體評估減損情況
|
| | | | 1,510 | | | | | | 12,096 | | | | | | 1,488 | | | | | | 2,446 | | | | | | 216 | | | | | | 238 | | | | | | 17,994 | | |
在信用質量惡化的情況下收購
|
| | | | 98 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98 | | |
期末餘額總額度:
|
| | | $ | 1,608 | | | | | $ | 12,096 | | | | | $ | 1,488 | | | | | $ | 2,446 | | | | | $ | 216 | | | | | $ | 238 | | | | | $ | 18,092 | | |
貸款損失前滾 - 撥備
|
| |
住宅
單人& 多家族 |
| |
商用
房地產 |
| |
施工
貸款 |
| |
商用
和 工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
合計
|
| |||||||||||||||||||||
截至2021年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
期初餘額
|
| | | $ | 1,608 | | | | | $ | 12,096 | | | | | $ | 1,488 | | | | | $ | 2,446 | | | | | $ | 216 | | | | | $ | 238 | | | | | $ | 18,092 | | |
撥備/(沖銷)
|
| | | | (11) | | | | | | 927 | | | | | | (493) | | | | | | (400) | | | | | | (16) | | | | | | (7) | | | | | | — | | |
沖銷
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 7 | | |
恢復
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
期末津貼餘額:
|
| | | $ | 1,597 | | | | | $ | 13,023 | | | | | $ | 995 | | | | | $ | 2,046 | | | | | $ | 194 | | | | | $ | 231 | | | | | $ | 18,086 | | |
截至2020年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
期初餘額
|
| | | $ | 863 | | | | | $ | 5,850 | | | | | $ | 1,095 | | | | | $ | 1,678 | | | | | $ | 82 | | | | | $ | 183 | | | | | $ | 9,751 | | |
調配
|
| | | | 610 | | | | | | 681 | | | | | | 49 | | | | | | 162 | | | | | | 45 | | | | | | 3 | | | | | | 1,550 | | |
沖銷
|
| | | | 24 | | | | | | 381 | | | | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | 409 | | |
恢復
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 1 | | | | | | — | | | | | | 8 | | |
期末津貼餘額:
|
| | | $ | 1,449 | | | | | $ | 6,150 | | | | | $ | 1,144 | | | | | $ | 1,847 | | | | | $ | 124 | | | | | $ | 186 | | | | | $ | 10,900 | | |
| | |
住宅
單人& 多家族 |
| |
商用
房地產 |
| |
施工
貸款 |
| |
商用
和 工業 |
| |
消費者
和其他 |
| |
因數
應收賬款 |
| |
貸款總額
|
| |||||||||||||||||||||
截至2021年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳遞貸款
|
| | | $ | 197,599 | | | | | $ | 614,174 | | | | | $ | 61,563 | | | | | $ | 238,750 | | | | | $ | 21,395 | | | | | $ | 5,220 | | | | | $ | 1,138,701 | | |
油
|
| | | | 1,770 | | | | | | 15,211 | | | | | | 698 | | | | | | 4,030 | | | | | | — | | | | | | | | | | | | 21,709 | | |
不合格
|
| | | | — | | | | | | 14,386 | | | | | | 282 | | | | | | 1,551 | | | | | | — | | | | | | — | | | | | | 16,219 | | |
小計
|
| | | | 199,369 | | | | | | 643,771 | | | | | | 62,543 | | | | | | 244,331 | | | | | | 21,395 | | | | | | 5,220 | | | | | | 1,176,629 | | |
購買的不良貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳遞貸款
|
| | | $ | 1,207 | | | | | $ | 2,469 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,676 | | |
油
|
| | | | 275 | | | | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 310 | | |
小計
|
| | | | 1,482 | | | | | | 2,504 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,986 | | |
合計
|
| | | $ | 200,851 | | | | | $ | 646,275 | | | | | $ | 62,543 | | | | | $ | 244,331 | | | | | $ | 21,395 | | | | | $ | 5,220 | | | | | $ | 1,180,615 | | |
