Notes to the Interim Consolidated Financial
Statements
(unaudited)
Note 1. Summary of Significant Accounting
Policies
Principles of Consolidation
The accompanying unaudited consolidated financial
statements of Eastern Virginia Bankshares, Inc. (the “Company”) and its subsidiaries, EVB Statutory Trust I (the “Trust”),
which is unconsolidated, and EVB (the “Bank”) and its subsidiaries, are in accordance with accounting principles generally
accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions
to Form 10-Q adopted by the Securities and Exchange Commission (“SEC”). Accordingly, these financial statements do
not include all of the information and footnotes required by U.S. GAAP for complete financial statements. Operating results for
the three months ended March 31, 2017 are not necessarily indicative of the results that may be expected for the year ending December
31, 2017. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial
statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 (the
“2016 Form 10-K”).
The accompanying unaudited consolidated financial
statements include the accounts of the Company, the Bank and its subsidiaries. All significant intercompany balances and transactions
have been eliminated in consolidation. In addition, the Company owns the Trust which is an unconsolidated subsidiary. The subordinated
debt owed to the Trust is reported as a liability of the Company.
Nature of Operations
Eastern Virginia Bankshares, Inc. is a bank
holding company that was organized and chartered under the laws of the Commonwealth of Virginia on September 5, 1997 and commenced
operations on December 29, 1997. The Company was headquartered in Tappahannock, Virginia until October 2016 at which time it was
relocated to Glen Allen, Virginia. The Company conducts its primary operations through its wholly-owned bank subsidiary, EVB, which
is headquartered in Tappahannock, Virginia. Two of EVB’s three predecessor banks, Bank of Northumberland, Inc. and Southside
Bank, were established in 1910. The third bank, Hanover Bank, was established as a de novo bank in 2000. In April 2006, these three
banks were merged and the surviving bank was re-branded as EVB. Additionally, the Company acquired Virginia Company Bank (“VCB”)
on November 14, 2014 and merged VCB with and into the Bank, with the Bank surviving, thus adding three additional branches to the
Bank located in Hampton, Newport News and Williamsburg, respectively. On December 13, 2016, the Company entered into an Agreement
and Plan of Merger to merge with and into Southern National Bancorp of Virginia, Inc. (“Southern National”), with Southern
National surviving (such transaction, the “Pending Merger”). The Pending Merger, which is expected to be completed
by the third quarter of 2017, is subject to the approval of the shareholders of both companies, as well as customary closing conditions.
The Bank provides a full range of banking
and related financial services to individuals and businesses through its network of retail branches. With twenty-four retail branches,
the Bank serves diverse markets that primarily are in the counties of Essex, Gloucester, Hanover, Henrico, King and Queen, King
William, Lancaster, Middlesex, New Kent, Northumberland, Southampton, Surry, Sussex and the cities of Colonial Heights, Hampton,
Newport News, Richmond and Williamsburg. The Bank also operates a loan production office in Chesterfield County, Virginia, that
the Bank opened during the second quarter of 2014. The Bank operates under a state bank charter and as such is subject to regulation
by the Virginia State Corporation Commission Bureau of Financial Institutions (the “Bureau”) and the Board of Governors
of the Federal Reserve System (the “Federal Reserve Board”).
The Bank owns EVB Financial Services, Inc.,
which in turn has a 100% ownership interest in EVB Investments, Inc. EVB Investments, Inc. offers a comprehensive range of investment
services through Infinex Investments, Inc. On May 15, 2014, the Bank acquired a 4.9% ownership interest in Southern Trust Mortgage,
LLC. Pursuant to an independent contractor agreement with Southern Trust Mortgage, LLC, the Company advises and consults with Southern
Trust Mortgage, LLC and facilitates the marketing and brand recognition of their mortgage business. In addition, the Company provides
Southern Trust Mortgage, LLC with offices at two retail branches in the Company’s market area and access to office equipment
at these locations during normal business hours. For its services, the Company receives fixed monthly compensation from Southern
Trust Mortgage, LLC in the amount of $2 thousand, which is adjustable on a quarterly basis.
On October 1, 2014, the Bank acquired a 6.0%
ownership interest in Bankers Title, LLC. Bankers Title, LLC is a multi-bank owned title agency providing a full range of title
insurance settlement and related financial services. The Bank has a 2.94% ownership interest in Bankers Insurance, LLC, which primarily
sells insurance products to customers of the Bank, and other financial institutions that have an equity interest in the agency.
The Bank also has a 100% ownership interest in Dunston Hall LLC and POS LLC which were formed to hold the title to real estate
acquired by the Bank upon foreclosure on property of real estate secured loans. The financial position and operating results of
all of these subsidiaries are not significant to the Company as a whole and are not considered principal activities of the Company
at this time. The Company’s common stock trades on the NASDAQ Global Select Market under the symbol “EVBS.”
Basis of Presentation
The preparation of financial statements in
conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that
are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses,
loans acquired in a business combination, impairment of loans, impairment of securities, the valuation of other real estate owned
(or “OREO”), the valuation of assets held for sale, the projected benefit obligation under the defined benefit pension
plan, the valuation of deferred income taxes and goodwill impairment. In the opinion of management, all adjustments, consisting
only of normal recurring adjustments, which are necessary for a fair presentation of the results of operations in these interim
financial statements, have been made. Certain prior year amounts have been reclassified to conform to the 2017 presentation. These
reclassifications have no effect on previously reported net income.
Recent Accounting Pronouncements
In January 2016, the Financial Accounting
Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-01,
“Financial Instruments
– Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities.”
The amendments
in ASU 2016-01, among other things: 1) require equity investments (except those accounted for under the equity method of accounting,
or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net
income; 2) require public business entities to use the exit price notion when measuring the fair value of financial instruments
for disclosure purposes; 3) require separate presentation of financial assets and financial liabilities by measurement category
and form of financial asset (i.e., securities or loans and receivables); and 4) eliminate the requirement for public business entities
to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial
instruments measured at amortized cost. The amendments in this ASU are effective for public companies for fiscal years beginning
after December 15, 2017, including interim periods within those fiscal years. The Company is currently assessing the impact that
ASU 2016-01 will have on its consolidated financial statements.
In February 2016, the FASB issued ASU No.
2016-02,
“Leases (Topic 842).”
Among other things, in the amendments in ASU 2016-02, lessees will be required
to recognize the following for all leases (with the exception of short-term leases) at the commencement date: 1) a lease liability,
which is a lessee‘s obligation to make lease payments arising from a lease, measured on a discounted basis; and 2) a right-of-use
asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease
term. Under the new guidance, lessor accounting is largely unchanged. Certain targeted improvements were made to align, where necessary,
lessor accounting with the lessee accounting model and Topic 606, Revenue from Contracts with Customers. The amendments in this
ASU are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early
adoption is permitted. Lessees (for capital and operating leases) and lessors (for sales-type, direct financing, and operating
leases) must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of
the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any
transition accounting for leases that expired before the earliest comparative period presented. Lessees and lessors may not apply
a full retrospective transition approach. The Company is currently assessing the impact that ASU 2016-02 will have on its consolidated
financial statements.
In June 2016, the FASB issued ASU No.
2016-13,
“Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.”
The amendments in this ASU, among other things, require the measurement of all expected credit losses for financial assets held
at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions
and other organizations will be required to use additional forward-looking information when determining their credit loss estimates.
Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change
to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on available-for-sale
debt securities and purchased financial assets with credit deterioration. The amendments in this ASU are effective for public companies
that file reports with the SEC for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019.
The Company is currently assessing the impact that ASU 2016-13 will have on its consolidated financial statements.
In August 2016, the FASB issued ASU No.
2016-15,
“Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments,”
to
address diversity in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. The
amendments are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within
those fiscal years. The amendments should be applied using a retrospective transition method to each period presented. If retrospective
application is impractical for some of the issues addressed by the update, the amendments for those issues would be applied prospectively
as of the earliest date practicable. Early adoption is permitted, including adoption in an interim period. The Company does not
expect the adoption of ASU 2016-15 to have a material impact on its consolidated financial statements.
In January 2017, the FASB issued ASU No.
2017-01,
“Business Combinations (Topic 805): Clarifying the Definition of a Business.”
The amendments in this
ASU clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions
should be accounted for as acquisitions (or disposals) of assets or businesses. Under the current implementation guidance in Topic
805, there are three elements of a business—inputs, processes, and outputs. While an integrated set of assets and activities
(collectively referred to as a “set”) that is a business usually has outputs, outputs are not required to be present.
In addition, all the inputs and processes that a seller uses in operating a set are not required if market participants can acquire
the set and continue to produce outputs. The amendments in this ASU provide a screen to determine when a set is not a business.
If the screen is not met, the amendments (1) require that to be considered a business, a set must include, at a minimum, an input
and a substantive process that together significantly contribute to the ability to create output and (2) remove the evaluation
of whether a market participant could replace missing elements. The ASU provides a framework to assist entities in evaluating whether
both an input and a substantive process are present. The amendments in this ASU are effective for annual periods beginning after
December 15, 2017, including interim periods within those annual periods. The amendments in this ASU should be applied prospectively
on or after the effective date. No disclosures are required at transition. The Company does not expect the adoption of ASU 2017-01
to have a material impact on its consolidated financial statements.
In January 2017, the FASB issued ASU No.
2017-04,
“Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.”
The amendments in this ASU simplify how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill
impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill
with the carrying amount of that goodwill. Instead, under the amendments in this ASU, an entity should perform its annual, or interim,
goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity still has the option
to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. Public
business entities that are SEC filers should adopt the amendments in this ASU for annual or interim goodwill impairment tests in
fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed
on testing dates after January 1, 2017. The Company does not expect the adoption of ASU 2017-04 to have a material impact on its
consolidated financial statements.
In March 2017, the FASB issued ASU No.
2017-07,
“Compensation — Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost
and Net Periodic Postretirement Benefit Cost.”
The amendments in this ASU require an employer that offers defined benefit
pension plans, other postretirement benefit plans, or other types of benefits accounted for under Topic 715 to report the service
cost component of net periodic benefit cost in the same line item(s) as other compensation costs arising from services rendered
during the period. The other components of net periodic benefit cost are required to be presented in the income statement separately
from the service cost component. If the other components of net periodic benefit cost are not presented on a separate line or lines,
the line item(s) used in the income statement must be disclosed. In addition, only the service cost component will be eligible
for capitalization as part of an asset, when applicable. The amendments are effective for annual periods beginning after December
15, 2017, including interim periods within those annual periods. Early adoption is permitted. The Company does not expect the adoption
of ASU 2017-07 to have a material impact on its consolidated financial statements.
In March 2017, the FASB issued ASU No.
2017
-
08,
“Receivables—Nonrefundable Fees and Other
Costs (Subtopic 310
-
20), Premium Amortization on Purchased Callable
Debt Securities.”
The amendments in this ASU shorten the amortization period for certain callable debt securities purchased
at a premium. Upon adoption of the standard, premiums on these qualifying callable debt securities will be amortized to the earliest
call date. Discounts on purchased debt securities will continue to be accreted to maturity. The amendments are effective for fiscal
years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption is permitted, including
adoption in an interim period. Upon transition, entities should apply the guidance on a modified retrospective basis, with a cumulative-effect
adjustment to retained earnings as of the beginning of the period of adoption and provide the disclosures required for a change
in accounting principle. The Company is currently assessing the impact that ASU 2017
-
08
will have on its consolidated financial statements.
Note 2. Investment Securities
The amortized cost and fair value, with gross
unrealized gains and losses, of investment securities at March 31, 2017 and December 31, 2016 were as follows:
(dollars in thousands)
|
|
March 31, 2017
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
Available for Sale:
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
SBA Pool securities
|
|
$
|
60,144
|
|
|
$
|
6
|
|
|
$
|
1,083
|
|
|
$
|
59,067
|
|
Agency residential mortgage-backed securities*
|
|
|
28,988
|
|
|
|
-
|
|
|
|
950
|
|
|
|
28,038
|
|
Agency commercial mortgage-backed securities
|
|
|
28,480
|
|
|
|
1
|
|
|
|
484
|
|
|
|
27,997
|
|
Agency CMO securities
|
|
|
59,162
|
|
|
|
39
|
|
|
|
1,054
|
|
|
|
58,147
|
|
Non agency CMO securities*
|
|
|
37
|
|
|
|
-
|
|
|
|
-
|
|
|
|
37
|
|
State and political subdivisions
|
|
|
56,208
|
|
|
|
153
|
|
|
|
1,067
|
|
|
|
55,294
|
|
Corporate securities
|
|
|
2,000
|
|
|
|
13
|
|
|
|
-
|
|
|
|
2,013
|
|
Total
|
|
$
|
235,019
|
|
|
$
|
212
|
|
|
$
|
4,638
|
|
|
$
|
230,593
|
|
*The combined unrealized gains on these
securities were less than $1.
(dollars in thousands)
|
|
December 31, 2016
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
Available for Sale:
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
SBA Pool securities
|
|
$
|
58,787
|
|
|
$
|
13
|
|
|
$
|
1,081
|
|
|
$
|
57,719
|
|
Agency residential mortgage-backed securities
|
|
|
26,710
|
|
|
|
9
|
|
|
|
890
|
|
|
|
25,829
|
|
Agency commercial mortgage-backed securities
|
|
|
28,522
|
|
|
|
-
|
|
|
|
670
|
|
|
|
27,852
|
|
Agency CMO securities
|
|
|
52,991
|
|
|
|
42
|
|
|
|
1,350
|
|
|
|
51,683
|
|
Non agency CMO securities*
|
|
|
43
|
|
|
|
-
|
|
|
|
-
|
|
|
|
43
|
|
State and political subdivisions
|
|
|
55,698
|
|
|
|
182
|
|
|
|
1,379
|
|
|
|
54,501
|
|
Corporate securities
|
|
|
2,000
|
|
|
|
5
|
|
|
|
-
|
|
|
|
2,005
|
|
Total
|
|
$
|
224,751
|
|
|
$
|
251
|
|
|
$
|
5,370
|
|
|
$
|
219,632
|
|
*The combined unrealized gains on these
securities were less than $1.
(dollars in thousands)
|
|
March 31, 2017
|
|
|
|
|
|
|
Net Unrealized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Recorded
|
|
|
Carrying
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
in AOCI*
|
|
|
Value
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
Held to Maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency CMO securities
|
|
$
|
9,139
|
|
|
$
|
31
|
|
|
$
|
9,108
|
|
|
$
|
170
|
|
|
$
|
7
|
|
|
$
|
9,271
|
|
State and political subdivisions
|
|
|
17,486
|
|
|
|
364
|
|
|
|
17,122
|
|
|
|
703
|
|
|
|
6
|
|
|
|
17,819
|
|
Total
|
|
$
|
26,625
|
|
|
$
|
395
|
|
|
$
|
26,230
|
|
|
$
|
873
|
|
|
$
|
13
|
|
|
$
|
27,090
|
|
*Represents the unamortized net unrealized
holding loss for securities transferred from available for sale to held to maturity, net of amortization or accretion.
(dollars in thousands)
|
|
December 31, 2016
|
|
|
|
|
|
|
Net Unrealized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Recorded
|
|
|
Carrying
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
in AOCI*
|
|
|
Value
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
Held to Maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency CMO securities
|
|
$
|
9,830
|
|
|
$
|
37
|
|
|
$
|
9,793
|
|
|
$
|
153
|
|
|
$
|
8
|
|
|
$
|
9,938
|
|
State and political subdivisions
|
|
|
18,550
|
|
|
|
387
|
|
|
|
18,163
|
|
|
|
643
|
|
|
|
9
|
|
|
|
18,797
|
|
Total
|
|
$
|
28,380
|
|
|
$
|
424
|
|
|
$
|
27,956
|
|
|
$
|
796
|
|
|
$
|
17
|
|
|
$
|
28,735
|
|
*Represents the unamortized net unrealized
holding loss for securities transferred from available for sale to held to maturity, net of amortization or accretion.
