Attached files

file filename
EX-32 - EXHIBIT 32 - PATRIOT NATIONAL BANCORP INCex_198324.htm
EX-31.2 - EXHIBIT 31.2 - PATRIOT NATIONAL BANCORP INCex_198325.htm
EX-31.1 - EXHIBIT 31.1 - PATRIOT NATIONAL BANCORP INCex_198323.htm
 
 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2020

 

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ______ to ______

 

Commission file number 000-29599

 

 PATRIOT NATIONAL BANCORP, INC.

 

(Exact name of registrant as specified in its charter)

 

Connecticut

06-1559137 

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

 

 

900 Bedford Street, Stamford, Connecticut

06901

(Address of principal executive offices)

(Zip Code)

 

(203) 324-7500

(Registrant’s telephone number, including area code)

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes   ☒    No ☐

 

Indicate by check mark whether the registrant has submitted electronically, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes ☒    No   ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act

 

Large accelerated filer

 

  

Accelerated filer

 

Non-accelerated filer

 

☐  

  

Smaller reporting company

 

Emerging growth company

 

 

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes   ☐    No ☒

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

 PROCEEDINGS DURING THE PRECEDING FIVE YEARS: 

 

Indicate by check mark whether the registrant has filed all documents and reports to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.    Yes   ☐    No   ☐ 

 

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock

 

PNBK

 

NASDAQ Global Market

 

APPLICABLE ONLY TO CORPORATE ISSUERS:

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

As of August 10, 2020, there were 3,935,841 shares of the registrant’s common stock outstanding.

 

1

 

 

Table of Contents

 

Table of Contents

2

PART I- FINANCIAL INFORMATION

3

 

Item 1: Consolidated Financial Statements

3
 

Consolidated Balance Sheets (Unaudited)

3

 

Consolidated Statements of Operations (Unaudited)

4

 

Consolidated Statements of Comprehensive (Loss) Income (Unaudited)

5

 

Consolidated Statements of Shareholder's Equity (Unaudited)

6

 

Consolidated Statements of Cash Flows (Unaudited)

8

 

Notes to Consolidated Financial Statements (Unaudited)

10

 

Item 2: Management's Discussion and Analysis of Financial Condition and Results of Operations

41

 

Item 3: Quantitative and Qualitative Disclosures about Market Risk

57
 

Item 4: Disclosure Controls and Procedures

59

PART II - OTHER INFORMATION 60

 

Item 1:

Legal Proceedings

60

 

Item 5:

Other Information

60
 

Item 6:

Exhibits

61

 

SIGNATURES

62

 

2

 

PART I- FINANCIAL INFORMATION

Item 1: Consolidated Financial Statements

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

(In thousands, except share data)

 

June 30,
2020

   

December 31,
2019

 
                 

Assets

               

Cash and due from banks:

               

Noninterest bearing deposits and cash

  $ 1,616     $ 2,693  

Interest bearing deposits

    64,280       36,711  

Total cash and cash equivalents

    65,896       39,404  

Investment securities:

               

Available-for-sale securities, at fair value

    46,624       48,317  

Other investments, at cost

    4,450       4,450  

Total investment securities

    51,074       52,767  
                 

Federal Reserve Bank stock, at cost

    2,897       2,897  

Federal Home Loan Bank stock, at cost

    4,503       4,477  

Loans receivable (net of allowance for loan losses: 2020: $11,148 and 2019: $10,115)

    781,352       802,049  

SBA loans held for sale

    7,579       15,282  

Accrued interest and dividends receivable

    5,624       3,603  

Premises and equipment, net

    33,962       34,568  

Other real estate owned

    2,400       2,400  

Deferred tax asset, net

    12,180       11,133  

Goodwill

    1,107       1,107  

Core deposit intangible, net

    586       623  

Other assets

    10,384       9,526  

Total assets

  $ 979,544     $ 979,836  
                 

Liabilities

               

Deposits:

               

Noninterest bearing deposits

  $ 97,360     $ 88,135  

Interest bearing deposits

    685,728       681,400  

Total deposits

    783,088       769,535  
                 

Federal Home Loan Bank and correspondent bank borrowings

    90,000       100,000  

Senior notes, net

    11,890       11,853  

Subordinated debt, net

    9,767       9,752  

Junior subordinated debt owed to unconsolidated trust, net

    8,106       8,102  

Note payable

    1,094       1,193  

Advances from borrowers for taxes and insurance

    3,773       3,681  

Accrued expenses and other liabilities

    7,654       8,726  

Total liabilities

    915,372       912,842  
                 

Commitments and Contingencies

               
                 

Shareholders' equity

               

Preferred stock, no par value; 1,000,000 shares authorized, no shares issued and outstanding

    -       -  

Common stock, $.01 par value, 100,000,000 shares authorized; As of June 30, 2020: 4,009,582 shares issued; 3,935,841 shares outstanding As of December 31, 2019: 4,004,410 shares issued; 3,930,669 shares outstanding

    106,251       106,170  

Accumulated deficit

    (41,123 )     (38,773 )

Accumulated other comprehensive loss

    (956 )     (403 )

Total shareholders' equity

    64,172       66,994  

Total liabilities and shareholders' equity

  $ 979,544     $ 979,836  

 

See Accompanying Notes to Consolidated Financial Statements.