截至2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發起貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳遞貸款
|
| | | $ | 199,540 | | | | | $ | 594,500 | | | | | $ | 70,729 | | | | | $ | 258,271 | | | | | $ | 23,623 | | | | | $ | 5,352 | | | | | $ | 1,152,015 | | |
油
|
| | | | 1,785 | | | | | | 19,563 | | | | | | — | | | | | | 7,334 | | | | | | — | | | | | | | | | | | | 28,682 | | |
不合格
|
| | | | — | | | | | | 14,391 | | | | | | 283 | | | | | | 1,477 | | | | | | — | | | | | | — | | | | | | 16,151 | | |
小計
|
| | | | 201,325 | | | | | | 628,454 | | | | | | 71,012 | | | | | | 267,082 | | | | | | 23,623 | | | | | | 5,352 | | | | | | 1,196,848 | | |
購買的不良貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳遞貸款
|
| | | $ | 1,220 | | | | | $ | 3,100 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,320 | | |
油
|
| | | | 277 | | | | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 312 | | |
小計
|
| | | | 1,497 | | | | | | 3,135 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,632 | | |
合計
|
| | | $ | 202,822 | | | | | $ | 631,589 | | | | | $ | 71,012 | | | | | $ | 267,082 | | | | | $ | 23,623 | | | | | $ | 5,352 | | | | | $ | 1,201,480 | | |
| | |
截至2020年12月31日
|
| |
截至的年度
2020年12月31日 |
| ||||||||||||||||||||||||||||||
|
已錄製
投資 |
| |
未付
主體 餘額 |
| |
相關
津貼 |
| |
平均
已錄製 投資 |
| |
預提
基準 利息 收入 |
| |
現金
基準 利息 收入 |
| ||||||||||||||||||||
未記錄相關津貼: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | $ | 50 | | | | | $ | 50 | | | | | $ | — | | | | | $ | 185 | | | | | $ | — | | | | | $ | — | | |
總計: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅單户多户
|
| | | | 50 | | | | | | 50 | | | | | | — | | | | | | 185 | | | | | | — | | | | | | — | | |
| | | | $ | 50 | | | | | $ | 50 | | | | | $ | — | | | | | $ | 185 | | | | | $ | — | | | | | $ | — | | |
存款類別
|
| |
截至3月31日
|
| |||||||||||||||||||||
|
2021
|
| |
2020
|
| ||||||||||||||||||||
|
期末
餘額 |
| |
加權
平均費率 |
| |
期末
餘額 |
| |
加權
平均費率 |
| ||||||||||||||
活期存款 | | | | | | | | | | | | | | | | | | | | | | | | | |
無息
|
| | | $ | 447,922 | | | | | | | | | | | $ | 262,705 | | | | | | | | |
有息
|
| | | | 1,117,997 | | | | | | 0.29% | | | | | | 709,619 | | | | | | 0.94% | | |
貨幣市場和儲蓄
|
| | | | 256,269 | | | | | | 0.28% | | | | | | 181,029 | | | | | | 0.47% | | |
存單
|
| | | | 116,464 | | | | | | 0.96% | | | | | | 190,337 | | | | | | 2.21% | | |
合計
|
| | | $ | 1,938,652 | | | | | | 0.27% | | | | | $ | 1,343,690 | | | | | | 0.88% | | |
| | |
報價
處於活動狀態 面向 的市場 完全相同 資產 一級 |
| |
意義重大
其他 可觀察 輸入 二級 |
| |
意義重大
看不見 輸入 三級 |
| |
總計
公允價值 |
| ||||||||||||
2021年3月31日: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供銷售 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | — | | | | | | 34,685 | | | | | | — | | | | | | 34,685 | | |
機構抵押貸款支持證券
|
| | | | — | | | | | | 94,301 | | | | | | — | | | | | | 94,301 | | |
機構抵押抵押債券
|
| | | | — | | | | | | 17,321 | | | | | | — | | | | | | 17,321 | | |
州、縣、市
|
| | | | — | | | | | | 5,840 | | | | | | — | | | | | | 5,840 | | |
公司債券
|
| | | | — | | | | | | 25,761 | | | | | | — | | | | | | 25,761 | | |
合計
|