There were no investment securities classified
as “Trading” at March 31, 2017 or December 31, 2016. During the fourth quarter of 2013, the Company transferred investment
securities with an amortized cost of $35.5 million, previously designated as “Available for Sale,” to “Held to
Maturity” classification. The fair value of those investment securities as of the date of the transfer was $34.5 million,
reflecting a gross unrealized loss of $994 thousand. The gross unrealized loss net of tax at the time of transfer remained in Accumulated
Other Comprehensive Income (Loss) and is being amortized over the remaining life of the investment securities as an adjustment
to interest income.
At March 31, 2017, the Company’s mortgage-backed
investment securities consisted of commercial and residential mortgage-backed investment securities. The Company’s mortgage-backed
investment securities are all backed by an Agency of the U.S. government and rated Aaa and AA+ by Moody and S&P, respectively,
with no subprime issues.
The amortized cost, carrying value and fair
value of investment securities at March 31, 2017, by the earlier of contractual maturity or expected maturity, are shown below.
Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations without
penalties.
(dollars in thousands)
|
|
March 31, 2017
|
|
Available for Sale:
|
|
Amortized
Cost
|
|
|
Fair
Value
|
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$
|
2,051
|
|
|
$
|
2,037
|
|
Due after one year through five years
|
|
|
96,336
|
|
|
|
94,885
|
|
Due after five years through ten years
|
|
|
121,617
|
|
|
|
118,889
|
|
Due after ten years
|
|
|
15,015
|
|
|
|
14,782
|
|
Total
|
|
$
|
235,019
|
|
|
$
|
230,593
|
|
(dollars in thousands)
|
|
March 31, 2017
|
|
Held to Maturity:
|
|
Carrying
Value
|
|
|
Fair
Value
|
|
|
|
|
|
|
|
|
Due after one year through five years
|
|
$
|
23,789
|
|
|
$
|
24,568
|
|
Due after five years through ten years
|
|
|
1,693
|
|
|
|
1,781
|
|
Due after ten years
|
|
|
748
|
|
|
|
741
|
|
Total
|
|
$
|
26,230
|
|
|
$
|
27,090
|
|
The following table presents the gross realized
gains and losses on the sale of investment securities available for sale and proceeds from the sale of investment securities available
for sale during the three months ended March 31, 2017 and 2016
:
|
|
Three Months
Ended
|
|
|
Three Months
Ended
|
|
(dollars in thousands)
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Realized gains (losses):
|
|
|
|
|
|
|
|
|
Gross realized gains
|
|
$
|
2
|
|
|
$
|
84
|
|
Gross realized (losses)
|
|
|
-
|
|
|
|
(19
|
)
|
Net realized gains
|
|
$
|
2
|
|
|
$
|
65
|
|
Proceeds from sales of investment securities
|
|
|
|
|
|
|
|
|
available for sale
|
|
$
|
2,709
|
|
|
$
|
12,931
|
|
Proceeds from maturities, calls and paydowns
of investment securities available for sale for the three months ended March 31, 2017 and 2016 were $8.0 million and $6.8 million,
respectively. Proceeds from maturities, calls and paydowns of investment securities held to maturity for the three months ended
March 31, 2017 and 2016 were $1.6 million and $146 thousand, respectively.
The Company pledges investment securities
to secure public deposits, balances with the Federal Reserve Bank of Richmond (the “Reserve Bank”) and repurchase agreements.
Investment securities with an aggregate book value of $39.3 million and an aggregate fair value of $39.8 million were pledged at
March 31, 2017. Investment securities with an aggregate book of $57.9 million and an aggregate fair value of $58.1 million were
pledged at December 31, 2016.
Investment securities in an unrealized
loss position at March 31, 2017, by duration of the period of the unrealized loss, are shown below:
|
|
March 31, 2017
|
|
(dollars in thousands)
|
|
Less than 12 months
|
|
|
12 months or more
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
Description of Investment Securities
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
SBA Pool securities
|
|
$
|
32,249
|
|
|
$
|
556
|
|
|
$
|
18,469
|
|
|
$
|
527
|
|
|
$
|
50,718
|
|
|
$
|
1,083
|
|
Agency residential mortgage-backed securities
|
|
|
21,989
|
|
|
|
875
|
|
|
|
3,949
|
|
|
|
75
|
|
|
|
25,938
|
|
|
|
950
|
|
Agency commercial mortgage-backed securities
|
|
|
25,966
|
|
|
|
484
|
|
|
|
-
|
|
|
|
-
|
|
|
|
25,966
|
|
|
|
484
|
|
Agency CMO securities
|
|
|
41,876
|
|
|
|
800
|
|
|
|
8,349
|
|
|
|
261
|
|
|
|
50,225
|
|
|
|
1,061
|
|
State and political subdivisions
|
|
|
35,914
|
|
|
|
1,009
|
|
|
|
2,170
|
|
|
|
64
|
|
|
|
38,084
|
|
|
|
1,073
|
|
Total
|
|
$
|
157,994
|
|
|
$
|
3,724
|
|
|
$
|
32,937
|
|
|
$
|
927
|
|
|
$
|
190,931
|
|
|
$
|
4,651
|
|
The Company reviews the investment securities
portfolio on a quarterly basis to monitor its exposure to other-than-temporary impairment that may result due to adverse economic
conditions and associated credit deterioration. A determination as to whether an investment security’s decline in market
value is other-than-temporary takes into consideration numerous factors and the relative significance of any single factor can
vary by security. Some factors the Company may consider in the other-than-temporary impairment analysis include the length of time
the security has been in an unrealized loss position, changes in security ratings, financial condition of the issuer, as well as
security and industry specific economic conditions. In addition, the Company may also evaluate payment structure, whether there
are defaulted payments or expected defaults, prepayment speeds, and the value of any underlying collateral. For certain investment
securities in unrealized loss positions, the Company will enlist independent third-party firms to prepare cash flow analyses to
compare the present value of cash flows expected to be collected from the investment security with the amortized cost basis of
the investment security.
Based on the Company’s evaluation, management
does not believe any unrealized losses at March 31, 2017 represent an other-than-temporary impairment as these unrealized losses
are primarily attributable to current financial market conditions for these types of investments, particularly changes in interest
rates, which rose during 2016 causing bond prices to decline and are not attributable to credit deterioration. During the first
three months of 2017, unrealized losses declined due to decreases in interest rates, which caused bond prices to increase. At March
31, 2017, there were 153 debt investment securities with fair values totaling $190.9 million considered temporarily impaired. Of
these debt investment securities, 124 with fair values totaling $158.0 million were in an unrealized loss position of less than
12 months and 29 with fair values totaling $32.9 million were in an unrealized loss position of 12 months or more. Because the
Company intends to hold these investments in debt securities until recovery of the amortized cost basis and it is more likely than
not that the Company will not be required to sell these investment securities before a recovery of unrealized losses, the Company
does not consider these investment securities to be other-than-temporarily impaired at March 31, 2017 and no impairment has been
recognized. At March 31, 2017, there were no equity investment securities in an unrealized loss position.
Investment securities in an unrealized loss
position at December 31, 2016, by duration of the period of the unrealized loss, are shown below:
|
|
December 31, 2016
|
|
(dollars in thousands)
|
|
Less than 12 months
|
|
|
12 months or more
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
Description of Investment Securities
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
SBA Pool securities
|
|
$
|
33,591
|
|
|
$
|
547
|
|
|
$
|
19,223
|
|
|
$
|
534
|
|
|
$
|
52,814
|
|
|
$
|
1,081
|
|
Agency residential mortgage-backed securities
|
|
|
18,617
|
|
|
|
802
|
|
|
|
4,063
|
|
|
|
88
|
|
|
|
22,680
|
|
|
|
890
|
|
Agency commercial mortgage-backed securities
|
|
|
27,853
|
|
|
|
670
|
|
|
|
-
|
|
|
|
-
|
|
|
|
27,853
|
|
|
|
670
|
|
Agency CMO securities
|
|
|
47,468
|
|
|
|
1,226
|
|
|
|
3,605
|
|
|
|
132
|
|
|
|
51,073
|
|
|
|
1,358
|
|
State and political subdivisions
|
|
|
39,000
|
|
|
|
1,309
|
|
|
|
2,165
|
|
|
|
79
|
|
|
|
41,165
|
|
|
|
1,388
|
|
Total
|
|
$
|
166,529
|
|
|
$
|
4,554
|
|
|
$
|
29,056
|
|
|
$
|
833
|
|
|
$
|
195,585
|
|
|
$
|
5,387
|
|
The Company’s investment in Federal
Home Loan Bank of Atlanta (“FHLB”) stock totaled $6.5 million and $8.5 million at March 31, 2017 and December 31, 2016,
respectively. FHLB stock is generally viewed as a long-term investment and as a restricted investment security, which is carried
at cost, because there is no market for the stock other than the FHLBs or member institutions. Therefore, when evaluating FHLB
stock for impairment, its value is based on the ultimate recoverability of the par value rather than by recognizing temporary declines
in value. Because the FHLB generated positive net income for each quarterly period beginning April 1, 2016, and ending March 31,
2017, the Company does not consider this investment to be other-than-temporarily impaired at March 31, 2017 and no impairment has
been recognized. FHLB stock is included in a separate line item on the consolidated balance sheets (Restricted securities, at cost)
and is not part of the Company’s investment securities portfolio. The Company’s restricted securities also include
investments in the Reserve Bank and Community Bankers Bank totaling $3.0 million at both March 31, 2017 and December 31, 2016,
which are carried at cost.
Note 3. Loan Portfolio
The following table sets forth the composition
of the Company’s loan portfolio in dollar amounts and as a percentage of the Company’s total gross loans at the dates
indicated:
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
(dollars in thousands)
|
|
Amount
|
|
|
Percent
|
|
|
Amount
|
|
|
Percent
|
|
Commercial, industrial and agricultural
|
|
$
|
150,469
|
|
|
|
14.04%
|
|
|
$
|
148,963
|
|
|
|
14.42%
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
212,758
|
|
|
|
19.85%
|
|
|
|
215,462
|
|
|
|
20.85%
|
|
Home equity lines
|
|
|
124,192
|
|
|
|
11.59%
|
|
|
|
122,506
|
|
|
|
11.85%
|
|
Total real estate - one to four family residential
|
|
|
336,950
|
|
|
|
31.44%
|
|
|
|
337,968
|
|
|
|
32.70%
|
|
Real estate - multifamily residential
|
|
|
31,569
|
|
|
|
2.95%
|
|
|
|
32,400
|
|
|
|
3.14%
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
18,822
|
|
|
|
1.76%
|
|
|
|
16,204
|
|
|
|
1.57%
|
|
Other construction, land development and other land
|
|
|
104,277
|
|
|
|
9.73%
|
|
|
|
92,466
|
|
|
|
8.95%
|
|
Total real estate - construction
|
|
|
123,099
|
|
|
|
11.49%
|
|
|
|
108,670
|
|
|
|
10.52%
|
|
Real estate - farmland
|
|
|
11,229
|
|
|
|
1.05%
|
|
|
|
11,289
|
|
|
|
1.09%
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
216,597
|
|
|
|
20.22%
|
|
|
|
201,284
|
|
|
|
19.48%
|
|
Non-owner occupied
|
|
|
146,464
|
|
|
|
13.67%
|
|
|
|
139,649
|
|
|
|
13.52%
|
|
Total real estate - non-farm, non-residential
|
|
|
363,061
|
|
|
|
33.89%
|
|
|
|
340,933
|
|
|
|
33.00%
|
|
Consumer
|
|
|
44,303
|
|
|
|
4.13%
|
|
|
|
42,403
|
|
|
|
4.10%
|
|
Other
|
|
|
10,776
|
|
|
|
1.01%
|
|
|
|
10,605
|
|
|
|
1.03%
|
|
Total loans
|
|
|
1,071,456
|
|
|
|
100.00%
|
|
|
|
1,033,231
|
|
|
|
100.00%
|
|
Less allowance for loan losses
|
|
|
(10,952
|
)
|
|
|
|
|
|
|
(11,270
|
)
|
|
|
|
|
Loans, net
|
|
$
|
1,060,504
|
|
|
|
|
|
|
$
|
1,021,961
|
|
|
|
|
|
Deferred costs, net of deferred fees, are
included in the table above and totaled $1.8 million for both March 31, 2017 and December 31, 2016.
The following table presents the aging
of the recorded investment in past due loans as of March 31, 2017 by class of loans:
(dollars in thousands)
|
|
30-59 Days
Past Due
|
|
|
60-89 Days
Past Due
|
|
|
Over 90 Days Past Due
|
|
|
Total Past Due
|
|
|
Total Current*
|
|
|
Total Loans
|
|
Commercial, industrial and agricultural
|
|
$
|
45
|
|
|
$
|
-
|
|
|
$
|
58
|
|
|
$
|
103
|
|
|
$
|
150,366
|
|
|
$
|
150,469
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
1,237
|
|
|
|
444
|
|
|
|
3,773
|
|
|
|
5,454
|
|
|
|
207,304
|
|
|
|
212,758
|
|
Home equity lines
|
|
|
301
|
|
|
|
-
|
|
|
|
150
|
|
|
|
451
|
|
|
|
123,741
|
|
|
|
124,192
|
|
Total real estate - one to four family residential
|
|
|
1,538
|
|
|
|
444
|
|
|
|
3,923
|
|
|
|
5,905
|
|
|
|
331,045
|
|
|
|
336,950
|
|
Real estate - multifamily residential
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
31,569
|
|
|
|
31,569
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
-
|
|
|
|
-
|
|
|
|
191
|
|
|
|
191
|
|
|
|
18,631
|
|
|
|
18,822
|
|
Other construction, land development and other land
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
104,277
|
|
|
|
104,277
|
|
Total real estate - construction
|
|
|
-
|
|
|
|
-
|
|
|
|
191
|
|
|
|
191
|
|
|
|
122,908
|
|
|
|
123,099
|
|
Real estate - farmland
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
11,229
|
|
|
|
11,229
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
28
|
|
|
|
70
|
|
|
|
634
|
|
|
|
732
|
|
|
|
215,865
|
|
|
|
216,597
|
|
Non-owner occupied
|
|
|
92
|
|
|
|
-
|
|
|
|
-
|
|
|
|
92
|
|
|
|
146,372
|
|
|
|
146,464
|
|
Total real estate - non-farm, non-residential
|
|
|
120
|
|
|
|
70
|
|
|
|
634
|
|
|
|
824
|
|
|
|
362,237
|
|
|
|
363,061
|
|
Consumer
|
|
|
17
|
|
|
|
12
|
|
|
|
17
|
|
|
|
46
|
|
|
|
44,257
|
|
|
|
44,303
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,776
|
|
|
|
10,776
|
|
Total loans
|
|
$
|
1,720
|
|
|
$
|
526
|
|
|
$
|
4,823
|
|
|
$
|
7,069
|
|
|
$
|
1,064,387
|
|
|
$
|
1,071,456
|
|
*For purposes of this table only, the "Total
Current" column includes loans that are 1-29 days past due.