 

3

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 

(In thousands, except per share amounts)

 

2020

   

2019

   

2020

   

2019

 
                                 

Interest and Dividend Income

                               

Interest and fees on loans

  $ 9,111     $ 10,345     $ 19,144     $ 20,100  

Interest on investment securities

    378       398       794       777  

Dividends on investment securities

    90       114       228       232  

Other interest income

    24       237       159       570  

Total interest and dividend income

    9,603       11,094       20,325       21,679  
                                 

Interest Expense

                               

Interest on deposits

    2,792       3,533       5,992       6,797  

Interest on Federal Home Loan Bank borrowings

    638       426       1,335       865  

Interest on senior debt

    228       228       457       457  

Interest on subordinated debt

    253       279       521       568  

Interest on note payable and other

    5       8       10       14  

Total interest expense

    3,916       4,474       8,315       8,701  
                                 

Net interest income

    5,687       6,620       12,010       12,978  
                                 

Provision for Loan Losses

    910       2,937       1,714       3,102  
                                 

Net interest income after provision for loan losses

    4,777       3,683       10,296       9,876  
                                 

Non-interest Income

                               

Loan application, inspection and processing fees

    40       28       93       42  

Deposit fees and service charges

    66       116       180       243  

Gains on sales of loans

    72       296       84       676  

Rental income

    131       192       262       322  

Other income

    80       126       191       221  

Total non-interest income

    389       758       810       1,504  
                                 

Non-interest Expense

                               

Salaries and benefits

    3,645       3,608       7,506       6,792  

Occupancy and equipment expense

    921       744       1,870       1,661  

Data processing expense

    371       361       761       731  

Professional and other outside services

    726       803       1,510       1,512  

Project expenses, net

    54       (15 )     148       65  

Advertising and promotional expense

    123       77       270       192  

Loan administration and processing expense

    36       43       60       57  

Regulatory assessments

    364       395       804       710  

Insurance expense, net

    78       54       148       95  

Communications, stationary and supplies

    133       131       253       265  

Other operating expense

    439       527       931       1,096  

Total non-interest expense

    6,890       6,728       14,261       13,176  
                                 

Loss before income taxes

    (1,724 )     (2,287 )     (3,155 )     (1,796 )
                                 

Benefit for Income Taxes

    (446 )     (632 )     (805 )     (464 )
                                 

Net loss

  $ (1,278 )   $ (1,655 )   $ (2,350 )   $ (1,332 )
                                 

Basic loss per share

  $ (0.32 )   $ (0.42 )   $ (0.60 )   $ (0.34 )

Diluted loss per share

  $ (0.32 )   $ (0.42 )   $ (0.60 )   $ (0.34 )

 

See Accompanying Notes to Consolidated Financial Statements.

 

4

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME (Unaudited)

 

(In thousands)

 

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2020

   

2019

   

2020

   

2019

 
                                 

Net loss

  $ (1,278 )   $ (1,655 )   $ (2,350 )   $ (1,332 )
                                 

Other comprehensive income (loss)

                               

Unrealized holding gain (loss) on securities

    1,062       362       (746 )     347  

Income tax effect

    (273 )     (83 )     193       (80 )

Total other comprehensive income (loss)

    789       279       (553 )     267  

Comprehensive loss

  $ (489 )   $ (1,376 )   $ (2,903 )   $ (1,065 )

 

See Accompanying Notes to Consolidated Financial Statements.

 

5

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Unaudited)

 

    Three Months Ended June 30, 2020  

(In thousands, except shares)

 

Number of

Shares

   

Common
Stock

   

Accumulated
Deficit

   

Accumulated Other
Comprehensive
(Loss) Income

   

Total

 
                                         

Balance at March 31, 2020

    3,932,841     $ 106,213     $ (39,845 )   $ (1,745 )   $ 64,623  

Comprehensive loss:

                                       

Net loss

    -       -       (1,278 )     -       (1,278 )

Unrealized holding gain on available-for-sale securities, net of tax

    -       -       -       789       789  

Total comprehensive loss

    -       -       (1,278 )     789       (489 )

Share-based compensation expense

    -       38       -       -       38  

Vesting of restricted stock

    3,000       -       -       -       -  

Balance at June 30, 2020

    3,935,841     $ 106,251     $ (41,123 )   $ (956 )   $ 64,172  

 

 

    Six Months Ended June 30, 2020  

(In thousands, except shares)

 

Number of

Shares

   

Common
Stock

   

Accumulated
Deficit

   

Accumulated Other
Comprehensive
(Loss) Income

   

Total

 
                                         

Balance at December 31, 2019

    3,930,669     $ 106,170     $ (38,773 )   $ (403 )   $ 66,994  

Comprehensive loss:

                                       

Net loss

    -       -       (2,350 )     -       (2,350 )

Unrealized holding loss on available-for-sale securities, net of tax

    -       -       -       (553 )     (553 )

Total comprehensive loss

    -       -       (2,350 )     (553 )     (2,903 )

Share-based compensation expense

    -       81       -       -       81  

Vesting of restricted stock

    5,172       -       -       -       -  

Balance at June 30, 2020

    3,935,841     $ 106,251     $ (41,123 )   $ (956 )   $ 64,172  

 

6

 

    Three Months Ended June 30, 2019  

(In thousands, except shares)

 

Number of

Shares

   

Common
Stock

   

Accumulated
Deficit

   

Accumulated Other
Comprehensive
(Loss) Income

   

Total

 
                                         

Balance at March 31, 2019

    3,919,610     $ 106,004     $ (35,517 )   $ (838 )   $ 69,649  

Comprehensive (loss) income:

                                       

Net loss

    -       -       (1,655 )     -       (1,655 )

Unrealized holding gain on available-for-sale securities, net of tax

    -       -       -       279       279  

Total comprehensive loss

    -       -       (1,655 )     279       (1,376 )

Common stock dividends

    -       -       (38 )     -       (38 )

Share-based compensation expense

    -       55       -       -       55  

Vesting of restricted stock

    3,000       -       -       -       -  

Balance at June 30, 2019

    3,922,610     $ 106,059     $ (37,210 )   $ (559 )   $ 68,290  

 

 

   

Six Months Ended June 30, 2019

 

(In thousands, except shares)

 

Number of

Shares

   

Common
Stock

   

Accumulated
Deficit

   

Accumulated Other
Comprehensive
(Loss) Income

   

Total

 
                                         

Balance at December 31, 2018

    3,910,674     $ 105,956     $ (35,790 )   $ (826 )   $ 69,340  

Comprehensive (loss) income:

                                       

Net loss

    -       -       (1,332 )     -       (1,332 )

Unrealized holding gain on available-for-sale securities, net of tax

    -       -       -       267       267  

Total comprehensive loss

    -       -       (1,332 )     267       (1,065 )

Common stock dividends

    -       -       (77 )     -       (77 )

Share-based compensation expense

    -       103       -       -       103  

Cumulative effect of adopting ASU 2016-02

    -       -       (11 )     -       (11 )

Vesting of restricted stock

    11,936       -       -       -       -  

Balance at June 30, 2019

    3,922,610     $ 106,059     $ (37,210 )   $ (559 )   $ 68,290  

 

See Accompanying Notes to Consolidated Financial Statements.

