Annual Statements Open main menu

BLUE RIDGE BANKSHARES, INC. - Quarter Report: 2022 September (Form 10-Q)

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended September 30, 2022

OR

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

For the transition period from to

Commission File Number: 001-39165

 

BLUE RIDGE BANKSHARES, INC.

(Exact name of registrant as specified in its charter)

 

 

Virginia

54-1838100

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer
Identification No.)

1807 Seminole Trail

Charlottesville, Virginia

22901

(Address of principal executive offices)

(Zip Code)

 

Registrant’s telephone number, including area code: (540) 743-6521

 

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

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock, no par value

 

BRBS

 

NYSE American

 

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

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

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

 

Large accelerated filer

 

 

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

 

Smaller reporting company

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

 

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

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

As of November 1, 2022, the registrant had 18,946,268 shares of common stock, no par value per share, outstanding.

 

 


 

 

PART I

 

FINANCIAL INFORMATION

 

 

 

 

 

 

 

Item 1.

 

Financial Statements

 

3

 

 

 

 

 

 

 

Consolidated Balance Sheets as of September 30, 2022 (unaudited) and December 31, 2021

 

3

 

 

 

 

 

 

 

Consolidated Statements of Operations for the three and nine months ended September 30, 2022 and 2021 (unaudited)

 

5

 

 

 

 

 

 

 

Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2022 and 2021 (unaudited)

 

6

 

 

 

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity for the three and nine months ended September 30, 2022 and 2021 (unaudited)

 

7

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021 (unaudited)

 

9

 

 

 

 

 

 

 

Notes to Consolidated Financial Statements (unaudited)

 

11

 

 

 

 

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

38

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures about Market Risk

 

55

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

55

 

 

 

 

 

PART II

 

OTHER INFORMATION

 

56

 

 

 

 

 

Item 1.

 

Legal Proceedings

 

56

 

 

 

 

 

Item 1A.

 

Risk Factors

 

56

 

 

 

 

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

56

 

 

 

 

 

Item 3.

 

Defaults Upon Senior Securities

 

56

 

 

 

 

 

Item 4.

 

Mine Safety Disclosures

 

56

 

 

 

 

 

Item 5.

 

Other Information

 

56

 

 

 

 

 

Item 6.

 

Exhibits

 

57

 

 

 

 

 

Signatures

 

 

 

58

 

2


 

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Blue Ridge Bankshares, Inc.

Consolidated Balance Sheets

 

 

(unaudited)

 

 

 

 

(Dollars in thousands except share data)

 

September 30, 2022

 

 

December 31, 2021 (1)

 

ASSETS

 

 

 

 

 

 

Cash and due from banks

 

$

98,305

 

 

$

130,548

 

Federal funds sold

 

 

10,581

 

 

 

43,903

 

Securities available for sale, at fair value

 

 

359,516

 

 

 

373,532

 

Restricted equity investments

 

 

13,639

 

 

 

8,334

 

Other equity investments

 

 

23,570

 

 

 

14,184

 

Other investments

 

 

17,468

 

 

 

12,681

 

Loans held for sale

 

 

25,800

 

 

 

121,943

 

Paycheck Protection Program loans, net of deferred fees and costs

 

 

13,148

 

 

 

30,406

 

Loans held for investment, net of deferred fees and costs

 

 

2,158,342

 

 

 

1,777,172

 

Less allowance for loan losses

 

 

(20,534

)

 

 

(12,121

)

Loans held for investment, net

 

 

2,137,808

 

 

 

1,765,051

 

Accrued interest receivable

 

 

9,577

 

 

 

9,573

 

Other real estate owned

 

 

195

 

 

 

157

 

Premises and equipment, net

 

 

23,838

 

 

 

26,624

 

Right-of-use asset

 

 

6,323

 

 

 

6,317

 

Bank owned life insurance

 

 

47,095

 

 

 

46,545

 

Goodwill

 

 

26,826

 

 

 

26,826

 

Other intangible assets

 

 

7,016

 

 

 

7,594

 

Mortgage derivative asset

 

 

1,045

 

 

 

1,876

 

Mortgage servicing rights, net

 

 

29,861

 

 

 

16,469

 

Mortgage brokerage receivable

 

 

 

 

 

4,064

 

Deferred tax asset, net

 

 

10,912

 

 

 

150

 

Other assets

 

 

17,049

 

 

 

17,061

 

Assets of discontinued operations

 

 

 

 

 

1,301

 

Total assets

 

$

2,879,572

 

 

$

2,665,139

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Noninterest-bearing demand

 

$

787,514

 

 

$

685,801

 

Interest-bearing demand and money market deposits

 

 

1,097,585

 

 

 

962,092

 

Savings

 

 

152,225

 

 

 

150,376

 

Time deposits

 

 

372,162

 

 

 

499,502

 

Total deposits

 

 

2,409,486

 

 

 

2,297,771

 

FHLB borrowings

 

 

150,100

 

 

 

10,111

 

FRB borrowings

 

 

55

 

 

 

17,901

 

Subordinated notes, net

 

 

39,937

 

 

 

39,986

 

Lease liability

 

 

7,344

 

 

 

7,651

 

Other liabilities

 

 

22,148

 

 

 

14,543

 

Liabilities of discontinued operations

 

 

 

 

 

37

 

Total liabilities

 

 

2,629,070

 

 

 

2,388,000

 

Commitments and contingencies (Note 12)

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

Common stock, no par value; 50,000,000 and 25,000,000 shares authorized at September 30, 2022 and December 31, 2021, respectively; 18,946,268 and 18,774,082 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively

 

 

195,351

 

 

 

194,309

 

Additional paid-in capital

 

 

252

 

 

 

252

 

Retained earnings

 

 

104,279

 

 

 

85,982

 

Accumulated other comprehensive loss, net of tax

 

 

(49,380

)

 

 

(3,632

)

Total Blue Ridge Bankshares, Inc. stockholders’ equity before noncontrolling interest

 

 

250,502

 

 

 

276,911

 

Noncontrolling interest of discontinued operations

 

 

 

 

 

228

 

Total stockholders’ equity

 

 

250,502

 

 

 

277,139

 

Total liabilities and stockholders’ equity

 

$

2,879,572

 

 

$

2,665,139

 

 

3


 

 

(1)
Derived from audited December 31, 2021 Consolidated Financial Statements.

 

See accompanying notes to unaudited consolidated financial statements.

4


 

Blue Ridge Bankshares, Inc.

Consolidated Statements of Operations

(unaudited)

 

 

For the three months ended

 

 

For the nine months ended

 

(Dollars in thousands, except per share data)

 

September 30, 2022

 

 

September 30, 2021

 

 

September 30, 2022

 

 

September 30, 2021

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

30,206

 

 

$

22,294

 

 

$

77,892

 

 

$

76,248

 

Interest on securities, deposit accounts, and federal funds sold

 

 

2,940

 

 

 

1,460

 

 

 

7,299

 

 

 

3,894

 

Total interest income

 

 

33,146

 

 

 

23,754

 

 

 

85,191

 

 

 

80,142

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

3,032

 

 

 

1,622

 

 

 

6,129

 

 

 

4,844

 

Interest on subordinated notes

 

 

570

 

 

 

644

 

 

 

1,668

 

 

 

2,142

 

Interest on FHLB and FRB borrowings

 

 

867

 

 

 

364

 

 

 

959

 

 

 

1,553

 

Total interest expense

 

 

4,469

 

 

 

2,630

 

 

 

8,756

 

 

 

8,539

 

Net interest income

 

 

28,677

 

 

 

21,124

 

 

 

76,435

 

 

 

71,603

 

Provision for loan losses

 

 

3,900

 

 

 

 

 

 

13,894

 

 

 

 

Net interest income after provision for loan losses

 

 

24,777

 

 

 

21,124

 

 

 

62,541

 

 

 

71,603

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Fair value adjustments of other equity investments

 

 

(50

)

 

 

 

 

 

9,228

 

 

 

 

Gain on sale of Paycheck Protection Program loans

 

 

 

 

 

 

 

 

 

 

 

24,315

 

Residential mortgage banking income, net

 

 

2,570

 

 

 

7,704

 

 

 

9,777

 

 

 

24,259

 

Mortgage servicing rights

 

 

597

 

 

 

1,827

 

 

 

8,909

 

 

 

6,905

 

Gain on sale of guaranteed government loans

 

 

1,565

 

 

 

108

 

 

 

4,530

 

 

 

1,325

 

Wealth and trust management

 

 

513

 

 

 

499

 

 

 

1,318

 

 

 

1,934

 

Service charges on deposit accounts

 

 

354

 

 

 

376

 

 

 

996

 

 

 

1,073

 

Increase in cash surrender value of bank owned life insurance

 

 

398

 

 

 

278

 

 

 

946

 

 

 

679

 

Bank and purchase card, net

 

 

353

 

 

 

497

 

 

 

1,374

 

 

 

1,096

 

Other

 

 

1,668

 

 

 

2,006

 

 

 

5,174

 

 

 

3,460

 

Total noninterest income

 

 

7,968

 

 

 

13,295

 

 

 

42,252

 

 

 

65,046

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

14,174

 

 

 

14,677

 

 

 

44,143

 

 

 

46,119

 

Occupancy and equipment

 

 

1,422

 

 

 

1,716

 

 

 

4,407

 

 

 

4,893

 

Data processing

 

 

1,332

 

 

 

837

 

 

 

3,152

 

 

 

3,126

 

Legal, issuer, and regulatory filing

 

 

804

 

 

 

372

 

 

 

1,704

 

 

 

1,437

 

Advertising and marketing

 