The following table presents the aging
of the recorded investment in past due loans as of December 31, 2016 by class of loans:
(dollars in thousands)
|
|
30-59 Days
Past Due
|
|
|
60-89 Days
Past Due
|
|
|
Over 90 Days Past Due
|
|
|
Total Past Due
|
|
|
Total Current*
|
|
|
Total Loans
|
|
Commercial, industrial and agricultural
|
|
$
|
118
|
|
|
$
|
89
|
|
|
$
|
166
|
|
|
$
|
373
|
|
|
$
|
148,590
|
|
|
$
|
148,963
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
3,408
|
|
|
|
1,472
|
|
|
|
3,505
|
|
|
|
8,385
|
|
|
|
207,077
|
|
|
|
215,462
|
|
Home equity lines
|
|
|
92
|
|
|
|
219
|
|
|
|
369
|
|
|
|
680
|
|
|
|
121,826
|
|
|
|
122,506
|
|
Total real estate - one to four family residential
|
|
|
3,500
|
|
|
|
1,691
|
|
|
|
3,874
|
|
|
|
9,065
|
|
|
|
328,903
|
|
|
|
337,968
|
|
Real estate - multifamily residential
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
32,400
|
|
|
|
32,400
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
240
|
|
|
|
-
|
|
|
|
15
|
|
|
|
255
|
|
|
|
15,949
|
|
|
|
16,204
|
|
Other construction, land development and other land
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
92,466
|
|
|
|
92,466
|
|
Total real estate - construction
|
|
|
240
|
|
|
|
-
|
|
|
|
15
|
|
|
|
255
|
|
|
|
108,415
|
|
|
|
108,670
|
|
Real estate - farmland
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
11,289
|
|
|
|
11,289
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
61
|
|
|
|
-
|
|
|
|
225
|
|
|
|
286
|
|
|
|
200,998
|
|
|
|
201,284
|
|
Non-owner occupied
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
139,649
|
|
|
|
139,649
|
|
Total real estate - non-farm, non-residential
|
|
|
61
|
|
|
|
-
|
|
|
|
225
|
|
|
|
286
|
|
|
|
340,647
|
|
|
|
340,933
|
|
Consumer
|
|
|
77
|
|
|
|
7
|
|
|
|
17
|
|
|
|
101
|
|
|
|
42,302
|
|
|
|
42,403
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,605
|
|
|
|
10,605
|
|
Total loans
|
|
$
|
3,996
|
|
|
$
|
1,787
|
|
|
$
|
4,297
|
|
|
$
|
10,080
|
|
|
$
|
1,023,151
|
|
|
$
|
1,033,231
|
|
*For purposes of this table only, the "Total
Current" column includes loans that are 1-29 days past due.
The following table presents nonaccrual
loans, loans past due 90 days and accruing interest and troubled debt restructurings (accruing) at the dates indicated:
(dollars in thousands)
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
Nonaccrual loans
|
|
$
|
5,606
|
|
|
$
|
5,181
|
|
Loans past due 90 days and accruing interest
|
|
|
1,272
|
|
|
|
1,341
|
|
Troubled debt restructurings (accruing)
|
|
|
10,669
|
|
|
|
10,441
|
|
At March 31, 2017 and December 31, 2016, there
were approximately $1.8 million and $2.2 million, respectively, in troubled debt restructurings (“TDRs”) included in
nonaccrual loans.
The past due status of a loan is based on
the contractual due date of the most delinquent payment due. Loans, including impaired loans, are generally classified as nonaccrual
if they are past due as to maturity or payment of principal or interest for a period of more than 90 days, unless such loans are
well-secured and in the process of collection. Loans greater than 90 days past due may remain on an accrual status if management
determines it has adequate collateral to cover the principal and interest. If a loan or a portion of a loan is adversely classified,
or is partially charged off, the loan is generally classified as nonaccrual. Additionally, whenever management becomes aware of
facts or circumstances that may adversely impact the collectability of principal or interest on loans, it is management’s
practice to place such loans on a nonaccrual status immediately, rather than delaying such action until the loans become 90 days
past due.
When a loan is placed on nonaccrual status,
previously accrued and uncollected interest is reversed, and the amortization of related deferred loan fees or costs is suspended.
While a loan is classified as nonaccrual and the future collectability of the recorded loan balance is doubtful, collections of
interest and principal are generally applied as a reduction to principal outstanding. When the future collectability of the recorded
loan balance is expected, interest income may be recognized on a cash basis. In the case where a nonaccrual loan has been partially
charged off, recognition of interest on a cash basis is limited to that which would have been recognized on the recorded loan balance
at the contractual interest rate. Cash interest receipts in excess of that amount are recorded as recoveries to the allowance for
loan losses until prior charge-offs have been fully recovered. These policies are applied consistently across our loan portfolio.
A loan (including a TDR) may be returned to
accrual status if the borrower has demonstrated a sustained period of repayment performance (typically six months) in accordance
with the contractual terms of the loan and there is reasonable assurance the borrower will continue to make payments as agreed.
Outstanding principal balance and the carrying
amount of loans acquired pursuant to the Company’s acquisition of VCB (or “Acquired Loans”) that were recorded
at fair value at the acquisition date and are included in the consolidated balance sheet at March 31, 2017 and December 31, 2016
were as follows:
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
|
|
Acquired
|
|
|
|
|
|
|
|
|
Acquired
|
|
|
|
|
|
|
|
|
|
Loans -
|
|
|
Acquired
|
|
|
|
|
|
Loans -
|
|
|
Acquired
|
|
|
|
|
|
|
Purchased
|
|
|
Loans -
|
|
|
Acquired
|
|
|
Purchased
|
|
|
Loans -
|
|
|
Acquired
|
|
|
|
Credit
|
|
|
Purchased
|
|
|
Loans -
|
|
|
Credit
|
|
|
Purchased
|
|
|
Loans -
|
|
(dollars in thousands)
|
|
Impaired
|
|
|
Performing
|
|
|
Total
|
|
|
Impaired
|
|
|
Performing
|
|
|
Total
|
|
Commercial, industrial and agricultural
|
|
$
|
393
|
|
|
$
|
2,341
|
|
|
$
|
2,734
|
|
|
$
|
420
|
|
|
$
|
2,452
|
|
|
$
|
2,872
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
1,136
|
|
|
|
4,730
|
|
|
|
5,866
|
|
|
|
1,135
|
|
|
|
4,914
|
|
|
|
6,049
|
|
Home equity lines
|
|
|
32
|
|
|
|
7,991
|
|
|
|
8,023
|
|
|
|
32
|
|
|
|
8,417
|
|
|
|
8,449
|
|
Total real estate - one to four family residential
|
|
|
1,168
|
|
|
|
12,721
|
|
|
|
13,889
|
|
|
|
1,167
|
|
|
|
13,331
|
|
|
|
14,498
|
|
Real estate - multifamily residential
|
|
|
-
|
|
|
|
1,566
|
|
|
|
1,566
|
|
|
|
-
|
|
|
|
1,652
|
|
|
|
1,652
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
-
|
|
|
|
353
|
|
|
|
353
|
|
|
|
-
|
|
|
|
360
|
|
|
|
360
|
|
Other construction, land development and other land
|
|
|
236
|
|
|
|
115
|
|
|
|
351
|
|
|
|
252
|
|
|
|
2,182
|
|
|
|
2,434
|
|
Total real estate - construction
|
|
|
236
|
|
|
|
468
|
|
|
|
704
|
|
|
|
252
|
|
|
|
2,542
|
|
|
|
2,794
|
|
Real estate - farmland
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
2,527
|
|
|
|
10,846
|
|
|
|
13,373
|
|
|
|
2,988
|
|
|
|
12,298
|
|
|
|
15,286
|
|
Non-owner occupied
|
|
|
943
|
|
|
|
6,084
|
|
|
|
7,027
|
|
|
|
1,475
|
|
|
|
6,639
|
|
|
|
8,114
|
|
Total real estate - non-farm, non-residential
|
|
|
3,470
|
|
|
|
16,930
|
|
|
|
20,400
|
|
|
|
4,463
|
|
|
|
18,937
|
|
|
|
23,400
|
|
Consumer
|
|
|
-
|
|
|
|
138
|
|
|
|
138
|
|
|
|
-
|
|
|
|
148
|
|
|
|
148
|
|
Other
|
|
|
-
|
|
|
|
476
|
|
|
|
476
|
|
|
|
-
|
|
|
|
642
|
|
|
|
642
|
|
Total loans
|
|
$
|
5,267
|
|
|
$
|
34,640
|
|
|
$
|
39,907
|
|
|
$
|
6,302
|
|
|
$
|
39,704
|
|
|
$
|
46,006
|
|
The following table presents the recorded
investment in nonaccrual loans and loans past due 90 days and accruing interest by class at March 31, 2017 and December 31, 2016:
|
|
|
|
|
|
|
|
Over 90 Days Past
|
|
|
|
Nonaccrual
|
|
|
Due and Accruing
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
December 31,
|
|
(dollars in thousands)
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
Commercial, industrial and agricultural
|
|
$
|
758
|
|
|
$
|
784
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
3,290
|
|
|
|
3,240
|
|
|
|
1,136
|
|
|
|
1,135
|
|
Home equity lines
|
|
|
324
|
|
|
|
543
|
|
|
|
-
|
|
|
|
-
|
|
Total real estate - one to four family residential
|
|
|
3,614
|
|
|
|
3,783
|
|
|
|
1,136
|
|
|
|
1,135
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
191
|
|
|
|
15
|
|
|
|
-
|
|
|
|
-
|
|
Total real estate - construction
|
|
|
191
|
|
|
|
15
|
|
|
|
-
|
|
|
|
-
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,026
|
|
|
|
578
|
|
|
|
136
|
|
|
|
206
|
|
Total real estate - non-farm, non-residential
|
|
|
1,026
|
|
|
|
578
|
|
|
|
136
|
|
|
|
206
|
|
Consumer
|
|
|
17
|
|
|
|
21
|
|
|
|
-
|
|
|
|
-
|
|
Total loans
|
|
$
|
5,606
|
|
|
$
|
5,181
|
|
|
$
|
1,272
|
|
|
$
|
1,341
|
|
The Company uses a risk grading system for
real estate (including multifamily residential, construction, farmland and non-farm, non-residential) and commercial loans. Loans
are graded on a scale from 1 to 9. Non-impaired real estate and commercial loans are assigned an allowance factor which increases
with the severity of risk grading. A general description of the characteristics of the risk grades is as follows:
Pass Grades
|
·
|
Risk Grade 1 loans have little or no risk and are generally
secured by cash or cash equivalents;
|
|
·
|
Risk Grade 2 loans have minimal risk to well qualified
borrowers and no significant questions as to safety;
|
|
·
|
Risk Grade 3 loans are satisfactory loans with strong
borrowers and secondary sources of repayment;
|
|
·
|
Risk Grade 4 loans are satisfactory loans with borrowers not as strong as risk grade 3 loans but may
exhibit a higher degree of financial risk based on the type of business supporting the loan; and
|
|
·
|
Risk Grade 5 loans are loans that warrant more than the normal level of supervision and have the possibility
of an event occurring that may weaken the borrower’s ability to repay.
|
Special Mention
|
·
|
Risk Grade 6 loans have increasing potential weaknesses beyond those at which the loan originally
was granted and if not addressed could lead to inadequately protecting the Company’s credit position.
|
Classified Grades
|
·
|
Risk Grade 7 loans are substandard loans and are inadequately protected by the current sound worth
or paying capacity of the obligor or the collateral pledged. These have well defined weaknesses that jeopardize the liquidation
of the debt with the distinct possibility the Company will sustain some loss if the deficiencies are not corrected;
|
|
·
|
Risk Grade 8 loans are doubtful of collection and the possibility of loss is high but pending specific
borrower plans for recovery, its classification as a loss is deferred until its more exact status is determined; and
|
|
·
|
Risk Grade 9 loans are loss loans which are considered uncollectable and of such little value that
their continuance as a bank asset is not warranted.
|
The Company uses a past due grading system
for consumer loans, including one to four family residential first and seconds and home equity lines. The past due status of a
loan is based on the contractual due date of the most delinquent payment due. The past due grading of consumer loans is based on
the following categories: current, 1-29 days past due, 30-59 days past due, 60-89 days past due and over 90 days past due. The
consumer loans are segregated between performing and nonperforming loans. Performing loans are those that have made timely payments
in accordance with the terms of the loan agreement and are not past due 90 days or more. Nonperforming loans are those that do
not accrue interest, are greater than 90 days past due and accruing interest or considered impaired. Non-impaired consumer loans
are assigned an allowance factor which increases with the severity of past due status. This component of the allowance reflects
the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general
losses in the loan portfolio.
The allocation methodology applied by the
Company includes management’s ongoing review and grading of the loan portfolio into criticized loan categories (defined as
specific loans warranting either specific allocation, or a classified status of substandard, doubtful or loss). The allocation
methodology focuses on evaluation of several factors, including but not limited to: evaluation of facts and issues related to specific
loans, management’s ongoing review and grading of the loan portfolio, consideration of migration analysis and delinquency
experience on each portfolio category, trends in past due and nonaccrual loans, the level of classified loans, the risk characteristics
of the various classifications of loans, changes in the size and character of the loan portfolio, concentrations of loans to specific
borrowers or industries, existing economic conditions, the fair value of underlying collateral, and other qualitative and quantitative
factors which could affect potential credit losses. Because each of the criteria used is subject to change, the allocation of the
allowance for loan losses is made for analytical purposes and is not necessarily indicative of the trend of future loan losses
in any particular loan category. The total allowance is available to absorb losses from any segment of the portfolio. In determining
the allowance for loan losses, the Company considers its portfolio segments and loan classes to be the same.
The following table presents commercial
loans by credit quality indicator at March 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
Special
|
|
|
|
|
|
|
|
|
|
|
|
Credit
|
|
|
|
|
(dollars in thousands)
|
|
Pass
|
|
|
Mention
|
|
|
Substandard
|
|
|
Doubtful
|
|
|
Impaired
|
|
|
Impaired
|
|
|
Total
|
|
Commercial, industrial and agricultural
|
|
$
|
145,087
|
|
|
$
|
3,066
|
|
|
$
|
707
|
|
|
$
|
28
|
|
|
$
|
1,188
|
|
|
$
|
393
|
|
|
$
|
150,469
|
|
Real estate - multifamily residential
|
|
|
31,569
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
31,569
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
18,260
|
|
|
|
131
|
|
|
|
265
|
|
|
|
-
|
|
|
|
166
|
|
|
|
-
|
|
|
|
18,822
|
|
Other construction, land development and other land
|
|
|
96,695
|
|
|
|
-
|
|
|
|
210
|
|
|
|
-
|
|
|
|
7,136
|
|
|
|
236
|
|
|
|
104,277
|
|
Total real estate - construction
|
|
|
114,955
|
|
|
|
131
|
|
|
|
475
|
|
|
|
-
|
|
|
|
7,302
|
|
|
|
236
|
|
|
|
123,099
|
|
Real estate - farmland
|
|
|
7,239
|
|
|
|
3,481
|
|
|
|
-
|
|
|
|
-
|
|
|
|
509
|
|
|
|
-
|
|
|
|
11,229
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
199,338
|
|
|
|
4,826
|
|
|
|
1,969
|
|
|
|
-
|
|
|
|
7,937
|
|
|
|
2,527
|
|
|
|
216,597
|
|
Non-owner occupied
|
|
|
136,290
|
|
|
|
1,193
|
|
|
|
680
|
|
|
|
-
|
|
|
|
7,358
|
|
|
|
943
|
|
|
|
146,464
|
|
Total real estate - non-farm, non-residential
|
|
|
335,628
|
|
|
|
6,019
|
|
|
|
2,649
|
|
|
|
-
|
|
|
|
15,295
|
|
|
|
3,470
|
|
|
|
363,061
|
|
Total commercial loans
|
|
$
|
634,478
|
|
|
$
|
12,697
|
|
|
$
|
3,831
|
|
|
$
|
28
|
|
|
$
|
24,294
|
|
|
$
|
4,099
|
|
|
$
|
679,427
|
|
The following table presents commercial
loans by credit quality indicator at December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
Special
|
|
|
|
|
|
|
|
|
Credit
|
|
|
|
|
(dollars in thousands)
|
|
Pass
|
|
|
Mention
|
|
|
Substandard
|
|
|
Impaired
|
|
|
Impaired
|
|
|
Total
|
|
Commercial, industrial and agricultural
|
|
$
|
136,533
|
|
|
$
|
9,839
|
|
|
$
|
531
|
|
|
$
|
1,640
|
|
|
$
|
420
|
|
|
$
|
148,963
|
|
Real estate - multifamily residential
|
|
|
32,400
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
32,400
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
15,624
|
|
|
|
319
|
|
|
|
91
|
|
|
|
170
|
|
|
|
-
|
|
|
|
16,204
|
|
Other construction, land development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other land
|
|
|
84,832
|
|
|
|
-
|
|
|
|
212
|
|
|
|
7,170
|
|
|
|
252
|
|
|
|
92,466
|
|
Total real estate - construction
|
|
|
100,456
|
|
|
|
319
|
|
|
|
303
|
|
|
|
7,340
|
|
|
|
252
|
|
|
|
108,670
|
|
Real estate - farmland
|
|
|
7,270
|
|
|
|
3,504
|
|
|
|
-
|
|
|
|
515
|
|
|
|
-
|
|
|
|
11,289
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
179,400
|
|
|
|
9,359
|
|
|
|
1,892
|
|
|
|
7,645
|
|
|
|
2,988
|
|
|
|
201,284
|
|
Non-owner occupied
|
|
|
127,817
|
|
|
|
2,222
|
|
|
|
689
|
|
|
|
7,446
|
|
|
|
1,475
|
|
|
|
139,649
|
|
Total real estate - non-farm, non-residential
|
|
|
307,217
|
|
|
|
11,581
|
|
|
|
2,581
|
|
|
|
15,091
|
|
|
|
4,463
|
|
|
|
340,933
|
|
Total commercial loans
|
|
$
|
583,876
|
|
|
$
|
25,243
|
|
|
$
|
3,415
|
|
|
$
|
24,586
|
|
|
$
|
5,135
|
|
|
$
|
642,255
|
|
At March 31, 2017 and December 31, 2016,
the Company did not have any loans classified as Loss.
