Virginia | 20-1417448 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
PAGE
|
||
PART 1 - FINANCIAL INFORMATION | ||
Item 1 -
|
Financial Statements
|
|
Consolidated Balance Sheets as of September 30, 2014 and December 31, 2013
|
2
|
|
Consolidated Statements of Income and Comprehensive Income for the three and nine months ended September 30, 2014 and 2013
|
3
|
|
Consolidated Statement of Changes in Stockholders’ Equity for the nine months ended September 30, 2014
|
4
|
|
Consolidated Statements of Cash Flows for the nine months ended September 30, 2014 and 2013
|
5
|
|
Notes to Consolidated Financial Statements
|
6- 28
|
|
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
29- 41
|
|
Item 3 – Quantitative and Qualitative Disclosures about Market Risk
|
42-46
|
|
Item 4 – Controls and Procedures
|
47
|
|
PART II - OTHER INFORMATION | ||
Item 1 – Legal Proceedings
|
47
|
|
Item 1A – Risk Factors
|
47
|
|
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds
|
47
|
|
Item 3 – Defaults Upon Senior Securities
|
47
|
|
Item 4 – Mine Safety Disclosures
|
47
|
|
Item 5 – Other Information
|
47
|
|
Item 6 - Exhibits
|
48
|
|
Signatures
|
49
|
|
Certifications
|
|
ITEM I - FINANCIAL INFORMATION
|
PART I - FINANCIAL STATEMENTS
|
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
|
CONSOLIDATED BALANCE SHEETS
|
(dollars in thousands, except per share amounts) (Unaudited)
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
ASSETS
|
||||||||
Cash and cash equivalents:
|
||||||||
Cash and due from financial institutions
|
$ | 5,541 | $ | 2,679 | ||||
Interest-bearing deposits in other financial institutions
|
40,262 | 18,177 | ||||||
Total cash and cash equivalents
|
45,803 | 20,856 | ||||||
Securities available for sale, at fair value
|
2,271 | 1,993 | ||||||
Securities held to maturity, at amortized cost
|
||||||||
(fair value of $88,970 and $76,193, respectively)
|
89,993 | 82,443 | ||||||
Covered loans
|
47,989 | 51,701 | ||||||
Non-covered loans
|
617,845 | 494,357 | ||||||
Total loans
|
665,834 | 546,058 | ||||||
Less allowance for loan losses
|
(7,124 | ) | (7,090 | ) | ||||
Net loans
|
658,710 | 538,968 | ||||||
Stock in Federal Reserve Bank and Federal Home Loan Bank
|
6,131 | 5,915 | ||||||
Equity investment in mortgage affiliate
|
3,745 | - | ||||||
Preferred investment in mortgage affiliate
|
1,805 | - | ||||||
Bank premises and equipment, net
|
9,443 | 6,324 | ||||||
Goodwill
|
12,073 | 9,160 | ||||||
Core deposit intangibles, net
|
1,424 | 813 | ||||||
FDIC indemnification asset
|
3,970 | 5,804 | ||||||
Bank-owned life insurance
|
20,829 | 18,374 | ||||||
Other real estate owned
|
12,955 | 11,792 | ||||||
Deferred tax assets, net
|
8,205 | 8,281 | ||||||
Other assets
|
5,662 | 5,462 | ||||||
Total assets
|
$ | 883,019 | $ | 716,185 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Noninterest-bearing demand deposits
|
$ | 70,679 | $ | 44,643 | ||||
Interest-bearing deposits:
|
||||||||
NOW accounts
|
23,658 | 24,297 | ||||||
Money market accounts
|
138,390 | 130,855 | ||||||
Savings accounts
|
41,047 | 16,999 | ||||||
Time deposits
|
424,311 | 323,565 | ||||||
Total interest-bearing deposits
|
627,406 | 495,716 | ||||||
Total deposits
|
698,085 | 540,359 | ||||||
Securities sold under agreements to repurchase and other
|
||||||||
short-term borrowings
|
37,779 | 39,795 | ||||||
Federal Home Loan Bank (FHLB) advances
|
25,000 | 25,000 | ||||||
Other liabilities
|
5,775 | 4,417 | ||||||
Total liabilities
|
766,639 | 609,571 | ||||||
Commitments and contingencies (See Note 5)
|
- | - | ||||||
Stockholders’ equity:
|
||||||||
Preferred stock, $.01 par value. Authorized 5,000,000 shares; no shares issued and outstanding
|
- | - | ||||||
Common stock, $.01 par value. Authorized 45,000,000 shares; issued and outstanding, 12,194,570 shares at September 30, 2014 and 11,590,612 at December 31, 2013
|
122 | 116 | ||||||
Additional paid in capital
|
103,791 | 97,127 | ||||||
Retained earnings
|
15,486 | 12,561 | ||||||
Accumulated other comprehensive loss
|
(3,019 | ) | (3,190 | ) | ||||
Total stockholders’ equity
|
116,380 | 106,614 | ||||||
Total liabilities and stockholders’ equity
|
$ | 883,019 | $ | 716,185 | ||||
2 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
|
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
(dollars in thousands, except per share amounts) (Unaudited)
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Interest and dividend income:
|
||||||||||||||||
Interest and fees on loans
|
$ | 9,181 | $ | 8,168 | $ | 25,037 | $ | 24,277 | ||||||||
Interest and dividends on taxable securities
|
551 | 504 | 1,634 | 1,540 | ||||||||||||
Interest and dividends on tax exepmt securities
|
101 | 71 | 289 | 159 | ||||||||||||
Interest and dividends on other earning assets
|
151 | 104 | 591 | 443 | ||||||||||||
Total interest and dividend income
|
9,984 | 8,847 | 27,551 | 26,419 | ||||||||||||
Interest expense:
|
||||||||||||||||
Interest on deposits
|
986 | 966 | 2,779 | 3,086 | ||||||||||||
Interest on borrowings
|
186 | 157 | 514 | 465 | ||||||||||||
Total interest expense
|
1,172 | 1,123 | 3,293 | 3,551 | ||||||||||||
Net interest income
|
8,812 | 7,724 | 24,258 | 22,868 | ||||||||||||
Provision for loan losses
|
975 | 1,197 | 2,344 | 3,015 | ||||||||||||
Net interest income after provision for loan losses
|
7,837 | 6,527 | 21,914 | 19,853 | ||||||||||||
Noninterest income:
|
||||||||||||||||
Account maintenance and deposit service fees
|
220 | 198 | 594 | 593 | ||||||||||||
Income from bank-owned life insurance
|
159 | 147 | 455 | 445 | ||||||||||||
Equity income from mortgage affiliate
|
176 | - | 507 | - | ||||||||||||
Gain on other assets
|
- | - | 202 | 13 | ||||||||||||
Net gain on sale of available for sale securities
|
- | - | - | 142 | ||||||||||||
Total other-than-temporary impairment losses (OTTI)
|
- | - | (41 | ) | (3 | ) | ||||||||||
Portion of OTTI recognized in other comprehensive income (before taxes)
|
- | - | - | - | ||||||||||||
Net credit related OTTI recognized in earnings
|
- | - | (41 | ) | (3 | ) | ||||||||||
Other
|
54 | 30 | 145 | 169 | ||||||||||||
Total noninterest income
|
609 | 375 | 1,862 | 1,359 | ||||||||||||
Noninterest expenses:
|
||||||||||||||||
Salaries and benefits
|
2,671 | 2,338 | 7,487 | 6,760 | ||||||||||||
Occupancy expenses
|
804 | 768 | 2,335 | 2,280 | ||||||||||||
Furniture and equipment expenses
|
195 | 197 | 571 | 524 | ||||||||||||
Amortization of core deposit intangible
|
61 | 123 | 151 | 368 | ||||||||||||
Virginia franchise tax expense
|
113 | 115 | 342 | 357 | ||||||||||||
Merger expenses
|
65 | - | 487 | - | ||||||||||||
FDIC assessment
|
149 | 218 | 401 | 676 | ||||||||||||
Data processing expense
|
146 | 131 | 406 | 433 | ||||||||||||
Telephone and communication expense
|
198 | 166 | 556 | 507 | ||||||||||||
Change in FDIC indemnification asset
|
403 | 113 | 837 | 350 | ||||||||||||
Net (gain) loss on other real estate owned
|
(194 | ) | (698 | ) | (433 | ) | (580 | ) | ||||||||
Other operating expenses
|
678 | 790 | 2,313 | 2,334 | ||||||||||||
Total noninterest expenses
|
5,289 | 4,261 | 15,453 | 14,009 | ||||||||||||
Income before income taxes
|
3,157 | 2,641 | 8,323 | 7,203 | ||||||||||||
Income tax expense
|
1,049 | 861 | 2,801 | 2,341 | ||||||||||||
Net income
|
$ | 2,108 | $ | 1,780 | $ | 5,522 | $ | 4,862 | ||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Unrealized gain (loss) on available for sale securities
|
$ | 66 | $ | (12 | ) | $ | 283 | $ | (207 | ) | ||||||
Realized amount on securities sold, net
|
- | - | - | (142 | ) | |||||||||||
Non-credit component of other-than-temporary impairment on held-to-maturity securities
|
- | - | 35 | 97 | ||||||||||||
Accretion of amounts previously recorded upon transfer to held-to-maturity from available-for-sale
|
(17 | ) | (12 | ) | (59 | ) | (32 | ) | ||||||||
Net unrealized gain (loss)
|
49 | (24 | ) | 259 | (284 | ) | ||||||||||
Tax effect
|
(17 | ) | 8 | (88 | ) | 96 | ||||||||||
Other comprehensive income (loss)
|
32 | (16 | ) | 171 | (188 | ) | ||||||||||
Comprehensive income
|
$ | 2,140 | $ | 1,764 | $ | 5,693 | $ | 4,674 | ||||||||
Earnings per share, basic
|
$ | 0.18 | $ | 0.15 | $ | 0.47 | $ | 0.42 | ||||||||
Earnings per share, diluted
|
$ | 0.17 | $ | 0.15 | $ | 0.47 | $ | 0.42 | ||||||||
3 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
|
||
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
|
||
FOR THE NINE MONTHS ENDED SPETEMBER 30, 2014
|
||
(dollars in thousands, except per share amounts) (Unaudited)
|
Accumulated
|
||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||
Common
|
Paid in
|
Retained
|
Comprehensive
|
|||||||||||||||||
Stock
|
Capital
|
Earnings
|
Loss
|
Total
|
||||||||||||||||
Balance - December 31, 2013
|
$ | 116 | $ | 97,127 | $ | 12,561 | $ | (3,190 | ) | $ | 106,614 | |||||||||
Comprehensive income:
|
||||||||||||||||||||
Net income
|
5,522 | 5,522 | ||||||||||||||||||
Change in unrealized loss on securities available for sale (net of tax benefit, $96)
|
187 | 187 | ||||||||||||||||||
Change in unrecognized loss on securities held to maturity for which a portion of OTTI has been recognized (net of tax, $8 and accretion, $59 and amounts recorded into other comprehensive income at transfer)
|
(16 | ) | (16 | ) | ||||||||||||||||
Dividends on common stock ($.22 per share)
|
(2,597 | ) | (2,597 | ) | ||||||||||||||||
Issuance of common stock under Stock Incentive Plan (78,100 shares)
|
1 | 688 | 689 | |||||||||||||||||
Issuance of common stock in exchange for net assets in acquisition (525,858 shares)
|
5 | 5,743 | 5,748 | |||||||||||||||||
Stock-based compensation expense
|
233 | 233 | ||||||||||||||||||
Balance - September 30, 2014
|
$ | 122 | $ | 103,791 | $ | 15,486 | $ | (3,019 | ) | $ | 116,380 | |||||||||
4 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013
|
|
(dollars in thousands) (Unaudited)
|
2014
|
2013
|
|||||||
Operating activities:
|
||||||||
Net income
|
$ | 5,522 | $ | 4,862 | ||||
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:
|
||||||||
Depreciation
|
549 | 495 | ||||||
Amortization of core deposit intangible
|
151 | 368 | ||||||
Other amortization, net
|
143 | 275 | ||||||
Accretion of loan discount
|
(2,305 | ) | (2,725 | ) | ||||
Amortization of FDIC indemnification asset
|
837 | 350 | ||||||
Provision for loan losses
|
2,344 | 3,015 | ||||||
Earnings on bank-owned life insurance
|
(455 | ) | (445 | ) | ||||
Equity income on mortgage affiliate
|
(507 | ) | - | |||||
Stock based compensation expense
|
233 | 205 | ||||||
Net gain on sale of available for sale securities
|
- | (142 | ) | |||||
Impairment loss on securities (OTTI)
|
41 | 3 | ||||||
Net gain on other real estate owned
|
(433 | ) | (580 | ) | ||||
Net decrease in other assets
|
1,232 | 2,261 | ||||||
Net increase (decrease) in other liabilities
|
860 | (757 | ) | |||||
Net cash and cash equivalents provided by operating activities
|
8,212 | 7,185 | ||||||
Investing activities:
|
||||||||
Proceeds from sales of available for sale securities
|
- | 159 | ||||||
Purchases of held to maturity securities
|
(12,243 | ) | (11,345 | ) | ||||
Proceeds from paydowns, maturities and calls of held to maturity securities
|
4,616 | 14,497 | ||||||
Loan originations and payments, net
|
(62,358 | ) | (2,996 | ) | ||||
Proceeds from sale of PGFSB loans
|
3,499 | - | ||||||
Net cash received in PGFSB acquisition
|
22,430 | - | ||||||
Purchase of bank-owned life insurance
|
(2,000 | ) | - | |||||
Investment in mortgage affiliate
|
(5,043 | ) | - | |||||
Net (increase) decrease in stock in Federal Reserve Bank and Federal Home Loan Bank
|
(123 | ) | 972 | |||||
Payments received on FDIC indemnification asset
|
1,018 | 1,016 | ||||||
Proceeds from sale of other real estate owned
|
3,029 | 3,902 | ||||||
Purchases of bank premises and equipment
|
(664 | ) | (204 | ) | ||||
Net cash and cash equivalents provided by (used in) investing activities
|
(47,839 | ) | 6,001 | |||||
Financing activities:
|
||||||||
Net increase (decrease) in deposits
|
68,498 | (5,023 | ) | |||||
Cash dividends paid - common stock
|
(2,597 | ) | (2,086 | ) | ||||
Issuance of common stock under Stock Incentive Plan
|
689 | 3 | ||||||
Net decrease in securities sold under agreement to repurchase and other short-term borrowings
|
(2,016 | ) | (12,930 | ) | ||||
Net cash and cash equivalents provided by (used in) financing activities
|
64,574 | (20,036 | ) | |||||
Increase (decrease) in cash and cash equivalents
|
24,947 | (6,850 | ) | |||||
Cash and cash equivalents at beginning of period
|
20,856 | 39,200 | ||||||
Cash and cash equivalents at end of period
|
$ | 45,803 | $ | 32,350 | ||||
Supplemental disclosure of cash flow information
|
||||||||
Cash payments for:
|
||||||||
Interest
|
$ | 3,144 | $ | 3,419 | ||||
Income taxes
|
2,238 | 3,113 | ||||||
Supplemental schedule of noncash investing and financing activities
|
||||||||
Transfer from non-covered loans to other real estate owned
|
4,409 | 3,044 | ||||||
Transfer from covered loans to other real estate owned
|
- | 4,158 | ||||||
Issuance of common stock in exchange for net assets in acquisition
|
5,748 | - | ||||||
5 |
1.