 

302

 

 

 

442

 

 

 

1,142

 

 

 

959

 

Communications

 

 

932

 

 

 

760

 

 

 

2,761

 

 

 

1,799

 

Audit and accounting fees

 

 

308

 

 

 

195

 

 

 

828

 

 

 

675

 

FDIC insurance

 

 

460

 

 

 

487

 

 

 

797

 

 

 

839

 

Intangible amortization

 

 

377

 

 

 

451

 

 

 

1,160

 

 

 

1,259

 

Other contractual services

 

 

703

 

 

 

633

 

 

 

1,803

 

 

 

2,152

 

Other taxes and assessments

 

 

711

 

 

 

546

 

 

 

1,952

 

 

 

1,969

 

Regulatory remediation

 

 

4,025

 

 

 

 

 

 

4,558

 

 

 

 

Merger-related

 

 

 

 

 

1,441

 

 

 

50

 

 

 

11,697

 

Other

 

 

3,658

 

 

 

2,787

 

 

 

8,767

 

 

 

8,921

 

Total noninterest expense

 

 

29,208

 

 

 

25,344

 

 

 

77,224

 

 

 

85,845

 

Income from continuing operations before income tax expense

 

 

3,537

 

 

 

9,075

 

 

 

27,569

 

 

 

50,804

 

Income tax expense

 

 

801

 

 

 

2,214

 

 

 

6,296

 

 

 

11,007

 

Net income from continuing operations

 

$

2,736

 

 

$

6,861

 

 

$

21,273

 

 

$

39,797

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from discontinued operations before income taxes (including gain on disposal of
$
471 thousand for the nine months ended September 30, 2022)

 

 

 

 

 

(70

)

 

 

426

 

 

 

(142

)

Income tax (benefit) expense

 

 

 

 

 

(15

)

 

 

89

 

 

 

(30

)

Net (loss) income from discontinued operations

 

 

 

 

 

(55

)

 

 

337

 

 

 

(112

)

Net income

 

$

2,736

 

 

$

6,806

 

 

$

21,610

 

 

$

39,685

 

Net loss (income) from discontinued operations attributable to noncontrolling interest

 

 

 

 

 

4

 

 

 

(1

)

 

 

(1

)

Net income attributable to Blue Ridge Bankshares, Inc.

 

$

2,736

 

 

$

6,810

 

 

$

21,609

 

 

$

39,684

 

Net income available to common stockholders

 

$

2,736

 

 

$

6,810

 

 

$

21,609

 

 

$

39,684

 

Basic EPS from continuing operations

 

$

0.15

 

 

$

0.37

 

 

$

1.13

 

 

$

2.27

 

Diluted EPS from continuing operations

 

$

0.15

 

 

$

0.36

 

 

$

1.13

 

 

$

2.27

 

 

See accompanying notes to unaudited consolidated financial statements.

5


 

Blue Ridge Bankshares, Inc.

Consolidated Statements of Comprehensive Income (Loss)

(unaudited)

 

 

 

For the three months ended

 

 

For the nine months ended

 

(Dollars in thousands)

 

September 30, 2022

 

 

September 30, 2021

 

 

September 30, 2022

 

 

September 30, 2021

 

Net income

 

$

2,736

 

 

$

6,806

 

 

$

21,610

 

 

$

39,685

 

Other comprehensive loss:

 

 

 

 

 

 

 

 

 

 

 

 

Gross unrealized losses on securities available for sale arising during the period

 

 

(15,049

)

 

 

(866

)

 

 

(57,908

)

 

 

(3,062

)

Deferred income tax benefit

 

 

3,160

 

 

 

182

 

 

 

12,160

 

 

 

643

 

Unrealized losses on securities available for sale arising during the period, net of tax

 

 

(11,889

)

 

 

(684

)

 

 

(45,748

)

 

 

(2,419

)

Gross unrealized gains on interest rate swaps

 

 

 

 

 

972

 

 

 

 

 

 

5,618

 

Deferred income tax expense

 

 

 

 

 

(205

)

 

 

 

 

 

(1,180

)

Unrealized gains on interest rate swaps, net of tax

 

 

 

 

 

767

 

 

 

 

 

 

4,438

 

Other comprehensive net (loss) income

 

 

(11,889

)

 

 

83

 

 

 

(45,748

)

 

 

2,019

 

Comprehensive net (loss) income

 

$

(9,153

)

 

$

6,889

 

 

$

(24,138

)

 

$

41,704

 

Comprehensive loss (income) from discontinued operations attributable to noncontrolling interest

 

 

 

 

 

4

 

 

 

(1

)

 

 

(1

)

Comprehensive net (loss) income attributable to Blue Ridge Bankshares, Inc.

 

$

(9,153

)

 

$

6,893

 

 

$

(24,139

)

 

$

41,703

 

 

See accompanying notes to unaudited consolidated financial statements.

6


 

Blue Ridge Bankshares, Inc.

Consolidated Statements of Changes in Stockholders’ Equity

(unaudited)

 

 

For the nine months ended September 30, 2022

 

(Dollars in thousands)

Shares of Common Stock

 

 

Common Stock

 

 

Additional Paid-in Capital

 

 

Retained Earnings

 

 

Accumulated Other Comprehensive Loss, net

 

 

Noncontrolling Interest of Discontinued Operations

 

 

Total

 

Balance at beginning of period

 

18,774,082

 

 

$

194,309

 

 

$

252

 

 

$

85,982

 

 

$

(3,632

)

 

$

228

 

 

$

277,139

 

Net income

 

 

 

 

 

 

 

 

 

 

21,609

 

 

 

 

 

 

1

 

 

 

21,610

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

(45,748

)

 

 

 

 

 

(45,748

)

Dividends on common stock

 

 

 

 

 

 

 

 

 

 

(6,854

)

 

 

 

 

 

 

 

 

(6,854

)

Stock option exercises

 

1,183

 

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

Restricted stock awards, net of forfeitures

 

168,803

 

 

 

997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

997

 

Dividend reinvestment plan issuances

 

2,200

 

 

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31

 

Cumulative effect adjustment of change in accounting method, net of income taxes

 

 

 

 

 

 

 

 

 

 

3,542

 

 

 

 

 

 

 

 

 

3,542

 

Disposition of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(229

)

 

 

(229

)

Balance at end of period

 

18,946,268

 

 

$

195,351

 

 

$

252

 

 

$

104,279

 

 

$

(49,380

)

 

$

 

 

$

250,502

 

 

 

For the nine months ended September 30, 2021

 

(Dollars in thousands)

Shares of Common Stock

 

 

Common Stock

 

 

Additional Paid-in Capital

 

 

Retained Earnings

 

 

Accumulated Other Comprehensive Income, net

 

 

Noncontrolling Interest

 

 

Total

 

Balance at beginning of period

 

8,577,932

 

 

$

66,771

 

 

$

252

 

 

$

40,688

 

 

$

264

 

 

$

225

 

 

$

108,200

 

Net income

 

 

 

 

 

 

 

 

 

 

39,684

 

 

 

 

 

 

1

 

 

 

39,685

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

2,019

 

 

 

 

 

 

2,019

 

Dividends on common stock

 

 

 

 

 

 

 

 

 

 

(7,183

)

 

 

 

 

 

 

 

 

(7,183

)

Issuance of common stock and other consideration paid in business combination

 

9,951,743

 

 

 

125,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125,403

 

Stock option exercises

 

83,647

 

 

 

748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

748

 

Restricted stock awards, net of forfeitures

 

162,985

 

 

 

848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

848

 

Balance at end of period

 

18,776,307

 

 

$

193,770

 

 

$

252

 

 

$

73,189

 

 

$

2,283

 

 

$

226

 

 

$

269,720

 

 

 

7


 

 

For the three months ended September 30, 2022

 

(Dollars in thousands)

Shares of Common Stock

 

 

Common Stock

 

 

Additional Paid-in Capital

 

 

Retained Earnings

 

 

Accumulated Other Comprehensive Loss, net

 

 

Noncontrolling Interest of Discontinued Operations

 

 

Total

 

Balance at beginning of period

 

18,761,848

 

 

$

195,053

 

 

$

252

 

 

$

103,846

 

 

$

(37,491

)

 

$

 

 

$

261,660

 

Net income

 

 

 

 

 

 

 

 

 

 

2,736

 

 

 

 

 

 

 

 

 

2,736

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,889

)

 

 

 

 

 

(11,889

)

Dividends on common stock

 

 

 

 

 

 

 

 

 

 

(2,303

)

 

 

 

 

 

 

 

 

(2,303

)

Restricted stock awards, net of forfeitures

 

182,220

 

 

 

267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

267

 

Dividend reinvestment plan issuances

 

2,200

 

 

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31

 

Balance at end of period

 

18,946,268

 

 

$

195,351

 

 

$

252

 

 

$

104,279

 

 

$

(49,380

)

 

$

 

 

$

250,502

 

 

 

For the three months ended September 30, 2021

 

(Dollars in thousands)

Shares of Common Stock

 

 

Common Stock

 

 

Additional Paid-in Capital

 

 

Retained Earnings

 

 

Accumulated Other Comprehensive Income, net

 

 

Noncontrolling Interest

 

 

Total

 

Balance at beginning of period

 

18,631,073

 

 

$

193,259

 

 

$

252

 

 

$

70,885

 

 

$

2,200

 

 

$

230

 

 

$

266,826

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

6,810

 

 

 

 

 

 

(4

)

 

 

6,806

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

83

 

 

 

 

 

 

83

 

Dividends on common stock

 

 

 

 

 

 

 

 

 

 

(4,506

)

 

 

 

 

 

 

 

 

(4,506

)

Stock option exercises

 

750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted stock awards, net of forfeitures

 

144,484

 

 

 

511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

511

 

Balance at end of period

 

18,776,307

 

 

$

193,770

 

 

$

252

 

 

$

73,189

 

 

$

2,283

 

 

$

226

 

 

$

269,720

 

 

See accompanying notes to unaudited consolidated financial statements.