The following table presents consumer loans,
including one to four family residential first and seconds and home equity lines, by payment activity at March 31, 2017:
(dollars in thousands)
|
|
Performing
|
|
|
Nonperforming
|
|
|
Total
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
$
|
201,933
|
|
|
$
|
10,825
|
|
|
$
|
212,758
|
|
Home equity lines
|
|
|
123,817
|
|
|
|
375
|
|
|
|
124,192
|
|
Total real estate - one to four family residential
|
|
|
325,750
|
|
|
|
11,200
|
|
|
|
336,950
|
|
Consumer
|
|
|
43,985
|
|
|
|
318
|
|
|
|
44,303
|
|
Other
|
|
|
10,776
|
|
|
|
-
|
|
|
|
10,776
|
|
Total consumer loans
|
|
$
|
380,511
|
|
|
$
|
11,518
|
|
|
$
|
392,029
|
|
The following table presents consumer loans,
including one to four family residential first and seconds and home equity lines, by payment activity at December 31, 2016:
(dollars in thousands)
|
|
Performing
|
|
|
Nonperforming
|
|
|
Total
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
$
|
204,847
|
|
|
$
|
10,615
|
|
|
$
|
215,462
|
|
Home equity lines
|
|
|
121,912
|
|
|
|
594
|
|
|
|
122,506
|
|
Total real estate - one to four family residential
|
|
|
326,759
|
|
|
|
11,209
|
|
|
|
337,968
|
|
Consumer
|
|
|
42,077
|
|
|
|
326
|
|
|
|
42,403
|
|
Other
|
|
|
10,605
|
|
|
|
-
|
|
|
|
10,605
|
|
Total consumer loans
|
|
$
|
379,441
|
|
|
$
|
11,535
|
|
|
$
|
390,976
|
|
A loan is considered impaired when, based
on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal
or interest when due, according to the contractual terms of the loan agreement. The Company measures impaired loans based on the
present value of expected future cash flows discounted at the effective interest rate of the loan or, as a practical expedient,
at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. The Company
maintains a valuation allowance to the extent that the measure of the impaired loan is less than the recorded investment. TDRs
are considered impaired loans. TDRs occur when we agree to modify the original terms of a loan by granting a concession due to
the deterioration in the financial condition of the borrower. These concessions can be temporary and are made in an attempt to
avoid foreclosure and with the intent to restore the loan to a performing status once sufficient payment history can be demonstrated.
These concessions could include, without limitation, rate reductions to below market rates, payment deferrals, forbearance, and,
in some cases, forgiveness of principal or interest.
At the time of a TDR, the loan is placed on
nonaccrual status. A loan (including a TDR) may be returned to accrual status if the borrower has demonstrated a sustained period
of repayment performance (typically six months) in accordance with the contractual terms of the loan and there is reasonable assurance
the borrower will continue to make payments as agreed.
The following table presents a rollforward
of the Company’s allowance for loan losses for the three months ended March 31, 2017:
|
|
Beginning
|
|
|
|
|
|
|
|
|
|
|
|
Ending
|
|
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
Balance
|
|
(dollars in thousands)
|
|
January 1, 2017
|
|
|
Charge-offs
|
|
|
Recoveries
|
|
|
Provision
|
|
|
March 31, 2017
|
|
Commercial, industrial and agricultural
|
|
$
|
3,035
|
|
|
$
|
(207
|
)
|
|
$
|
98
|
|
|
$
|
(265
|
)
|
|
$
|
2,661
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
1,487
|
|
|
|
(193
|
)
|
|
|
70
|
|
|
|
113
|
|
|
|
1,477
|
|
Home equity lines
|
|
|
653
|
|
|
|
(76
|
)
|
|
|
3
|
|
|
|
(76
|
)
|
|
|
504
|
|
Total real estate - one to four family residential
|
|
|
2,140
|
|
|
|
(269
|
)
|
|
|
73
|
|
|
|
37
|
|
|
|
1,981
|
|
Real estate - multifamily residential
|
|
|
71
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(22
|
)
|
|
|
49
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
197
|
|
|
|
-
|
|
|
|
1
|
|
|
|
45
|
|
|
|
243
|
|
Other construction, land development and other land
|
|
|
2,632
|
|
|
|
-
|
|
|
|
-
|
|
|
|
427
|
|
|
|
3,059
|
|
Total real estate - construction
|
|
|
2,829
|
|
|
|
-
|
|
|
|
1
|
|
|
|
472
|
|
|
|
3,302
|
|
Real estate - farmland
|
|
|
157
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
155
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,267
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4
|
|
|
|
1,271
|
|
Non-owner occupied
|
|
|
584
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(156
|
)
|
|
|
428
|
|
Total real estate - non-farm, non-residential
|
|
|
1,851
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(152
|
)
|
|
|
1,699
|
|
Consumer
|
|
|
459
|
|
|
|
(9
|
)
|
|
|
11
|
|
|
|
48
|
|
|
|
509
|
|
Other
|
|
|
728
|
|
|
|
(24
|
)
|
|
|
8
|
|
|
|
(116
|
)
|
|
|
596
|
|
Total
|
|
$
|
11,270
|
|
|
$
|
(509
|
)
|
|
$
|
191
|
|
|
$
|
-
|
|
|
$
|
10,952
|
|
The following table presents a rollforward
of the Company’s allowance for loan losses for the three months ended March 31, 2016:
|
|
Beginning
|
|
|
|
|
|
|
|
|
|
|
|
Ending
|
|
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
Balance
|
|
(dollars in thousands)
|
|
January 1, 2016
|
|
|
Charge-offs
|
|
|
Recoveries
|
|
|
Provision
|
|
|
March 31, 2016
|
|
Commercial, industrial and agricultural
|
|
$
|
1,894
|
|
|
$
|
(46
|
)
|
|
$
|
26
|
|
|
$
|
348
|
|
|
$
|
2,222
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
1,609
|
|
|
|
(373
|
)
|
|
|
81
|
|
|
|
320
|
|
|
|
1,637
|
|
Home equity lines
|
|
|
795
|
|
|
|
-
|
|
|
|
12
|
|
|
|
312
|
|
|
|
1,119
|
|
Total real estate - one to four family residential
|
|
|
2,404
|
|
|
|
(373
|
)
|
|
|
93
|
|
|
|
632
|
|
|
|
2,756
|
|
Real estate - multifamily residential
|
|
|
78
|
|
|
|
-
|
|
|
|
-
|
|
|
|
11
|
|
|
|
89
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
295
|
|
|
|
-
|
|
|
|
1
|
|
|
|
(9
|
)
|
|
|
287
|
|
Other construction, land development and other land
|
|
|
2,423
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(116
|
)
|
|
|
2,307
|
|
Total real estate - construction
|
|
|
2,718
|
|
|
|
-
|
|
|
|
1
|
|
|
|
(125
|
)
|
|
|
2,594
|
|
Real estate - farmland
|
|
|
272
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4
|
|
|
|
276
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,964
|
|
|
|
(208
|
)
|
|
|
63
|
|
|
|
(470
|
)
|
|
|
1,349
|
|
Non-owner occupied
|
|
|
1,241
|
|
|
|
-
|
|
|
|
61
|
|
|
|
(428
|
)
|
|
|
874
|
|
Total real estate - non-farm, non-residential
|
|
|
3,205
|
|
|
|
(208
|
)
|
|
|
124
|
|
|
|
(898
|
)
|
|
|
2,223
|
|
Consumer
|
|
|
287
|
|
|
|
(33
|
)
|
|
|
15
|
|
|
|
37
|
|
|
|
306
|
|
Other
|
|
|
469
|
|
|
|
(15
|
)
|
|
|
8
|
|
|
|
8
|
|
|
|
470
|
|
Total
|
|
$
|
11,327
|
|
|
$
|
(675
|
)
|
|
$
|
267
|
|
|
$
|
17
|
|
|
$
|
10,936
|
|
The following table presents the balance in
the allowance for loan losses and the recorded investment in loans by portfolio class based on impairment method as of March 31,
2017:
|
|
Allowance allocated to loans:
|
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
Acquired
|
|
|
|
|
|
|
|
|
|
|
|
Acquired
|
|
|
|
|
|
|
Individually
|
|
|
Collectively
|
|
|
loans -
|
|
|
|
|
|
Individually
|
|
|
Collectively
|
|
|
loans -
|
|
|
|
|
|
|
evaluated
|
|
|
evaluated
|
|
|
purchased
|
|
|
|
|
|
evaluated
|
|
|
evaluated
|
|
|
purchased
|
|
|
|
|
|
|
for
|
|
|
for
|
|
|
credit
|
|
|
|
|
|
for
|
|
|
for
|
|
|
credit
|
|
|
|
|
(dollars in thousands)
|
|
impairment
|
|
|
impairment
|
|
|
impaired
|
|
|
Total
|
|
|
impairment
|
|
|
impairment
|
|
|
impaired
|
|
|
Total
|
|
Commercial, industrial and agricultural
|
|
$
|
638
|
|
|
$
|
2,023
|
|
|
$
|
-
|
|
|
$
|
2,661
|
|
|
$
|
1,188
|
|
|
$
|
148,888
|
|
|
$
|
393
|
|
|
$
|
150,469
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
557
|
|
|
|
903
|
|
|
|
17
|
|
|
|
1,477
|
|
|
|
7,052
|
|
|
|
204,570
|
|
|
|
1,136
|
|
|
|
212,758
|
|
Home equity lines
|
|
|
50
|
|
|
|
454
|
|
|
|
-
|
|
|
|
504
|
|
|
|
225
|
|
|
|
123,935
|
|
|
|
32
|
|
|
|
124,192
|
|
Total real estate - one to four family residential
|
|
|
607
|
|
|
|
1,357
|
|
|
|
17
|
|
|
|
1,981
|
|
|
|
7,277
|
|
|
|
328,505
|
|
|
|
1,168
|
|
|
|
336,950
|
|
Real estate - multifamily residential
|
|
|
-
|
|
|
|
49
|
|
|
|
-
|
|
|
|
49
|
|
|
|
-
|
|
|
|
31,569
|
|
|
|
-
|
|
|
|
31,569
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
54
|
|
|
|
189
|
|
|
|
-
|
|
|
|
243
|
|
|
|
166
|
|
|
|
18,656
|
|
|
|
-
|
|
|
|
18,822
|
|
Other construction, land
development and other land
|
|
|
1,572
|
|
|
|
1,487
|
|
|
|
-
|
|
|
|
3,059
|
|
|
|
7,136
|
|
|
|
96,905
|
|
|
|
236
|
|
|
|
104,277
|
|
Total real estate - construction
|
|
|
1,626
|
|
|
|
1,676
|
|
|
|
-
|
|
|
|
3,302
|
|
|
|
7,302
|
|
|
|
115,561
|
|
|
|
236
|
|
|
|
123,099
|
|
Real estate - farmland
|
|
|
37
|
|
|
|
118
|
|
|
|
-
|
|
|
|
155
|
|
|
|
509
|
|
|
|
10,720
|
|
|
|
-
|
|
|
|
11,229
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
449
|
|
|
|
822
|
|
|
|
-
|
|
|
|
1,271
|
|
|
|
7,937
|
|
|
|
206,133
|
|
|
|
2,527
|
|
|
|
216,597
|
|
Non-owner occupied
|
|
|
157
|
|
|
|
271
|
|
|
|
-
|
|
|
|
428
|
|
|
|
7,358
|
|
|
|
138,163
|
|
|
|
943
|
|
|
|
146,464
|
|
Total real estate - non-farm, non-residential
|
|
|
606
|
|
|
|
1,093
|
|
|
|
-
|
|
|
|
1,699
|
|
|
|
15,295
|
|
|
|
344,296
|
|
|
|
3,470
|
|
|
|
363,061
|
|
Consumer
|
|
|
59
|
|
|
|
450
|
|
|
|
-
|
|
|
|
509
|
|
|
|
301
|
|
|
|
44,002
|
|
|
|
-
|
|
|
|
44,303
|
|
Other
|
|
|
-
|
|
|
|
596
|
|
|
|
-
|
|
|
|
596
|
|
|
|
-
|
|
|
|
10,776
|
|
|
|
-
|
|
|
|
10,776
|
|
Total
|
|
$
|
3,573
|
|
|
$
|
7,362
|
|
|
$
|
17
|
|
|
$
|
10,952
|
|
|
$
|
31,872
|
|
|
$
|
1,034,317
|
|
|
$
|
5,267
|
|
|
$
|
1,071,456
|
|
The following table presents the balance in
the allowance for loan losses and the recorded investment in loans by portfolio class based on impairment method as of December
31, 2016:
|
|
Allowance allocated to loans:
|
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
Acquired
|
|
|
|
|
|
|
|
|
|
|
|
Acquired
|
|
|
|
|
|
|
Individually
|
|
|
Collectively
|
|
|
loans -
|
|
|
|
|
|
Individually
|
|
|
Collectively
|
|
|
loans -
|
|
|
|
|
|
|
evaluated
|
|
|
evaluated
|
|
|
purchased
|
|
|
|
|
|
evaluated
|
|
|
evaluated
|
|
|
purchased
|
|
|
|
|
|
|
for
|
|
|
for
|
|
|
credit
|
|
|
|
|
|
for
|
|
|
for
|
|
|
credit
|
|
|
|
|
(dollars in thousands)
|
|
impairment
|
|
|
impairment
|
|
|
impaired
|
|
|
Total
|
|
|
impairment
|
|
|
impairment
|
|
|
impaired
|
|
|
Total
|
|
Commercial, industrial and agricultural
|
|
$
|
865
|
|
|
$
|
2,170
|
|
|
$
|
-
|
|
|
$
|
3,035
|
|
|
$
|
1,640
|
|
|
$
|
146,903
|
|
|
$
|
420
|
|
|
$
|
148,963
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
416
|
|
|
|
1,054
|
|
|
|
17
|
|
|
|
1,487
|
|
|
|
7,110
|
|
|
|
207,217
|
|
|
|
1,135
|
|
|
|
215,462
|
|
Home equity lines
|
|
|
50
|
|
|
|
603
|
|
|
|
-
|
|
|
|
653
|
|
|
|
225
|
|
|
|
122,249
|
|
|
|
32
|
|
|
|
122,506
|
|
Total real estate - one to four family residential
|
|
|
466
|
|
|
|
1,657
|
|
|
|
17
|
|
|
|
2,140
|
|
|
|
7,335
|
|
|
|
329,466
|
|
|
|
1,167
|
|
|
|
337,968
|
|
Real estate - multifamily residential
|
|
|
-
|
|
|
|
71
|
|
|
|
-
|
|
|
|
71
|
|
|
|
-
|
|
|
|
32,400
|
|
|
|
-
|
|
|
|
32,400
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
55
|
|
|
|
142
|
|
|
|
-
|
|
|
|
197
|
|
|
|
170
|
|
|
|
16,034
|
|
|
|
-
|
|
|
|
16,204
|
|
Other construction, land development and other land
|
|
|
1,368
|
|
|
|
1,264
|
|
|
|
-
|
|
|
|
2,632
|
|
|
|
7,170
|
|
|
|
85,044
|
|
|
|
252
|
|
|
|
92,466
|
|
Total real estate - construction
|
|
|
1,423
|
|
|
|
1,406
|
|
|
|
-
|
|
|
|
2,829
|
|
|
|
7,340
|
|
|
|
101,078
|
|
|
|
252
|
|
|
|
108,670
|
|
Real estate - farmland
|
|
|
40
|
|
|
|
117
|
|
|
|
-
|
|
|
|
157
|
|
|
|
515
|
|
|
|
10,774
|
|
|
|
-
|
|
|
|
11,289
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
321
|
|
|
|
946
|
|
|
|
-
|
|
|
|
1,267
|
|
|
|
7,645
|
|
|
|
190,651
|
|
|
|
2,988
|
|
|
|
201,284
|
|
Non-owner occupied
|
|
|
177
|
|
|
|
407
|
|
|
|
-
|
|
|
|
584
|
|
|
|
7,446
|
|
|
|
130,728
|
|
|
|
1,475
|
|
|
|
139,649
|
|
Total real estate - non-farm, non-residential
|
|
|
498
|
|
|
|
1,353
|
|
|
|
-
|
|
|
|
1,851
|
|
|
|
15,091
|
|
|
|
321,379
|
|
|
|
4,463
|
|
|
|
340,933
|
|
Consumer
|
|
|
63
|
|
|
|
396
|
|
|
|
-
|
|
|
|
459
|
|
|
|
309
|
|
|
|
42,094
|
|
|
|
-
|
|
|
|
42,403
|
|
Other
|
|
|
-
|
|
|
|
728
|
|
|
|
-
|
|
|
|
728
|
|
|
|
-
|
|
|
|
10,605
|
|
|
|
-
|
|
|
|
10,605
|
|
Total
|
|
$
|
3,355
|
|
|
$
|
7,898
|
|
|
$
|
17
|
|
|
$
|
11,270
|
|
|
$
|
32,230
|
|
|
$
|
994,699
|
|
|
$
|
6,302
|
|
|
$
|
1,033,231