  

7

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

 

(In thousands)

 

Six Months Ended June 30,

 
   

2020

   

2019

 

Cash Flows from Operating Activities:

               

Net loss

  $ (2,350 )   $ (1,332 )

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

               

Amortization (accretion) of investment premiums, net

    85       (22 )

Amortization and accretion of purchase loan premiums and discounts

    399       463  

Amortization of debt issuance costs

    56       56  

Amortization of core deposit intangible

    37       37  

Amortization of servicing assets of sold SBA loans

    9       6  

Provision for loan losses

    1,714       3,102  

Depreciation and amortization

    778       790  

Share-based compensation

    81       103  

Increase in deferred income taxes

    (854 )     (361 )

Originations of SBA loans held for sale

    (2,041 )     (13,077 )

Proceeds from sale of SBA loans held for sale

    1,827       9,470  

Gains on sale of SBA loans held for sale, net

    (84 )     (676 )

Net loss on sale of other real estate owned

    -       14  

Changes in assets and liabilities:

               

(Increase) decrease in accrued interest and dividends receivable

    (2,021 )     88  

Increase in other assets

    (342 )     (1,379 )

Decrease in accrued expenses and other liabilities

    (1,618 )     (275 )

Net cash used in operating activities

    (4,324 )     (2,993 )
                 

Cash Flows from Investing Activities:

               

Principal repayments on available-for-sale securities

    3,521       1,422  

Purchases of available-for-sale securities

    (2,659 )     (5,396 )

Purchases of Federal Reserve Bank stock

    -       (56 )

(Purchases) redemptions of Federal Home Loan Bank stock

    (26 )     415  

Decrease (increase) in originated loans receivable, net

    55,573       (8,029 )

Purchases of loans receivable

    (29,017 )     (26,088 )

Purchases of premises and equipment

    (122 )     (417 )

Proceeds from sale of other real estate owned

    -       897  

Refund of escrow deposit related to acquisition activity

    -       500  

Net cash provided by (used in) investing activities

    27,270       (36,752 )
                 

Cash Flows from Financing Activities:

               

Increase in deposits, net

    13,553       24,285  

Repayments of FHLB borrowings

    (10,000 )     -  

Principal repayments of note payable

    (99 )     (97 )

Decrease in advances from borrowers for taxes and insurance

    92       313  

Dividends paid on common stock

    -       (77 )

Net cash provided by financing activities

    3,546       24,424  
                 

Net increase (decrease) in cash and cash equivalents

    26,492       (15,321 )
                 

Cash and cash equivalents at beginning of period

    39,404       66,437  
                 

Cash and cash equivalents at end of period

  $ 65,896     $ 51,116  

 

8

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Continued)

 

(In thousands)

 

Six Months Ended June 30,

 
   

2020

   

2019

 

Supplemental Disclosures of Cash Flow Information:

               

Cash paid for interest

  $ 9,058     $ 8,761  

Cash (refund) paid for income taxes, net

  $ (196 )   $ 22  
                 

Non-cash transactions:

               

Purchase of premises and equipment

  $ 50     $ 187  

Increase in accrued expense and other liabilities

  $ (50 )   $ (187 )
                 

Increase in interest rate swaps assets

  $ 665     $ -  

Increase in interest rate swaps liabilities

  $ (665 )   $ -  
                 

Transfers of SBA loans held for sale to loans receivable

  $ 8,001     $ -  
                 

Operating lease right-of-use assets

  $ 57     $ 3,342  

Operating lease liabilities

  $ (57 )   $ (3,424 )
                 

Accrued liability for OREO sale

  $ -     $ 80  
                 

Capitalized servicing assets

  $ 29     $ 125  
                 

Business Combination Non-Cash Disclosures:

               

Contingent liability assumed in business combination

  $ -     $ 621  

 

See Accompanying Notes to Consolidated Financial Statements.

 

9

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

 

Note 1.     Basis of Financial Statement Presentation

 

The accompanying unaudited condensed consolidated financial statements of Patriot National Bancorp, Inc. (the “Company”) and its wholly-owned subsidiaries Patriot Bank, N.A. (the “Bank”) , Patriot National Statutory Trust I and PinPat Acquisition Corporation (collectively, “Patriot”), have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) have been omitted. The accompanying unaudited interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included on the Annual Report on Form 10-K for the year ended December 31, 2019.

 

The consolidated balance sheet at December 31, 2019 presented herein has been derived from the audited consolidated financial statements of the Company at that date, but does not include all of the information and footnotes required by US GAAP for complete financial statements.

 

The preparation of consolidated financial statements in accordance with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and to disclose contingent assets and liabilities. Actual results could differ from those estimates. Management has identified accounting for the allowance for loan and lease losses, the analysis and valuation of its investment securities, the valuation of deferred tax assets, the impairment of goodwill, the valuation of derivatives, and the valuation of servicing assets as certain of the Company’s more significant accounting policies and estimates, in that they are critical to the presentation of the Company’s consolidated financial condition and results of operations. As they concern matters that are inherently uncertain, these estimates require management to make subjective and complex judgments in the preparation of the Company’s consolidated financial statements.

 

Reclassifications:

 

Certain amounts appearing in the financial statements and notes thereto for prior periods have been reclassified to conform with the current presentation. The reclassifications had no effect on net income or stockholders’ equity as previously reported.

 

The information furnished reflects, in the opinion of management, all normal recurring adjustments necessary for a fair presentation of the results for the interim periods presented. The results of operations for the three and six months ended June 30, 2020 are not necessarily indicative of the results of operations that may be expected for the remainder of 2020.