8


 

Blue Ridge Bankshares, Inc.

Consolidated Statements of Cash Flows

(unaudited)

 

 

 

For the nine months ended

 

(Dollars in thousands)

 

September 30, 2022

 

 

September 30, 2021

 

Cash Flows From Operating Activities

 

 

 

 

 

 

Net income from continuing operations

 

$

21,273

 

 

$

39,797

 

Net income (loss) from discontinued operations

 

 

337

 

 

 

(112

)

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

 

 

 

 

 

 

Depreciation and amortization

 

 

1,513

 

 

 

1,603

 

Deferred income tax benefit (expense)

 

 

11,219

 

 

 

(537

)

Provision for loan losses

 

 

13,894

 

 

 

 

Accretion of fair value adjustments (discounts) on acquired loans

 

 

(4,816

)

 

 

(1,279

)

Accretion of fair value adjustments (premiums) on acquired time deposits

 

 

(1,166

)

 

 

(2,540

)

Accretion of fair value adjustments (premiums) on acquired subordinated notes

 

 

(75

)

 

 

(145

)

Proceeds from sale of loans held for sale

 

 

460,655

 

 

 

965,119

 

Loans held for sale, originated

 

 

(361,895

)

 

 

(939,377

)

Gain on sale of loans held for sale, originated

 

 

(2,617

)

 

 

(17,830

)

Gain on sale of Paycheck Protection Program loans

 

 

 

 

 

(24,315

)

(Gain) loss on disposal of premises and equipment

 

 

(405

)

 

 

192

 

Investment amortization expense, net

 

 

1,095

 

 

 

1,282

 

Amortization of subordinated debt issuance costs

 

 

26

 

 

 

192

 

Intangible amortization

 

 

1,160

 

 

 

1,259

 

Fair value adjustments of other equity investments

 

 

(9,228

)

 

 

 

Fair value adjustments attributable to mortgage servicing rights

 

 

(3,496

)

 

 

 

Fair value adjustments on other real estate owned

 

 

 

 

 

75

 

Increase in cash surrender value of bank owned life insurance

 

 

(946

)

 

 

(679

)

Increase in other assets

 

 

(12,634

)

 

 

(6,110

)

Increase (decrease) in other liabilities

 

 

9,139

 

 

 

(3,250

)

Net cash provided by operating activities - continuing operations

 

 

123,033

 

 

 

13,345

 

Net cash provided by operating activities - discontinued operations

 

 

55

 

 

 

168

 

Cash provided by operating activities

 

 

123,088

 

 

 

13,513

 

Cash Flows From Investing Activities

 

 

 

 

 

 

Net decrease (increase) in federal funds sold

 

 

33,322

 

 

 

(141,869

)

Purchases of securities available for sale

 

 

(68,261

)

 

 

(224,143

)

Proceeds from calls, sales, paydowns, and maturities of securities available for sale

 

 

23,348

 

 

 

45,553

 

Proceeds from sale of other real estate owned

 

 

70

 

 

 

271

 

Proceeds from sale of Paycheck Protection Program loans

 

 

 

 

 

705,930

 

Net decrease (increase) in Paycheck Protection Program loans

 

 

17,258

 

 

 

(399,072

)

Net change in restricted equity and other investments

 

 

(6,098

)

 

 

(1,640

)

Net increase in loans held for investment

 

 

(381,956

)

 

 

(29,729

)

Purchase of premises and equipment

 

 

(261

)

 

 

(954

)

Proceeds from sale of premises and equipment

 

 

1,937

 

 

 

405

 

Purchase of bank owned life insurance

 

 

 

 

 

(9,600

)

Capital calls of small business investment company funds and other investments

 

 

(4,179

)

 

 

(1,567

)

Net cash acquired in acquisition of Bay Banks of Virginia, Inc.

 

 

 

 

 

44,066

 

Nonincome distributions from limited liability companies

 

 

918

 

 

 

247

 

Net cash used in investing activities - continuing operations

 

 

(383,902

)

 

 

(12,102

)

Net cash provided by investing activities - discontinued operations

 

 

245

 

 

 

167

 

Cash used in investing activities

 

 

(383,657

)

 

 

(11,935

)

Cash Flows From Financing Activities:

 

 

 

 

 

 

Net increase in demand, savings, and other interest-bearing deposits

 

 

239,055

 

 

 

312,144

 

Net decrease in time deposits

 

 

(126,174

)

 

 

(85,397

)

Common stock dividends paid

 

 

(6,854

)

 

 

(7,183

)

Federal Home Loan Bank advances

 

 

335,000

 

 

 

721,000

 

Federal Home Loan Bank repayments

 

 

(194,900

)

 

 

(721,000

)

Federal Reserve Bank advances

 

 

 

 

 

434,336

 

Federal Reserve Bank repayments

 

 

(17,846

)

 

 

(706,944

)

Stock option exercises

 

 

14

 

 

 

748

 

Dividend reinvestment plan issuances

 

 

31

 

 

 

 

Redemption of subordinated notes

 

 

 

 

 

(14,150

)

Net cash provided by (used in) financing activities - continuing operations

 

 

228,326

 

 

 

(66,446

)

Net cash provided by financing activities - discontinued operations

 

 

 

 

 

 

Cash provided by (used in) financing activities

 

 

228,326

 

 

 

(66,446

)

Net decrease in cash and due from banks

 

 

(32,243

)

 

 

(64,868

)

Cash and due from banks at beginning of period

 

 

130,548

 

 

 

117,945

 

Cash and due from banks at end of period

 

$

98,305

 

 

$

53,077

 

 

9


 

 

 

Supplemental Schedule of Cash Flow Information

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

Interest

 

$

8,794

 

 

$

8,087

 

Income taxes

 

$

1,892

 

 

$

10,000

 

Non-cash investing and financing activities:

 

 

 

 

 

 

Unrealized losses on securities available for sale

 

$

(57,908

)

 

$

(3,062

)

Restricted stock awards, net of forfeitures

 

$

997

 

 

$

848

 

Assets acquired in business combination

 

$

 

 

$

1,224,583

 

Liabilities assumed in business combination

 

$

 

 

$

1,107,036

 

Effective settlement of subordinated notes in business combination

 

$

 

 

$

650

 

Change in goodwill

 

$

 

 

$

7,206

 

Cumulative effect adjustment of change in accounting method

 

$

3,542

 

 

$

 

 

See accompanying notes to unaudited consolidated financial statements.

10


 

Notes to Consolidated Financial Statements (Unaudited)

Note 1 – Organization and Basis of Presentation

Blue Ridge Bankshares, Inc. (the "Company") conducts its business activities primarily through its wholly-owned subsidiary bank, Blue Ridge Bank, National Association (the "Bank") and its wealth and trust management subsidiary, BRB Financial Group, Inc. (the “Financial Group”). The Company exists primarily for the purposes of holding the stock of its subsidiaries, the Bank and the Financial Group.

The accompanying unaudited consolidated financial statements of the Company include the accounts of the Bank and the Financial Group and were prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and to general practices within the banking industry. All significant intercompany balances and transactions have been eliminated in consolidation. 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, 2021.

On January 31, 2021, the Company completed a merger with Bay Banks of Virginia, Inc. (“Bay Banks”), a bank holding company conducting substantially all its operations through its bank subsidiary, Virginia Commonwealth Bank, and the Financial Group (formerly VCB Financial Group, Inc.). Immediately following the Company’s merger with Bay Banks, Bay Banks’ subsidiary bank was merged with and into the Bank, while the Financial Group became a subsidiary of the Company (collectively, the “Bay Banks Merger”). Information contained herein as of September 30, 2022 and December 31, 2021 includes the balances of Bay Banks. Information for the nine months ended September 30, 2021 includes the operations of Bay Banks only for the period immediately following the effective date of the Bay Banks Merger (January 31, 2021) through September 30, 2021.

On January 1, 2022, the Company changed its accounting method for mortgage servicing rights ("MSR") assets from the amortization method to the fair value measurement method under Accounting Standards Codification 860 Transfers and Servicing. This change in accounting method, which was an irrevocable election, was prospective in nature and resulted in an after-tax difference in carrying values of its MSR assets under the two methods at the beginning of the year. Consequently, a positive $3.5 million cumulative effect adjustment was recorded to stockholders’ equity as of January 1, 2022.

The Company sold its majority interest in MoneyWise Payroll Solutions, Inc. (“MoneyWise”) to the holder of the minority interest in MoneyWise in the first quarter of 2022. Asset and liability balances and income statement amounts related to MoneyWise are reported as discontinued operations for all periods presented.

On August 29, 2022, the Bank entered into a formal written agreement (the “Written Agreement”) with the Office of the Comptroller of the Currency (the "OCC"), the Bank's primary federal banking regulator. The Written Agreement principally concerns the Bank’s fintech line of business and requires the Bank to continue enhancing its controls for assessing and managing the third-party, Bank Secrecy Act/Anti-Money Laundering, and information technology risks stemming from its fintech partnerships. A complete copy of the Written Agreement was furnished in a Form 8-K filed with the Securities and Exchange Commission (“SEC”) on September 1, 2022 and can be accessed on the SEC’s website (www.sec.gov) and the Company’s website (www.blueridgebankshares.com. The Company is actively working to bring the Bank’s fintech policies, procedures, and operations into conformity with OCC directives and believes its work to date has been delivered on schedule.