|
|
The following table presents loans individually
evaluated for impairment by class of loans as of March 31, 2017:
|
|
|
|
|
|
|
|
Recorded
|
|
|
Recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
|
|
|
Investment
|
|
|
Investment
|
|
|
|
|
|
Average
|
|
|
Interest
|
|
|
|
Recorded
|
|
|
Principal
|
|
|
With No
|
|
|
With
|
|
|
Related
|
|
|
Recorded
|
|
|
Income
|
|
(dollars in thousands)
|
|
Investment
|
|
|
Balance
|
|
|
Allowance
|
|
|
Allowance
|
|
|
Allowance
|
|
|
Investment
|
|
|
Recognized
|
|
Commercial, industrial and agricultural
|
|
$
|
1,188
|
|
|
$
|
1,199
|
|
|
$
|
550
|
|
|
$
|
638
|
|
|
$
|
638
|
|
|
$
|
1,346
|
|
|
$
|
20
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
7,052
|
|
|
|
7,665
|
|
|
|
3,423
|
|
|
|
3,629
|
|
|
|
557
|
|
|
|
7,080
|
|
|
|
89
|
|
Home equity lines
|
|
|
225
|
|
|
|
225
|
|
|
|
175
|
|
|
|
50
|
|
|
|
50
|
|
|
|
225
|
|
|
|
1
|
|
Total real estate - one to four family residential
|
|
|
7,277
|
|
|
|
7,890
|
|
|
|
3,598
|
|
|
|
3,679
|
|
|
|
607
|
|
|
|
7,305
|
|
|
|
90
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
166
|
|
|
|
166
|
|
|
|
16
|
|
|
|
150
|
|
|
|
54
|
|
|
|
168
|
|
|
|
2
|
|
Other construction, land development and other land
|
|
|
7,136
|
|
|
|
7,136
|
|
|
|
1,745
|
|
|
|
5,391
|
|
|
|
1,572
|
|
|
|
7,144
|
|
|
|
95
|
|
Total real estate - construction
|
|
|
7,302
|
|
|
|
7,302
|
|
|
|
1,761
|
|
|
|
5,541
|
|
|
|
1,626
|
|
|
|
7,312
|
|
|
|
97
|
|
Real estate - farmland
|
|
|
509
|
|
|
|
512
|
|
|
|
257
|
|
|
|
252
|
|
|
|
37
|
|
|
|
512
|
|
|
|
8
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
7,937
|
|
|
|
7,940
|
|
|
|
6,133
|
|
|
|
1,804
|
|
|
|
449
|
|
|
|
7,678
|
|
|
|
100
|
|
Non-owner occupied
|
|
|
7,358
|
|
|
|
7,358
|
|
|
|
6,097
|
|
|
|
1,261
|
|
|
|
157
|
|
|
|
7,608
|
|
|
|
77
|
|
Total real estate - non-farm, non-residential
|
|
|
15,295
|
|
|
|
15,298
|
|
|
|
12,230
|
|
|
|
3,065
|
|
|
|
606
|
|
|
|
15,286
|
|
|
|
177
|
|
Consumer
|
|
|
301
|
|
|
|
313
|
|
|
|
-
|
|
|
|
301
|
|
|
|
59
|
|
|
|
305
|
|
|
|
4
|
|
Total loans*
|
|
$
|
31,872
|
|
|
$
|
32,514
|
|
|
$
|
18,396
|
|
|
$
|
13,476
|
|
|
$
|
3,573
|
|
|
$
|
32,066
|
|
|
$
|
396
|
|
*PCI loans are excluded from this table.
The following table presents loans individually
evaluated for impairment by class of loans as of December 31, 2016:
|
|
|
|
|
|
|
|
Recorded
|
|
|
Recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
|
|
|
Investment
|
|
|
Investment
|
|
|
|
|
|
Average
|
|
|
Interest
|
|
|
|
Recorded
|
|
|
Principal
|
|
|
With No
|
|
|
With
|
|
|
Related
|
|
|
Recorded
|
|
|
Income
|
|
(dollars in thousands)
|
|
Investment
|
|
|
Balance
|
|
|
Allowance
|
|
|
Allowance
|
|
|
Allowance
|
|
|
Investment
|
|
|
Recognized
|
|
Commercial, industrial and agricultural
|
|
$
|
1,640
|
|
|
$
|
1,640
|
|
|
$
|
668
|
|
|
$
|
972
|
|
|
$
|
865
|
|
|
$
|
1,094
|
|
|
$
|
70
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
7,110
|
|
|
|
7,712
|
|
|
|
3,760
|
|
|
|
3,350
|
|
|
|
416
|
|
|
|
6,893
|
|
|
|
393
|
|
Home equity lines
|
|
|
225
|
|
|
|
225
|
|
|
|
175
|
|
|
|
50
|
|
|
|
50
|
|
|
|
453
|
|
|
|
2
|
|
Total real estate - one to four family residential
|
|
|
7,335
|
|
|
|
7,937
|
|
|
|
3,935
|
|
|
|
3,400
|
|
|
|
466
|
|
|
|
7,346
|
|
|
|
395
|
|
Real estate - construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family residential
|
|
|
170
|
|
|
|
170
|
|
|
|
17
|
|
|
|
153
|
|
|
|
55
|
|
|
|
178
|
|
|
|
8
|
|
Other construction, land development and other land
|
|
|
7,170
|
|
|
|
7,170
|
|
|
|
1,745
|
|
|
|
5,425
|
|
|
|
1,368
|
|
|
|
5,885
|
|
|
|
317
|
|
Total real estate - construction
|
|
|
7,340
|
|
|
|
7,340
|
|
|
|
1,762
|
|
|
|
5,578
|
|
|
|
1,423
|
|
|
|
6,063
|
|
|
|
325
|
|
Real estate - farmland
|
|
|
515
|
|
|
|
517
|
|
|
|
261
|
|
|
|
254
|
|
|
|
40
|
|
|
|
525
|
|
|
|
34
|
|
Real estate - non-farm, non-residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
7,645
|
|
|
|
7,647
|
|
|
|
6,195
|
|
|
|
1,450
|
|
|
|
321
|
|
|
|
6,176
|
|
|
|
407
|
|
Non-owner occupied
|
|
|
7,446
|
|
|
|
7,446
|
|
|
|
6,166
|
|
|
|
1,280
|
|
|
|
177
|
|
|
|
11,509
|
|
|
|
380
|
|
Total real estate - non-farm, non-residential
|
|
|
15,091
|
|
|
|
15,093
|
|
|
|
12,361
|
|
|
|
2,730
|
|
|
|
498
|
|
|
|
17,685
|
|
|
|
787
|
|
Consumer
|
|
|
309
|
|
|
|
322
|
|
|
|
3
|
|
|
|
306
|
|
|
|
63
|
|
|
|
323
|
|
|
|
17
|
|
Total loans*
|
|
$
|
32,230
|
|
|
$
|
32,849
|
|
|
$
|
18,990
|
|
|
$
|
13,240
|
|
|
$
|
3,355
|
|
|
$
|
33,036
|
|
|
$
|
1,628
|
|
*PCI loans are excluded from this table.
Determining the fair value of purchased credit-impaired
(“PCI”) loans at November 14, 2014 required the Company to estimate cash flows expected to result from those loans
and to discount those cash flows at appropriate rates of interest. For such loans, the excess of the cash flows expected at acquisition
over the estimated fair value is recognized as interest income over the remaining lives of the loans and is called the accretable
yield. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition
is the nonaccretable difference and is not recorded. In accordance with U.S. GAAP, the Company did not “carry over”
any allowances for loan losses that were reserved for the VCB loan portfolio prior to the Company’s acquisition of VCB. PCI
loans had unpaid principal balances of $6.0 million and $7.1 million and recorded carrying values of $5.3 million and $6.3 million
at March 31, 2017 and December 31, 2016, respectively.
The following table presents a summary
of the changes in the accretable yield of the PCI loan portfolio for the periods indicated:
|
|
Three months ended
|
|
|
Three months ended
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
(dollars in thousands)
|
|
Accretable Yield
|
|
|
Accretable Yield
|
|
Balance at beginning of period
|
|
$
|
903
|
|
|
$
|
1,280
|
|
Accretion
|
|
|
(110
|
)
|
|
|
(129
|
)
|
Reclassification of nonaccretable difference due to
|
|
|
|
|
|
|
|
|
improvement in expected cash flows
|
|
|
248
|
|
|
|
24
|
|
Other changes, net
|
|
|
583
|
|
|
|
46
|
|
Balance at end of period
|
|
$
|
1,624
|
|
|
$
|
1,221
|
|
The following table presents, by loan class,
information related to loans modified as TDRs during the three months ended March 31, 2017 and 2016:
|
|
Three Months Ended March 31, 2017
|
|
|
Three Months Ended March 31, 2016
|
|
|
|
|
|
|
Pre-
|
|
|
Post-
|
|
|
|
|
|
Pre-
|
|
|
Post-
|
|
|
|
|
|
|
Modification
|
|
|
Modification
|
|
|
|
|
|
Modification
|
|
|
Modification
|
|
|
|
Number of
|
|
|
Recorded
|
|
|
Recorded
|
|
|
Number of
|
|
|
Recorded
|
|
|
Recorded
|
|
(dollars in thousands)
|
|
Loans
|
|
|
Balance
|
|
|
Balance*
|
|
|
Loans
|
|
|
Balance
|
|
|
Balance*
|
|
Commercial, industrial and agricultural
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
1
|
|
|
$
|
68
|
|
|
$
|
68
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
1
|
|
|
|
112
|
|
|
|
111
|
|
|
|
1
|
|
|
|
41
|
|
|
|
41
|
|
Total
|
|
|
1
|
|
|
$
|
112
|
|
|
$
|
111
|
|
|
|
2
|
|
|
$
|
109
|
|
|
$
|
109
|
|
*The period end balances are
inclusive of all partial paydowns and charge-offs since the modification date. Loans modified as TDRs that were fully paid
down, charged-off, or foreclosed upon by period end are not reported.
The following table presents, by loan class,
information related to the loans modified as TDRs that subsequently defaulted (i.e., 90 days or more past due following a modification)
during the three months ended March 31, 2017 and 2016 and were modified as TDRs within the 12 months prior to default:
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
|
|
Number of
|
|
|
Recorded
|
|
|
Number of
|
|
|
Recorded
|
|
(dollars in thousands)
|
|
Loans
|
|
|
Balance
|
|
|
Loans
|
|
|
Balance
|
|
Real estate - one to four family residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closed end first and seconds
|
|
|
2
|
|
|
$
|
501
|
|
|
|
-
|
|
|
$
|
-
|
|
Total
|
|
|
2
|
|
|
$
|
501
|
|
|
|
-
|
|
|
$
|
-
|
|
At March 31, 2017, $1.6 million in foreclosed
residential real estate properties were included in OREO, and $127 thousand in residential real estate loans were in the process
of foreclosure.
Note 4. Deferred Income Taxes
As of March 31, 2017 and December 31, 2016,
the Company had recorded net deferred income tax assets of approximately $11.3 million and $12.4 million, respectively. The realization
of deferred income tax assets is assessed quarterly and a valuation allowance is recorded if it is “more likely than not”
that all or a portion of the deferred income tax asset will not be realized. “More likely than not” is defined as greater
than a 50% chance. Management considers all available evidence, both positive and negative, to determine whether, based on the
weight of that evidence, a valuation allowance is needed. Management’s assessment is primarily dependent on historical
taxable income and projections of future taxable income, which are directly related to the Company’s core earnings capacity
and its prospects to generate core earnings in the future. Projections of core earnings and taxable income are inherently
subject to uncertainty and estimates that may change given the uncertain economic outlook, banking industry conditions and other
factors. Further, management has considered future reversals of existing taxable temporary differences and limited, prudent and
feasible tax-planning strategies, such as changes in investment security income (tax-exempt to taxable), additional sales of loans
and sales of branches/buildings with an appreciated asset value over the tax basis. Based upon an analysis of available evidence,
management has determined that it is “more likely than not” that the Company’s deferred income tax assets as
of March 31, 2017 and December 31, 2016 will be fully realized and therefore no valuation allowance to the Company’s deferred
income tax assets was recorded. However, the Company can give no assurance that in the future its deferred income tax assets will
not be impaired because such determination is based on projections of future earnings and the possible effect of certain transactions
which are subject to uncertainty and based on estimates that may change due to changing economic conditions and other factors.
Due to the uncertainty of estimates and projections, it is possible that the Company will be required to record adjustments to
the valuation allowance in future reporting periods.
The Company’s ability to realize its
deferred income tax assets may be limited if the Company experiences an ownership change as defined by Section 382 of the Internal
Revenue Code of 1986, as amended (the “Code”). For additional information see Part I, Item 1A. “Risk Factors”
included in the Company’s 2016 Form 10-K.
Note
5. Bank Premises and Equipment
Bank premises
and equipment are summarized as follows:
(dollars in thousands)
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
Land and improvements
|
|
$
|
5,208
|
|
|
$
|
7,788
|
|
Buildings and leasehold improvements
|
|
|
25,460
|
|
|
|
29,091
|
|
Furniture, fixtures and equipment
|
|
|
15,455
|
|
|
|
21,152
|
|
Construction in progress
|
|
|
1,034
|
|
|
|
798
|
|
|
|
|
47,157
|
|
|
|
58,829
|
|
Less accumulated depreciation
|
|
|
(23,192
|
)
|
|
|
(31,135
|
)
|
Net balance
|
|
$
|
23,965
|
|
|
$
|
27,694
|
|
Depreciation and amortization of bank premises
and equipment for the three months ended March 31, 2017 and 2016 amounted to $613 thousand and $633 thousand, respectively.
Note 6. Borrowings
Federal funds purchased and repurchase
agreements.
The Company has unsecured lines of credit with SunTrust Bank, Community Bankers Bank and Pacific Coast Bankers
Bank for the purchase of federal funds in the amount of $20.0 million, $15.0 million and $5.0 million, respectively. These lines
of credit have a variable rate based on the lending bank’s daily federal funds sold rate and are due on demand. Repurchase
agreements are secured transactions and generally mature the day following the day sold. Customer repurchases are standard transactions
that involve a Bank customer instead of a wholesale bank or broker. The Company offers this product as an accommodation to larger
retail and commercial customers that request safety for their funds beyond the Federal Deposit Insurance Corporation (“FDIC”)
deposit insurance limits. The Company does not use or have any open repurchase agreements with broker-dealers.