|
ORGANIZATION AND ACCOUNTING POLICIES
|
6 |
7 |
2.
|
STOCK- BASED COMPENSATION
|
Expected life
|
10 years
|
|||
Expected volatility
|
29.30 | % | ||
Risk-free interest rate
|
2.48 | % | ||
Weighted average fair value per option granted
|
$ | 2.88 | ||
Dividend yield
|
2.55 | % |
8 |
Weighted
|
||||||||||||||||
Weighted
|
Average
|
Aggregate
|
||||||||||||||
Average
|
Remaining
|
Intrinsic
|
||||||||||||||
Exercise
|
Contractual
|
Value
|
||||||||||||||
Shares
|
Price
|
Term
|
(in thousands)
|
|||||||||||||
Options outstanding, beginning of period
|
631,075 | $ | 8.21 | |||||||||||||
Granted
|
104,750 | 10.47 | ||||||||||||||
Forfeited
|
(12,575 | ) | 8.18 | |||||||||||||
Exercised
|
(78,100 | ) | 8.82 | |||||||||||||
Options outstanding, end of period
|
645,150 | $ | 8.51 | 6.4 | $ | 1,999 | ||||||||||
Vested or expected to vest
|
645,150 | $ | 8.51 | 6.4 | $ | 1,999 | ||||||||||
Exercisable at end of period
|
326,865 | $ | 8.06 | 4.3 | $ | 1,158 |
3.
|
SECURITIES
|
Amortized
|
Gross Unrealized
|
Fair
|
||||||||||||||
September 30, 2014
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Obligations of states and political subdivisions
|
$ | 2,296 | $ | 1 | $ | (26 | ) | $ | 2,271 | |||||||
Amortized
|
Gross Unrealized
|
Fair
|
||||||||||||||
December 31, 2013
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Obligations of states and political subdivisions
|
$ | 2,302 | $ | - | $ | (309 | ) | $ | 1,993 |
Amortized
|
Gross Unrecognized
|
Fair
|
||||||||||||||
September 30, 2014
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Residential government-sponsored mortgage-backed securities
|
$ | 22,350 | $ | 599 | $ | (58 | ) | $ | 22,891 | |||||||
Residential government-sponsored collateralized mortgage obligations
|
3,724 | - | (88 | ) | 3,636 | |||||||||||
Government-sponsored agency securities
|
40,954 | 162 | (1,697 | ) | 39,419 | |||||||||||
Obligations of states and political subdivisions
|
15,560 | 80 | (166 | ) | 15,474 | |||||||||||
Other residential collateralized mortgage obligations
|
612 | - | (2 | ) | 610 | |||||||||||
Trust preferred securities
|
6,793 | 1,690 | (1,543 | ) | 6,940 | |||||||||||
$ | 89,993 | $ | 2,531 | $ | (3,554 | ) | $ | 88,970 |
Amortized
|
Gross Unrecognized
|
Fair
|
||||||||||||||
December 31, 2013
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Residential government-sponsored mortgage-backed securities
|
$ | 25,609 | $ | 673 | $ | (294 | ) | $ | 25,988 | |||||||
Residential government-sponsored collateralized mortgage obligations
|
4,295 | 2 | (349 | ) | 3,948 | |||||||||||
Government-sponsored agency securities
|
29,971 | - | (3,994 | ) | 25,977 | |||||||||||
Obligations of states and political subdivisions
|
14,388 | - | (987 | ) | 13,401 | |||||||||||
Other residential collateralized mortgage obligations
|
659 | - | (12 | ) | 647 | |||||||||||
Trust preferred securities
|
7,521 | 939 | (2,228 | ) | 6,232 | |||||||||||
$ | 82,443 | $ | 1,614 | $ | (7,864 | ) | $ | 76,193 |
9 |
Held to Maturity
|
Available for Sale
|
|||||||||||||||
Amortized
|
Amortized
|
|||||||||||||||
Cost
|
Fair Value
|
Cost
|
Fair Value
|
|||||||||||||
Due in five to ten years
|
$ | 12,685 | $ | 12,436 | $ | - | $ | - | ||||||||
Due after ten years
|
50,622 | 49,397 | 2,296 | 2,271 | ||||||||||||
Residential government-sponsored mortgage-backed securities
|
22,350 | 22,891 | - | - | ||||||||||||
Residential government-sponsored collateralized mortgage obligations
|
3,724 | 3,636 | - | - | ||||||||||||
Other residential collateralized mortgage obligations
|
612 | 610 | - | - | ||||||||||||
Total
|
$ | 89,993 | $ | 88,970 | $ | 2,296 | $ | 2,271 |
September 30, 2014
|
||||||||||||||||||||||||
Less than 12 months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Available for Sale
|
Fair value
|
Unrealized Losses
|
Fair value
|
Unrealized Losses
|
Fair value
|
Unrealized Losses
|
||||||||||||||||||
Obligations of states and political subdivisions
|
$ | - | $ | - | $ | 1,785 | $ | (26 | ) | $ | 1,785 | $ | (26 | ) |
Less than 12 months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Held to Maturity
|
Fair value
|
Unrecognized Losses
|
Fair value
|
Unrecognized Losses
|
Fair value
|
Unrecognized Losses
|
||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
$ | 11,256 | $ | (58 | ) | $ | - | $ | - | $ | 11,256 | $ | (58 | ) | ||||||||||
Residential government-sponsored collateralized mortgage obligations
|
734 | (13 | ) | 2,902 | (75 | ) | 3,636 | (88 | ) | |||||||||||||||
Government-sponsored agency securities
|
943 | (18 | ) | 28,296 | (1,679 | ) | 29,239 | (1,697 | ) | |||||||||||||||
Obligations of states and political subdivisions
|
479 | (25 | ) | 9,254 | (141 | ) | 9,733 | (166 | ) | |||||||||||||||
Other residential collateralized mortgage obligations
|
610 | (2 | ) | - | - | 610 | (2 | ) | ||||||||||||||||
Trust preferred securities
|
- | - | 4,031 | (1,543 | ) | 4,031 | (1,543 | ) | ||||||||||||||||
$ | 14,022 | $ | (116 | ) | $ | 44,483 | $ | (3,438 | ) | $ | 58,505 | $ | (3,554 | ) |
December 31, 2013
|
||||||||||||||||||||||||
Less than 12 months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Available for Sale
|
Fair value
|
Unrealized Losses
|
Fair value
|
Unrealized Losses
|
Fair value
|
Unrealized Losses
|
||||||||||||||||||
Obligations of states and political subdivisions
|
$ | 409 | $ | (78 | ) | $ | 1,584 | $ | (231 | ) | $ | 1,993 | $ | (309 | ) |
Less than 12 months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Held to Maturity
|
Fair value
|
Unrecognized Losses
|
Fair value
|
Unrecognized Losses
|
Fair value
|
Unrecognized Losses
|
||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
$ | 12,644 | $ | (294 | ) | $ | - | $ | - | $ | 12,644 | $ | (294 | ) | ||||||||||
Residential government-sponsored collateralized mortgage obligations
|
2,984 | (349 | ) | - | - | 2,984 | (349 | ) | ||||||||||||||||
Government-sponsored agency securities
|
8,733 | (1,250 | ) | 17,244 | (2,744 | ) | 25,977 | (3,994 | ) | |||||||||||||||
Obligations of states and political subdivisions
|
10,327 | (588 | ) | 3,064 | (399 | ) | 13,391 | (987 | ) | |||||||||||||||
Other residential collateralized mortgage obligations
|
647 | (12 | ) | - | - | 647 | (12 | ) | ||||||||||||||||
Trust preferred securities
|
- | - | 4,070 | (2,228 | ) | 4,070 | (2,228 | ) | ||||||||||||||||
$ | 35,335 | $ | (2,493 | ) | $ | 24,378 | $ | (5,371 | ) | $ | 59,713 | $ | (7,864 | ) |
10 |
Previously
|
|||||||||||||||||||||||||||||||||||||||||
% of Current
|
Recognized
|
||||||||||||||||||||||||||||||||||||||||
Defaults and
|
Cumulative
|
||||||||||||||||||||||||||||||||||||||||
Ratings
|
Estimated
|
Deferrals to
|
Other
|
||||||||||||||||||||||||||||||||||||||
Tranche
|
When Purchased
|
Current Ratings
|
Fair
|
Total
|
Comprehensive
|
||||||||||||||||||||||||||||||||||||
Security
|
Level
|
Moody’s
|
Fitch
|
Moody’s
|
Fitch
|
Par Value
|
Book Value
|
Value
|
Collateral
|
Loss (1)
|
|||||||||||||||||||||||||||||||
(in thousands)
|
|||||||||||||||||||||||||||||||||||||||||
ALESCO VII A1B
|
Senior
|
Aaa
|
AAA
|
A3 |
BBB
|
$ | 5,773 | $ | 5,249 | $ | 3,829 | 15 | % | $ | 268 | ||||||||||||||||||||||||||
MMCF III B
|
Senior Sub
|
A3 | A- |
Ba1
|
CC
|
331 | 325 | 202 | 34 | % | 6 | ||||||||||||||||||||||||||||||
6,104 | 5,574 | 4,031 | $ | 274 | |||||||||||||||||||||||||||||||||||||
Cumulative Other
|
Cumulative
|
||||||||||||||||||||||||||||||||||||||||
Comprehensive
|
OTTI Related to
|
||||||||||||||||||||||||||||||||||||||||
Other Than Temporarily Impaired:
|
Loss (2)
|
Credit Loss (2)
|
|||||||||||||||||||||||||||||||||||||||
TPREF FUNDING II
|
Mezzanine
|
A1 | A- |
Caa3
|
C | 1,500 | 509 | 530 | 41 | % | 591 | $ | 400 | ||||||||||||||||||||||||||||
TRAP 2007-XII C1
|
Mezzanine
|
A3 | A | C | C | 2,170 | 57 | 428 | 28 | % | 820 | 1,293 | |||||||||||||||||||||||||||||
TRAP 2007-XIII D
|
Mezzanine
|
NR
|
A- |
NR
|
C | 2,039 | - | 347 | 19 | % | 7 | 2,032 | |||||||||||||||||||||||||||||
MMC FUNDING XVIII
|
Mezzanine
|
A3 | A- |
Ca
|
C | 1,095 | 27 | 328 | 21 | % | 377 | 691 | |||||||||||||||||||||||||||||
ALESCO V C1
|
Mezzanine
|
A2 | A | C | C | 2,150 | 475 | 609 | 15 | % | 1,014 | 661 | |||||||||||||||||||||||||||||
ALESCO XV C1
|
Mezzanine
|
A3 | A- | C | C | 3,268 | 30 | 85 | 33 | % | 679 | 2,559 | |||||||||||||||||||||||||||||
ALESCO XVI C
|
Mezzanine
|
A3 | A- | C | C | 2,172 | 121 | 582 | 14 | % | 871 | 1,180 | |||||||||||||||||||||||||||||
14,394 | 1,219 | 2,909 | $ | 4,359 | $ | 8,816 | |||||||||||||||||||||||||||||||||||
Total
|
$ | 20,498 | $ | 6,793 | $ | 6,940 |
|
●
|
.5% of the remaining performing collateral will default or defer per annum.