Certain amounts presented in the consolidated financial statements of prior periods have been reclassified to conform to current period presentations. The reclassifications had no effect on net income, net income per share, total assets, total liabilities, or stockholders’ equity as previously reported.

Correction of Immaterial Classification Errors

During the third quarter of 2022, the Company determined that a deposit account was classified as a noninterest-bearing demand deposit as of December 31, 2021 when it should have been classified as an interest-bearing demand deposit. The Company has changed the classification of this deposit account on its December 31, 2021 consolidated balance sheet, which resulted in a $20.3 million decrease from what was previously reported in the Company's 2021

11


 

Form 10-K in noninterest-bearing demand deposits with a corresponding increase in interest-bearing demand deposits of the same amount. This change in classification did not affect the Company's reported total assets, deposits, or earnings as of and for the year ended December 31, 2021 on its consolidated balance sheet and statement of operations. The Company evaluated and concluded that its previously issued financial statements were not materially misstated due to this change in classification.

Note 2 – Amendments to the Accounting Standards Codification

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 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 now use forward-looking information to better inform 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.

In November 2019, the FASB issued ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments – Credit Losses. This ASU addresses issues raised by stakeholders during the implementation of ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. Among other narrow-scope improvements, the ASU clarifies guidance around how to report expected recoveries. “Expected recoveries” describes a situation in which an organization recognizes a full or partial write-off of the amortized cost basis of a financial asset, but then later determines that the amount written off, or a portion of that amount, will in fact be recovered. While applying the credit losses standard, stakeholders questioned whether expected recoveries were permitted on assets that had already shown credit deterioration at the time of purchase (also known as purchased credit-deteriorated (“PCD”) assets). In response to this question, the ASU permits organizations to record expected recoveries on PCD assets. In addition to other narrow technical improvements, the ASU also reinforces existing guidance that prohibits organizations from recording negative allowances for available for sale debt securities. The ASU includes effective dates and transition requirements that vary depending on whether or not an entity has already adopted ASU 2016-13.

As an emerging growth company, the Company is required to apply the guidance previously noted for fiscal years, and interim periods within those years, beginning after December 15, 2022. The Company is currently evaluating the impact this guidance will have on its financial statements and expects to recognize a one-time cumulative-effect adjustment to its allowance for loan losses and stockholders' equity as of the beginning of the first reporting period in which the new standard is effective. The Company has an implementation committee working with a third-party vendor to build a model that is run parallel with its current inherent loss model in the periods prior to implementation of the standard. The Company cannot yet determine the magnitude of the one-time cumulative adjustment or of the overall impact of the new standard on its financial condition or results of operations as of the adoption date. The impact of adoption will be dependent upon, among other variables, the loan portfolio composition, credit quality, current economic conditions, and economic forecasts at the date of adoption.

Note 3 – Investments

Investment securities available for sale are carried at fair value in the consolidated balance sheets. The following tables present amortized cost and fair values of investment securities available for sale as of the dates stated.

12


 

 

 

September 30, 2022

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Available for sale

 

 

 

 

 

 

 

 

 

 

 

 

   State and municipal

 

$

60,630

 

 

$

 

 

$

(9,598

)

 

$

51,032

 

   U.S. Treasury and agencies

 

 

72,041

 

 

 

 

 

 

(11,956

)

 

 

60,085

 

   Mortgage backed securities

 

 

246,973

 

 

 

62

 

 

 

(39,215

)

 

 

207,820

 

   Corporate bonds

 

 

42,914

 

 

 

169

 

 

 

(2,504

)

 

 

40,579

 

Total investment securities

 

$

422,558

 

 

$

231

 

 

$

(63,273

)

 

$

359,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

December 31, 2021

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Fair
Value

 

Available for sale

 

 

 

 

 

 

 

 

 

 

 

 

   State and municipal

 

$

51,341

 

 

$

302

 

 

$

(530

)

 

$

51,113

 

   U.S. Treasury and agencies

 

 

65,680

 

 

 

 

 

 

(1,614

)

 

 

64,066

 

   Mortgage backed securities

 

 

222,968

 

 

 

403

 

 

 

(4,261

)

 

 

219,110

 

   Corporate bonds

 

 

38,752

 

 

 

808

 

 

 

(317

)

 

 

39,243

 

Total investment securities

 

$

378,741

 

 

$

1,513

 

 

$

(6,722

)

 

$

373,532

 

 

As of September 30, 2022 and December 31, 2021, no securities and securities with a fair value of $8.7 million, respectively, were pledged to secure public deposits with the Treasury Board of the Commonwealth of Virginia.

As of September 30, 2022 and December 31, 2021, securities with a fair value of $244.1 million and $23.1 million, respectively, were pledged to secure the Bank’s line of credit with the Federal Home Loan Bank of Atlanta ("FHLB").

The following table presents the amortized cost and fair value of securities available for sale by contractual maturity as of the date stated. Expected maturities may differ from contractual maturities, as issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

 

September 30, 2022

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Fair
Value

 

Due in one year or less

 

$

9,545

 

 

$

9,477

 

Due after one year through five years

 

 

43,330

 

 

 

38,851

 

Due after five years through ten years

 

 

138,816

 

 

 

120,774

 

Due after ten years

 

 

230,867

 

 

 

190,414

 

Total

 

$

422,558

 

 

$

359,516

 

The following tables present a summary of unrealized losses and the length of time securities have been in a continuous loss position, by security type and number of securities, as of the dates stated.

 

 

 

 

 

September 30, 2022

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or Greater

 

 

Total

 

(Dollars in thousands)

 

Number of Securities

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

Fair
Value

 

 

Unrealized
Losses

 

State and municipal

 

 

85

 

 

$

31,675

 

 

$

(5,226

)

 

$

18,772

 

 

$

(4,372

)

 

$

50,447

 

 

$

(9,598

)

U.S. Treasury and agencies

 

 

23

 

 

 

17,366

 

 

 

(3,018

)

 

 

42,713

 

 

 

(8,938

)

 

 

60,079

 

 

 

(11,956

)

Mortgage backed securities

 

 

85

 

 

 

56,101

 

 

 

(5,940

)

 

 

142,728

 

 

 

(33,275

)

 

 

198,829

 

 

 

(39,215

)

Corporate bonds

 

 

28

 

 

 

23,059

 

 

 

(1,998

)

 

 

4,069

 

 

 

(506

)

 

 

27,128

 

 

 

(2,504

)

Total

 

 

221

 

 

$

128,201

 

 

$

(16,182

)

 

$

208,282

 

 

$

(47,091

)

 

$

336,483

 

 

$

(63,273

)

 

13


 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or Greater

 

 

Total

 

(Dollars in thousands)

 

Number of Securities

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

Fair
Value

 

 

Unrealized
Losses

 

State and municipal

 

 

38

 

 

$

27,905

 

 

$

(530

)

 

$

 

 

$

 

 

$

27,905

 

 

$

(530

)

U.S. Treasury and agencies

 

 

22

 

 

 

64,067

 

 

 

(1,614

)

 

 

 

 

 

 

 

 

64,067

 

 

 

(1,614

)

Mortgage backed securities

 

 

54

 

 

 

186,924

 

 

 

(4,257

)

 

 

543

 

 

 

(4

)

 

 

187,467

 

 

 

(4,261

)

Corporate bonds

 

 

11

 

 

 

6,770

 

 

 

(313

)

 

 

996

 

 

 

(4

)

 

 

7,766

 

 

 

(317

)

Total

 

 

125

 

 

$

285,666

 

 

$

(6,714

)

 

$

1,539

 

 

$

(8

)

 

$

287,205

 

 

$

(6,722

)

 

The Company reviews for other-than-temporary impairment of its investment securities portfolio at least quarterly. At September 30, 2022 and December 31, 2021, the majority of securities in an unrealized loss position were of investment grade; however, a few did not have a third-party investment grade available. These ungraded securities were primarily subordinated debt instruments issued by bank holding companies and are classified as corporate bonds in the in the tables above. Investment securities with unrealized losses are generally a result of pricing changes due to changes in the interest rate environment since purchase and not as a result of permanent credit impairment. Contractual cash flows for mortgage backed securities are guaranteed and/or funded by the U.S. government. Municipal securities show no indication that the contractual cash flows will not be received when due. The Company does not intend to sell, nor does it believe that it will be required to sell, any of its temporarily impaired securities prior to the recovery of the amortized cost.

Restricted equity investments consisted of stock in the FHLB (carrying value of $7.0 million and $1.7 million as of September 30, 2022 and December 31, 2021, respectively), stock in the Federal Reserve Bank of Richmond ("FRB") (carrying value of $6.1 million at both September 30, 2022 and December 31, 2021), and stock in the Bank’s correspondent bank (carrying value of $468 thousand at both September 30, 2022 and December 31, 2021). Restricted equity investments are carried at cost.

The Company also has various other equity investments, including shares in other financial institutions and fintech companies, totaling $23.6 million and $14.2 million as of September 30, 2022 and December 31, 2021, respectively, which are carried at fair value with any gain or loss reported in the consolidated income statements each reporting period. As no actively traded market exists for substantially all of the Company's other equity investments, fair value adjustments are determined by reviewing recent observable market transactions, such as stock or equity transactions, that are substantially similar to the Company's existing investments. Other equity investments are also periodically evaluated for impairment using information obtained either directly from the investee or from a third-party broker. If an impairment has been identified, the carrying value of the investment is written down to its estimated fair market value through a charge to earnings.