The tables below present selected information
on federal funds purchased and repurchase agreements during the three months ended March 31, 2017 and the year ended December 31,
2016:
Federal funds purchased
|
|
|
|
|
|
|
(dollars in thousands)
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
Balance outstanding at period end
|
|
$
|
1,500
|
|
|
$
|
-
|
|
Maximum balance at any month end during the period
|
|
$
|
1,500
|
|
|
$
|
2,000
|
|
Average balance for the period
|
|
$
|
26
|
|
|
$
|
42
|
|
Weighted average rate for the period
|
|
|
0.60%
|
|
|
|
0.93%
|
|
Weighted average rate at period end
|
|
|
0.40%
|
|
|
|
0.00%
|
|
Repurchase agreements
|
|
|
|
|
|
|
(dollars in thousands)
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
Balance outstanding at period end
|
|
$
|
3,960
|
|
|
$
|
5,140
|
|
Maximum balance at any month end during the period
|
|
$
|
5,079
|
|
|
$
|
11,942
|
|
Average balance for the period
|
|
$
|
4,711
|
|
|
$
|
5,777
|
|
Weighted average rate for the period
|
|
|
0.47%
|
|
|
|
0.47%
|
|
Weighted average rate at period end
|
|
|
0.47%
|
|
|
|
0.47%
|
|
Short-term borrowings.
Short-term borrowings
consist of advances from the FHLB, which are secured by a blanket floating lien on all qualifying closed-end and revolving open-end
loans that are secured by one to four family residential properties. Short-term advances from the FHLB at March 31, 2017 consisted
of $123.9 million in fixed rate one month advances. Short-term advances from the FHLB at December 31, 2016 consisted of $6.8 million
using a daily rate credit, which is due on demand, and $166.9 million in fixed rate one month advances. Outstanding accrued interest
at March 31, 2017 and December 31, 2016 totaled $54 thousand and $53 thousand, respectively.
The table below presents selected information
on short-term borrowings during the three months ended March 31, 2017 and the year ended December 31, 2016:
Short-term borrowings
|
|
|
|
|
|
|
(dollars in thousands)
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
Balance outstanding at period end
|
|
$
|
123,890
|
|
|
$
|
173,650
|
|
Maximum balance at any month end during the period
|
|
$
|
171,625
|
|
|
$
|
173,650
|
|
Average balance for the period
|
|
$
|
150,675
|
|
|
$
|
119,366
|
|
Weighted average rate for the period
|
|
|
0.69%
|
|
|
|
0.43%
|
|
Weighted average rate at period end
|
|
|
0.79%
|
|
|
|
0.53%
|
|
Long-term borrowings.
From time to
time, the Company may obtain long-term borrowings from the FHLB, which consist of advances from the FHLB that are secured by a
blanket floating lien on all qualifying closed-end and revolving open-end loans that are secured by one to four family residential
properties. At March 31, 2017 and December 31, 2016, the Company had no long-term FHLB advances outstanding.
The Company’s line of credit with the
FHLB can equal up to 30% of the Company’s gross assets or approximately $419.4 million at March 31, 2017. This line of credit
totaled $224.6 million with approximately $100.8 million available at March 31, 2017. As of March 31, 2017 and December 31, 2016,
loans with a carrying value of $297.6 million and $301.0 million, respectively, are pledged to the FHLB as collateral for borrowings.
Additional loans are available that can be pledged as collateral for future borrowings from the FHLB above the current lendable
collateral value.
Note 7. Net Income Per Common Share
The Company applies the two-class method of
computing basic and diluted net income per common share. Under the two-class method, net income per common share is determined
for each class of common stock and participating security according to dividends declared and participation rights in undistributed
earnings. Based on FASB guidance, the Company considers its Series B Preferred Stock (defined below) to be a participating
security. FASB guidance requires that all outstanding unvested share-based payment awards that contain voting rights and rights
to nonforfeitable dividends participate in undistributed earnings with common shareholders. Accordingly, the weighted average
number of shares of the Company’s common stock used in the calculation of basic and diluted net income per common share includes
unvested shares of the Company’s outstanding restricted common stock.
The following
table shows the computation of basic and diluted net income per common share for the periods presented:
|
|
Three Months Ended
|
|
(dollars in thousands, except share and per share amounts)
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Basic Net Income Per Common Share
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,780
|
|
|
$
|
2,227
|
|
Less: Net income allocated to participating securities, Series B
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
|
508
|
|
|
|
639
|
|
Net income allocated to common shareholders
|
|
$
|
1,272
|
|
|
$
|
1,588
|
|
Weighted average common shares outstanding for basic net
|
|
|
|
|
|
|
|
|
income per common share
|
|
|
13,116,554
|
|
|
|
13,035,249
|
|
Basic net income per common share
|
|
$
|
0.10
|
|
|
$
|
0.12
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income Per Common Share
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,780
|
|
|
$
|
2,227
|
|
Weighted average common shares outstanding for basic net
|
|
|
|
|
|
|
|
|
income per common share
|
|
|
13,116,554
|
|
|
|
13,035,249
|
|
Effect of dilutive securities, stock options
|
|
|
-
|
|
|
|
-
|
|
Effect of dilutive securities, Series B Preferred Stock
|
|
|
5,240,192
|
|
|
|
5,240,192
|
|
Weighted average common shares outstanding for diluted net
|
|
|
|
|
|
|
|
|
income per common share
|
|
|
18,356,746
|
|
|
|
18,275,441
|
|
Diluted net income per common share
|
|
$
|
0.10
|
|
|
$
|
0.12
|
|
At March 31, 2017 and 2016, options to acquire
35,750 and 67,525 shares of common stock, respectively, were not included in computing diluted net income per common share for
the three months ended March 31, 2017 and 2016 because their effects were anti-dilutive.
On June 12, 2013, the Company issued 5,240,192
shares of non-voting mandatorily convertible non-cumulative preferred stock, Series B (the “Series B Preferred Stock”)
through private placements to certain investors. Each share of Series B Preferred Stock can, under certain limited circumstances
as set forth in the Company’s articles of incorporation, be converted into one share of the Company’s common stock,
and is therefore reflected in the dilutive weighted average common shares outstanding. For more information related to the conversion
rights of these preferred shares, see Note 11 – Preferred Stock.
Note 8. Stock Based Compensation
Plans
On September 21, 2000, the Company adopted
the Eastern Virginia Bankshares, Inc. 2000 Stock Option Plan (the “2000 Plan”) to provide a means for selected key
employees and directors to increase their personal financial interest in the Company, thereby stimulating their efforts and strengthening
their desire to remain with the Company. Under the 2000 Plan, up to 400,000 shares of Company common stock could be granted in
the form of stock options. On April 17, 2003, the shareholders approved the Eastern Virginia Bankshares, Inc. 2003 Stock Incentive
Plan, amending and restating the 2000 Plan (the “2003 Plan”) and still authorizing the issuance of up to 400,000 shares
of common stock under the plan, but expanding the award types available under the plan to include stock options, stock appreciation
rights, common stock, restricted stock and phantom stock. No additional awards may be granted under the 2003 Plan. Any awards previously
granted under the 2003 Plan that were outstanding as of April 17, 2013 remain outstanding and will vest in accordance with their
regular terms.
On April 19, 2007, the Company’s shareholders
approved the Eastern Virginia Bankshares, Inc. 2007 Equity Compensation Plan (the “2007 Plan”) to enhance the Company’s
ability to recruit and retain officers, directors, employees, consultants and advisors with ability and initiative and to encourage
such persons to have a greater financial interest in the Company. Under the 2007 Plan, the Company could issue up to 400,000 additional
shares of common stock pursuant to grants of stock options, stock appreciation rights, common stock, restricted stock, performance
shares, incentive awards and stock units. No additional awards may be granted under the 2007 Plan. Any awards previously granted
under the 2007 Plan that were outstanding as of May 19, 2016 remain outstanding and will vest in accordance with their regular
terms.
On May 19, 2016, the Company’s shareholders
approved the Eastern Virginia Bankshares, Inc. 2016 Equity Compensation Plan (the “2016 Plan”) to promote the success
of the Company by providing incentives to key employees, non-employee directors, consultants and advisors to associate their personal
interests with the long-term financial success of the Company and with growth in shareholder value consistent with the Company’s
risk management practices. The 2016 Plan authorizes the Company to issue up to 500,000 additional shares of common stock pursuant
to stock options, restricted stock units, stock appreciation rights, stock awards, performance units and performance cash awards.
There were 484,232 shares still available to be granted as awards under the 2016 Plan as of March 31, 2017.
Accounting standards require companies to
recognize the cost of employee services received in exchange for awards of equity instruments, such as stock options, based on
the fair value of those awards at the date of grant.
Accounting standards also require that new
awards to employees eligible for accelerated vesting at retirement prior to the awards becoming fully vested be recognized as compensation
cost over the period through the date that the employee first becomes eligible to retire and is no longer required to provide service
to earn the award.
Stock option compensation expense is the estimated
fair value of options granted, amortized on a straight-line basis over the requisite service period for each stock option award.
There were no stock options granted or exercised in the three months ended March 31, 2017 and 2016. There was no remaining unrecognized
compensation expense related to stock options at March 31, 2017, and there was no stock option compensation expense for three months
ended March 31, 2017 and 2016.
A summary of the Company’s stock
option activity and related information is as follows:
|
|
|
|
|
|
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
Options
|
|
|
Weighted Average
|
|
|
Contractual Life
|
|
|
Intrinsic Value*
|
|
|
|
Outstanding
|
|
|
Exercise Price
|
|
|
(in years)
|
|
|
(in thousands)
|
|
Stock options outstanding at December 31, 2016
|
|
|
36,500
|
|
|
$
|
15.81
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(750
|
)
|
|
|
12.36
|
|
|
|
|
|
|
|
|
|
Stock options outstanding at March 31, 2017
|
|
|
35,750
|
|
|
$
|
15.88
|
|
|
|
1.00
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options exercisable at March 31, 2017
|
|
|
35,750
|
|
|
$
|
15.88
|
|
|
|
1.00
|
|
|
$
|
-
|
|
*Intrinsic value is the amount by which
the fair value of the underlying common stock exceeds the exercise price of a stock option on exercise date.
The table below summarizes information
concerning stock options outstanding and exercisable at March 31, 2017:
Stock Options Outstanding and Exercisable
|
Exercise
|
|
|
Number
|
|
|
Weighted Average
|
Price
|
|
|
Outstanding
|
|
|
Remaining Term
|
$
|
19.25
|
|
|
|
18,250
|
|
|
0.50 years
|
$
|
12.36
|
|
|
|
17,500
|
|
|
1.50 years
|
$
|
15.88
|
|
|
|
35,750
|
|
|
1.00 year
|
On April 29, 2016, the Company granted 6,500
shares of restricted stock under the 2007 Plan to various senior officers of the Bank. All of the shares are subject to time vesting
over a one-year period and will vest on April 29, 2017. On March 24, 2016, the Company granted 65,000 shares of restricted stock
under the 2007 Plan to its executive officers. Fifty percent (50%) of the shares are subject to time vesting in five equal annual
installments beginning on March 31, 2017. The remaining fifty percent (50%) of the shares are subject to performance vesting
and will vest on March 31, 2019 to the extent certain financial performance requirements for fiscal year 2018 are met. On March
19, 2015, the Company granted 45,000 shares of restricted stock under the 2007 Plan to its executive officers. Fifty percent (50%)
of the shares are subject to time vesting in five equal annual installments beginning on March 31, 2016. The remaining fifty
percent (50%) of the shares are subject to performance vesting and will vest on March 31, 2018 to the extent certain financial
performance requirements for fiscal year 2017 are met. On October 15, 2014, the Company granted 42,500 shares of restricted stock
under the 2007 Plan to its executive officers. Fifty percent (50%) of the shares are subject to time vesting in five equal
annual installments beginning on March 31, 2015. The remaining fifty percent (50%) of these shares were originally subject
to performance vesting based on financial performance requirements for fiscal year 2016. However, in light of the Pending Merger
and the fact that a comparison to the peer group was challenging as a result of the recent merger activity within the peer group,
in March 2017 the Company’s compensation committee converted these shares into time-based restricted stock. In connection
with the Pending Merger, all outstanding time and performance based shares of restricted stock will vest on an accelerated basis
upon completing the Pending Merger.
For the three months ended March 31, 2017,
restricted stock compensation expense was $82 thousand, compared to restricted stock compensation expense of $61 thousand for the
same period in 2016, and in each case was included in salaries and employee benefits expense in the consolidated statements of
income. Restricted stock compensation expense is accounted for using the fair value of the Company’s common stock on the
date the restricted shares were awarded, which was $7.00 per share for the April 29, 2016 awards, $6.80 per share for the March
24, 2016 awards, $6.28 per share for the March 19, 2015 awards and $6.10 per share for the October 15, 2014 awards.
A summary of the status of the Company’s
nonvested shares in relation to the Company’s restricted stock awards as of March 31, 2017, and changes during the three
months ended March 31, 2017, is presented below; the weighted average price is the weighted average fair value at the date of grant:
|
|
|
|
|
Weighted-Average
|
|
|
|
Shares
|
|
|
Price
|
|
Nonvested as of December 31, 2016
|
|
|
168,000
|
|
|
$
|
6.41
|
|
Vested
|
|
|
(15,250
|
)
|
|
|
6.45
|
|
Nonvested as of March 31, 2017
|
|
|
152,750
|
|
|
$
|
6.40
|
|
At March 31, 2017, there was $557 thousand
of total unrecognized compensation expense related to restricted stock awards. This unearned compensation is being amortized over
the remaining vesting period for the time and performance based shares.
Note 9. Employee Benefit Plan –
Pension
The Company
historically maintained a defined benefit pension plan covering substantially all of the Company’s employees. The plan was
amended January 28, 2008 to freeze the plan with no additional contributions for a majority of participants. Employees age 55 or
greater or with 10 years of credited service were grandfathered in the plan. No additional participants have been added to the
plan. The plan was again amended February 28, 2011 to freeze the plan with no additional contributions for grandfathered participants.
Benefits for all participants have remained frozen in the plan since such action was taken. Effective January 1, 2012, the plan
was amended and restated as a cash balance plan. Under a cash balance plan, participant benefits are stated as an account balance.
An opening account balance was established for each participant based on the lump sum value of his or her accrued benefit as of
December 31, 2011 in the original defined benefit pension plan. Each participants’ account will be credited with an “interest”
credit each year. The interest rate for each year is determined as the average annual interest rate on the 2 year U.S. Treasury
securities for the month of December preceding the plan year.
The Company
made no contributions to the pension plan during 2016. In connection with the Pending Merger, the Company expects to fully fund
the pension plan and terminate it effective May 1, 2017.
Components
of net periodic pension expense (benefit) related to the Company’s pension plan were as follows for the periods indicated:
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
(dollars in thousands)
|
|
2017
|
|
|
2016
|
|
Components of net periodic pension expense (benefit)
|
|
|
|
|
|
|
Interest cost
|
|
$
|
86
|
|
|
$
|
98
|
|
Expected return on plan assets
|
|
|
(36
|
)
|
|
|
(158
|
)
|
Amortization of prior service cost
|
|
|
2
|
|
|
|
2
|
|
Recognized net actuarial loss
|
|
|
30
|
|
|
|
27
|
|
Net periodic pension expense (benefit)
|
|
$
|
82
|
|
|
$
|
(31
|
)
|
Note 10. Fair Value Measurements
Fair value is defined as the exchange price
that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market
for the asset or liability in an orderly transaction between market participants on the measurement date. U.S. GAAP requires that
valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. U.S. GAAP also establishes
a fair value hierarchy which prioritizes the valuation inputs into three broad levels. Based on the underlying inputs, each fair
value measurement in its entirety is reported in one of the three levels. These levels are:
|
*
|
Level 1 – Valuation is based upon quoted prices
(unadjusted) for identical instruments traded in active markets.
|
|
*
|
Level 2 – Valuation is based upon quoted prices
for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active,
and model based valuation techniques for which all significant assumptions are observable in the market or can be corroborated
by observable market data for substantially the full term of the assets or liabilities.
|
|
*
|
Level 3 – Valuation is determined using model-based
techniques with significant assumptions not observable in the market.
|
U.S. GAAP allows an entity the irrevocable
option to elect fair value (the fair value option) for the initial and subsequent measurement for certain financial assets and
liabilities on a contract-by-contract basis. The Company has not made any fair value option elections as of March 31, 2017.