|
|
●
|
Recoveries of 11% with a two year lag on all defaults and deferrals.
|
|
●
|
No prepayments for 10 years and then 1% per annum for the remaining life of the security.
|
|
●
|
Additionally banks with assets over $15 billion will no longer be allowed to count down streamed trust preferred proceeds as Tier 1 capital (although it will still be counted as Tier 2 capital). That will incent the large banks to prepay their trust preferred securities if they can or if it is economically desirable. As a consequence, we have projected in all of our pools that 10% of the collateral issued by banks with assets over $15 billion will prepay in the first year of the forecast, and 15% in the second year.
|
|
●
|
Our securities have been modeled using the above assumptions by independent third parties using the forward LIBOR curve to discount projected cash flows to present values.
|
11 |
2014
|
2013
|
|||||||
Amount of cumulative other-than-temporary impairment
|
||||||||
related to credit loss prior to January 1
|
$ | 8,911 | $ | 8,964 | ||||
Amounts related to credit loss for which an other-than-temporary impairment was not previously recognized
|
- | - | ||||||
Amounts related to credit loss for which an other-than-temporary impairment was previously recognized
|
41 | 3 | ||||||
Reductions due to realized losses
|
(3 | ) | (51 | ) | ||||
Amount of cumulative other-than-temporary impairment related to credit loss as of September 30
|
$ | 8,949 | $ | 8,916 |
Unrealized Holding
|
||||||||||||
Gains (Losses) on
|
||||||||||||
For the three months ended September 30, 2014
|
Available for Sale
|
Held to Maturity
|
||||||||||
Securities
|
Securities
|
Total
|
||||||||||
Beginning balance
|
$ | (60 | ) | $ | (2,991 | ) | $ | (3,051 | ) | |||
Other comprehensive income/(loss) before reclassifications
|
44 | (12 | ) | 32 | ||||||||
Amounts reclassified from accumulated other comprehensive income/(loss)
|
- | - | - | |||||||||
Net current-period other comprehensive income/(loss)
|
44 | (12 | ) | 32 | ||||||||
Ending balance
|
$ | (16 | ) | $ | (3,003 | ) | $ | (3,019 | ) |
Unrealized Holding
|
||||||||||||
Gains (Losses) on
|
||||||||||||
For the nine months ended September 30, 2014
|
Available for Sale
|
Held to Maturity
|
||||||||||
Securities
|
Securities
|
Total
|
||||||||||
Beginning balance
|
$ | (203 | ) | $ | (2,987 | ) | $ | (3,190 | ) | |||
Other comprehensive income/(loss) before reclassifications
|
187 | (16 | ) | 171 | ||||||||
Amounts reclassified from accumulated other comprehensive income/(loss)
|
- | - | - | |||||||||
Net current-period other comprehensive income/(loss)
|
187 | (16 | ) | 171 | ||||||||
Ending balance
|
$ | (16 | ) | $ | (3,003 | ) | $ | (3,019 | ) |
Unrealized Holding
|
||||||||||||
Gains (Losses) on
|
||||||||||||
For the three months ended September 30, 2013
|
Available for Sale
|
Held to Maturity
|
||||||||||
Securities
|
Securities
|
Total
|
||||||||||
Beginning balance
|
$ | (178 | ) | $ | (2,975 | ) | $ | (3,153 | ) | |||
Other comprehensive income/(loss) before reclassifications
|
(8 | ) | (8 | ) | (16 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income/(loss)
|
- | - | - | |||||||||
Net current-period other comprehensive income/(loss)
|
(8 | ) | (8 | ) | (16 | ) | ||||||
Ending balance
|
$ | (186 | ) | $ | (2,983 | ) | $ | (3,169 | ) |
Unrealized Holding
|
||||||||||||
Gains (Losses) on
|
||||||||||||
For the nine months ended September 30, 2013
|
Available for Sale
|
Held to Maturity
|
||||||||||
Securities
|
Securities
|
Total
|
||||||||||
Beginning balance
|
$ | 44 | $ | (3,025 | ) | $ | (2,981 | ) | ||||
Other comprehensive income/(loss) before reclassifications
|
(137 | ) | 43 | (94 | ) | |||||||
Amounts reclassified from accumulated other comprehensive income/(loss)
|
(93 | ) | (1 | ) | (94 | ) | ||||||
Net current-period other comprehensive income/(loss)
|
(230 | ) | 42 | (188 | ) | |||||||
Ending balance
|
$ | (186 | ) | $ | (2,983 | ) | $ | (3,169 | ) |
12 |
4.
|
LOANS AND ALLOWANCE FOR LOAN LOSSES
|
Covered
|
Non-covered
|
Total
|
Covered
|
Non-covered
|
Total
|
|||||||||||||||||||
Loans (1)
|
Loans
|
Loans
|
Loans (1)
|
Loans
|
Loans
|
|||||||||||||||||||
September 30, 2014
|
December 31, 2013
|
|||||||||||||||||||||||
Loans secured by real estate:
|
||||||||||||||||||||||||
Commercial real estate - owner-occupied
|
$ | 1,363 | $ | 115,971 | $ | 117,334 | $ | 1,603 | $ | 106,225 | $ | 107,828 | ||||||||||||
Commercial real estate - non-owner-occupied
|
5,791 | 182,138 | 187,929 | 5,829 | 150,008 | 155,837 | ||||||||||||||||||
Secured by farmland
|
- | 580 | 580 | 100 | 508 | 608 | ||||||||||||||||||
Construction and land loans
|
- | 53,302 | 53,302 | 1 | 39,068 | 39,069 | ||||||||||||||||||
Residential 1-4 family
|
15,358 | 118,423 | 133,781 | 16,631 | 66,482 | 83,113 | ||||||||||||||||||
Multi- family residential
|
295 | 22,481 | 22,776 | 585 | 21,496 | 22,081 | ||||||||||||||||||
Home equity lines of credit
|
24,341 | 10,353 | 34,694 | 25,769 | 6,431 | 32,200 | ||||||||||||||||||
Total real estate loans
|
47,148 | 503,248 | 550,396 | 50,518 | 390,218 | 440,736 | ||||||||||||||||||
Commercial loans
|
755 | 114,329 | 115,084 | 1,097 | 104,284 | 105,381 | ||||||||||||||||||
Consumer loans
|
78 | 2,015 | 2,093 | 81 | 1,308 | 1,389 | ||||||||||||||||||
Gross loans
|
47,981 | 619,592 | 667,573 | 51,696 | 495,810 | 547,506 | ||||||||||||||||||
Less deferred fees on loans
|
8 | (1,747 | ) | (1,739 | ) | 5 | (1,453 | ) | (1,448 | ) | ||||||||||||||
Loans, net of deferred fees
|
$ | 47,989 | $ | 617,845 | $ | 665,834 | $ | 51,701 | $ | 494,357 | $ | 546,058 |
13 |
September 30, 2014
|
Covered Loans
|
Non-covered Loans
|
Total Loans
|
|||||||||||||||||||||||||||||||||
Unpaid
|
Unpaid
|
Unpaid
|
||||||||||||||||||||||||||||||||||
Recorded
|
Principal
|
Related
|
Recorded
|
Principal
|
Related
|
Recorded
|
Principal
|
Related
|
||||||||||||||||||||||||||||
Investment
|
Balance
|
Allowance
|
Investment (1)
|
Balance
|
Allowance
|
Investment
|
Balance
|
Allowance
|
||||||||||||||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 753 | $ | 817 | $ | - | $ | 10,875 | $ | 10,980 | $ | - | $ | 11,628 | $ | 11,797 | $ | - | ||||||||||||||||||
Commercial real estate - non-owner occupied (2)
|
1,879 | 2,141 | - | - | - | - | 1,879 | 2,141 | - | |||||||||||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Commercial loans
|
- | - | - | 9,269 | 10,078 | - | 9,269 | 10,078 | - | |||||||||||||||||||||||||||
Residential 1-4 family (4)
|
1,206 | 1,420 | - | 45 | 47 | - | 1,251 | 1,467 | - | |||||||||||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total
|
$ | 3,838 | $ | 4,378 | $ | - | $ | 20,189 | $ | 21,105 | $ | - | $ | 24,027 | $ | 25,483 | $ | - | ||||||||||||||||||
With an allowance recorded
|
||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | - | $ | - | $ | - | $ | 91 | $ | 191 | $ | 91 | $ | 91 | $ | 191 | $ | 91 | ||||||||||||||||||
Commercial real estate - non-owner occupied (2)
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Commercial loans
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Residential 1-4 family (4)
|
- | - | - | 6,019 | 6,168 | 300 | 6,019 | 6,168 | 300 | |||||||||||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total
|
$ | - | $ | - | $ | - | $ | 6,110 | $ | 6,359 | $ | 391 | $ | 6,110 | $ | 6,359 | $ | 391 | ||||||||||||||||||
Grand total
|
$ | 3,838 | $ | 4,378 | $ | - | $ | 26,299 | $ | 27,464 | $ | 391 | $ | 30,137 | $ | 31,842 | $ | 391 |
December 31, 2013
|
Covered Loans
|
Non-covered Loans
|
Total Loans
|
|||||||||||||||||||||||||||||||||
Unpaid
|
Unpaid
|
Unpaid
|
||||||||||||||||||||||||||||||||||
Recorded
|
Principal
|
Related
|
Recorded
|
Principal
|
Related
|
Recorded
|
Principal
|
Related
|
||||||||||||||||||||||||||||
Investment
|
Balance
|
Allowance
|
Investment (1)
|
Balance
|
Allowance
|
Investment
|
Balance
|
Allowance
|
||||||||||||||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 745 | $ | 844 | $ | - | $ | 7,476 | $ | 7,476 | $ | - | $ | 8,221 | $ | 8,320 | $ | - | ||||||||||||||||||
Commercial real estate - non-owner occupied (2)
|
2,145 | 2,486 | - | 359 | 449 | - | 2,504 | 2,935 | - | |||||||||||||||||||||||||||
Construction and land development
|
- | - | - | 2,107 | 2,307 | - | 2,107 | 2,307 | - | |||||||||||||||||||||||||||
Commercial loans
|
- | - | - | 3,155 | 3,631 | - | 3,155 | 3,631 | - | |||||||||||||||||||||||||||
Residential 1-4 family (4)
|
1,220 | 1,439 | - | 5,358 | 5,358 | - | 6,578 | 6,797 | - | |||||||||||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total
|
$ | 4,110 | $ | 4,769 | $ | - | $ | 18,455 | $ | 19,221 | $ | - | $ | 22,565 | $ | 23,990 | $ | - | ||||||||||||||||||
With an allowance recorded
|
||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | - | $ | - | $ | - | $ | 400 | $ | 500 | $ | 192 | $ | 400 | $ | 500 | $ | 192 | ||||||||||||||||||
Commercial real estate - non-owner occupied (2)
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Commercial loans
|
- | - | - | 1,718 | 2,518 | 325 | 1,718 | 2,518 | 325 | |||||||||||||||||||||||||||
Residential 1-4 family (4)
|
- | - | - | 2,637 | 2,637 | 200 | 2,637 | 2,637 | 200 | |||||||||||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total
|
$ | - | $ | - | $ | - | $ | 4,755 | $ | 5,655 | $ | 717 | $ | 4,755 | $ | 5,655 | $ | 717 | ||||||||||||||||||
Grand total
|
$ | 4,110 | $ | 4,769 | $ | - | $ | 23,210 | $ | 24,876 | $ | 717 | $ | 27,320 | $ | 29,645 | $ | 717 |
14 |
Three months ended September 30, 2014
|
Covered Loans
|
Non-covered Loans
|
Total Loans
|
|||||||||||||||||||||
Average
|
Interest
|
Average
|
Interest
|
Average
|
Interest
|
|||||||||||||||||||
Recorded
|
Income
|
Recorded
|
Income
|
Recorded
|
Income
|
|||||||||||||||||||
Investment
|
Recognized
|
Investment
|
Recognized
|
Investment
|
Recognized
|
|||||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 756 | $ | 13 | $ | 10,903 | $ | 175 | $ | 11,659 | $ | 188 | ||||||||||||
Commercial real estate - non-owner occupied (1)
|
1,884 | 67 | - | - | 1,884 | 67 | ||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | ||||||||||||||||||
Commercial loans
|
- | - | 8,563 | 95 | 8,563 | 95 | ||||||||||||||||||
Residential 1-4 family (2)
|
1,208 | 10 | 15 | - | 1,223 | 10 | ||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 3,848 | $ | 90 | $ | 19,481 | $ | 270 | $ | 23,329 | $ | 360 | ||||||||||||
With an allowance recorded
|
||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | - | $ | - | $ | 95 | $ | 3 | $ | 95 | $ | 3 | ||||||||||||
Commercial real estate - non-owner occupied (1)
|
- | - | - | - | - | - | ||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | ||||||||||||||||||
Commercial loans
|
- | - | - | - | - | - | ||||||||||||||||||
Residential 1-4 family (2)
|