The Company also holds investments in early-stage focused investment funds, small business investment companies ("SBIC"), and low-income housing partnerships, which are reported at amortized cost in other investments on the consolidated balance sheets, and total $17.5 million and $12.7 million as of September 30, 2022 and December 31, 2021, respectively.

14


 

Note 4 – Loans and Allowance for Loan Losses

The following table presents loans held for investment, including Paycheck Protection Program ("PPP") loans, as of the dates stated.

(Dollars in thousands)

 

September 30, 2022

 

 

December 31, 2021

 

Commercial and industrial

 

$

522,281

 

 

$

320,827

 

Paycheck Protection Program

 

 

13,148

 

 

 

30,742

 

Real estate – construction, commercial

 

 

145,066

 

 

 

146,523

 

Real estate – construction, residential

 

 

77,085

 

 

 

58,857

 

Real estate – mortgage, commercial

 

 

800,134

 

 

 

701,503

 

Real estate – mortgage, residential

 

 

569,931

 

 

 

493,982

 

Real estate – mortgage, farmland

 

 

6,757

 

 

 

6,173

 

Consumer

 

 

38,400

 

 

 

49,877

 

Gross loans

 

 

2,172,802

 

 

 

1,808,484

 

Less: deferred loan fees, net of costs

 

 

(1,312

)

 

 

(906

)

Total

 

$

2,171,490

 

 

$

1,807,578

 

 

The Company has pledged certain commercial and residential mortgages as collateral for borrowings with the FHLB. Loans totaling $300.8 million and $478.3 million were pledged as of September 30, 2022 and December 31, 2021, respectively. Additionally, PPP loans were pledged as collateral for the FRB's Paycheck Protection Program Liquidity Facility ("PPPLF") advances in the amount of $599 thousand and $17.9 million as of September 30, 2022 and December 31, 2021, respectively.

 

As a result of the Bay Banks Merger and the 2019 acquisition of Virginia Community Bankshares, Inc., the acquired loan portfolios were initially measured at fair value as of the respective acquisition dates and subsequently accounted for as either purchased performing loans or purchased credit-impaired ("PCI") loans. The following table presents the outstanding principal balance and related recorded investment of these acquired loans included in the consolidated balance sheets as of the dates stated.

 

(Dollars in thousands)

 

September 30, 2022

 

 

December 31, 2021

 

PCI loans

 

 

 

 

 

 

Outstanding principal balance

 

$

73,659

 

 

$

97,418

 

Recorded investment

 

 

65,190

 

 

 

84,029

 

Purchased performing loans

 

 

 

 

 

 

Outstanding principal balance

 

 

559,982

 

 

 

706,147

 

Recorded investment

 

 

558,078

 

 

 

703,333

 

Total acquired loans

 

 

 

 

 

 

Outstanding principal balance

 

 

633,641

 

 

 

803,565

 

Recorded investment

 

 

623,268

 

 

 

787,362

 

 

The following table presents the changes in the accretable yield for PCI loans for the periods stated.

 

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

(Dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Balance, beginning of period

 

$

12,945

 

 

$

7,830

 

 

$

16,849

 

 

$

123

 

Additions

 

 

 

 

 

 

 

 

 

 

 

10,030

 

Accretion

 

 

(1,108

)

 

 

(1,239

)

 

 

(6,370

)

 

 

(3,704

)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

 

 

 

 

 

 

 

2,515

 

 

 

106

 

Other changes, net

 

 

 

 

 

 

 

 

(1,157

)

 

 

36

 

Balance, end of period

 

$

11,837

 

 

$

6,591

 

 

$

11,837

 

 

$

6,591

 

 

15


 

The following tables present the aging of the recorded investment of loans held for investment as of the dates stated.

 

 

September 30, 2022

 

(Dollars in thousands)

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total Past
Due &
Nonaccrual

 

 

PCI Loans

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

237

 

 

$

162

 

 

$

 

 

$

1,815

 

 

$

2,214

 

 

$

3,461

 

 

$

516,606

 

 

$

522,281

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,148

 

 

 

13,148

 

Real estate – construction, commercial

 

 

 

 

 

47

 

 

 

 

 

 

716

 

 

 

763

 

 

 

1,201

 

 

 

143,102

 

 

 

145,066

 

Real estate – construction, residential

 

 

1,207

 

 

 

269

 

 

 

 

 

 

11

 

 

 

1,487

 

 

 

 

 

 

75,598

 

 

 

77,085

 

Real estate – mortgage, commercial

 

 

196

 

 

 

262

 

 

 

 

 

 

1,841

 

 

 

2,299

 

 

 

54,433

 

 

 

743,402

 

 

 

800,134

 

Real estate – mortgage, residential

 

 

864

 

 

 

939

 

 

 

 

 

 

5,088

 

 

 

6,891

 

 

 

5,732

 

 

 

557,308

 

 

 

569,931

 

Real estate – mortgage, farmland

 

 

 

 

 

403

 

 

 

81

 

 

 

 

 

 

484

 

 

 

 

 

 

6,273

 

 

 

6,757

 

Consumer

 

 

419

 

 

 

57

 

 

 

 

 

 

569

 

 

 

1,045

 

 

 

363

 

 

 

36,992

 

 

 

38,400

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,312

)

 

 

(1,312

)

Total Loans

 

$

2,923

 

 

$

2,139

 

 

$

81

 

 

$

10,040

 

 

$

15,183

 

 

$

65,190

 

 

$

2,091,117

 

 

$

2,171,490

 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Nonaccrual

 

 

Total Past
Due &
Nonaccrual

 

 

PCI Loans

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

2,338

 

 

$

 

 

$

30

 

 

$

6,066

 

 

$

8,434

 

 

$

8,903

 

 

$

303,490

 

 

$

320,827

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,742

 

 

 

30,742

 

Real estate – construction, commercial

 

 

271

 

 

 

 

 

 

 

 

 

88

 

 

 

359

 

 

 

14,754

 

 

 

131,410

 

 

 

146,523

 

Real estate – construction, residential

 

 

651

 

 

 

98

 

 

 

279

 

 

 

413

 

 

 

1,441

 

 

 

 

 

 

57,416

 

 

 

58,857

 

Real estate – mortgage, commercial

 

 

53

 

 

 

 

 

 

 

 

 

3,024

 

 

 

3,077

 

 

 

51,872

 

 

 

646,554

 

 

 

701,503

 

Real estate – mortgage, residential

 

 

13,950

 

 

 

1,587

 

 

 

359

 

 

 

5,190

 

 

 

21,086

 

 

 

7,621

 

 

 

465,275

 

 

 

493,982

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,173

 

 

 

6,173

 

Consumer

 

 

902

 

 

 

583

 

 

 

249

 

 

 

396

 

 

 

2,130

 

 

 

879

 

 

 

46,868

 

 

 

49,877

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(906

)

 

 

(906

)

Total Loans

 

$

18,165

 

 

$

2,268

 

 

$

917

 

 

$

15,177

 

 

$

36,527

 

 

$

84,029

 

 

$

1,687,022

 

 

$

1,807,578

 

 

 

The following tables present the aging of the recorded investment of PCI loans as of the dates stated.

 

 

 

September 30, 2022

 

(Dollars in thousands)

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

 

 

$

 

 

$

3,461

 

 

$

3,461

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

1,201

 

 

 

1,201

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

54,433

 

 

 

54,433

 

Real estate – mortgage, residential

 

 

553

 

 

 

 

 

 

5,179

 

 

 

5,732

 

Consumer

 

 

 

 

 

 

 

 

363

 

 

 

363

 

Total PCI Loans

 

$

553

 

 

$

 

 

$

64,637

 

 

$

65,190

 

 

16


 

 

 

December 31, 2021

 

(Dollars in thousands)

 

30-89
Days
Past Due

 

 

Greater than
90 Days Past
Due &
Accruing

 

 

Current
Loans

 

 

Total
Loans

 

Commercial and industrial

 

$

 

 

$

 

 

$

8,903

 

 

$

8,903

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

14,754

 

 

 

14,754

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

51,872

 

 

 

51,872

 

Real estate – mortgage, residential

 

 

147

 

 

 

 

 

 

7,474

 

 

 

7,621

 

Consumer

 

 

 

 

 

4

 

 

 

875

 

 

 

879

 

Total PCI Loans

 

$

147

 

 

$

4

 

 

$

83,878

 

 

$

84,029

 

 

The following tables present a summary of the loan portfolio individually and collectively evaluated for impairment as of the dates stated.