 

COVID-19 Impact

 

In March 2020, the World Health Organization declared novel coronavirus disease 2019 ("COVID-19") as a global pandemic. The COVID-19 pandemic has negatively impacted the global and U.S. economies. Many businesses in the U.S., including those in the markets we serve, were required to close, causing a significant increase in unemployment and loss of revenue for businesses that were required to close.

 

The consolidated financial statements reflect estimates and assumptions that affect the reported amounts of assets and liabilities, including the amount of the allowance for loan losses. The assumptions and estimates used in the financial statements were impacted by the COVID-19 pandemic. The COVID-19 pandemic did have an adverse impact on our earnings and resulted in an increase to the provision for loan losses when compared to the same period in 2019.

 

We are unable to estimate the full impact of COVID-19 on our business and operations at this time. The extent of such impact will depend on future developments, which are highly uncertain, including when COVID-19 can be controlled and abated and when and how the economy may be reopened. The pandemic could cause us to experience higher credit losses in our loan portfolio, impairment of our goodwill, reduced demand for our products and services, or other negative impacts on our financial position, results of operations, and prospects.

 

On March 27, 2020, the President of the United States signed into law the Coronavirus Aid, Relief and Economic Security (“CARES”) Act in response to the coronavirus pandemic. This legislation aims at providing relief for individuals and businesses that have been negatively impacted by the coronavirus pandemic.

 

10

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

The CARES Act includes a provision for the Company to opt out of applying the “troubled-debt restructuring” (“TDR”) accounting guidance in ASC 310-40 for certain loan modifications. Loan modifications made between March 1, 2020 and the earlier of i) December 30, 2020 or ii) 60 days after the President declares a termination of the COVID-19 national emergency are eligible for this relief if the related loans were not more than 30 days past due as of December 31, 2019. The Company has assessed which loans qualify for this treatment. The CARES Act also permits the Bank to continue to accrue interest on loans that have received deferral treatment as a result of the pandemic. In addition, on April 7, 2020, a group of banking regulatory agencies issued a revised interagency statement that offers practical expedients for evaluating whether COVID-19 loan modifications are TDRs.

 

 

Note 2.      Accounting Policies

 

Please refer to the summary of Significant Accounting Policies included in the Company’s 2019 Annual Report on Form 10-K for a list of all policies in effect as of December 31, 2019. The below summary is intended to provide updates or new policies required as a result of a new accounting standard or a change to the Company’s operations or assets that require a new or amended policy.

 

Recently Adopted and Issued Accounting Standards

 

Accounting Standards Adopted During 2020

 

Effective January 1, 2020, the following new Accounting Standards Updates (ASU) were adopted by the Company:

 

ASU 2018-13

 

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820) - Changes to the Disclosure Requirements for Fair Value Measurement, to modify the disclosure requirements on fair value measurements. This ASU removes requirements to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements. ASU 2018-13 clarifies that disclosure regarding measurement uncertainty is intended to communicate information about the uncertainty in measurement as of the reporting date. ASU 2018-13 adds certain disclosure requirements, including disclosure of changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. The amendments in this update are effective for annual periods and interim periods within those annual periods beginning after December 15, 2019. The amendments related to changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements and the narrative description of measurement uncertainty should be applied prospectively, while all other amendments should be applied retrospectively for all periods presented upon their effective date. The adoption of ASU 2018-13 did not have any impact on our consolidated financial statements.

 

ASU 2018-15

 

In August 2018, the FASB issued ASU No. 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40) - Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract. ASU 2018-15 clarifies certain aspects of ASU 2015-05, “Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement,” which was issued in April 2015. Specifically, ASU 2018-15 aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). For public business entities, the ASU was effective for interim and annual reporting periods beginning after December 15, 2019, with early adoption permitted.

 

The amendments in this update align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal use software license). The accounting for the service element of a hosting arrangement that is a service contract is not affected by the amendments in this update.

 

11

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

The amendments in this ASU also require the entity (customer) to expense the capitalized implementation costs of a hosting arrangement that is a service contract over the term of the hosting arrangement. The term of the hosting arrangement includes the non-cancellable period of the arrangement plus periods covered by (1) an option to extend the arrangement if the customer is reasonably certain to exercise that option, (2) an option to terminate the arrangement if the customer is reasonably certain not to exercise the termination option, and (3) an option to extend (or not to terminate) the arrangement in which exercise of the option is in the control of the vendor. The entity also is required to apply the existing impairment guidance in Subtopic 350-40 to the capitalized implementation costs as if the costs were long-lived assets.

 

The amendments in this ASU also require the entity to present the expense related to the capitalized implementation costs in the same line item in the statement of income as the fees associated with the hosting element (service) of the arrangement and classify payments for capitalized implementation costs in the statement of cash flows in the same manner as payments made for fees associated with the hosting element. The entity is also required to present the capitalized implementation costs in the consolidated balance sheets in the same line item that a repayment for the fees of the associated hosting arrangement would be presented.

 

The adoption of ASU 2018-15 did not have a significant impact on our consolidated financial statements.

 

Accounting Standards Issued But Not Yet Adopted

 

ASU 2016-13 

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses: Measurement of Credit Losses on Financial Instruments. The ASU changes the methodology for measuring credit losses on financial instruments measured at amortized cost to a current expected loss (“CECL”) model. Under the CECL model, entities will estimate credit losses over the entire contractual term of a financial instrument from the date of initial recognition of the instrument. The ASU also changes the existing impairment model for available-for-sale debt securities. In cases where there is neither the intent nor a more-likely-than-not requirement to sell the debt security, an entity will record credit losses as an allowance rather than a direct write-down of the amortized cost basis. Additionally, ASU 2016-13 notes that credit losses related to available-for-sale debt securities and purchased credit impaired loans should be recorded through an allowance for credit losses. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted for fiscal years beginning after December 15, 2018. In November 2019, the FASB issued ASU 2019-10, which amends the effective date of ASC 326 for smaller reporting companies, as defined by the SEC, and other non-SEC reporting entities, and delays the effective date to fiscal years beginning after December 31, 2022, including interim periods within those fiscal periods. As the Company is a small reporting company, the delay will be applicable to the Company. Management is currently evaluating the impact that the standard will have on its consolidated financial statements.