- | - | 5,811 | 79 | 5,811 | 79 | ||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | - | $ | - | $ | 5,906 | $ | 82 | $ | 5,906 | $ | 82 | ||||||||||||
Grand total
|
$ | 3,848 | $ | 90 | $ | 25,387 | $ | 352 | $ | 29,235 | $ | 442 |
Three months ended September 30, 2013
|
Covered Loans
|
Non-covered Loans
|
Total Loans
|
|||||||||||||||||||||
Average
|
Interest
|
Average
|
Interest
|
Average
|
Interest
|
|||||||||||||||||||
Recorded
|
Income
|
Recorded
|
Income
|
Recorded
|
Income
|
|||||||||||||||||||
Investment
|
Recognized
|
Investment
|
Recognized
|
Investment
|
Recognized
|
|||||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 135 | $ | 5 | $ | 7,564 | $ | 132 | $ | 7,699 | $ | 137 | ||||||||||||
Commercial real estate - non-owner occupied (1)
|
1,448 | 30 | 365 | 9 | 1,813 | 39 | ||||||||||||||||||
Construction and land development
|
- | - | 2,241 | - | 2,241 | - | ||||||||||||||||||
Commercial loans
|
44 | 1 | 2,408 | 26 | 2,452 | 27 | ||||||||||||||||||
Residential 1-4 family (2)
|
1,504 | 19 | 2,917 | 35 | 4,421 | 54 | ||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 3,131 | $ | 55 | $ | 15,495 | $ | 202 | $ | 18,626 | $ | 257 | ||||||||||||
With an allowance recorded
|
||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | - | $ | - | $ | 119 | $ | 4 | $ | 119 | $ | 4 | ||||||||||||
Commercial real estate - non-owner occupied (1)
|
- | - | 967 | 17 | 967 | 17 | ||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | ||||||||||||||||||
Commercial loans
|
- | - | 1,831 | - | 1,831 | - | ||||||||||||||||||
Residential 1-4 family (2)
|
- | - | 5,325 | 85 | 5,325 | 85 | ||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | - | $ | - | $ | 8,242 | $ | 106 | $ | 8,242 | $ | 106 | ||||||||||||
Grand total
|
$ | 3,131 | $ | 55 | $ | 23,737 | $ | 308 | $ | 26,868 | $ | 363 |
15 |
Nine months ended September 30, 2014
|
||||||||||||||||||||||||
Covered Loans
|
Non-covered Loans
|
Total Loans
|
||||||||||||||||||||||
Average
|
Interest
|
Average
|
Interest
|
Average
|
Interest
|
|||||||||||||||||||
Recorded
|
Income
|
Recorded
|
Income
|
Recorded
|
Income
|
|||||||||||||||||||
Investment
|
Recognized
|
Investment
|
Recognized
|
Investment
|
Recognized
|
|||||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 746 | $ | 40 | $ | 7,942 | $ | 372 | $ | 8,688 | $ | 412 | ||||||||||||
Commercial real estate - non-owner occupied (1)
|
1,889 | 91 | - | - | 1,889 | 91 | ||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | ||||||||||||||||||
Commercial loans
|
- | - | 5,195 | 137 | 5,195 | 137 | ||||||||||||||||||
Residential 1-4 family (2)
|
1,212 | 31 | 5 | - | 1,217 | 31 | ||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 3,847 | $ | 162 | $ | 13,142 | $ | 509 | $ | 16,989 | $ | 671 | ||||||||||||
With an allowance recorded
|
||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | - | $ | - | $ | 106 | $ | 11 | $ | 106 | $ | 11 | ||||||||||||
Commercial real estate - non-owner occupied (1)
|
- | - | - | - | - | - | ||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | ||||||||||||||||||
Commercial loans
|
- | - | - | - | - | - | ||||||||||||||||||
Residential 1-4 family (2)
|
- | - | 5,598 | 236 | 5,598 | 236 | ||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | - | $ | - | $ | 5,704 | $ | 247 | $ | 5,704 | $ | 247 | ||||||||||||
Grand total
|
$ | 3,847 | $ | 162 | $ | 18,846 | $ | 756 | $ | 22,693 | $ | 918 |
Nine months ended September 30, 2013
|
||||||||||||||||||||||||
Covered Loans
|
Non-covered Loans
|
Total Loans
|
||||||||||||||||||||||
Average
|
Interest
|
Average
|
Interest
|
Average
|
Interest
|
|||||||||||||||||||
Recorded
|
Income
|
Recorded
|
Income
|
Recorded
|
Income
|
|||||||||||||||||||
Investment
|
Recognized
|
Investment
|
Recognized
|
Investment
|
Recognized
|
|||||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 136 | $ | 14 | $ | 6,144 | $ | 308 | $ | 6,280 | $ | 322 | ||||||||||||
Commercial real estate - non-owner occupied (1)
|
1,464 | 92 | 373 | 28 | 1,837 | 120 | ||||||||||||||||||
Construction and land development
|
- | - | 903 | - | 903 | - | ||||||||||||||||||
Commercial loans
|
44 | 4 | 1,718 | 47 | 1,762 | 51 | ||||||||||||||||||
Residential 1-4 family (2)
|
1,464 | 53 | 2,892 | 101 | 4,356 | 154 | ||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 3,108 | $ | 163 | $ | 12,030 | $ | 484 | $ | 15,138 | $ | 647 | ||||||||||||
With an allowance recorded
|
||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | - | $ | - | $ | 125 | $ | 13 | $ | 125 | $ | 13 | ||||||||||||
Commercial real estate - non-owner occupied (1)
|
- | - | 972 | 50 | 972 | 50 | ||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | ||||||||||||||||||
Commercial loans
|
- | - | 1,951 | - | 1,951 | - | ||||||||||||||||||
Residential 1-4 family (2)
|
- | - | 5,434 | 253 | 5,434 | 253 | ||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | - | $ | - | $ | 8,482 | $ | 316 | $ | 8,482 | $ | 316 | ||||||||||||
Grand total
|
$ | 3,108 | $ | 163 | $ | 20,512 | $ | 800 | $ | 23,620 | $ | 963 |
16 |
September 30, 2014
|
30 - 59 | 60 - 89 | ||||||||||||||||||||||||||
Days
|
Days
|
90 Days
|
Total
|
Nonaccrual
|
Loans Not
|
Total
|
||||||||||||||||||||||
Past Due
|
Past Due
|
or More
|
Past Due
|
Loans
|
Past Due
|
Loans
|
||||||||||||||||||||||
Covered loans:
|
||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 1,363 | $ | 1,363 | ||||||||||||||
Commercial real estate - non-owner occupied (1)
|
342 | - | - | 342 | - | 5,744 | 6,086 | |||||||||||||||||||||
Construction and land development
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Commercial loans
|
- | - | - | - | - | 755 | 755 | |||||||||||||||||||||
Residential 1-4 family (2)
|
83 | 42 | - | 125 | 819 | 38,755 | 39,699 | |||||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | 78 | 78 | |||||||||||||||||||||
Total
|
$ | 425 | $ | 42 | $ | - | $ | 467 | $ | 819 | $ | 46,695 | $ | 47,981 | ||||||||||||||
Non-covered loans:
|
||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 978 | $ | 2,106 | $ | - | $ | 3,084 | $ | 67 | $ | 112,820 | $ | 115,971 | ||||||||||||||
Commercial real estate - non-owner occupied (1)
|
- | - | - | - | - | 205,199 | 205,199 | |||||||||||||||||||||
Construction and land development
|
- | 717 | - | 717 | - | 52,585 | 53,302 | |||||||||||||||||||||
Commercial loans
|
463 | 36 | - | 499 | 3,195 | 110,635 | 114,329 | |||||||||||||||||||||
Residential 1-4 family (2)
|
668 | - | - | 668 | 886 | 127,222 | 128,776 | |||||||||||||||||||||
Other consumer loans
|
20 | - | - | 20 | - | 1,995 | 2,015 | |||||||||||||||||||||
Total
|
$ | 2,129 | $ | 2,859 | $ | - | $ | 4,988 | $ | 4,148 | $ | 610,456 | $ | 619,592 | ||||||||||||||
Total loans:
|
||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 978 | $ | 2,106 | $ | - | $ | 3,084 | $ | 67 | $ | 114,183 | $ | 117,334 | ||||||||||||||
Commercial real estate - non-owner occupied (1)
|
342 | - | - | 342 | - | 210,943 | 211,285 | |||||||||||||||||||||
Construction and land development
|
- | 717 | - | 717 | - | 52,585 | 53,302 | |||||||||||||||||||||
Commercial loans
|
463 | 36 | - | 499 | 3,195 | 111,390 | 115,084 | |||||||||||||||||||||
Residential 1-4 family (2)
|
751 | 42 | - | 793 | 1,705 | 165,977 | 168,475 | |||||||||||||||||||||
Other consumer loans
|
20 | - | - | 20 | - | 2,073 | 2,093 | |||||||||||||||||||||
Total
|
$ | 2,554 | $ | 2,901 | $ | - | $ | 5,455 | $ | 4,967 | $ | 657,151 | $ | 667,573 | ||||||||||||||
December 31, 2013
|
30 - 59 | 60 - 89 | ||||||||||||||||||||||||||
Days
|
Days
|
90 Days
|
Total
|
Nonaccrual
|
Loans Not
|
Total
|
||||||||||||||||||||||
Past Due
|
Past Due
|
or More
|
Past Due
|
Loans
|
Past Due
|
Loans
|
||||||||||||||||||||||
Covered loans:
|
||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 1,603 | $ | 1,603 | ||||||||||||||
Commercial real estate - non-owner occupied (1)
|
503 | - | - | 503 | 245 | 5,766 | 6,514 | |||||||||||||||||||||
Construction and land development
|
- | - | - | - | - | 1 | 1 | |||||||||||||||||||||
Commercial loans
|
- | - | - | - | - | 1,097 | 1,097 | |||||||||||||||||||||
Residential 1-4 family (2)
|
41 | - | - | 41 | 1,377 | 40,982 | 42,400 | |||||||||||||||||||||
Other consumer loans
|
- | - | - | - | - | 81 | 81 | |||||||||||||||||||||
Total
|
$ | 544 | $ | - | $ | - | $ | 544 | $ | 1,622 | $ | 49,530 | $ | 51,696 | ||||||||||||||
Non-covered loans:
|
||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 708 | $ | 283 | $ | - | $ | 991 | $ | - | $ | 105,234 | $ | 106,225 | ||||||||||||||
Commercial real estate - non-owner occupied (1)
|
359 | - | - | 359 | - | 171,653 | 172,012 | |||||||||||||||||||||
Construction and land development
|
8 | 3 | - | 11 | 2,107 | 36,950 | 39,068 | |||||||||||||||||||||
Commercial loans
|
522 | 968 | - | 1,490 | 3,070 | 99,724 | 104,284 | |||||||||||||||||||||
Residential 1-4 family (2)
|
957 | 98 | - | 1,055 | 2,637 | 69,221 | 72,913 | |||||||||||||||||||||
Other consumer loans
|
14 | - | - | 14 | - | 1,294 | 1,308 | |||||||||||||||||||||
Total
|
$ | 2,568 | $ | 1,352 | $ | - | $ | 3,920 | $ | 7,814 | $ | 484,076 | $ | 495,810 | ||||||||||||||
Total loans:
|
||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 708 | $ | 283 | $ | - | $ | 991 | $ | - | $ | 106,837 | $ | 107,828 | ||||||||||||||
Commercial real estate - non-owner occupied (1)
|
862 | - | - | 862 | 245 | 177,419 | 178,526 | |||||||||||||||||||||
Construction and land development
|
8 | 3 | - | 11 | 2,107 | 36,951 | 39,069 | |||||||||||||||||||||
Commercial loans
|
522 | 968 | - | 1,490 | 3,070 | 100,821 | 105,381 | |||||||||||||||||||||
Residential 1-4 family (2)
|
998 | 98 | - | 1,096 | 4,014 | 110,203 | 115,313 | |||||||||||||||||||||
Other consumer loans
|
14 | - | - | 14 | - | 1,375 | 1,389 | |||||||||||||||||||||
Total
|
$ | 3,112 | $ | 1,352 | $ | - | $ | 4,464 | $ | 9,436 | $ | 533,606 | $ | 547,506 |
17 |
Commercial
|
Commercial
|
|||||||||||||||||||||||||||||||
Real Estate
|
Real Estate
|
Construction
|
Other
|
|||||||||||||||||||||||||||||
Non-covered loans:
|
Owner
|
Non-owner
|
and Land
|
Commercial
|
1-4 Family
|
Consumer
|
||||||||||||||||||||||||||
Three months ended September 30, 2014
|
Occupied
|
Occupied (1)
|
Development
|
Loans
|
Residential (2)
|
Loans
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | 596 | $ | 933 | $ | 1,400 | $ | 2,926 | $ | 785 | $ | 59 | $ | 616 | $ | 7,315 | ||||||||||||||||
Charge offs
|
(2 | ) | - | - | (1,057 | ) | (149 | ) | - | - | (1,209 | ) | ||||||||||||||||||||
Recoveries
|
2 | 5 | 4 | 9 | 2 | - | - | 22 | ||||||||||||||||||||||||
Provision
|
21 | 16 | 78 | 592 | 441 | (6 | ) | (168 | ) | 975 | ||||||||||||||||||||||
Ending balance
|
$ | 617 | $ | 954 | $ | 1,482 | $ | 2,470 | $ | 1,079 | $ | 53 | $ | 448 | $ | 7,103 | ||||||||||||||||
Three months ended September 30, 2013
|
||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | 732 | $ | 1,090 | $ | 1,026 | $ | 2,742 | $ | 1,407 | $ | 55 | $ | 178 | $ | 7,230 | ||||||||||||||||