 

 

September 30, 2022

 

(Dollars in thousands)

 

Individually
Evaluated for
Impairment

 

 

Collectively
 Evaluated for
 Impairment

 

 

Total Loan Balances

 

 

Related Allowance for Loan Losses

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

3,461

 

 

$

3,461

 

 

$

 

Real estate – construction, commercial

 

 

 

 

 

1,201

 

 

 

1,201

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

54,433

 

 

 

54,433

 

 

 

 

Real estate – mortgage, residential

 

 

 

 

 

5,732

 

 

 

5,732

 

 

 

11

 

Consumer

 

 

 

 

 

363

 

 

 

363

 

 

 

 

   Total PCI loans

 

 

 

 

 

65,190

 

 

 

65,190

 

 

 

11

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

5,705

 

 

 

513,115

 

 

 

518,820

 

 

 

13,154

 

Real estate – construction, commercial

 

 

521

 

 

 

143,344

 

 

 

143,865

 

 

 

1,078

 

Real estate – construction, residential

 

 

 

 

 

77,085

 

 

 

77,085

 

 

 

127

 

Real estate – mortgage, commercial

 

 

2,762

 

 

 

742,939

 

 

 

745,701

 

 

 

2,539

 

Real estate – mortgage, residential

 

 

1,337

 

 

 

562,862

 

 

 

564,199

 

 

 

2,542

 

Real estate – mortgage, farmland

 

 

 

 

 

6,757

 

 

 

6,757

 

 

 

33

 

Consumer

 

 

 

 

 

38,037

 

 

 

38,037

 

 

 

1,050

 

   Total originated and purchased performing loans

 

 

10,325

 

 

 

2,084,139

 

 

 

2,094,464

 

 

 

20,523

 

Gross loans

 

 

10,325

 

 

 

2,149,329

 

 

 

2,159,654

 

 

 

20,534

 

Less: deferred loan fees, net of costs

 

 

 

 

 

(1,312

)

 

 

(1,312

)

 

 

 

Total

 

$

10,325

 

 

$

2,148,017

 

 

$

2,158,342

 

 

$

20,534

 

 

17


 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Individually
Evaluated for
Impairment

 

 

Collectively
 Evaluated for
 Impairment

 

 

Total Loan Balances

 

 

Related Allowance for Loan Losses

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

8,903

 

 

$

8,903

 

 

$

 

Real estate – construction, commercial

 

 

 

 

 

14,754

 

 

 

14,754

 

 

 

 

Real estate – mortgage, commercial

 

 

 

 

 

51,872

 

 

 

51,872

 

 

 

 

Real estate – mortgage, residential

 

 

 

 

 

7,621

 

 

 

7,621

 

 

 

117

 

Consumer

 

 

 

 

 

879

 

 

 

879

 

 

 

 

   Total PCI loans

 

 

 

 

 

84,029

 

 

 

84,029

 

 

 

117

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

4,612

 

 

 

307,312

 

 

 

311,924

 

 

 

7,133

 

Real estate – construction, commercial

 

 

527

 

 

 

131,242

 

 

 

131,769

 

 

 

953

 

Real estate – construction, residential

 

 

 

 

 

58,857

 

 

 

58,857

 

 

 

395

 

Real estate – mortgage, commercial

 

 

3,194

 

 

 

646,437

 

 

 

649,631

 

 

 

1,403

 

Real estate – mortgage, residential

 

 

1,400

 

 

 

484,961

 

 

 

486,361

 

 

 

1,184

 

Real estate – mortgage, farmland

 

 

 

 

 

6,173

 

 

 

6,173

 

 

 

23

 

Consumer

 

 

 

 

 

48,998

 

 

 

48,998

 

 

 

913

 

   Total originated and purchased performing loans

 

 

9,733

 

 

 

1,683,980

 

 

 

1,693,713

 

 

 

12,004

 

Gross loans

 

 

9,733

 

 

 

1,768,009

 

 

 

1,777,742

 

 

 

12,121

 

Less: deferred loan fees, net of costs

 

 

 

 

 

(570

)

 

 

(570

)

 

 

 

Total

 

$

9,733

 

 

$

1,767,439

 

 

$

1,777,172

 

 

$

12,121

 

 

The tables above exclude PPP loans of $13.1 million and $30.7 million as of September 30, 2022 and December 31, 2021, respectively. PPP loans are fully guaranteed by the U.S. government; therefore, the Company recorded no allowance for loan losses ("ALL") for these loans. In future periods, the Company may be required to establish an ALL for these loans, which would result in a provision for loan losses charged to earnings.

The following tables present information related to impaired loans by loan type as of the dates and for the periods stated.

 

 

September 30, 2022

 

 

December 31, 2021

 

(Dollars in thousands)

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Related
Allowance

 

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Related
Allowance

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,689

 

 

$

5,165

 

 

$

 

 

$

 

 

$

 

 

$

 

Real estate – construction, commercial

 

 

521

 

 

 

521

 

 

 

 

 

 

527

 

 

 

527

 

 

 

 

Real estate – mortgage, commercial

 

 

2,715

 

 

 

2,829

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

1,195

 

 

 

1,188

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,016

 

 

$

4,016

 

 

$

747

 

 

$

4,612

 

 

$

4,612

 

 

$

836

 

Real estate – mortgage, commercial

 

 

47

 

 

 

662

 

 

 

301

 

 

 

3,194

 

 

 

3,849

 

 

 

1

 

Real estate – mortgage, residential

 

 

142

 

 

 

142

 

 

 

15

 

 

 

1,400

 

 

 

1,400

 

 

 

42

 

Total

 

$

10,325

 

 

$

14,523

 

 

$

1,063

 

 

$

9,733

 

 

$

10,388

 

 

$

879

 

 

18


 

 

 

For the three months ended

 

 

 

September 30, 2022

 

 

September 30, 2021

 

(Dollars in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,197

 

 

$

 

 

$

4,710

 

 

$

53

 

Real estate – construction, commercial

 

 

521

 

 

 

8

 

 

 

532

 

 

 

8

 

Real estate – mortgage, commercial

 

 

2,839

 

 

 

26

 

 

 

1,378

 

 

 

21

 

Real estate – mortgage, residential

 

 

1,188

 

 

 

5

 

 

 

1,421

 

 

 

5

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,024

 

 

$

44

 

 

$

 

 

$

 

Real estate – mortgage, commercial

 

 

851

 

 

 

1

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

142

 

 

 

1

 

 

 

 

 

 

 

Total

 

$

14,762

 

 

$

85

 

 

$

8,041

 

 

$

87

 

 

 

 

For the nine months ended

 

 

 

September 30, 2022

 

 

September 30, 2021

 

(Dollars in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,568

 

 

$

74

 

 

$

4,390

 

 

$

149

 

Real estate – construction, commercial

 

 

522

 

 

 

16

 

 

 

537

 

 

 

24

 

Real estate – mortgage, commercial

 

 

6,991

 

 

 

174

 

 

 

1,402

 

 

 

62

 

Real estate – mortgage, residential

 

 

1,324

 

 

 

22

 

 

 

1,078

 

 

 

11

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,644

 

 

$

77

 

 

$

 

 

$

 

Real estate – mortgage, commercial

 

 

1,503

 

 

 

3

 

 

 

 

 

 

 

Real estate – mortgage, residential

 

 

86

 

 

 

6

 

 

 

 

 

 

 

Total

 

$

20,639

 

 

$

372

 

 

$

7,407

 

 

$

246

 

 

Impaired loans also include certain loans that have been modified in troubled debt restructurings ("TDRs") where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months. The Company had 11 TDRs totaling $1.9 million as of September 30, 2022 and eight TDRs totaling $688 thousand as of December 31, 2021.

No residential mortgage loans were in the process of foreclosure as of September 30, 2022.

19


 

The following table presents an analysis of the change in the ALL by loan type as of the dates and for the periods stated.

 

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

(Dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

ALL, beginning of period

 

$

17,242

 

 

$

13,007

 

 

$

12,121

 

 

$

13,827

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

(6

)

 

 

(18

)

 

 

(3,752

)

 

 

(968

)

Real estate – construction

 

 

(39

)

 

 

 

 

 

(162

)

 

 

 

Real estate – mortgage

 

 

(51

)

 

 

(133

)

 

 

(1,145

)

 

 

(146

)

Consumer

 

 

(651

)

 

 

(361

)

 

 

(1,255

)

 

 

(757

)

Total charge-offs

 

 

(747

)

 

 

(512

)

 

 

(6,314

)

 

 

(1,871

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

6

 

 

 

26

 

 

 

43

 

 

 

210

 

Real estate – construction

 

 

24

 

 

 

 

 

 

40

 

 

 

 

Real estate – mortgage

 

 

2

 

 

 

5

 

 

 

393

 

 

 

108

 

Consumer

 

 

107

 

 

 

88

 

 

 

357

 

 

 

340

 

Total recoveries

 

 

139

 

 

 

119

 

 

 

833

 

 

 

658

 

Net charge-offs

 

 

(608

)

 

 

(393

)

 

 

(5,481

)

 

 

(1,213

)

Provision for loan losses

 

 

3,900

 

 

 

 

 

 

13,894

 

 

 

 

ALL, end of period

 

$

20,534

 

 

$

12,614

 

 

$

20,534

 

 

$

12,614

 

The following tables present the Company’s loan portfolio by internal loan grade as of the dates stated.