 

ASU 2019-12

 

ASU 2019-12, “Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes.” The guidance issued in this update simplifies the accounting for income taxes by eliminating certain exceptions to the guidance in ASC 740 related to the approach for intra-period tax allocation, the methodology for calculating income taxes in an interim period and the recognition for deferred tax liabilities for outside basis differences. ASU 2019-12 also simplifies aspects of the accounting for franchise taxes and enacted changes in tax laws or rates and clarifies the accounting for transactions that result in a step-up in the tax basis of goodwill. The ASU will be effective for the Company on January 1, 2021, with early adoption permitted, and is not expected to have a significant impact on our consolidated financial statements.

 

ASU Update 2020-02

 

In January 2020, the FASB issued ASU No. 2020-02, “Financial Instruments - Credit Losses (Topic 326) and Leases (Topic 842): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 119 and Update to SEC Section on Effective Date Related to Accounting Standards Update No. 2016-02, Leases (Topic 842).” This ASU adds and amends SEC paragraphs in the Accounting Standards Codification to reflect the issuance of SEC Staff Accounting Bulletin No. 119, related to the new credit losses standard, and comments by the SEC staff related to the revised effective date of the new leases standard. This ASU is effective upon issuance. See the discussion regarding the adoption of ASU 2016-13 above.

 

12

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

ASU Update 2020-03 

 

In March 2020, the FASB issued ASU No. 2020-3, “Codification Improvements to Financial Instruments.” This ASU clarifies various financial instruments topics, including the CECL standard issued in 2016. Amendments related to ASU 2016-13 for entities that have not yet adopted that guidance are effective upon adoption of the amendments in ASU 2016-13. Early adoption is not permitted before an entity’s adoption of ASU 2016-13. Other amendments are effective upon issuance of this ASU. See the discussion regarding the adoption of ASU 2016-13 above.

 

 

Note 3.     Available-for-Sale Securities

 

The amortized cost, gross unrealized gains, gross unrealized losses and fair values of available-for-sale securities at June 30, 2020 and December 31, 2019 are as follows:

 

(In thousands)

 

Amortized
Cost

   

Gross
Unrealized
Gains

   

Gross
Unrealized
(Losses)

   

Fair
Value

 

June 30, 2020:

                               

U. S. Government agency mortgage-backed securities

  $ 15,267     $ 210     $ (6 )   $ 15,471  

Corporate bonds

    18,017       99       (1,301 )     16,815  

Subordinated notes

    9,029       103       (323 )     8,809  

SBA loan pools

    5,600       -       (71 )     5,529  
    $ 47,913     $ 412     $ (1,701 )   $ 46,624  
                                 

December 31, 2019:

                               

U. S. Government agency mortgage-backed securities

  $ 16,663     $ 90     $ (68 )   $ 16,685  

Corporate bonds

    18,018       133       (838 )     17,313  

Subordinated notes

    9,022       182       -       9,204  

U.S. Treasury notes

    5,157       -       (42 )     5,115  
    $ 48,860     $ 405     $ (948 )   $ 48,317  

 

The following table presents the available-for-sale securities’ gross unrealized losses and fair value, aggregated by the length of time the individual securities have been in a continuous loss position as of June 30, 2020 and December 31, 2019:

 

(In thousands)

 

Less than 12 Months

   

12 Months or More

   

Total

 
   

Fair
Value

   

Unrealized
(Loss)

   

Fair
Value

   

Unrealized
(Loss)

   

Fair
Value

   

Unrealized
(Loss)

 

June 30, 2020:

                                               

U. S. Government agency mortgage-backed securities

  $ 1,169     $ (4 )   $ 1,544     $ (2 )   $ 2,713     $ (6 )

Corporate bonds

    -       -       12,699       (1,301 )     12,699       (1,301 )

Subordinated notes

    6,206       (323 )     -       -       6,206       (323 )

SBA loan pools

    5,529       (71 )     -       -       5,529       (71 )
    $ 12,904     $ (398 )   $ 14,243     $ (1,303 )   $ 27,147     $ (1,701 )
                                                 

December 31, 2019:

                                               

U. S. Government agency mortgage-backed securities

  $ 2,609     $ (20 )   $ 3,919     $ (48 )   $ 6,528     $ (68 )

Corporate bonds

    -       -       13,162       (838 )     13,162       (838 )

SBA loan pools

    5,115       (42 )     -       -       5,115       (42 )
    $ 7,724     $ (62 )   $ 17,081     $ (886 )   $ 24,805     $ (948 )

 

At June 30, 2020 and December 31, 2019, 18 of 30 and 15 of 27 available-for-sale securities had unrealized losses with an aggregate decline of 5.9% and 3.7% from the amortized cost of those securities, respectively.

 

13

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

Based on its quarterly reviews, management believes that none of the losses on available-for-sale securities noted above constitute other-than-temporary impairment (“OTTI”). The noted losses are considered temporary due to market fluctuations in available interest rates on U.S. Government agency debt, mortgage-backed securities issued by U.S. Government agencies, subordinated notes, and corporate debt. Management considers the issuers of the securities to be financially sound, the corporate bonds are investment grade, and the collectability of all contractual principal and interest payments is reasonably expected. SBA government guaranteed loan pools securities were purchased at a premium and the impairment was attributable primarily to increased prepayment speeds. The timely payment of principal and interest on these securities is guaranteed by the U.S. Government agency. The contractual terms of the subordinated notes do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Since Patriot is not more-likely-than-not to be required to sell the investments before recovery of the amortized cost basis and does not intend to sell the securities at a loss, none of the available-for-sale securities noted are considered to be OTTI as of June 30, 2020.