Charge offs
|
- | - | (350 | ) | (806 | ) | - | (2 | ) | - | (1,158 | ) | ||||||||||||||||||||
Recoveries
|
4 | 87 | 1 | 23 | 4 | 1 | - | 120 | ||||||||||||||||||||||||
Provision
|
(33 | ) | (198 | ) | 484 | 552 | 49 | - | 346 | 1,200 | ||||||||||||||||||||||
Ending balance
|
$ | 703 | $ | 979 | $ | 1,161 | $ | 2,511 | $ | 1,460 | $ | 54 | $ | 524 | $ | 7,392 |
Commercial
|
Commercial
|
|||||||||||||||||||||||||||||||
Real Estate
|
Real Estate
|
Construction
|
Other
|
|||||||||||||||||||||||||||||
Non-covered loans:
|
Owner
|
Non-owner
|
and Land
|
Commercial
|
1-4 Family
|
Consumer
|
||||||||||||||||||||||||||
Nine months ended September 30, 2014
|
Occupied
|
Occupied (1)
|
Development
|
Loans
|
Residential
|
Loans
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | 814 | $ | 985 | $ | 1,068 | $ | 2,797 | $ | 1,302 | $ | 54 | $ | 19 | $ | 7,039 | ||||||||||||||||
Charge offs
|
(73 | ) | - | - | (1,905 | ) | (449 | ) | - | - | (2,427 | ) | ||||||||||||||||||||
Recoveries
|
10 | 17 | 4 | 101 | 4 | 5 | - | 141 | ||||||||||||||||||||||||
Provision
|
(134 | ) | (48 | ) | 410 | 1,477 | 222 | (6 | ) | 429 | 2,350 | |||||||||||||||||||||
Ending balance
|
$ | 617 | $ | 954 | $ | 1,482 | $ | 2,470 | $ | 1,079 | $ | 53 | $ | 448 | $ | 7,103 | ||||||||||||||||
Nine months ended September 30, 2013
|
||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | 932 | $ | 1,474 | $ | 970 | $ | 2,110 | $ | 1,163 | $ | 33 | $ | 285 | $ | 6,967 | ||||||||||||||||
Charge offs
|
- | (199 | ) | (650 | ) | (1,471 | ) | (518 | ) | (143 | ) | - | (2,981 | ) | ||||||||||||||||||
Recoveries
|
12 | 138 | 7 | 97 | 126 | 2 | - | 382 | ||||||||||||||||||||||||
Provision
|
(241 | ) | (434 | ) | 834 | 1,775 | 689 | 162 | 239 | 3,024 | ||||||||||||||||||||||
Ending balance
|
$ | 703 | $ | 979 | $ | 1,161 | $ | 2,511 | $ | 1,460 | $ | 54 | $ | 524 | $ | 7,392 |
18 |
Commercial
|
Commercial
|
|||||||||||||||||||||||||||||||
Real Estate
|
Real Estate
|
Construction
|
Other
|
|||||||||||||||||||||||||||||
Covered loans:
|
Owner
|
Non-owner
|
and Land
|
Commercial
|
1-4 Family
|
Consumer
|
||||||||||||||||||||||||||
Three months ended September 30, 2014
|
Occupied
|
Occupied (1)
|
Development
|
Loans
|
Residential (3)
|
Loans
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Charge offs
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2)
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Provision
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Ending balance
|
$ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Three months ended September 30, 2013
|
||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | - | $ | 45 | $ | - | $ | - | $ | - | $ | 21 | $ | - | $ | 66 | ||||||||||||||||
Charge offs
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2)
|
- | - | - | - | - | (12 | ) | - | (12 | ) | ||||||||||||||||||||||
Provision
|
- | - | - | - | - | (3 | ) | - | (3 | ) | ||||||||||||||||||||||
Ending balance
|
$ | - | $ | 45 | $ | - | $ | - | $ | - | $ | 6 | $ | - | $ | 51 |
Commercial
|
Commercial
|
|||||||||||||||||||||||||||||||
Real Estate
|
Real Estate
|
Construction
|
Other
|
|||||||||||||||||||||||||||||
Covered loans:
|
Owner
|
Non-owner
|
and Land
|
Commercial
|
1-4 Family
|
Consumer
|
||||||||||||||||||||||||||
Nine months ended September 30, 2014
|
Occupied
|
Occupied (1)
|
Development
|
Loans
|
Residential (3)
|
Loans
|
Unallocated
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | - | $ | 45 | $ | - | $ | - | $ | - | $ | 6 | $ | - | $ | 51 | ||||||||||||||||
Charge offs
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2)
|
- | (36 | ) | - | - | 14 | (2 | ) | - | (24 | ) | |||||||||||||||||||||
Provision
|
- | (9 | ) | - | - | 3 | - | - | (6 | ) | ||||||||||||||||||||||
Ending balance
|
$ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Nine months ended September 30, 2013
|
||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | - | $ | 45 | $ | - | $ | 43 | $ | - | $ | 11 | $ | - | $ | 99 | ||||||||||||||||
Charge offs
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2)
|
- | - | - | (35 | ) | - | (4 | ) | - | (39 | ) | |||||||||||||||||||||
Provision
|
- | - | - | (8 | ) | - | (1 | ) | - | (9 | ) | |||||||||||||||||||||
Ending balance
|
$ | - | $ | 45 | $ | - | $ | - | $ | - | $ | 6 | $ | - | $ | 51 |
19 |
Commercial
|
Commercial
|
|||||||||||||||||||||||||||||||
Real Estate
|
Real Estate
|
Construction
|
Other
|
|||||||||||||||||||||||||||||
Owner
|
Non-owner
|
and Land
|
Commercial
|
1-4 Family
|
Consumer
|
|||||||||||||||||||||||||||
Non-covered loans:
|
Occupied
|
Occupied (1)
|
Development
|
Loans
|
Residential (2)
|
Loans
|
Unallocated
|
Total
|
||||||||||||||||||||||||
September 30, 2014
|
||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$ | 91 | $ | - | $ | - | $ | - | $ | 300 | $ | - | $ | - | $ | 391 | ||||||||||||||||
Collectively evaluated for impairment
|
526 | 954 | 1,482 | 2,470 | 779 | 53 | 448 | 6,712 | ||||||||||||||||||||||||
Total ending allowance
|
$ | 617 | $ | 954 | $ | 1,482 | $ | 2,470 | $ | 1,079 | $ | 53 | $ | 448 | $ | 7,103 | ||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$ | 10,966 | $ | - | $ | - | $ | 9,269 | $ | 6,064 | $ | - | $ | - | $ | 26,299 | ||||||||||||||||
Collectively evaluated for impairment
|
105,005 | 205,199 | 53,302 | 105,060 | 122,712 | 2,015 | - | 593,293 | ||||||||||||||||||||||||
Total ending loan balances
|
$ | 115,971 | $ | 205,199 | $ | 53,302 | $ | 114,329 | $ | 128,776 | $ | 2,015 | $ | - | $ | 619,592 | ||||||||||||||||
December 31, 2013
|
||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$ | 192 | $ | - | $ | - | $ | 325 | $ | 200 | $ | - | $ | - | $ | 717 | ||||||||||||||||
Collectively evaluated for impairment
|
622 | 985 | 1,068 | 2,472 | 1,102 | 54 | 19 | 6,322 | ||||||||||||||||||||||||
Total ending allowance
|
$ | 814 | $ | 985 | $ | 1,068 | $ | 2,797 | $ | 1,302 | $ | 54 | $ | 19 | $ | 7,039 | ||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$ | 7,876 | $ | 359 | $ | 2,107 | $ | 4,873 | $ | 7,995 | $ | - | $ | - | $ | 23,210 | ||||||||||||||||
Collectively evaluated for impairment
|
98,349 | 171,653 | 36,961 | 99,411 | 64,918 | 1,308 | - | 472,600 | ||||||||||||||||||||||||
Total ending loan balances
|
$ | 106,225 | $ | 172,012 | $ | 39,068 | $ | 104,284 | $ | 72,913 | $ | 1,308 | $ | - | $ | 495,810 |
Commercial
|
Commercial
|
|||||||||||||||||||||||||||||||
Real Estate
|
Real Estate
|
Construction
|
Other
|
|||||||||||||||||||||||||||||
Owner
|
Non-owner
|
and Land
|
Commercial
|
1-4 Family
|
Consumer
|
|||||||||||||||||||||||||||
Covered loans:
|
Occupied
|
Occupied (1)
|
Development
|
Loans
|
Residential (2)
|
Loans
|
Unallocated
|
Total
|
||||||||||||||||||||||||
September 30, 2014
|
||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Collectively evaluated for impairment
|
- | - | - | - | 17 | 4 | - | 21 | ||||||||||||||||||||||||
Total ending allowance
|
$ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$ | 753 | $ | 1,879 | $ | - | $ | - | $ | 1,206 | $ | - | $ | - | $ | 3,838 | ||||||||||||||||
Collectively evaluated for impairment
|
610 | 4,207 | - | 755 | 38,493 | 78 | - | 44,143 | ||||||||||||||||||||||||
Total ending loan balances
|
$ | 1,363 | $ | 6,086 | $ | - | $ | 755 | $ | 39,699 | $ | 78 | $ | - | $ | 47,981 | ||||||||||||||||
December 31, 2013
|
||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Collectively evaluated for impairment
|
- | 45 | - | - | - | 6 | - | 51 | ||||||||||||||||||||||||
Total ending allowance
|
$ | - | $ | 45 | $ | - | $ | - | $ | - | $ | 6 | $ | - | $ | 51 | ||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
$ | 745 | $ | 2,145 | $ | - | $ | - | $ | 1,220 | $ | - | $ | - | $ | 4,110 | ||||||||||||||||
Collectively evaluated for impairment
|
858 | 4,369 | 1 | 1,097 | 41,180 | 81 | - | 47,586 | ||||||||||||||||||||||||
Total ending loan balances
|
$ | 1,603 | $ | 6,514 | $ | 1 | $ | 1,097 | $ | 42,400 | $ | 81 | $ | - | $ | 51,696 |
20 |
21 |
September 30, 2014
|
Covered Loans
|
Non-covered Loans
|
Total Loans
|
|||||||||||||||||||||||||||||||||||||
Classified/
|
Special
|
Classified/
|
||||||||||||||||||||||||||||||||||||||
Criticized (1)
|
Pass
|
Total
|
Mention
|
Substandard (3)
|
Pass
|
Total
|
Criticized
|
Pass
|
Total
|
|||||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 753 | $ | 610 | $ | 1,363 | $ | 784 | $ | 10,966 | $ | 104,221 | $ | 115,971 | $ | 12,503 | $ | 104,831 | $ | 117,334 | ||||||||||||||||||||
Commercial real estate - non-owner occupied (2)
|
1,879 | 4,207 | 6,086 | - | - | 205,199 | 205,199 | 1,879 | 209,406 | 211,285 | ||||||||||||||||||||||||||||||
Construction and land development
|
- | - | - | 614 | - | 52,688 | 53,302 | 614 | 52,688 | 53,302 | ||||||||||||||||||||||||||||||
Commercial loans
|
- | 755 | 755 | 30 | 9,269 | 105,030 | 114,329 | 9,299 | 105,785 | 115,084 | ||||||||||||||||||||||||||||||
Residential 1-4 family (4)
|
1,206 | 38,493 | 39,699 | 165 | 6,064 | 122,547 | 128,776 | 7,435 | 161,040 | 168,475 | ||||||||||||||||||||||||||||||
Other consumer loans
|
- | 78 | 78 | - | - | 2,015 | 2,015 | - | 2,093 | 2,093 | ||||||||||||||||||||||||||||||
Total
|
$ | 3,838 | $ | 44,143 | $ | 47,981 | $ | 1,593 | $ | 26,299 | $ | 591,700 | $ | 619,592 | $ | 31,730 | $ | 635,843 | $ | 667,573 |
December 31, 2013
|
Covered Loans
|
Non-covered Loans
|
Total Loans
|
|||||||||||||||||||||||||||||||||||||
Classified/
|
Special
|
Classified/
|
||||||||||||||||||||||||||||||||||||||
Criticized (1)
|
Pass
|
Total
|
Mention
|
Substandard (3)
|
Pass
|
Total
|
Criticized
|
Pass
|
Total
|
|||||||||||||||||||||||||||||||
Commercial real estate - owner occupied
|
$ | 745 | $ | 858 | $ | 1,603 | $ | 802 | $ | 7,876 | $ | 97,547 | $ | 106,225 | $ | 9,423 | $ | 98,405 | $ | 107,828 | ||||||||||||||||||||
Commercial real estate - non-owner occupied (2)
|
2,145 | 4,369 | 6,514 | - | 359 | 171,653 | 172,012 | 2,504 | 176,022 | 178,526 | ||||||||||||||||||||||||||||||
Construction and land development
|
- | 1 | 1 | 618 | 2,107 | 36,343 | 39,068 | 2,725 | 36,344 | 39,069 | ||||||||||||||||||||||||||||||
Commercial loans
|
- | 1,097 | 1,097 | 31 | 4,873 | 99,380 | 104,284 | 4,904 | 100,477 | 105,381 | ||||||||||||||||||||||||||||||
Residential 1-4 family (4)
|
1,220 | 41,180 | 42,400 | 176 | 7,995 | 64,742 | 72,913 | 9,391 | 105,922 | 115,313 | ||||||||||||||||||||||||||||||
Other consumer loans
|
- | 81 | 81 | - | - | 1,308 | 1,308 | - | 1,389 | 1,389 | ||||||||||||||||||||||||||||||
Total
|
$ | 4,110 | $ | 47,586 | $ | 51,696 | $ | 1,627 | $ | 23,210 | $ | 470,973 | $ | 495,810 | $ | 28,947 | $ | 518,559 | $ | 547,506 |
(1) Credit quality is enhanced by a loss sharing agreement with the FDIC in the covered portfolio. The same credit quality indicators used in the non-covered portfolio are combined.