 

 

 

September 30, 2022

 

(Dollars in thousands)

 

Grade
1
Prime

 

 

Grade
2
Desirable

 

 

Grade
3
Good

 

 

Grade
4
Acceptable

 

 

Grade
5
Pass/Watch

 

 

Grade
6
Special Mention

 

 

Grade
7
Substandard

 

 

Grade
8
Doubtful

 

 

Total

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

990

 

 

$

1,445

 

 

$

1

 

 

$

510

 

 

$

98

 

 

$

417

 

 

$

3,461

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

24

 

 

 

 

 

 

 

 

 

1,177

 

 

 

 

 

 

1,201

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

18,466

 

 

 

26,615

 

 

 

7,051

 

 

 

2,302

 

 

 

 

 

 

54,434

 

Real estate – mortgage residential

 

 

 

 

 

 

 

 

 

 

 

1,387

 

 

 

1,430

 

 

 

1,172

 

 

 

1,742

 

 

 

 

 

 

5,731

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

356

 

 

 

7

 

 

 

 

 

 

363

 

     Total PCI loans

 

 

 

 

 

 

 

 

990

 

 

 

21,322

 

 

 

28,046

 

 

 

9,089

 

 

 

5,326

 

 

 

417

 

 

 

65,190

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

368

 

 

 

887

 

 

 

207,059

 

 

 

292,346

 

 

 

11,039

 

 

 

1,201

 

 

 

5,540

 

 

 

380

 

 

 

518,820

 

Paycheck Protection Program

 

 

13,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,148

 

Real estate – construction, commercial

 

 

 

 

 

369

 

 

 

14,410

 

 

 

117,634

 

 

 

10,565

 

 

 

65

 

 

 

822

 

 

 

 

 

 

143,865

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

8,904

 

 

 

66,558

 

 

 

1,623

 

 

 

 

 

 

 

 

 

 

 

 

77,085

 

Real estate – mortgage, commercial

 

 

 

 

 

2,190

 

 

 

235,649

 

 

 

453,618

 

 

 

46,213

 

 

 

5,052

 

 

 

2,978

 

 

 

 

 

 

745,700

 

Real estate – mortgage residential

 

 

840

 

 

 

7,817

 

 

 

239,060

 

 

 

298,608

 

 

 

10,501

 

 

 

24

 

 

 

7,350

 

 

 

 

 

 

564,200

 

Real estate – mortgage, farmland

 

 

606

 

 

 

 

 

 

1,364

 

 

 

4,660

 

 

 

127

 

 

 

 

 

 

 

 

 

 

 

 

6,757

 

Consumer loans

 

 

179

 

 

 

 

 

 

17,965

 

 

 

18,887

 

 

 

362

 

 

 

1

 

 

 

643

 

 

 

 

 

 

38,037

 

Total originated and purchased performing loans:

 

 

15,141

 

 

 

11,263

 

 

 

724,411

 

 

 

1,252,311

 

 

 

80,430

 

 

 

6,343

 

 

 

17,333

 

 

 

380

 

 

 

2,107,612

 

Gross loans

 

$

15,141

 

 

$

11,263

 

 

$

725,401

 

 

$

1,273,633

 

 

$

108,476

 

 

$

15,432

 

 

$

22,659

 

 

$

797

 

 

$

2,172,802

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,312

)

     Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,171,490

 

 

20


 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Grade
1
Prime

 

 

Grade
2
Desirable

 

 

Grade
3
Good

 

 

Grade
4
Acceptable

 

 

Grade
5
Pass/Watch

 

 

Grade
6
Special Mention

 

 

Grade
7
Substandard

 

 

Grade
8
Doubtful

 

 

Total

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

1,567

 

 

$

2,818

 

 

$

2,748

 

 

$

1,770

 

 

$

 

 

$

8,903

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

2,423

 

 

 

 

 

 

11,010

 

 

 

1,321

 

 

 

 

 

 

14,754

 

Real estate – mortgage, commercial

 

 

 

 

 

 

 

 

 

 

 

2,642

 

 

 

3,892

 

 

 

33,487

 

 

 

11,851

 

 

 

 

 

 

51,872

 

Real estate – mortgage residential

 

 

 

 

 

 

 

 

 

 

 

142

 

 

 

1,657

 

 

 

2,709

 

 

 

3,113

 

 

 

 

 

 

7,621

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

388

 

 

 

481

 

 

 

10

 

 

 

 

 

 

879

 

     Total PCI loans

 

 

 

 

 

 

 

 

 

 

 

6,774

 

 

 

8,755

 

 

 

50,435

 

 

 

18,065

 

 

 

 

 

 

84,029

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

291

 

 

 

560

 

 

 

156,519

 

 

 

133,738

 

 

 

11,256

 

 

 

3,180

 

 

 

6,380

 

 

 

 

 

 

311,924

 

Paycheck Protection Program

 

 

30,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,742

 

Real estate – construction, commercial

 

 

 

 

 

412

 

 

 

28,973

 

 

 

91,900

 

 

 

7,995

 

 

 

1,846

 

 

 

643

 

 

 

 

 

 

131,769

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

14,610

 

 

 

40,418

 

 

 

3,416

 

 

 

 

 

 

413

 

 

 

 

 

 

58,857

 

Real estate – mortgage, commercial

 

 

 

 

 

2,382

 

 

 

307,067

 

 

 

283,165

 

 

 

34,750

 

 

 

17,133

 

 

 

5,134

 

 

 

 

 

 

649,631

 

Real estate – mortgage residential

 

 

990

 

 

 

9,218

 

 

 

276,992

 

 

 

180,980

 

 

 

11,107

 

 

 

974

 

 

 

6,100

 

 

 

 

 

 

486,361

 

Real estate – mortgage, farmland

 

 

340

 

 

 

 

 

 

1,067

 

 

 

4,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,173

 

Consumer loans

 

 

262

 

 

 

3

 

 

 

16,920

 

 

 

30,691

 

 

 

542

 

 

 

 

 

 

580

 

 

 

 

 

 

48,998

 

Total originated and purchased performing loans:

 

 

32,625

 

 

 

12,575

 

 

 

802,148

 

 

 

765,658

 

 

 

69,066

 

 

 

23,133

 

 

 

19,250

 

 

 

 

 

 

1,724,455

 

Gross loans

 

$

32,625

 

 

$

12,575

 

 

$

802,148

 

 

$

772,432

 

 

$

77,821

 

 

$

73,568

 

 

$

37,315

 

 

$

 

 

$

1,808,484

 

Less: deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(906

)

     Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,807,578

 

 

Note 5 – Goodwill and Other Intangibles

Goodwill and other intangible assets acquired in a business combination and determined to have an indefinite useful life are not amortized but tested for impairment at least annually or more frequently if events and circumstances exist that indicate that an impairment test should be performed. Intangible assets with definite useful lives are amortized over their estimated useful lives, which range from 5 to 12 years. Goodwill is the only intangible asset with an indefinite life on the consolidated balance sheets.

As of September 30, 2022 and December 31, 2021, the Company's goodwill totaled $26.8 million.

The following table presents information on amortizable intangible assets included on the consolidated balance sheets as of the dates stated.

 

 

As of September 30, 2022

 

(Dollars in thousands)

 

Gross Carrying Value

 

 

Accumulated Amortization

 

 

Net Carrying Value

 

Core deposit intangibles

 

$

9,626

 

 

$

(3,991

)

 

$

5,635

 

Other amortizable intangibles

 

 

3,319

 

 

 

(1,938

)

 

 

1,381

 

     Total

 

$

12,945

 

 

$

(5,929

)

 

$

7,016

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2021

 

(Dollars in thousands)

 

Gross Carrying Value

 

 

Accumulated Amortization

 

 

Net Carrying Value

 

Core deposit intangibles

 

$

9,626

 

 

$

(2,908

)

 

$

6,718

 

Other amortizable intangibles

 

 

2,463

 

 

 

(1,587

)

 

 

876

 

     Total

 

$

12,089

 

 

$

(4,495

)

 

$

7,594

 

 

Included in other amortizable intangibles were loan servicing assets of $943 thousand and $362 thousand at September 30, 2022 and December 31, 2021, respectively, related to the servicing of the government guaranteed portion

21


 

of certain loans that the Company has sold. Loan servicing assets of $856 thousand were added during the nine months ended September 30, 2022. The amortization of these intangibles is included in interest and fees on loans in the consolidated statements of operations and totaled $274 thousand for the nine months ended September 30, 2022.

The Company retains servicing rights on mortgages originated and sold to the secondary market. Beginning January 1, 2022, the Company elected the fair value measurement method for accounting for MSR assets, pursuant to which assets are initially recorded at fair value and subsequently adjusted to fair value at each reporting period. Prior to this election, the Company accounted for MSR assets under the amortization method, whereby the MSR assets were recorded at the lower of cost or fair value. As of September 30, 2022, the fair value of MSR assets was $29.9 million, and at December 31, 2021, the carrying value of MSR assets under the amortization method was $16.5 million.

Note 6 – Borrowings

FHLB Borrowings

The Bank has a line of credit from the FHLB secured by pledged qualifying real estate loans and securities. At September 30, 2022 and December 31, 2021, based on pledged collateral, the line totaled $434.3 million and $358.1 million, respectively. The FHLB will lend up to 30% of the Bank’s total assets as of the prior quarter end, subject to certain eligibility requirements, including adequate collateral. The Bank had borrowings from the FHLB totaling $150.1 million and $10.0 million at September 30, 2022 and December 31, 2021, respectively. The interest rate on the borrowing as of September 30, 2022 was 3.32% with a maturity date of May 8, 2023. FHLB borrowings required the Bank to hold $7.0 million and $1.7 million of FHLB stock at September 30, 2022 and December 31, 2021, respectively, which is included in restricted equity investments on the consolidated balance sheets. The Bank also has letters of credit with the FHLB in the amount of $85.1 million for the purpose of collateral for public deposits with the Treasury Board of the Commonwealth of Virginia. Outstanding letters of credit reduce the available balance of the borrowing facility with the FHLB, which was $199.1 million as of September 30, 2022.

FRB Borrowings

In the second quarter of 2020, the Company began participating in the FRB’s PPPLF, which allowed banks to pledge PPP loans as collateral in exchange for advances. The PPPLF advances are at 100% of the PPP loan value and term, have a fixed annual cost of 35 basis points, and receive favorable regulatory capital treatment. As of September 30, 2022, FRB borrowings pursuant to the PPPLF totaled $55 thousand maturing June 6, 2025.

Other Borrowings

The Company had unsecured lines of credit with correspondent banks, which totaled $34 million and $44 million at September 30, 2022 and December 31, 2021, respectively. These lines bear interest at the prevailing rates for such loans and are cancellable any time by the correspondent bank. As of September 30, 2022 and December 31, 2021, none of these lines of credit with correspondent banks were drawn upon.