Following is a description of the valuation
methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to
the valuation hierarchy.
Assets Measured at Fair
Value on a Recurring Basis
Securities Available For Sale
. Securities
available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices,
when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques
of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market
data. Third party vendors compile prices from various sources and may determine the fair value of identical or similar securities
by using pricing models that consider observable market data (Level 2). In certain cases where there is limited activity or less
transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. Currently, all
of the Company’s available for sale securities are considered to be Level 2 securities.
The following table summarizes financial assets
measured at fair value on a recurring basis as of March 31, 2017 and December 31, 2016, segregated by the level of the valuation
inputs within the fair value hierarchy utilized to measure fair value:
Assets Measured at Fair Value on a Recurring Basis at March 31, 2017 Using
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
Balance at
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
March 31,
|
|
(dollars in thousands)
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
2017
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBA Pool securities
|
|
$
|
-
|
|
|
$
|
59,067
|
|
|
$
|
-
|
|
|
$
|
59,067
|
|
Agency residential mortgage-backed securities
|
|
|
-
|
|
|
|
28,038
|
|
|
|
-
|
|
|
|
28,038
|
|
Agency commercial mortgage-backed securities
|
|
|
-
|
|
|
|
27,997
|
|
|
|
-
|
|
|
|
27,997
|
|
Agency CMO securities
|
|
|
-
|
|
|
|
58,147
|
|
|
|
-
|
|
|
|
58,147
|
|
Non agency CMO securities
|
|
|
-
|
|
|
|
37
|
|
|
|
-
|
|
|
|
37
|
|
State and political subdivisions
|
|
|
-
|
|
|
|
55,294
|
|
|
|
-
|
|
|
|
55,294
|
|
Corporate securities
|
|
|
-
|
|
|
|
2,013
|
|
|
|
-
|
|
|
|
2,013
|
|
Total securities available for sale
|
|
$
|
-
|
|
|
$
|
230,593
|
|
|
$
|
-
|
|
|
$
|
230,593
|
|
Assets Measured at Fair Value on a Recurring Basis at December 31, 2016 Using
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
Balance at
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
December 31,
|
|
(dollars in thousands)
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
2016
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBA Pool securities
|
|
$
|
-
|
|
|
$
|
57,719
|
|
|
$
|
-
|
|
|
$
|
57,719
|
|
Agency residential mortgage-backed securities
|
|
|
-
|
|
|
|
25,829
|
|
|
|
-
|
|
|
|
25,829
|
|
Agency commercial mortgage-backed securities
|
|
|
-
|
|
|
|
27,852
|
|
|
|
-
|
|
|
|
27,852
|
|
Agency CMO securities
|
|
|
-
|
|
|
|
51,683
|
|
|
|
-
|
|
|
|
51,683
|
|
Non agency CMO securities
|
|
|
-
|
|
|
|
43
|
|
|
|
-
|
|
|
|
43
|
|
State and political subdivisions
|
|
|
-
|
|
|
|
54,501
|
|
|
|
-
|
|
|
|
54,501
|
|
Corporate securities
|
|
|
-
|
|
|
|
2,005
|
|
|
|
-
|
|
|
|
2,005
|
|
Total securities available for sale
|
|
$
|
-
|
|
|
$
|
219,632
|
|
|
$
|
-
|
|
|
$
|
219,632
|
|
Assets Measured at Fair
Value on a Non-Recurring Basis
Certain assets are measured at fair value
on a non-recurring basis in accordance with U.S. GAAP. These adjustments to fair value usually result from the application of fair
value accounting or impairment write-downs of individual assets.
Impaired Loans.
Loans are designated
as impaired when, in the judgment of management based on current information and events, it is probable that all amounts due according
to the contractual terms of the loan agreement will not be collected when due. The measurement of loss associated with impaired
loans can be based on either the observable market price of the loan or the fair value of the collateral. Collateral may be in
the form of real estate or business assets including equipment, inventory, and accounts receivable. The vast majority of the collateral
is real estate. The value of real estate collateral is determined utilizing an income or market valuation approach based on an
appraisal conducted by an independent, licensed appraiser outside of the Company using observable market data (Level 2). However,
if the collateral value is significantly adjusted due to differences in the comparable properties, or is discounted by the Company
because of marketability, then the fair value is considered Level 3.
The value of business equipment is based upon
an outside appraisal if deemed significant, or the net book value on the applicable business’ financial statements if not
considered significant. Likewise, values for inventory and accounts receivables collateral are based on financial statement balances
or aging reports (Level 3). Impaired loans allocated to the allowance for loan losses are measured at fair value on a non-recurring
basis. Any fair value adjustments are recorded in the period incurred as provision for loan losses on the consolidated statements
of income.
Other Real Estate Owned.
OREO is measured
at fair value less cost to sell, based on an appraisal conducted by an independent, licensed appraiser outside of the Company using
observable market data. If the collateral value is significantly adjusted due to differences in the comparable properties, or is
discounted by the Company because of marketability, then the fair value is considered Level 3. OREO is measured at fair value on
a non-recurring basis. Any initial fair value adjustment is charged against the allowance for loan losses. Subsequent fair value
adjustments are recorded in the period incurred and included in other noninterest expense on the consolidated statements of income.
Assets Held For Sale.
Assets held for
sale are measured at fair value less cost to sell, based on real estate tax assessments or appraisals conducted by an independent,
licensed appraiser outside of the Company using observable market data. If the fair value is significantly adjusted due to differences
in the comparable properties, or is discounted by the Company because of marketability, then the fair value is considered Level
3. Assets held for sale are measured at fair value on a non-recurring basis. Subsequent fair value adjustments are recorded in
the period incurred and included in other noninterest expense on the consolidated statements of income.
The following table summarizes assets measured
at fair value on a non-recurring basis as of March 31, 2017 and December 31, 2016, segregated by the level of the valuation inputs
within the fair value hierarchy utilized to measure fair value:
Assets Measured at Fair Value on a Non-Recurring Basis at March 31, 2017 Using
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
Balance at
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
March 31,
|
|
(dollars in thousands)
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
2017
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
9,903
|
|
|
$
|
9,903
|
|
Other real estate owned
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,631
|
|
|
$
|
1,631
|
|
Assets held for sale
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,970
|
|
|
$
|
2,970
|
|
Assets Measured at Fair Value on a Non-Recurring Basis at December 31, 2016 Using
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
Balance at
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
December 31,
|
|
(dollars in thousands)
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
2016
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
9,885
|
|
|
$
|
9,885
|
|
Other real estate owned
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,656
|
|
|
$
|
2,656
|
|
The following table displays quantitative
information about Level 3 Fair Value Measurements as of March 31, 2017 and December 31, 2016:
Quantitative information about Level 3 Fair Value Measurements at March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Fair Value
|
|
Valuation Technique(s)
|
|
Unobservable Input
|
|
Range (Weighted Average)
|
Assets
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
9,903
|
|
Discounted appraised value
|
|
Selling cost
|
|
6% - 24% (12%)
|
|
|
|
|
|
|
|
Discount for lack of
|
|
|
|
|
|
|
|
|
|
marketability and age
|
|
|
|
|
|
|
|
|
|
of appraisal
|
|
0% - 20% (12%)
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
$
|
1,631
|
|
Discounted appraised value
|
|
Selling cost
|
|
10% (10%)
|
|
|
|
|
|
|
|
Discount for lack of
|
|
|
|
|
|
|
|
|
|
marketability and age
|
|
|
|
|
|
|
|
|
|
of appraisal
|
|
0% - 42% (6%)
|
Assets held for sale
|
|
$
|
2,970
|
|
Discounted appraised value
|
|
Selling cost
|
|
6% (6%)
|
Quantitative information about Level 3 Fair Value Measurements at December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|
Fair Value
|
|
Valuation Technique(s)
|
|
Unobservable Input
|
|
Range (Weighted Average)
|
Assets
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
9,885
|
|
Discounted appraised value
|
|
Selling cost
|
|
0% - 93% (13%)
|
|
|
|
|
|
|
|
Discount for lack of
|
|
|
|
|
|
|
|
|
|
marketability and age
|
|
|
|
|
|
|
|
|
|
of appraisal
|
|
0% - 25% (7%)
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
$
|
2,656
|
|
Discounted appraised value
|
|
Selling cost
|
|
10% (10%)
|
|
|
|
|
|
|
|
Discount for lack of
|
|
|
|
|
|
|
|
|
|
marketability and age
|
|
|
|
|
|
|
|
|
|
of appraisal
|
|
0% - 40% (5%)
|
Fair Value of Financial Instruments
U.S. GAAP requires disclosure of the fair
value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured
and reported at fair value on a recurring basis or non-recurring basis. The methodologies and assumptions for estimating the fair
value of financial assets and financial liabilities that are measured at fair value on a recurring or non-recurring basis are discussed
above. The methodologies and assumptions for other financial assets and financial liabilities are discussed below:
Cash and Short-Term Investments.
For
those short-term instruments, the carrying amount is a reasonable estimate of fair value.
Investment Securities.
For securities
and marketable equity securities held for investment purposes, fair values are based on quoted market prices or dealer quotes.
For other securities held as investments, fair value equals quoted market price, if available. If a quoted market price is not
available, fair value is estimated using quoted prices for similar securities. All securities prices are provided by independent
third party vendors.
Restricted Securities.
The carrying
amount approximates fair value based on the redemption provisions of the correspondent banks.
Loans.
The fair value of performing
loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers
with similar remaining maturities. This calculation ignores loan fees and certain factors affecting the interest rates charged
on various loans such as the borrower’s creditworthiness and compensating balances and dissimilar types of real estate held
as collateral. The fair value of impaired loans is measured as described within the Impaired Loans section of this note.
Bank Owned Life Insurance.
Bank owned
life insurance represents insurance policies on officers of the Company. The cash values of the policies are estimated using information
provided by insurance carriers. The policies are carried at their cash surrender value, which approximates fair value.
Deposits.
The fair value of demand
deposits, savings accounts, and certain money market deposits is the amount payable on demand at the reporting date. The fair value
of fixed maturity certificates of deposit is estimated using market rates for deposits of similar remaining maturities.
Short-Term Borrowings.
The carrying
amounts of federal funds purchased and other short-term borrowings maturing within 90 days approximate their fair values. Fair
values of other short-term borrowings are estimated using discounted cash flow analyses based on the current incremental borrowing
rates for similar types of borrowing arrangements.
Long-Term Borrowings.
The fair values
of the Company’s long-term borrowings are estimated using discounted cash flow analyses based on the Company’s current
incremental borrowing rates for similar types of borrowing arrangements.
Accrued Interest Receivable and Accrued
Interest Payable.
The carrying amounts of accrued interest approximate fair value.
Off-Balance Sheet Financial Instruments.
The fair value of commitments to extend credit is estimated using the fees currently charged to enter similar agreements, taking
into account the remaining terms of the agreements and the present credit worthiness of the counterparties. For fixed-rate loan
commitments, fair value also considers the difference between current levels of interest rates and the committed rates.
The fair value of standby letters of credit
is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligations
with the counterparties at the reporting date. The fair value of guarantees of credit card accounts previously sold is based on
the estimated cost to settle the obligations with the counterparty at the reporting date. At March 31, 2017 and December 31, 2016,
the fair value of loan commitments, standby letters of credit and credit card guarantees are not significant and are not included
in the table below.
The fair value and the carrying value of the
Company’s recorded financial instruments are as follows:
|
|
|
|
|
Fair Value Measurements at March 31, 2017 Using
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
Balance at
|
|
|
|
Carrying
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
March 31,
|
|
(dollars in thousands)
|
|
Amount
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
2017
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments*
|
|
$
|
5,721
|
|
|
$
|
5,721
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
5,721
|
|
Interest bearing deposits with banks
|
|
|
16,648
|
|
|
|
16,648
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16,648
|
|
Securities available for sale
|
|
|
230,593
|
|
|
|
-
|
|
|
|
230,593
|
|
|
|
-
|
|
|
|
230,593
|
|
Securities held to maturity
|
|
|
26,230
|
|
|
|
-
|
|
|
|
27,090
|
|
|
|
-
|
|
|
|
27,090
|
|
Restricted securities
|
|
|
9,557
|
|
|
|
-
|
|
|
|
9,557
|
|
|
|
-
|
|
|
|
9,557
|
|
Loans, net
|
|
|
1,060,504
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,046,828
|
|
|
|
1,046,828
|
|
Bank owned life insurance
|
|
|
25,885
|
|
|
|
-
|
|
|
|
25,885
|
|
|
|
-
|
|
|
|
25,885
|
|
Accrued interest receivable
|
|
|
4,921
|
|
|
|
-
|
|
|
|
4,921
|
|
|
|
-
|
|
|
|
4,921
|
|
Total
|
|
$
|
1,380,059
|
|
|
$
|
22,369
|
|
|
$
|
298,046
|
|
|
$
|
1,046,828
|
|
|
$
|
1,367,243
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits
|
|
$
|
225,976
|
|
|
$
|
225,976
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
225,976
|
|
Interest-bearing deposits
|
|
|
920,679
|
|
|
|
-
|
|
|
|
844,366
|
|
|
|
-
|
|
|
|
844,366
|
|
Short-term borrowings**
|
|
|
129,350
|
|
|
|
129,350
|
|
|
|
-
|
|
|
|
-
|
|
|
|
129,350
|
|
Junior subordinated debt
|
|
|
10,310
|
|
|
|
-
|
|
|
|
10,983
|
|
|
|
-
|
|
|
|
10,983
|
|
Senior subordinated debt***
|
|
|
19,151
|
|
|
|
-
|
|
|
|
19,580
|
|
|
|
-
|
|
|
|
19,580
|
|
Accrued interest payable
|
|
|
1,128
|
|
|
|
-
|
|
|
|
1,128
|
|
|
|
-
|
|
|
|
1,128
|
|
Total
|
|
$
|
1,306,594
|
|
|
$
|
355,326
|
|
|
$
|
876,057
|
|
|
$
|
-
|
|
|
$
|
1,231,383
|
|
|
*
|
Includes federal funds sold.
|
|
**
|
Includes federal funds purchased and repurchase agreements.
|
|
***
|
Net of unamortized debt issuance costs of $849.
|
|
|
|
|
|
Fair Value Measurements at December 31, 2016 Using
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
Balance at
|
|
|
|
Carrying
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
December 31,
|
|
(dollars in thousands)
|
|
Amount
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
2016
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments*
|
|
$
|
5,696
|
|
|
$
|
5,696
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
5,696
|
|
Interest bearing deposits with banks
|
|
|
11,919
|
|
|
|
11,919
|
|
|
|
-
|
|
|
|
-
|
|
|
|
11,919
|
|
Securities available for sale
|
|
|
219,632
|
|
|
|
-
|
|
|
|
219,632
|
|
|
|
-
|
|
|
|
219,632
|
|
Securities held to maturity
|
|
|
27,956
|
|
|
|
-
|
|
|
|
28,735
|
|
|
|
-
|
|
|
|
28,735
|
|
Restricted securities
|
|
|
11,557
|
|
|
|
-
|
|
|
|
11,557
|
|
|
|
-
|
|
|
|
11,557
|
|
Loans, net
|
|
|
1,021,961
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,012,425
|
|
|
|
1,012,425
|
|
Bank owned life insurance
|
|
|
25,734
|
|
|
|
-
|
|
|
|
25,734
|
|
|
|
-
|
|
|
|
25,734
|
|
Accrued interest receivable
|
|
|
4,705
|
|
|
|
-
|
|
|
|
4,705
|
|
|
|
-
|
|
|
|
4,705
|
|
Total
|
|
$
|
1,329,160
|
|
|
$
|
17,615
|
|
|
$
|
290,363
|
|
|
$
|
1,012,425
|
|
|
$
|
1,320,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits
|
|
$
|
209,138
|
|
|
$
|
209,138
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
209,138
|
|
Interest-bearing deposits
|
|
|
842,223
|
|
|
|
-
|
|
|
|
764,406
|
|
|
|
-
|
|
|
|
764,406
|
|
Short-term borrowings**
|
|
|
178,790
|
|
|
|
178,790
|
|
|
|
-
|
|
|
|
-
|
|
|
|
178,790
|
|
Junior subordinated debt
|
|
|
10,310
|
|
|
|
-
|
|
|
|
10,664
|
|
|
|
-
|
|
|
|
10,664
|
|
Senior subordinated debt***
|
|
|
19,125
|
|
|
|
-
|
|
|
|
19,216
|
|
|
|
-
|
|
|
|
19,216
|
|
Accrued interest payable
|
|
|
752
|
|
|
|
-
|
|
|
|
752
|
|
|
|
-
|
|
|
|
752
|
|
Total
|
|
$
|
1,260,338
|
|
|
$
|
387,928
|
|
|
$
|
795,038
|
|
|
$
|
-
|
|
|
$
|
1,182,966
|
|
|
*
|
Includes federal funds sold.
|
|
**
|
Includes federal funds purchased and repurchase agreements.
|
|
***
|
Net of unamortized debt issuance costs of $875.
|
The Company assumes interest rate risk (the
risk that general interest rate levels will change) as a result of the Company’s normal operations. As a result, the fair
values of the Company’s financial instruments will change when interest rate levels change and that change may be either
favorable or unfavorable to the Company. The Company attempts to match maturities of assets and liabilities to the extent believed
necessary to minimize interest rate risk. However, borrowers with fixed rate obligations are less likely to prepay in a rising
rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising
rate environment and less likely to do so in a falling rate environment. The Company monitors rates and maturities of assets and
liabilities and attempts to minimize interest rate risk by adjusting terms of new loans and deposits and by investing in securities
with terms that mitigate the Company’s overall interest rate risk.