|
(2) Includes loans secured by farmland and multi-family residential loans.
|
(3) Includes SBA guarantees of $3.3 million and $2.4 million as of September 30, 2014 and December 31, 2013, respectively.
|
(4) Includes home equity lines of credit.
|
22 |
Weighted
|
||||||||||||
Average
|
||||||||||||
Income
|
Shares
|
Per Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
For the three months ended September 30, 2014
|
||||||||||||
Basic EPS
|
$ | 2,108 | 11,971 | $ | 0.18 | |||||||
Effect of dilutive stock options and warrants
|
- | 92 | - | |||||||||
Diluted EPS
|
$ | 2,108 | 12,063 | $ | 0.17 | |||||||
For the three months ended September 30, 2013
|
||||||||||||
Basic EPS
|
$ | 1,780 | 11,590 | $ | 0.15 | |||||||
Effect of dilutive stock options and warrants
|
- | 47 | - | |||||||||
Diluted EPS
|
$ | 1,780 | 11,637 | $ | 0.15 | |||||||
For the nine months ended September 30, 2014
|
||||||||||||
Basic EPS
|
$ | 5,522 | 11,724 | $ | 0.47 | |||||||
Effect of dilutive stock options and warrants
|
- | 48 | - | |||||||||
Diluted EPS
|
$ | 5,522 | 11,772 | $ | 0.47 | |||||||
For the nine months ended September 30, 2013
|
||||||||||||
Basic EPS
|
$ | 4,862 | 11,590 | $ | 0.42 | |||||||
Effect of dilutive stock options and warrants
|
- | 35 | - | |||||||||
Diluted EPS
|
$ | 4,862 | 11,625 | $ | 0.42 |
23 |
Fair Value Measurements Using
|
|||||||||||||
Significant
|
|||||||||||||
Quoted Prices in
|
Other
|
Significant
|
|||||||||||
Active Markets for
|
Observable
|
Unobservable
|
|||||||||||
Total at
|
Identical Assets
|
Inputs
|
Inputs
|
||||||||||
September 30, 2014
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||
(dollars in thousands)
|
|||||||||||||
Financial assets:
|
|||||||||||||
Available for sale securities
|
|||||||||||||
Obligations of states and political subdivisions
|
$
|
2,271
|
$
|
-
|
$
|
2,271
|
$
|
-
|
Fair Value Measurements Using
|
|||||||||||||
Significant
|
|||||||||||||
Quoted Prices in
|
Other
|
Significant
|
|||||||||||
Active Markets for
|
Observable
|
Unobservable
|
|||||||||||
Total at
|
Identical Assets
|
Inputs
|
Inputs
|
||||||||||
December 31, 2013
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||
(dollars in thousands)
|
|||||||||||||
Financial assets:
|
|||||||||||||
Available for sale securities
|
|||||||||||||
Obligations of states and political subdivisions
|
$
|
1,993
|
$
|
-
|
$
|
1,993
|
$
|
-
|
24 |
25 |
Fair Value Measurements Using
|
||||||||||
Significant
|
||||||||||
Quoted Prices in
|
Other
|
Significant
|
||||||||
Active Markets for
|
Observable
|
Unobservable
|
||||||||
Total at
|
Identical Assets
|
Inputs
|
Inputs
|
|||||||
(dollars in thousands)
|
September 30, 2014
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||
Impaired non-covered loans:
|
||||||||||
Commercial real estate - owner occupied
|
$ | 10,875 | $ | 10,875 | ||||||
Commercial loans
|
9,269 | 9,269 | ||||||||
Residential 1-4 family
|
5,764 | 5,764 | ||||||||
Impaired covered loans:
|
||||||||||
Commercial real estate - owner occupied
|
753 | 753 | ||||||||
Commercial real estate - non-owner occupied (1)
|
1,879 | 1,879 | ||||||||
Residential 1-4 family
|
1,206 | 1,206 | ||||||||
Non-covered other real estate owned:
|
||||||||||
Commercial real estate - owner occupied
|
461 | 461 | ||||||||
Construction and land development
|
6,970 | 6,970 | ||||||||
Residential 1-4 family
|
4,074 | 4,074 | ||||||||
Covered other real estate owned:
|
||||||||||
Commercial real estate - non-owner occupied (1)
|
1,450 | 1,450 |
Fair Value Measurements Using
|
||||||||||
Significant
|
||||||||||
Quoted Prices in
|
Other
|
Significant
|
||||||||
Active Markets for
|
Observable
|
Unobservable
|
||||||||
Total at
|
Identical Assets
|
Inputs
|
Inputs
|
|||||||
(dollars in thousands)
|
December 31, 2013
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||
Impaired non-covered loans:
|
||||||||||
Commercial real estate - owner occupied
|
$ | 7,684 | $ | 7,684 | ||||||
Commercial real estate - non-owner occupied (1)
|
359 | 359 | ||||||||
Construction and land development
|
2,107 | 2,107 | ||||||||
Commercial loans
|
4,548 | 4,548 | ||||||||
Residential 1-4 family
|
7,795 | 7,795 | ||||||||
Impaired covered loans:
|
||||||||||
Commercial real estate - owner occupied
|
745 | 745 | ||||||||
Commercial real estate - non-owner occupied (1)
|
2,145 | 2,145 | ||||||||
Residential 1-4 family
|
1,220 | 1,220 | ||||||||
Non-covered other real estate owned:
|
||||||||||
Commercial real estate - owner occupied
|
461 | 461 | ||||||||
Commercial real estate - non-owner occupied (1)
|
1,342 | 1,342 | ||||||||
Construction and land development
|
6,066 | 6,066 | ||||||||
Residential 1-4 family
|
1,710 | 1,710 | ||||||||
Covered other real estate owned:
|
||||||||||
Commercial real estate - owner occupied
|
557 | 557 | ||||||||
Commercial real estate - non-owner occupied (1)
|
1,450 | 1,450 | ||||||||
Commercial
|
79 | 79 | ||||||||
Residential 1-4 family
|
127 | 127 |
26 |
September 30, 2014
|
December 31, 2013
|
||||||||||||||||||
Fair Value
|
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||||
Hierarchy Level
|
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||||
Financial assets:
|
|||||||||||||||||||
Cash and cash equivalents
|
Level 1
|
$ | 45,803 | $ | 45,803 | $ | 20,856 | $ | 20,856 | ||||||||||
Securities available for sale
|
See previous table
|
2,271 | 2,271 | 1,993 | 1,993 | ||||||||||||||
Securities held to maturity
|
Level 2 & Level 3
|
89,993 | 88,970 | 82,443 | 76,193 | ||||||||||||||
Stock in Federal Reserve Bank and Federal
|
|||||||||||||||||||
Home Loan Bank
|
n/a | 6,131 | n/a | 5,915 | n/a | ||||||||||||||
Net non-covered loans
|
Level 3
|
610,742 | 617,574 | 487,318 | 493,472 | ||||||||||||||
Net covered loans
|
Level 3
|
47,968 | 53,957 | 51,650 | 57,564 | ||||||||||||||
Accrued interest receivable
|
Level 2 & Level 3
|
2,439 | 2,439 | 2,186 | 2,186 | ||||||||||||||
FDIC indemnification asset
|
Level 3
|
3,970 | 2,268 | 5,804 | 4,220 | ||||||||||||||
Financial liabilities:
|
|||||||||||||||||||
Demand deposits
|
Level 1
|
94,337 | 94,337 | 68,940 | 68,940 | ||||||||||||||
Money market and savings accounts
|
Level 1
|
179,437 | 179,437 | 147,854 | 147,854 | ||||||||||||||
Certificates of deposit
|
Level 3
|
424,311 | 424,345 | 323,565 | 324,733 | ||||||||||||||
Securities sold under agreements to
|
|||||||||||||||||||
repurchase and other short-term borrowings
|
Level 1
|
37,779 | 37,779 | 34,545 | 34,545 | ||||||||||||||
FHLB advances
|
Level 3
|
25,000 | 25,547 | 30,250 | 31,168 | ||||||||||||||
Accrued interest payable
|
Level 1 & Level 3
|
490 | 490 | 341 | 341 |
27 |
Total purchase price
|
$ | 11,497 | ||
Fair value of assets acquired:
|
||||
Cash on hand and in banks
|
$ | 28,179 | ||
Loans
|
61,832 | |||
Loans held for sale
|
3,499 | |||
Land and buildings
|
3,023 | |||
Other assets
|
1,022 | |||
Core deposit intangible
|
761 | |||
Total assets acquired
|
$ | 98,316 | ||
Fair value of liabilities assumed:
|
||||
Noninterest-bearing deposits
|
$ | 19,233 | ||
Interest-bearing deposits
|
69,995 | |||
Other liabilities
|
504 | |||
Total liabilities assumed
|
$ | 89,732 | ||
Net assets acquired
|
$ | 8,584 | ||
Goodwill
|
2,913 | |||
$ | 11,497 |
28 |
|
●
|
the effects of future economic, business and market conditions and changes, domestic and foreign;
|
|
●
|
changes in the local economies in our market areas adversely affect our customers and their ability to transact profitable business with us, including the ability of our borrowers to repay their loans according to their terms or a change in the value of the related collateral;
|
|
●
|
changes in the availability of funds resulting in increased costs or reduced liquidity;
|
|
●
|
a deterioration or downgrade in the credit quality and credit agency ratings of the securities in our securities portfolio;
|
|
●
|
impairment concerns and risks related to our investment portfolio of collateralized mortgage obligations, agency mortgage-backed securities, obligations of states and political subdivisions and pooled trust preferred securities;
|
|
●
|
the incurrence and possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on our results of operations;
|
|
●
|
increased credit risk in our assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of our total loan portfolio;
|
|
●
|
the concentration of our loan portfolio in loans collateralized by real estate;
|
|
●
|
our level of construction and land development and commercial real estate loans;
|
|
●
|
changes in the levels of loan prepayments and the resulting effects on the value of our loan portfolio;
|
|
●
|
the failure of assumptions and estimates underlying the establishment of and provisions made to the allowance for loan losses;
|
29 |
|
●
|
our ability to expand and grow our business and operations, including the establishment of additional branches and acquisition of additional branches and banks, and our ability to realize the cost savings and revenue enhancements we expect from such activities;
|
|
●
|
changes in governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve System, or changes in interest rates and market prices, which could reduce our net interest margins, asset valuations and expense expectations;
|
|
●
|
increased competition for deposits and loans adversely affecting rates and terms;
|
|
●
|
the continued service of key management personnel;
|
|
●
|
the potential payment of interest on demand deposit accounts to effectively compete for customers;
|
|
●
|
potential environmental liability risk associated with lending activities;
|
|
●
|
increased asset levels and changes in the composition of assets and the resulting impact on our capital levels and regulatory capital ratios;
|
|
●
|
risks of mergers and acquisitions, including the related time and cost of implementing transactions and the potential failure to achieve expected gains, revenue growth or expense savings;
|
|
●
|
legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, including those associated with the Dodd Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and changes in the scope and cost of Federal Deposit Insurance Corporation (“FDIC”) insurance and other coverage;
|
|
●
|
increases in regulatory capital requirements for banking organizations generally, which may adversely affect our ability to expand our business or could cause us to shrink our business;
|
|
●
|
the effects of war or other conflicts, acts of terrorism or other catastrophic events that may affect general economic conditions;
|
|
●
|
changes in accounting policies, rules and practices and applications or determinations made thereunder;
|
|
●
|
the risk that our deferred tax assets could be reduced if future taxable income is less than currently estimated, if corporate tax rates in the future are less than current rates, or if sales of our capital stock trigger limitations on the amount of net operating loss carryforwards that we may utilize for income tax purposes; and
|
|
●
|
other factors and risks described under “Risk Factors” herein and in any of our subsequent reports that we make with the Securities and Exchange Commission (the “Commission” or “SEC”) under the Exchange Act.