 

As of June 30, 2020 and December 31, 2019, available-for-sale securities of $4.2 million and $4.8 million were pledged primarily to secure municipal deposits, respectively. The securities were pledged to the Federal Reserve Bank (“FRB”).

 

The following summarizes, by class and contractual maturity, the amortized cost and estimated fair value of available-for-sale debt securities held as of June 30, 2020 and December 31, 2019. The mortgages underlying the mortgage-backed securities are not due at a single maturity date. Additionally, these mortgages often are and generally may be pre-paid without penalty, creating a degree of uncertainty that such investments can be held until maturity. For convenience, mortgage-backed securities have been included in the summary as a separate line item.

 

(In thousands)

 

Amortized Cost

   

Fair Value

 
   

Due
Within
5 years

   

Due After
5 years
through
10 years

   

Due
After
10 years

   

Total

   

Due
Within
5 years

   

Due After
5 years
through
10 years

   

Due
After
10 years

   

Total

 

June 30, 2020:

                                                               

Corporate bonds

  $ 4,017     $ 14,000     $ -     $ 18,017     $ 4,116     $ 12,699     $ -     $ 16,815  

Subordinated notes

    -       9,029       -       9,029       -       8,809       -       8,809  

SBA loan pools

    -       4,612       988       5,600       -       4,553       976       5,529  

Available-for-sale securities with stated maturity dates

    4,017       27,641       988       32,646       4,116       26,061       976       31,153  

U. S. Government agency mortgage-backed securities

    3,430       1,789       10,048       15,267       3,454       1,822       10,195       15,471  
    $ 7,447     $ 29,430     $ 11,036     $ 47,913     $ 7,570     $ 27,883     $ 11,171     $ 46,624  
                                                                 

December 31, 2019:

                                                               

Corporate bonds

  $ 4,018     $ 14,000     $ -     $ 18,018     $ 4,151     $ 13,162     $ -     $ 17,313  

Subordinated notes

    -       9,022       -       9,022       -       9,204       -       9,204  

SBA loan pools

    -       5,157       -       5,157       -       5,115       -       5,115  

Available-for-sale securities with stated maturity dates

    4,018       28,179       -       32,197       4,151       27,481       -       31,632  

U. S. Government agency mortgage-backed securities

    3,805       2,047       10,811       16,663       3,810       2,016       10,859       16,685  
    $ 7,823     $ 30,226     $ 10,811     $ 48,860     $ 7,961     $ 29,497     $ 10,859     $ 48,317  

 

During the six months ended June 30, 2020, the Bank purchased $1.7 million U.S. Government agency mortgage-backed securities and $988,000 SBA loan pools securities. During the six months ended June 30, 2019, the Bank purchased $2.4 million subordinated notes and $3.0 million corporate bonds. There was no sale of available-for-sale securities in the six months ended June 30, 2020 and 2019.

 

14

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

 

Note 4.     Loans Receivable and Allowance for Loan and Lease Losses

 

As of June 30, 2020 and December 31, 2019, loans receivable, net, consisted of the following:

 

   

June 30,

   

December 31,

 

(In thousands)

 

2020

   

2019

 

Loan portfolio segment:

               

Commercial Real Estate

  $ 302,150     $ 314,414  

Residential Real Estate

    168,482       175,489  

Commercial and Industrial

    163,603       173,875  

Consumer and Other

    88,325       85,934  

Construction

    56,928       48,388  

Construction to Permanent - CRE

    13,012       14,064  

Loans receivable, gross

    792,500       812,164  

Allowance for loan and lease losses

    (11,148 )     (10,115 )

Loans receivable, net

  $ 781,352     $ 802,049  

 

Patriot's lending activities are conducted principally in Fairfield and New Haven Counties in Connecticut and Westchester County in New York, and the five Boroughs of New York City. Patriot originates commercial real estate loans, commercial business loans, a variety of consumer loans, and construction loans, and has purchased residential loans since 2016. All commercial and residential real estate loans are collateralized primarily by first or second mortgages on real estate. The ability and willingness of borrowers to satisfy their loan obligations is dependent to some degree on the status of the regional economy as well as upon the regional real estate market. Accordingly, the ultimate collectability of a substantial portion of the loan portfolio and the recovery of a substantial portion of any resulting real estate acquired is susceptible to changes in market conditions.

 

Patriot has established credit policies applicable to each type of lending activity in which it engages and evaluates the creditworthiness of each borrower. Unless extenuating circumstances exist, Patriot limits the extension of credit on commercial real estate loans to 75% of the market value of the underlying collateral. Patriot’s loan origination policy for multi-family residential real estate is limited to 80% of the market value of the underlying collateral. In the case of construction loans, the maximum loan-to-value is 75% of the “as completed” appraised value of the real estate project. Management monitors the appraised value of collateral on an on-going basis and additional collateral is requested when warranted. Real estate is the primary form of collateral, although other forms of collateral do exist and may include such assets as accounts receivable, inventory, marketable securities, time deposits, and other business assets.

 

In connection with the Prime Bank merger in May 2018, loans were acquired. A subset of these loans was determined to have evidence of credit deterioration at the acquisition date, which was accounted for in accordance with ASC 310-30. The purchased credit impaired (“PCI”) loans presently maintain a carrying value of zero as of June 30, 2020 and $176,000 as of December 31, 2019, respectively. The loans were evaluated for impairment through the periodic reforecasting of expected cash flows.

 

Income is recognized on PCI loans pursuant to ASC Topic 310-30. A portion of the fair value discount has been ascribed as an accretable yield that is accreted into interest income over the estimated remaining life of the loans. The remaining non-accretable difference represents cash flows not expected to be collected.