| | | $ | — | | | | | $ | 177,908 | | | | | $ | — | | | | | $ | 177,908 | | |
2020年12月31日: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供銷售 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
美國政府機構和政府資助實體
|
| | | | — | | | | | | 37,447 | | | | | | — | | | | | | 37,447 | | |
機構抵押貸款支持證券
|
| | | | — | | | | | | 61,837 | | | | | | — | | | | | | 61,837 | | |
機構抵押抵押債券
|
| | | | — | | | | | | 19,295 | | | | | | — | | | | | | 19,295 | | |
州、縣、市
|
| | | | — | | | | | | 5,889 | | | | | | — | | | | | | 5,889 | | |
公司債券
|
| | | | — | | | | | | 25,289 | | | | | | — | | | | | | 25,289 | | |
合計
|
| | | $ | — | | | | | $ | 149,757 | | | | | $ | — | | | | | $ | 149,757 | | |
| | |
攜帶
金額 |
| |
2021年3月31日的公允價值計量
|
| ||||||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
三級
|
| |
合計
|
| ||||||||||||||||||
金融資產: | | | | | | | |||||||||||||||||||||||||
銀行應付的現金和計息餘額
|
| | | $ | 756,939 | | | | | $ | 613,956 | | | | | $ | 143,052 | | | | | | | | | | | $ | 757,008 | | |
聯邦儲備銀行和聯邦住房貸款銀行股票
|
| | | | 4,458 | | | | | | | | | | | | | | | | | | 4,458 | | | | | | 4,458 | | |
持有至到期的證券
|
| | | | 73,015 | | | | | | | | | | | | 74,826 | | | | | | 456 | | | | | | 75,282 | | |
貸款,淨額
|
| | | | 1,162,529 | | | | | | | | | | | | 1,174,177 | | | | | | 3,783 | | | | | | 1,177,960 | | |
銀行擁有的人壽保險
|
| | | | 45,278 | | | | | | 45,278 | | | | | | | | | | | | | | | | | | 45,278 | | |
應收應計利息
|
| | | | 6,859 | | | | | | | | | | | | 6,859 | | | | | | | | | | | | 6,859 | | |
金融負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
存款
|
| | | | 1,938,652 | | | | | | | | | | | | 1,939,318 | | | | | | | | | | | | 1,939,318 | | |
客户回購協議
|
| | | | 133,872 | | | | | | | | | | | | 133,872 | | | | | | | | | | | | 133,872 | | |
借款
|
| | | | 23,694 | | | | | | | | | | | | 25,574 | | | | | | | | | | | | 25,574 | | |
應計應付利息
|
| | | | 394 | | | | | | | | | | | | 394 | | | | | | | | | | | | 394 | | |
| | |
攜帶
金額 |
| |
2020年12月31日的公允價值計量
|
| ||||||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
三級
|
| |
合計
|
| ||||||||||||||||||
金融資產: | | | | | | | |||||||||||||||||||||||||
銀行應付的現金和計息餘額
|
| | | $ | 501,892 | | | | | $ | 368,673 | | | | | $ | 133,219 | | | | | | | | | | | $ | 501,892 | | |
聯邦儲備銀行和聯邦住房貸款銀行股票
|
| | | | 4,877 | | | | | | | | | | | | | | | | | | 4,877 | | | | | | 4,877 | | |
持有至到期的證券
|
| | | | 70,811 | | | | | | | | | | | | 72,957 | | | | | | 456 | | | | | | 73,413 | | |
貸款,淨額
|
| | | | 1,183,388 | | | | | | | | | | | | 1,204,879 | | | | | | 4,632 | | | | | | 1,209,511 | | |
銀行擁有的人壽保險
|
| | | | 37,025 | | | | | | 37,025 | | | | | | | | | | | | | | | | | | 37,025 | | |
應收應計利息
|
| | | | 6,881 | | | | | | | | | | | | 6,881 | | | | | | | | | | | | 6,881 | | |
金融負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
存款
|
| | | | 1,682,631 | | | | | | | | | | | | 1,683,454 | | | | | | | | | | | | 1,683,454 | | |
客户回購協議
|
| | | | 123,794 | | | | | | | | | | | | 123,794 | | | | | | | | | | | | 123,794 | | |
借款
|
| | | | 23,670 | | | | | | | | | | | | 25,859 | | | | | | | | | | | | 25,859 | | |
應計應付利息
|