|
30 |
31 |
Average Balance Sheets and Net Interest
|
||||||||||||||||||||||||
Analysis For the Quarters Ended
|
||||||||||||||||||||||||
9/30/2014
|
9/30/2013
|
|||||||||||||||||||||||
Interest
|
Interest
|
|||||||||||||||||||||||
Average
|
Income/
|
Yield/
|
Average
|
Income/
|
Yield/
|
|||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loans, net of unearned income (1) (2)
|
$ | 642,622 | $ | 9,181 | 5.67 | % | $ | 521,569 | $ | 8,169 | 6.21 | % | ||||||||||||
Investment securities
|
91,446 | 652 | 2.85 | % | 84,200 | 574 | 2.73 | % | ||||||||||||||||
Other earning assets
|
26,935 | 151 | 2.22 | % | 26,617 | 104 | 1.55 | % | ||||||||||||||||
Total earning assets
|
761,003 | 9,984 | 5.21 | % | 632,386 | 8,847 | 5.55 | % | ||||||||||||||||
Allowance for loan losses
|
(7,392 | ) | (7,896 | ) | ||||||||||||||||||||
Total non-earning assets
|
81,521 | 71,941 | ||||||||||||||||||||||
Total assets
|
$ | 835,132 | $ | 696,431 | ||||||||||||||||||||
Liabilities and stockholders’ equity
|
||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
NOW accounts
|
$ | 23,836 | 6 | 0.11 | % | $ | 22,720 | 15 | 0.26 | % | ||||||||||||||
Money market accounts
|
132,382 | 89 | 0.27 | % | 141,317 | 97 | 0.27 | % | ||||||||||||||||
Savings accounts
|
35,379 | 54 | 0.61 | % | 12,823 | 19 | 0.59 | % | ||||||||||||||||
Time deposits
|
387,024 | 836 | 0.86 | % | 319,201 | 835 | 1.04 | % | ||||||||||||||||
Total interest-bearing deposits
|
578,621 | 985 | 0.68 | % | 496,061 | 966 | 0.77 | % | ||||||||||||||||
Borrowings
|
74,397 | 187 | 1.00 | % | 45,513 | 157 | 1.37 | % | ||||||||||||||||
Total interest-bearing liabilities
|
653,018 | 1,172 | 0.71 | % | 541,574 | 1,123 | 0.82 | % | ||||||||||||||||
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
Demand deposits
|
64,995 | 43,449 | ||||||||||||||||||||||
Other liabilities
|
5,307 | 5,598 | ||||||||||||||||||||||
Total liabilities
|
723,320 | 590,621 | ||||||||||||||||||||||
Stockholders’ equity
|
111,812 | 105,810 | ||||||||||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 835,132 | $ | 696,431 | ||||||||||||||||||||
Net interest income
|
8,812 | 7,724 | ||||||||||||||||||||||
Interest rate spread
|
4.50 | % | 4.73 | % | ||||||||||||||||||||
Net interest margin
|
4.59 | % | 4.85 | % |
(1) Includes loan fees in both interest income and the calculation of the yield on loans.
|
|||||||
(2) Calculations include non-accruing loans in average loan amounts outstanding.
|
32 |
Average Balance Sheets and Net Interest
|
||||||||||||||||||||||||
Analysis For the Nine Months Ended
|
||||||||||||||||||||||||
9/30/2014
|
9/30/2013
|
|||||||||||||||||||||||
Interest
|
Interest
|
|||||||||||||||||||||||
Average
|
Income/
|
Yield/
|
Average
|
Income/
|
Yield/
|
|||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Loans, net of unearned income (1) (2)
|
$ | 583,432 | $ | 25,037 | 5.74 | % | $ | 513,577 | $ | 24,277 | 6.32 | % | ||||||||||||
Investment securities
|
88,115 | 1,923 | 2.91 | % | 84,095 | 1,699 | 2.69 | % | ||||||||||||||||
Other earning assets
|
23,044 | 591 | 3.43 | % | 41,230 | 443 | 1.44 | % | ||||||||||||||||
Total earning assets
|
694,591 | 27,551 | 5.30 | % | 638,902 | 26,419 | 5.53 | % | ||||||||||||||||
Allowance for loan losses
|
(7,434 | ) | (7,619 | ) | ||||||||||||||||||||
Total non-earning assets
|
74,971 | 71,558 | ||||||||||||||||||||||
Total assets
|
$ | 762,128 | $ | 702,841 | ||||||||||||||||||||
Liabilities and stockholders’ equity
|
||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
NOW accounts
|
$ | 23,552 | 19 | 0.11 | % | $ | 23,520 | 46 | 0.26 | % | ||||||||||||||
Money market accounts
|
128,133 | 264 | 0.28 | % | 151,889 | 411 | 0.36 | % | ||||||||||||||||
Savings accounts
|
24,220 | 113 | 0.62 | % | 11,232 | 48 | 0.57 | % | ||||||||||||||||
Time deposits
|
356,167 | 2,383 | 0.89 | % | 315,522 | 2,581 | 1.09 | % | ||||||||||||||||
Total interest-bearing deposits
|
532,072 | 2,779 | 0.70 | % | 502,163 | 3,086 | 0.82 | % | ||||||||||||||||
Borrowings
|
62,305 | 514 | 1.10 | % | 46,182 | 465 | 1.35 | % | ||||||||||||||||
Total interest-bearing liabilities
|
594,377 | 3,293 | 0.74 | % | 548,345 | 3,551 | 0.87 | % | ||||||||||||||||
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
Demand deposits
|
53,743 | 44,313 | ||||||||||||||||||||||
Other liabilities
|
4,899 | 5,380 | ||||||||||||||||||||||
Total liabilities
|
653,019 | 598,038 | ||||||||||||||||||||||
Stockholders’ equity
|
109,109 | 104,803 | ||||||||||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 762,128 | $ | 702,841 | ||||||||||||||||||||
Net interest income
|
$ | 24,258 | $ | 22,868 | ||||||||||||||||||||
Interest rate spread
|
4.56 | % | 4.66 | % | ||||||||||||||||||||
Net interest margin
|
4.67 | % | 4.79 | % |
(1) Includes loan fees in both interest income and the calculation of the yield on loans.
|
||||||||||||||||||||||||
(2) Calculations include non-accruing loans in average loan amounts outstanding.
|
33 |
For the Three Months Ended
|
||||||||||||
September 30,
|
||||||||||||
2014
|
2013
|
Change
|
||||||||||
(dollars in thousands)
|
||||||||||||
Account maintenance and deposit service fees
|
$ | 220 | $ | 198 | $ | 22 | ||||||
Income from bank-owned life insurance
|
159 | 147 | 12 | |||||||||
Equity income from mortgage affiliate
|
176 | - | 176 | |||||||||
Other
|
54 | 30 | 24 | |||||||||
Total noninterest income
|
$ | 609 | $ | 375 | $ | 234 | ||||||
For the Nine Months Ended
|
||||||||||||
September 30,
|
||||||||||||
2014 | 2013 |
Change
|
||||||||||
(dollars in thousands)
|
||||||||||||
Account maintenance and deposit service fees
|
$ | 594 | $ | 593 | $ | 1 | ||||||
Income from bank-owned life insurance
|
455 | 445 | 10 | |||||||||
Equity income from mortgage affiliate
|
507 | - | 507 | |||||||||
Gain on other assets
|
202 | 13 | 189 | |||||||||
Net gain on sale of available for sale securities
|
- | 142 | (142 | ) | ||||||||
Net impairment losses recognized in earnings
|
(41 | ) | (3 | ) | (38 | ) | ||||||
Other
|
145 | 169 | (24 | ) | ||||||||
Total noninterest income
|
$ | 1,862 | $ | 1,359 | $ | 503 |
34 |
For the Three Months Ended
|
||||||||||||
September 30,
|
||||||||||||
2014
|
2013
|
Change
|
||||||||||
(dollars in thousands)
|
||||||||||||
Salaries and benefits
|
$ | 2,671 | $ | 2,338 | $ | 333 | ||||||
Occupancy expenses
|
804 | 768 | 36 | |||||||||
Furniture and equipment expenses
|
195 | 197 | (2 | ) | ||||||||
Amortization of core deposit intangible
|
61 | 123 | (62 | ) | ||||||||
Virginia franchise tax expense
|
113 | 115 | (2 | ) | ||||||||
Merger expenses
|
65 | - | 65 | |||||||||
FDIC assessment
|
149 | 218 | (69 | ) | ||||||||
Data processing expense
|
146 | 131 | 15 | |||||||||
Telephone and communication expense
|
198 | 166 | 32 | |||||||||
Change in FDIC indemnification asset
|
403 | 113 | 290 | |||||||||
Net (gain) loss on other real estate owned
|
(194 | ) | (698 | ) | 504 | |||||||
Other operating expenses
|
678 | 790 | (112 | ) | ||||||||
Total noninterest expense
|
$ | 5,289 | $ | 4,261 | $ | 1,028 | ||||||
For the Nine Months Ended
|
||||||||||||
September 30,
|
||||||||||||
2014 | 2013 |
Change
|
||||||||||
(dollars in thousands)
|
||||||||||||
Salaries and benefits
|
$ | 7,487 | $ | 6,760 | $ | 727 | ||||||
Occupancy expenses
|
2,335 | 2,280 | 55 | |||||||||
Furniture and equipment expenses
|
571 | 524 | 47 | |||||||||
Amortization of core deposit intangible
|
151 | 368 | (217 | ) | ||||||||
Virginia franchise tax expense
|
342 | 357 | (15 | ) | ||||||||
Merger expenses
|
487 | - | 487 | |||||||||
FDIC assessment
|
401 | 676 | (275 | ) | ||||||||
Data processing expense
|
406 | 433 | (27 | ) | ||||||||
Telephone and communication expense
|
556 | 507 | 49 | |||||||||
Change in FDIC indemnification asset
|
837 | 350 | 487 | |||||||||
Net (gain) loss on other real estate owned
|
(433 | ) | (580 | ) | 147 | |||||||
Other operating expenses
|
2,313 | 2,334 | (21 | ) | ||||||||
Total noninterest expense
|
$ | 15,453 | $ | 14,009 | $ | 1,444 |
35 |
36 |
Covered
|
Non-covered
|
Total
|
Covered
|
Non-covered
|
Total
|
|||||||||||||||||||
Loans (1)
|
Loans
|
Loans
|
Loans (1)
|
Loans
|
Loans
|
|||||||||||||||||||
September 30, 2014
|
December 31, 2013
|
|||||||||||||||||||||||
Loans secured by real estate:
|
||||||||||||||||||||||||
Commercial real estate - owner-occupied
|
$ | 1,363 | $ | 115,971 | $ | 117,334 | $ | 1,603 | $ | 106,225 | $ | 107,828 | ||||||||||||
Commercial real estate - non-owner-occupied
|
5,791 | 182,138 | 187,929 | 5,829 | 150,008 | 155,837 | ||||||||||||||||||
Secured by farmland
|
- | 580 | 580 | 100 | 508 | 608 | ||||||||||||||||||
Construction and land loans
|
- | 53,302 | 53,302 | 1 | 39,068 | 39,069 | ||||||||||||||||||
Residential 1-4 family
|
15,358 | 118,423 | 133,781 | 16,631 | 66,482 | 83,113 | ||||||||||||||||||
Multi- family residential
|
295 | 22,481 | 22,776 | 585 | 21,496 | 22,081 | ||||||||||||||||||
Home equity lines of credit
|
24,341 | 10,353 | 34,694 | 25,769 | 6,431 | 32,200 | ||||||||||||||||||
Total real estate loans
|
47,148 | 503,248 | 550,396 | 50,518 | 390,218 | 440,736 | ||||||||||||||||||
Commercial loans
|
755 | 114,329 | 115,084 | 1,097 | 104,284 | 105,381 | ||||||||||||||||||
Consumer loans
|
78 | 2,015 | 2,093 | 81 | 1,308 | 1,389 | ||||||||||||||||||
Gross loans
|
47,981 | 619,592 | 667,573 | 51,696 | 495,810 | 547,506 | ||||||||||||||||||
Less deferred fees on loans
|
8 | (1,747 | ) | (1,739 | ) | 5 | (1,453 | ) | (1,448 | ) | ||||||||||||||
Loans, net of deferred fees
|
$ | 47,989 | $ | 617,845 | $ | 665,834 | $ | 51,701 | $ | 494,357 | $ | 546,058 | ||||||||||||
(1) Covered Loans were acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement.