 

15

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

A summary of changes in the accretable discount for PCI loans for the three and six months ended June 30, 2020 and 2019 follows:

 

(In thousands)

 

Three Months Ended June 30,

   

Six Months Ended June 30,

 
   

2020

   

2019

   

2020

   

2019

 

Accretable discount, beginning of period

  $ -     $ (194 )   $ (47 )   $ (792 )

Accretion

    -       9       2       34  

Other changes, net

    -       (16 )     45       557  

Accretable discount, end of period

  $ -     $ (201 )   $ -     $ (201 )

 

The accretion of the accretable discount for PCI loans for the three and six months ended June 30, 2020 were $0 and $2,000, respectively. The accretion of the accretable discount for PCI loans for the three and six months ended June 30, 2019 was $9,000 and $34,000, respectively. The other changes represent primarily loans that were either fully paid-off or totally charged off.

 

Risk characteristics of the Company’s portfolio classes include the following:

 

Commercial Real Estate Loans

 

In underwriting commercial real estate loans, Patriot evaluates both the prospective borrower’s ability to make timely payments on the loan and the value of the property securing the loans. Repayment of such loans may be negatively impacted should the borrower default, the value of the property collateralizing the loan substantially decline, or there are declines in general economic conditions. Where the owner occupies the property, Patriot also evaluates the business’ ability to repay the loan on a timely basis and may require personal guarantees, lease assignments, and/or the guarantee of the operating company.

 

Residential Real Estate Loans

 

In 2013, Patriot discontinued offering primary mortgages on personal residences. Repayment of residential real estate loans may be negatively impacted should the borrower have financial difficulties, should there be a significant decline in the value of the property securing the loan, or should there be declines in general economic conditions.

 

During the three and six months ended June 30, 2020, Patriot purchased $6.0 million and $14.1 million of residential real estate loans, respectively. During the three and six months ended June 30, 2019, Patriot purchased $14.0 million and $18.8 million of residential real estate loans, respectively.

 

Commercial and Industrial Loans

 

Patriot’s commercial and industrial loan portfolio consists primarily of commercial business loans and lines of credit to businesses and professionals. These loans are generally for the financing of accounts receivable, purchases of inventory, purchases of new or used equipment, or for other short- or long-term working capital purposes. These loans are generally secured by business assets but are also occasionally offered on an unsecured basis. In granting these types of loans, Patriot considers the borrower’s cash flow as the primary source of repayment, supported by the value of collateral, if any, and personal guarantees, as applicable. Repayment of commercial and industrial loans may be negatively impacted by adverse changes in economic conditions, ineffective management, claims on the borrower’s assets by others that are superior to Patriot’s claims, a loss of demand for the borrower’s products or services, or the death or disability of the borrower or other key management personnel.

 

Patriot’s syndicated and leveraged loan portfolio, which totaled $69.2 million and $71.5 million at June 30, 2020 and December 31, 2019, respectively, are included in the commercial and industrial loan classification and are primarily comprised of loan transactions led by major financial institutions and regional banks, which are the Agent Bank or Lead Arranger, and are referred to as syndicated loans or "Shared National Credits (SNC)". SNC loans were determined to be complementary to the Bank’s existing commercial and industrial loan portfolio and product offerings and provide diversification from Patriot’s typical direct-to-business lines of credit and term facilities. The Bank will participate in senior secured financings for public and privately-owned companies for acquisitions, working capital, recapitalizations, and general corporate purposes. The Bank’s strategy is to participate in these types of loan transaction in accordance with its internal policies.

 

16

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

Consumer and Other Loans

 

Patriot offers individual consumers various forms of credit including installment loans, credit cards, overdraft protection, auto loans and reserve lines of credit. Repayments of such loans are generally dependent on the personal income of the borrower, which may be negatively impacted by adverse changes in economic conditions. The Company does not place a high emphasis on originating these types of loans.

 

The Company does not have any lending programs commonly referred to as subprime lending. Subprime lending generally targets borrowers with weakened credit histories that are typically characterized by payment delinquencies, previous charge-offs, judgments against the consumer, a history of bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burdened ratios.

 

Patriot purchased $0 and $14.9 million education loans during the three and six months ended June 30, 2020, respectively. During the three and six months ended June 30, 2019, Patriot purchased $7.3 million education loans.

 

Construction Loans

 

Construction loans are of a short-term nature, generally of eighteen months or less, that are secured by land and improvements intended for commercial, residential, or mixed-use development. Loan proceeds may be used for the acquisition of or improvements to the land under development and funds are generally disbursed as phases of construction are completed.

 

Included in this category are loans to construct single family homes where no contract of sale exists, based upon the experience and financial strength of the builder, the type and location of the property, and other factors. Construction loans tend to be personally guaranteed by the principal(s). Repayment of such loans may be negatively impacted by an inability to complete construction, a downturn in the market for new construction, by a significant increase in interest rates, or by decline in general economic conditions.

 

Construction to Permanent - Commercial Real Estate (“CRE”)

 

Loans in this category represent a one-time close of a construction facility with simultaneous conversion to an amortizing mortgage loan. Construction to Permanent loans combine a short term period similar to a  construction loan, generally with a variable rate, and a longer term CRE loan typically 20-25 years, resetting every five years to the Federal Home Loan Bank (“FHLB”) rate.

 

Close of the construction facility typically occurs when events dictate, such as receipt of a certificate of occupancy and property stabilization, which is defined as cash flow sufficient to support a pre-defined minimum debt coverage ratio and other conditions and covenants particular to the loan. Construction facilities are typically variable rate instruments that, upon conversion to an amortizing mortgage loan, reset to a fixed rate instrument that is the greater of the in-force variable rate plus a predetermined spread over a reference rate (e.g., prime) or a minimum interest rate.

 

SBA Loans

 

Patriot originates SBA 7(a) loans, on which the SBA has historically provided guarantees of 75% of the principal balance. The guaranteed portion of the Company’s SBA loans is generally sold in the secondary market with the unguaranteed portion held in the portfolio as a loan held for investment. SBA loans are for the purpose of providing working capital, financing the purchase of equipment, inventory or commercial real estate and for other business purposes. Loans are guaranteed by the businesses' major owners. SBA loans are made based primarily on the historical and projected cash flow of the business and secondarily on the underlying collateral provided. SBA loans held for investment are included in the commercial real estate loans and commercial and industrial loan classifications, which totaled $20.5 million and $9.6 million as of June 30, 2020 and December 31, 2019, respectively. During the first half of 2020, $8.0 million SBA loans previously classified as held for sale were transferred to held for investment.