| | | | 918 | | | | | | | | | | | | 918 | | | | | | | | | | | | 918 | | |
普通股每股收益
|
| |
截至31日的三個月
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
基礎版 | | | | | | | | | | | | | |
已發行普通股加權平均股數 - Basic:
|
| | | | 17,667,337 | | | | | | 17,453,847 | | |
基本每股收益
|
| | | $ | 0.29 | | | | | $ | 0.26 | | |
稀釋 | | | | | | | | | | | | | |
普通股加權平均股數
未完成: |
| | | | 17,667,337 | | | | | | 17,453,847 | | |
股票期權的效果
|
| | | | 397,159 | | | | | | 690,631 | | |
認股權證的效力
|
| | | | — | | | | | | — | | |
稀釋可轉換優先股的效果
|
| | | | 1,037,984 | | | | | | 1,037,984 | | |
稀釋後普通股已發行 - 加權平均股數:
|
| | | | 19,102,480 | | | | | | 19,182,462 | | |
稀釋後每股收益
|
| | | $ | 0.27 | | | | | $ | 0.24 | | |
|
展品
否 |
| |
展品説明
|
|
|
2.1
|
| | First Foundation Inc.和TGR Financial,Inc.之間的合併重組協議和計劃,日期為2021年6月2日(作為本註冊聲明中包含的聯合委託書/招股説明書的附錄A)。* | |
|
3.1
|
| |
First Foundation Inc.公司註冊證書(參考First Foundation Inc.於2015年10月29日提交的Form 8-K當前報告附件3.1)。
|
|
|
3.2
|
| |
First Foundation Inc.的章程(通過引用附件3.2併入First Foundation於2015年10月29日提交的Form 8-K當前報告中)。
|
|
|
4.1
|
| |
First Foundation Inc.普通股證書樣本(參考First Foundation Inc.於2015年8月3日提交的Form 10-K/A年度報告附件4.1)。
|
|
|
4.2
|
| | 第一基金會及其子公司的長期債務沒有任何工具涉及根據該工具授權的證券在合併基礎上超過第一基金會及其子公司總資產的10%(10%)。First Foundation將應要求向SEC提供一份界定First Foundation及其子公司長期債務持有者權利的文書副本。 | |
|
5.1
|
| |
謝潑德,穆林,裏希特和漢普頓律師事務所的意見。**
|
|
|
8.1
|
| |
Shepard,Mullin,Richter&Hampton LLP的税務意見。**
|
|
|
8.2
|
| |
Smith,Gambrell&Russell,LLLP的税務意見。**
|
|
|
10.1
|
| | First Foundation Inc.與TGR Financial,Inc.某些股東之間的投票協議格式,日期為2021年6月2日(作為本註冊聲明中包含的聯合委託書/招股説明書的附錄B)。 | |
|
10.2
|
| | TGR Financial,Inc.與First Foundation Inc.某些股東之間的投票協議格式,日期為2021年6月2日(作為本註冊聲明中包含的聯合委託書/招股説明書的附錄C)。 | |
|
21.1
|
| |
First Foundation Inc.的子公司(本文引用First Foundation Inc.於2021年2月26日提交的Form 10-K年度報告附件211.1)。
|
|
|
23.1
|
| |
Eide Bailly,LLP關於First Foundation Inc.的同意
|
|
|
23.2
|
| | Vavrinek,Trine,Day&Co.,LLP關於First Foundation Inc.的同意 | |
|
23.3
|
| |
RSM US LLP同意TGR Financial,Inc.
|
|
|
23.4
|
| | 徵得謝潑德、穆林、裏希特和漢普頓律師事務所的同意(包括在附件5.1和8.1中)。** | |
|
23.5
|
| |
Smith,Gambrell&Russell,LLLP同意(包含在附件8.2中)。**
|
|
|
24.1
|
| |
授權書。**
|
|
|
99.1
|
| |
戴維森公司同意
|
|
|
99.2
|
| |
Truist Securities,Inc.同意
|
|
|
99.3
|
| |
First Foundation Inc.使用的代理卡形式**
|
|
|
99.4
|
| |
TGR Financial,Inc.使用的代理卡形式**
|
|
|
99.5
|
| |
加里·L·蒂斯同意被任命為First Foundation Inc.的董事**
|
|
| | | | First Foundation Inc. | | |||
| | | | 發件人: | | |
/s/Scott F.Kavanaugh
斯科特·F·卡瓦諾
總裁兼首席執行官 |
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
/s/Scott F.Kavanaugh
斯科特·F·卡瓦諾
|
| |
首席執行官兼董事(首席執行官)
|
| |
2021年8月3日
|
|
|
/s/Kevin L.Thompson
凱文·L·湯普森
|
| |
執行副總裁兼首席財務官(首席財務會計官)
|
| |
2021年8月3日
|
|
|
*
小烏爾裏希·E·凱勒(Ulrich E.Keller,Jr.)
|
| |
董事長兼董事
|
| |
2021年8月3日
|
|
|
*
最大布裏格斯
|
| |
導演
|
| |
2021年8月3日
|
|
|
*
John Hakopian
|
| |
導演
|
| |
2021年8月3日
|
|
|
*
大衞湖
|
| |
導演
|
| |
2021年8月3日
|
|
|
*
伊麗莎白·帕利亞裏尼
|
| |
導演
|
| |
2021年8月3日
|
|
|
*
米切爾·M·羅森伯格
|
| |
導演
|
| |
2021年8月3日
|
|
|
*
黛安·魯賓
|
| |
導演
|
| |
2021年8月3日
|
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
*
雅各布·索南希爾
|
| |
導演
|
| |
2021年8月3日
|
|
|
*發件人:
/s/Scott F.Kavanaugh
斯科特·F·卡瓦諾
事實律師 |
| | | | |