|
37 |
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Nonaccrual loans
|
$ | 4,148 | $ | 7,814 | ||||
Loans past due 90 days and accruing interest
|
- | - | ||||||
Total nonperforming loans
|
4,148 | 7,814 | ||||||
Other real estate owned
|
11,505 | 9,579 | ||||||
Total nonperforming assets
|
$ | 15,653 | $ | 17,393 | ||||
SBA guaranteed amounts included in nonaccrual loans
|
$ | 3,261 | $ | 1,852 | ||||
Allowance for loan losses to nonperforming loans
|
171.24 | % | 90.08 | % | ||||
Allowance for loan losses to total non-covered loans
|
1.15 | % | 1.42 | % | ||||
Nonperforming assets excluding SBA guaranteed loans to
|
||||||||
total non-covered assets
|
1.71 | % | 2.35 | % |
38 |
Previously
|
||||||||||||||||||||||||||||
% of Current
|
Recognized
|
|||||||||||||||||||||||||||
Defaults and
|
Cumulative
|
|||||||||||||||||||||||||||
Ratings
|
Estimated
|
Deferrals to
|
Other
|
|||||||||||||||||||||||||
Tranche
|
When Purchased
|
Current Ratings
|
Fair
|
Total
|
Comprehensive
|
|||||||||||||||||||||||
Security
|
Level
|
Moody’s
|
Fitch
|
Moody’s
|
Fitch
|
Par Value
|
Book Value
|
Value
|
Collateral
|
Loss (1)
|
||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
ALESCO VII A1B
|
Senior
|
Aaa
|
AAA
|
A3 |
BBB
|
$ | 5,773 | $ | 5,249 | $ | 3,829 | 15 | % | $ | 268 | |||||||||||||
MMCF III B
|
Senior Sub
|
A3 | A- |
Ba1
|
CC
|
331 | 325 | 202 | 34 | % | 6 | |||||||||||||||||
6,104 | 5,574 | 4,031 | $ | 274 | ||||||||||||||||||||||||
Cumulative Other
|
Cumulative
|
|||||||||||||||||||||||||||
Comprehensive
|
OTTI Related to
|
|||||||||||||||||||||||||||
Other Than Temporarily Impaired:
|
Loss (2)
|
Credit Loss (2)
|
||||||||||||||||||||||||||
TPREF FUNDING II
|
Mezzanine
|
A1 | A- |
Caa3
|
C | 1,500 | 509 | 530 | 41 | % | 591 | $ | 400 | |||||||||||||||
TRAP 2007-XII C1
|
Mezzanine
|
A3 | A | C | C | 2,170 | 57 | 428 | 28 | % | 820 | 1,293 | ||||||||||||||||
TRAP 2007-XIII D
|
Mezzanine
|
NR
|
A- |
NR
|
C | 2,039 | - | 347 | 19 | % | 7 | 2,032 | ||||||||||||||||
MMC FUNDING XVIII
|
Mezzanine
|
A3 | A- |
Ca
|
C | 1,095 | 27 | 328 | 21 | % | 377 | 691 | ||||||||||||||||
ALESCO V C1
|
Mezzanine
|
A2 | A | C | C | 2,150 | 475 | 609 | 15 | % | 1,014 | 661 | ||||||||||||||||
ALESCO XV C1
|
Mezzanine
|
A3 | A- | C | C | 3,268 | 30 | 85 | 33 | % | 679 | 2,559 | ||||||||||||||||
ALESCO XVI C
|
Mezzanine
|
A3 | A- | C | C | 2,172 | 121 | 582 | 14 | % | 871 | 1,180 | ||||||||||||||||
14,394 | 1,219 | 2,909 | $ | 4,359 | $ | 8,816 | ||||||||||||||||||||||
Total
|
$ | 20,498 | $ | 6,793 | $ | 6,940 | ||||||||||||||||||||||
(1) Pre-tax, and represents unrealized losses at date of transfer from available-for-sale to held-to-maturity, net of accretion
|
||||||||||||||||||||||||||||
(2) Pre-tax
|
39 |
|
·
|
residential government-sponsored mortgage-backed securities in the amount of $22.4 million and residential government-sponsored collateralized mortgage obligations totaling $3.7 million
|
|
·
|
callable agency securities in the amount of $41.0 million
|
|
·
|
municipal bonds in the amount of $17.8 million with a taxable equivalent yield of 3.17% and ratings as follows:
|
Rating
|
Amount
|
|||||
Service
|
Rating
|
(in thousands)
|
||||
Moody’s
|
Aaa
|
$ | 505 | |||
Moody’s
|
Aa2
|
3,631 | ||||
Moody’s
|
Aa3
|
718 | ||||
Moody’s
|
A1 | 1,180 | ||||
Standard & Poor’s
|
AAA
|
3,136 | ||||
Standard & Poor’s
|
AA+
|
580 | ||||
Standard & Poor’s
|
AA
|
7,478 | ||||
Standard & Poor’s
|
AA-
|
603 | ||||
$ | 17,831 |
|
·
|
SARM 2005-22 1A2 in the amount of $612 thousand, a residential collateralized mortgage obligation that is not government-sponsored
|
40 |
Required
|
||||||||||||||||||||||||
For Capital
|
To Be Categorized as
|
|||||||||||||||||||||||
Actual
|
Adequacy Purposes
|
Well Capitalized
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
September 30, 2014
|
||||||||||||||||||||||||
Southern National
|
||||||||||||||||||||||||
Tier 1 risk-based capital ratio
|
$ | 105,877 | 16.36 | % | $ | 25,887 | 4.00 | % | $ | 38,831 | 6.00 | % | ||||||||||||
Total risk-based capital ratio
|
113,002 | 17.46 | % | 51,774 | 8.00 | % | 64,718 | 10.00 | % | |||||||||||||||
Leverage ratio
|
105,877 | 12.88 | % | 32,881 | 4.00 | % | 41,102 | 5.00 | % | |||||||||||||||
Sonabank
|
||||||||||||||||||||||||
Tier 1 risk-based capital ratio
|
$ | 104,211 | 16.11 | % | $ | 25,874 | 4.00 | % | $ | 38,811 | 6.00 | % | ||||||||||||
Total risk-based capital ratio
|
111,336 | 17.21 | % | 51,748 | 8.00 | % | 64,685 | 10.00 | % | |||||||||||||||
Leverage ratio
|
104,211 | 12.68 | % | 32,868 | 4.00 | % | 41,085 | 5.00 | % | |||||||||||||||
December 31, 2013
|
||||||||||||||||||||||||
Southern National
|
||||||||||||||||||||||||
Tier 1 risk-based capital ratio
|
$ | 99,700 | 18.56 | % | $ | 21,489 | 4.00 | % | $ | 32,234 | 6.00 | % | ||||||||||||
Total risk-based capital ratio
|
106,406 | 19.81 | % | 42,978 | 8.00 | % | 53,723 | 10.00 | % | |||||||||||||||
Leverage ratio
|
99,700 | 14.22 | % | 28,038 | 4.00 | % | 35,048 | 5.00 | % | |||||||||||||||
Sonabank
|
||||||||||||||||||||||||
Tier 1 risk-based capital ratio
|
$ | 98,958 | 18.43 | % | $ | 21,478 | 4.00 | % | $ | 32,217 | 6.00 | % | ||||||||||||
Total risk-based capital ratio
|
105,660 | 19.68 | % | 42,956 | 8.00 | % | 53,695 | 10.00 | % | |||||||||||||||
Leverage ratio
|
98,958 | 14.12 | % | 28,027 | 4.00 | % | 35,034 | 5.00 | % |
41 |
42 |
Sensitivity of Economic Value of Equity
|
||||||||||||||||||||
As of September 30, 2014
|
||||||||||||||||||||
Economic Value of
|
||||||||||||||||||||
Change in
|
Economic Value of Equity
|
Equity as a % of
|
||||||||||||||||||
Interest Rates
|
||||||||||||||||||||
in Basis Points
|
$ Change
|
% Change
|
Total
|
Equity
|
||||||||||||||||
(Rate Shock)
|
Amount
|
From Base
|
From Base
|
Assets
|
Book Value
|
|||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||
Up 400
|
$ | 118,323 | $ | (19,108 | ) | -13.90 | % | 13.40 | % | 101.67 | % | |||||||||
Up 300
|
121,894 | (15,537 | ) | -11.31 | % | 13.80 | % | 104.74 | % | |||||||||||
Up 200
|
126,228 | (11,203 | ) | -8.15 | % | 14.30 | % | 108.46 | % | |||||||||||
Up 100
|
131,831 | (5,600 | ) | -4.07 | % | 14.93 | % | 113.28 | % | |||||||||||
Base
|
137,431 | - | 0.00 | % | 15.56 | % | 118.09 | % | ||||||||||||
Down 100
|
132,749 | (4,682 | ) | -3.41 | % | 15.03 | % | 114.07 | % | |||||||||||
Down 200
|
127,891 | (9,540 | ) | -6.94 | % | 14.48 | % | 109.89 | % | |||||||||||
Sensitivity of Economic Value of Equity
|
||||||||||||||||||||
As of December 31, 2013
|
||||||||||||||||||||
Economic Value of
|
||||||||||||||||||||
Change in
|
Economic Value of Equity
|
Equity as a % of
|
||||||||||||||||||
Interest Rates
|
||||||||||||||||||||
in Basis Points
|
$ Change
|
% Change
|
Total
|
Equity
|
||||||||||||||||
(Rate Shock)
|
Amount
|
From Base
|
From Base
|
Assets
|
Book Value
|
|||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||
Up 400
|
$ | 104,514 | $ | (15,340 | ) | -12.80 | % | 14.59 | % | 98.03 | % | |||||||||
Up 300
|
106,947 | (12,907 | ) | -10.77 | % | 14.93 | % | 100.31 | % | |||||||||||
Up 200
|
110,177 | (9,677 | ) | -8.07 | % | 15.38 | % | 103.34 | % | |||||||||||
Up 100
|
114,794 | (5,060 | ) | -4.22 | % | 16.03 | % | 107.67 | % | |||||||||||
Base
|
119,854 | - | 0.00 | % | 16.74 | % | 112.42 | % | ||||||||||||
Down 100
|
117,479 | (2,375 | ) | -1.98 | % | 16.40 | % | 110.19 | % | |||||||||||
Down 200
|
114,952 | (4,902 | ) | -4.09 | % | 16.05 | % | 107.82 | % |
43 |
44 |
Sensitivity of Net Interest Income
|
||||||||||||||||
As of September 30, 2014
|
||||||||||||||||
Change in
|
Adjusted Net Interest Income
|
Net Interest Margin
|
||||||||||||||
Interest Rates
|
||||||||||||||||
in Basis Points
|
$ Change
|
% Change
|
||||||||||||||
(Rate Shock)
|
Amount
|
From Base
|
Percent
|
From Base
|
||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||
Up 400
|
$ | 38,911 | $ | 7,678 | 4.67 | % | 0.91 | % | ||||||||
Up 300
|
36,678 | 5,445 | 4.40 | % | 0.64 | % | ||||||||||
Up 200
|
34,517 | 3,284 | 4.15 | % | 0.39 | % | ||||||||||
Up 100
|
32,679 | 1,446 | 3.93 | % | 0.17 | % | ||||||||||
Base
|
31,233 | - | 3.76 | % | 0.00 | % | ||||||||||
Down 100
|
31,056 | (177 | ) | 3.74 | % | -0.02 | % | |||||||||
Down 200
|
30,565 | (668 | ) | 3.68 | % | -0.08 | % | |||||||||
Sensitivity of Net Interest Income
|
||||||||||||||||
As of December 31, 2013
|
||||||||||||||||
Change in
|
Adjusted Net Interest Income
|
Net Interest Margin
|
||||||||||||||
Interest Rates
|
||||||||||||||||
in Basis Points
|
$ Change
|
% Change
|
||||||||||||||
(Rate Shock)
|
Amount
|
From Base
|
Percent
|
From Base
|
||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||
Up 400
|
$ | 32,376 | $ | 5,627 | 4.87 | % | 0.83 | % | ||||||||
Up 300
|
30,565 | $ | 3,816 | 4.60 | % | 0.56 | % | |||||||||
Up 200
|
28,856 | $ | 2,107 | 4.35 | % | 0.31 | % | |||||||||
Up 100
|
27,547 | $ | 798 | 4.16 | % | 0.12 | % | |||||||||
Base
|
26,749 | $ | - | 4.04 | % | 0.00 | % | |||||||||
Down 100
|
27,206 | $ | 457 | 4.11 | % | 0.07 | % | |||||||||
Down 200
|
26,319 | $ | (430 | ) | 3.97 | % | -0.07 | % |
45 |
46 |
47 |
Exhibit No. | Description | |||
31.1*
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|||
31.2*
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|||
32.1**
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|||
48 |
Southern National Bancorp of Virginia, Inc.
|
||
(Registrant) |
November 10, 2014 | /s/ Georgia S. Derrico | ||
(Date) | Georgia S. Derrico, | ||
Chairman of the Board and Chief Executive Officer | |||
November 10, 2014 | /s/ William H. Lagos | ||
(Date) | William H. Lagos, | ||
Senior Vice President and Chief Financial Officer |
49 |