 

17

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

Allowance for Loan and Lease Losses

 

The following tables summarize the activity in the allowance for loan and lease losses, allocated to segments of the loan portfolio, for the three and six months ended June 30, 2020 and 2019:

 

(In thousands)

 

Commercial
Real Estate

   

Residential
Real Estate

   

Commercial
and
Industrial

   

Consumer
and
Other

   

Construction

   

Construction
to
Permanent
- CRE

   

Unallocated

   

Total

 

Three months ended June 30, 2020

                                                               

Allowance for loan and lease losses:

                                                 

March 31, 2020

  $ 4,150     $ 1,120     $ 4,390     $ 534     $ 603     $ 119     $ -     $ 10,916  

Charge-offs

    -       (12 )     (679 )     -       -       -       -       (691 )

Recoveries

    -       -       11       2       -       -       -       13  

Provisions (credits)

    124       802       (196 )     (2 )     63       30       89       910  

June 30, 2020

  $ 4,274     $ 1,910     $ 3,526     $ 534     $ 666     $ 149     $ 89     $ 11,148  
                                                                 

Three months ended June 30, 2019

                                                               

Allowance for loan and lease losses:

                                                 

March 31, 2019

  $ 1,862     $ 1,389     $ 3,490     $ 592     $ 355     $ 123     $ 12     $ 7,823  

Charge-offs

    -       (12 )     (2,292 )     (3 )     -       -       -       (2,307 )

Recoveries

    2       -       -       3       -       -       -       5  

Provisions (credits)

    114       (441 )     3,010       72       112       (18 )     88       2,937  

June 30, 2019

  $ 1,978     $ 936     $ 4,208     $ 664     $ 467     $ 105     $ 100     $ 8,458  

 

 

(In thousands)

 

Commercial
Real Estate

   

Residential
Real Estate

   

Commercial
and
Industrial

   

Consumer
and
Other

   

Construction

   

Construction
to
Permanent
- CRE

   

Unallocated

   

Total

 

Six months ended June 30, 2020

                                                               

Allowance for loan and lease losses:

                                                 

December 31, 2019

  $ 3,789     $ 1,038     $ 4,340     $ 341     $ 477     $ 130     $ -     $ 10,115  

Charge-offs

    -       (13 )     (683 )     (39 )     -       -       -       (735 )

Recoveries

    -       -       51       3       -       -       -       54  

Provisions (credits)

    485       885       (182 )     229       189       19       89       1,714  

June 30, 2020

  $ 4,274     $ 1,910     $ 3,526     $ 534     $ 666     $ 149     $ 89     $ 11,148  
                                                                 

Six months ended June 30, 2019

                                                               

Allowance for loan and lease losses:

                                                 

December 31, 2018

  $ 1,866     $ 1,059     $ 3,558     $ 641     $ 350     $ 108     $ 27     $ 7,609  

Charge-offs

    -       (12 )     (2,292 )     (3 )     -       -       -       (2,307 )

Recoveries

    2       -       47       5       -       -       -       54  

Provisions (credits)

    110       (111 )     2,895       21       117       (3 )     73       3,102  

June 30, 2019

  $ 1,978     $ 936     $ 4,208     $ 664     $ 467     $ 105     $ 100     $ 8,458  

 

18

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
Notes to consolidated financial statements (Unaudited)

 

The following tables summarize, by loan portfolio segment, the amount of loans receivable evaluated individually and collectively for impairment as of June 30, 2020 and December 31, 2019:

 

(In thousands)

 

Commercial
Real Estate

   

Residential
Real Estate

   

Commercial
and
Industrial

   

Consumer
and
Other

   

Construction

   

Construction
to
Permanent
- CRE

   

Unallocated

   

Total

 

June 30, 2020

                                                               

Allowance for loan and lease losses:

                                                         

Individually evaluated for impairment

  $ 1,615     $ 4     $ -     $ 8     $ -     $ -     $ -     $ 1,627  

Collectively evaluated for impairment

    2,659       1,906       3,526       526       666       149       89       9,521  

Total allowance for loan and lease losses

  $ 4,274     $ 1,910     $ 3,526     $ 534     $ 666     $ 149     $ 89     $ 11,148  
                                                                 

Loans receivable, gross:

                                                               

Individually evaluated for impairment

  $ 16,093     $ 3,733     $ 1,724     $ 1,651     $ -     $ -     $ -     $ 23,201  

Collectively evaluated for impairment

    286,057       164,749       161,879       86,674       56,928       13,012       -       769,299  

Total loans receivable, gross

  $ 302,150     $ 168,482     $ 163,603     $ 88,325     $ 56,928     $ 13,012     $ -     $ 792,500  

 

 

(In thousands)

 

Commercial
Real Estate

   

Residential
Real Estate

   

Commercial
and
Industrial

   

Consumer
and
Other

   

Construction

   

Construction
to
Permanent
- CRE

   

Unallocated

   

Total

 

December 31, 2019

                                                               

Allowance for loan and lease losses:

                                                         

Individually evaluated for impairment

  $ 1,496     $ -     $ -     $ -     $ -     $ -     $ -     $ 1,496  

Collectively evaluated for impairment

    2,293       1,038       4,340       341       477       130       -       8,619  

Total allowance for loan losses

  $ 3,789     $ 1,038     $ 4,340     $ 341     $ 477     $ 130     $ -     $ 10,115  
                                                                 

Loans receivable, gross:

                                                               

Individually evaluated for impairment

  $ 13,034     $ 3,621     $ 2,057     $ 916     $ -     $ -     $ -     $ 19,628  

PCI loans individually evaluated for impairment

    -       -       176       -       -       -       -       176  

Collectively evaluated for impairment

    301,380       171,868       171,642       85,018       48,388       14,064       -       792,360  

Total loans receivable, gross

  $ 314,414     $ 175,489     $ 173,875     $