Note 11. Preferred Stock
In connection with its private placements,
on June 12, 2013, the Company issued 5,240,192 shares of its Series B Preferred Stock for a gross purchase price of $23.8 million,
or $4.55 per share. The Series B Preferred Stock has no maturity date. The holders of Series B Preferred Stock are entitled to
receive dividends if, as and when declared by the Company’s Board of Directors, in an identical form of consideration and
at the same time, as those dividends or distributions that would have been payable on the number of whole shares of the Company’s
common stock that such shares of Series B Preferred Stock would be convertible into upon satisfaction of certain conditions. The
Company will not pay any dividends with respect to its common stock unless an equivalent dividend also is paid to the holders of
Series B Preferred Stock. The Series B Preferred Stock ranks junior with regard to dividends to any class or series of capital
stock of the Company the terms of which expressly provide that such class or series will rank senior to the common stock or the
Series B Preferred Stock as to dividend rights and/or as to rights on liquidation, dissolution or winding up of the Company.
Note 12. Junior and Senior Subordinated
Debt
On September 17, 2003, $10 million of trust
preferred securities were placed through the Trust in a pooled underwriting totaling approximately $650 million. The trust issuer
has invested the total proceeds from the sale of the trust preferred securities in Floating Rate Junior Subordinated Deferrable
Interest Debentures (“Junior Subordinated Debt”) issued by the Company. The trust preferred securities pay cumulative
cash distributions quarterly at a variable rate per annum, reset quarterly, equal to the 3-month LIBOR plus 2.95%. As of March
31, 2017 and December 31, 2016, the interest rate was 4.10% and 3.94%, respectively. The dividends paid to holders of the trust
preferred securities, which are recorded as interest expense, are deductible for income tax purposes. The trust preferred securities
have a mandatory redemption date of September 17, 2033, and became subject to varying call provisions beginning September 17,
2008. The Company has fully and unconditionally guaranteed the trust preferred securities through the combined operation of the
Junior Subordinated Debt and other related documents. The Company’s obligation under the guarantee is unsecured and subordinate
to senior and subordinated indebtedness of the Company.
The trust preferred securities may be included
in Tier 1 capital for regulatory capital adequacy determination purposes up to 25% of Tier 1 capital after its inclusion. At March
31, 2017 and December 31, 2016, all of the trust preferred securities qualified as Tier 1 capital.
Subject to certain exceptions and limitations,
the Company is permitted to elect from time to time to defer regularly scheduled interest payments on its outstanding Junior Subordinated
Debt relating to its trust preferred securities. If the Company defers interest payments on the Junior Subordinated Debt for more
than 20 consecutive quarters, the Company would be in default under the governing agreements for such notes and the amount due
under such agreements would be immediately due and payable.
On April 22, 2015, the Company entered into
a Senior Subordinated Note Purchase Agreement with certain institutional accredited investors pursuant to which the Company sold
$20.0 million in aggregate principal amount of its 6.50% Fixed-to-Floating Rate Subordinated Notes due 2025 (“Senior Subordinated
Debt”) to the investors at a price equal to 100% of the aggregate principal amount of the Senior Subordinated Debt. The Senior
Subordinated Debt bears interest at an annual rate of 6.50%, payable semi-annually in arrears on May 1 and November 1 of each year
ending on May 1, 2020. From and including May 1, 2020 to, but excluding, the maturity date, the Senior Subordinated Debt will bear
interest at an annual rate, reset quarterly, equal to LIBOR determined on the determination date of the applicable interest period
plus 502 basis points, payable quarterly in arrears on February 1, May 1, August 1 and November 1 of each year, beginning on August
1, 2020. The Company may, at its option, redeem, in whole or in part, the Senior Subordinated Debt as early as May 1, 2020, and
any partial redemption would be made pro rata among all of the holders. At March 31, 2017 and December 31, 2016, all of the Senior
Subordinated Debt qualified as Tier 2 capital. At March 31, 2017, the remaining unamortized debt issuance costs related to the
Senior Subordinated Debt totaled $849 thousand.
Note 13. Capital Requirements
The Company and the Bank are subject to various
regulatory capital requirements administered by the federal banking agencies. Failure to meet regulatory capital requirements can
initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct
material effect on the Company’s and the Bank’s financial statements. Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative
measures of their assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices.
The capital amounts and classification are also subject to qualitative judgments by the regulators about components (such as interest
rate risk), risk weightings and other factors. Prompt corrective action provisions are not applicable to bank holding companies.
In July 2013, the federal bank regulatory
agencies adopted rules to implement the Basel III capital framework and a revised framework for calculating risk-weighted assets
(the “Basel III Capital Rules”). The Basel III Capital Rules were effective for the Company and the Bank on January
1, 2015 (subject to a phase-in period for certain portions of the new rules). For a summary of these final rules, see Part I, Item
1. “Business” under the heading “Regulation and Supervision – Capital Requirements” included in the
Company’s 2016 Form 10-K.
As of March 31, 2017, the most recent notification
from the Reserve Bank categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To
be categorized as well capitalized, an institution must maintain minimum total risk-based, common equity Tier 1 (“CET1”)
risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the following tables. There are no conditions or events
since the notification that management believes have changed the Bank’s category. The capital ratios of the Company and the
Bank as of March 31, 2017 and December 31, 2016, presented with related minimum regulatory guidelines, is as follows:
|
|
|
|
|
|
|
|
Minimum To Be
|
|
As of March 31, 2017
|
|
|
|
|
|
|
|
Well-Capitalized
|
|
|
|
|
|
|
Minimum
|
|
|
Under Prompt
|
|
|
|
|
|
|
Capital
|
|
|
Corrective Action
|
|
|
|
Actual Capital
|
|
|
Requirements*
|
|
|
Provisions
|
|
CET1 to risk weighted assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
8.3542%
|
|
|
|
5.7500%
|
|
|
|
N/A
|
|
Bank
|
|
|
11.8924%
|
|
|
|
5.7500%
|
|
|
|
6.5000%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to risk weighted assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
11.0467%
|
|
|
|
7.2500%
|
|
|
|
N/A
|
|
Bank
|
|
|
11.8924%
|
|
|
|
7.2500%
|
|
|
|
8.0000%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk weighted assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
13.7908%
|
|
|
|
9.2500%
|
|
|
|
N/A
|
|
Bank
|
|
|
12.8614%
|
|
|
|
9.2500%
|
|
|
|
10.0000%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to average assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
8.9310%
|
|
|
|
4.0000%
|
|
|
|
N/A
|
|
Bank
|
|
|
9.6185%
|
|
|
|
4.0000%
|
|
|
|
5.0000%
|
|
|
*
|
Except with regard to the Company’s and the Bank’s
Tier 1 capital to average assets ratio, includes the portion of the Basel III Capital Rules capital conservation buffer phased
in as of March 31, 2017 (1.2500%) which is added to the minimum capital requirements for capital adequacy purposes. The capital
conservation buffer is being phased in through four equal annual installments of 0.6250% from 2016 to 2019, with full implementation
in January 2019 (2.500%). The Company’s and the Bank’s capital conservation buffer must consist of additional CET1
above regulatory minimum requirements. Failure to maintain the prescribed levels places limitations on capital distributions and
discretionary bonuses to executives. As of March 31, 2017, the capital conservation buffer of the Company and the Bank was 3.8542%
and 4.8614%, respectively.
|
|
|
|
|
|
|
|
|
Minimum To Be
|
|
As of December 31, 2016
|
|
|
|
|
|
|
|
Well-Capitalized
|
|
|
|
|
|
|
Minimum
|
|
|
Under Prompt
|
|
|
|
|
|
|
Capital
|
|
|
Corrective Action
|
|
|
|
Actual Capital
|
|
|
Requirements*
|
|
|
Provisions
|
|
CET1 to risk weighted assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
8.8000%
|
|
|
|
5.1250%
|
|
|
|
N/A
|
|
Bank
|
|
|
12.2507%
|
|
|
|
5.1250%
|
|
|
|
6.5000%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to risk weighted assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
11.5129%
|
|
|
|
6.6250%
|
|
|
|
N/A
|
|
Bank
|
|
|
12.2507%
|
|
|
|
6.6250%
|
|
|
|
8.0000%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk weighted assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
14.4449%
|
|
|
|
8.6250%
|
|
|
|
N/A
|
|
Bank
|
|
|
13.3055%
|
|
|
|
8.6250%
|
|
|
|
10.0000%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to average assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
|
9.2748%
|
|
|
|
4.0000%
|
|
|
|
N/A
|
|
Bank
|
|
|
9.8711%
|
|
|
|
4.0000%
|
|
|
|
5.0000%
|
|
|
*
|
Except with regard to the Company’s and the Bank’s
Tier 1 capital to average assets ratio, includes the portion of the Basel III Capital Rules capital conservation buffer phased
in as of December 31, 2016 (0.6250%) which is added to the minimum capital requirements for capital adequacy purposes. The capital
conservation buffer is being phased in through four equal annual installments of 0.6250% from 2016 to 2019, with full implementation
in January 2019 (2.500%). The Company’s and the Bank’s capital conservation buffer must consist of additional CET1
above regulatory minimum requirements. Failure to maintain the prescribed levels places limitations on capital distributions and
discretionary bonuses to executives. As of December 31, 2016, the capital conservation buffer of the Company and the Bank was
4.3000% and 5.3055%, respectively.
|
Note 14.
Low
Income Housing Tax Credits
The Company had investments in four separate
housing equity funds at March 31, 2017. The general purpose of these funds is to encourage and assist participants in investing
in low-income residential rental properties located in the Commonwealth of Virginia, develop and implement strategies to maintain
projects as low-income housing, deliver Federal Low Income Housing Credits to investors, allocate tax losses and other possible
tax benefits to investors and to preserve and protect project assets. The investments in these funds are recorded as other assets
on the consolidated balance sheets and were $2.2 million and $2.3 million at March 31, 2017 and December 31, 2016, respectively.
These investments and related tax benefits have expected terms through 2032, with the majority maturing by 2027. Tax credits and
other tax benefits recognized related to these investments during the three months ended March 31, 2017 and 2016 were $125 thousand
and $119 thousand, respectively. Total projected tax credits to be received for 2017 are $353 thousand, which is based on the most
recent quarterly estimates received from the funds. Additional capital calls expected for the funds totaled $984 thousand at both
March 31, 2017 and December 31, 2016 and are included in other liabilities on the consolidated balance sheets.
Note 15. Accumulated Other Comprehensive
Loss
The changes in accumulated other comprehensive
loss (net of tax) for the three months ended March 31, 2017 and 2016 are summarized as follows:
(dollars in thousands)
|
|
Unrealized Gains (Losses) on Available for Sale Securities
|
|
|
Unrealized (Losses) on Available for Sale Securities Transferred to Held to Maturity
|
|
|
Adjustments Related to Pension Plan
|
|
|
Accumulated Other Comprehensive (Loss) Income
|
|
Balance at December 31, 2016
|
|
$
|
(3,379
|
)
|
|
$
|
(280
|
)
|
|
$
|
(1,890
|
)
|
|
$
|
(5,549
|
)
|
Other comprehensive income before reclassification and amortization
|
|
|
458
|
|
|
|
-
|
|
|
|
-
|
|
|
|
458
|
|
Reclassification adjustment for gains included in net income
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(1
|
)
|
Net amortization of unrealized losses on securities transferred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from available for sale to held to maturity
|
|
|
-
|
|
|
|
19
|
|
|
|
-
|
|
|
|
19
|
|
Net current period other comprehensive income
|
|
|
457
|
|
|
|
19
|
|
|
|
-
|
|
|
|
476
|
|
Balance at March 31, 2017
|
|
$
|
(2,922
|
)
|
|
$
|
(261
|
)
|
|
$
|
(1,890
|
)
|
|
$
|
(5,073
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2015
|
|
$
|
(1,726
|
)
|
|
$
|
(356
|
)
|
|
$
|
(1,804
|
)
|
|
$
|
(3,886
|
)
|
Other comprehensive income before reclassification and amortization
|
|
|
2,350
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,350
|
|
Reclassification adjustment for gains included in net income
|
|
|
(43
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(43
|
)
|
Net amortization of unrealized losses on securities transferred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from available for sale to held to maturity
|
|
|
-
|
|
|
|
18
|
|
|
|
-
|
|
|
|
18
|
|
Net current period other comprehensive income
|
|
|
2,307
|
|
|
|
18
|
|
|
|
-
|
|
|
|
2,325
|
|
Balance at March 31, 2016
|
|
$
|
581
|
|
|
$
|
(338
|
)
|
|
$
|
(1,804
|
)
|
|
$
|
(1,561
|
)
|
Reclassifications of gains on securities available
for sale are reported in the consolidated statements of income as “Gain on sale of available for sale securities, net”
with the corresponding income tax effect being reflected as a component of income tax expense. Amortization of unrealized losses
on securities transferred from available for sale to held to maturity is included in interest on investments (taxable or tax exempt,
as appropriate) in the Company’s consolidated statements of income.
During the three months ended March 31, 2017
and 2016, the Company reported gains on the sale of available for sale securities and amortization of unrealized losses on securities
transferred from available for sale to held to maturity as shown in the following table:
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
(dollars in thousands)
|
|
2017
|
|
|
2016
|
|
Gains on sale of available for sale securities
|
|
$
|
2
|
|
|
$
|
65
|
|
Less: tax effect
|
|
|
(1
|
)
|
|
|
(22
|
)
|
Net gains on the sale of available for sale securities
|
|
$
|
1
|
|
|
$
|
43
|
|
|
|
|
|
|
|
|
|
|
Amortization of unrealized losses on securities transferred from
|
|
|
|
|
|
|
|
|
available for sale to held to maturity
|
|
$
|
(29
|
)
|
|
$
|
(28
|
)
|
Less: tax effect
|
|
|
10
|
|
|
|
10
|
|
Net amortization of unrealized losses on securities transferred from
|
|
|
|
|
|
|
|
|
available for sale to held to maturity
|
|
$
|
(19
|
)
|
|
$
|
(18
|
)
|