The Company had $39.9 million and $40.0 million of subordinated notes, net, outstanding as of both September 30, 2022 and December 31, 2021, respectively. The Company's subordinated notes are comprised of an issuance in October 2019 maturing October 15, 2029 (the “2029 Notes”) and an issuance in May 2020 maturing June 1, 2030 (the “2030 Note”). As of September 30, 2022, the net carrying amount of the 2029 Notes was $25.2 million, inclusive of a $704 thousand purchase accounting adjustment (premium). For the three months ended September 30, 2022 and 2021, the effective interest rate on the 2029 Notes was 5.3% and 4.6%, respectively, inclusive of the amortization of the purchase accounting adjustment (premium). For the nine months ended September 30, 2022 and 2021, the effective interest rate on the 2029 Notes was 5.1% and 4.6%, respectively, inclusive of the amortization of the purchase accounting adjustment (premium). As of September 30, 2022, the net carrying amount of the 2030 Note, including capitalized, unamortized debt issuance costs, was $14.7 million. For the three and nine months ended September 30, 2022 and 2021, the effective interest rate on the 2030 Note was 6.1%.

22


 

Note 7 – Derivatives

The Company enters into interest rate swap agreements to accommodate the needs of its banking customers. The Company mitigates the interest rate risk entering into these swap agreements by entering into equal and offsetting swap agreements with highly-rated third-party financial institutions. These back-to-back swap agreements are free-standing derivatives and are recorded at fair value in the Company’s consolidated balance sheets (asset positions are included in other assets and liability positions are included in other liabilities).

The following tables present the notional and fair value of interest rate swap agreements as of the dates stated.

 

 

 

September 30, 2022

 

(Dollars in thousands)

 

Notional
Amount

 

 

Fair
Value

 

Interest rate swap agreement

 

 

 

 

 

 

Receive fixed/pay variable swaps

 

$

2,014

 

 

$

102

 

Pay fixed/receive variable swaps

 

 

2,014

 

 

 

(102

)

 

 

 

 

 

 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Notional
Amount

 

 

Fair
Value

 

Interest rate swap agreement

 

 

 

 

 

 

Receive fixed/pay variable swaps

 

$

2,052

 

 

$

199

 

Pay fixed/receive variable swaps

 

 

2,052

 

 

 

(199

)

As part of its efforts to sell originated government guaranteed and conventional residential mortgages into the secondary market, the Bank had entered into $22.3 million and $64.8 million of rate lock commitments with borrowers, net of expected fallout, as of September 30, 2022 and December 31, 2021, respectively, and $12.1 million and $113.6 million of closed loan inventory waiting for sale, which were hedged by $31.3 million and $169.5 million in forward to-be-announced mortgage-backed securities as of September 30, 2022 and December 31, 2021, respectively. Mortgage derivative assets totaled $1.0 million and $1.9 million as of September 30, 2022 and December 31, 2021, respectively, and mortgage derivative liabilities, which are included in other liabilities on the consolidated balance sheets, were $0 and $75 thousand as of September 30, 2022 and December 31, 2021, respectively.

Note 8 – Stock-Based Compensation

The Company has granted restricted stock awards ("RSAs") to employees and directors under the Blue Ridge Bankshares, Inc. Equity Incentive Plan. Time-based RSAs are considered fixed awards as the number of shares and fair value is known at the date of grant, and the fair value of the award at the grant date is amortized over the requisite service period, which is generally three years. In July 2022, the Company granted RSAs relating to 209,888 shares of the Company's common stock to employees and directors. Included in this grant were 94,783 shares of performance-based RSAs ("PSAs") that were issued pursuant to the Company's long-term incentive plan, which covers certain officers and employees of the Company. PSAs vest at the end of a three-year period contingent on the Company's achievement of financial goals and are being expensed on a straight-line basis over the same period with adjustments periodically based on projected achievement of the performance target, which may change the number of PSA shares that will ultimately vest. In general, time-based RSAs carry voting and dividend rights, while PSAs carry voting rights but are subject to deferred dividend payout restrictions.

Compensation expense recognized in the consolidated statements of operations related to time-based RSAs and PSAs, net of forfeitures, was $415 thousand and $1.1 million for the three and nine months ended September 30, 2022, respectively, and was $511 thousand and $848 thousand for the three and nine months ended September 30, 2021, respectively. As of September 30, 2022, time-based RSAs and PSAs relating to 279,403 shares of the Company's common stock were outstanding and unrecognized compensation expense related to these awards totaled $3.6 million.

During the nine months ended September 30, 2022, stock options relating to 1,183 shares were exercised resulting in stock options relating to 56,424 shares remaining outstanding as of September 30, 2022. These options were assumed by the Company in connection with the Bay Banks Merger.

23


 

Note 9 – Leases

The Company’s long-term lease agreements are classified as operating leases. Certain of these leases offer the option to extend the lease term and such extensions are included in the calculation of the lease liabilities to the extent the options are reasonably assured of being exercised. The lease agreements do not provide for residual value guarantees and have no restrictions or covenants that would impact dividends or require incurring additional financial obligations.

The following tables present information about the Company’s leases as of the date and for the periods stated.

 

(Dollars in thousands)

 

September 30, 2022

 

Lease liabilities

 

$

7,344

 

Right-of-use asset

 

$

6,323

 

Weighted average remaining lease term (years)

 

 

5.81

 

Weighted average discount rate

 

 

2.12

%

 

 

 

 

For the three months ended

 

 

For the nine months ended

 

(Dollars in thousands)

 

September 30, 2022

 

 

September 30, 2021

 

 

September 30, 2022

 

 

September 30, 2021

 

Operating lease cost

 

$

644

 

 

$

400

 

 

$

1,854

 

 

$

1,806

 

Total lease cost

 

 

644

 

 

 

400

 

 

 

1,854

 

 

 

1,806

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

274

 

 

 

389

 

 

 

1,351

 

 

 

1,451

 

 

The following table presents a maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total of operating lease liabilities as of the date stated.

(Dollars in thousands)

 

September 30, 2022

 

Three months ending December 31, 2022

 

$

552

 

Twelve months ending December 31, 2023

 

 

1,874

 

Twelve months ending December 31, 2024

 

 

1,222

 

Twelve months ending December 31, 2025

 

 

987

 

Twelve months ending December 31, 2026

 

 

863

 

Thereafter

 

 

2,446

 

Total undiscounted cash flows

 

 

7,944

 

Discount

 

 

(600

)

Lease liabilities

 

$

7,344

 

 

Note 10 – Fair Value

The fair value of a financial instrument is the current amount that would be exchanged between willing parties in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques.

Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.

The Company records fair value adjustments to certain assets and liabilities and determines fair value disclosures utilizing a definition of fair value of assets and liabilities that states that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market

24


 

participants. Additional considerations are involved to determine the fair value of financial assets in markets that are not active.

The Company uses a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. The three levels of the fair value hierarchy based on these two types of inputs are as follows:

 

Level 1 –

 

Valuation is based on quoted prices in active markets for identical assets and liabilities.

Level 2 –

 

Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market.

Level 3 –

 

Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market.

 

The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the financial statements.

Securities

Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly-liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions, and certain corporate, asset backed and other securities. 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. The carrying value of restricted FRB and FHLB stock approximates fair value based upon the redemption provisions of each entity and is therefore excluded from the following table.

Mortgage servicing rights

 

A third-party model is used to determine the fair value of the Company’s MSR assets. The model establishes pools of performing loans, calculates projected future cash flows for each pool, and applies a discount rate to each pool. As of September 30, 2022 and December 31, 2021, the Company was servicing approximately $2.17 billion and $1.91 billion of loans, respectively. Loans are segregated into homogenous pools based on loan term, interest rates, and other similar characteristics. Cash flows are then estimated based on net servicing fee income and utilizing assumed servicing costs and prepayment speeds. The weighted average net servicing fee income of the portfolio was 28.4 basis points as of September 30, 2022. Estimated base annual servicing costs were $65.00 to $80.00 per loan depending on the guarantor. Prepayment speeds in the model are based on empirically derived data for mortgage pool factors and differences between a mortgage pool’s weighted average coupon and its current mortgage rate. The weighted average prepayment speed assumption used in the fair value model was 7.99% as of September 30, 2022. A base discount rate of 9% to 11% (9.32% weighted average discount rate) was then applied to each pool’s projected future cash flows as of September 30, 2022. The discount rate is intended to represent the estimated market yield for the highest quality grade of comparable servicing. MSR assets are classified as Level 3.

 

As previously noted, the Company changed its accounting method for MSR assets from the amortization method to the fair value measurement method effective January 1, 2022. This was a prospective change in accounting method; therefore, the carrying value of the MSR assets in periods prior to January 1, 2022 were stated at amortized cost.

Rabbi trust assets

The Company's rabbi trust is associated with a deferred compensation plan. The assets held by the rabbi trust are invested at the direction of the individual participants and are generally invested in marketable investment securities, such as common stocks and mutual funds or short-term investments (e.g., cash) (Level 1). Rabbi trust assets and the

25


 

associated deferred compensation plan liability are included in other assets and other liabilities, respectively, in the consolidated balance sheets.

Derivative financial instruments

Derivative instruments used to hedge residential mortgage loans held for sale and the related interest rate lock commitments include forward commitments to sell mortgage loans and are reported at fair value utilizing Level 2 inputs. The fair values of derivative financial instruments are based on derivative market data inputs as of the valuation date and the underlying value of mortgage loans for rate lock commitments.

The Company has interest rate swap assets and liabilities associated with certain customer commercial loans. The interest rate swap asset with the customer is offset with an equal swap agreement with a highly-rated third-party financial institution (i.e., "back-to-back"). Both the interest rate swap assets and liabilities are free-standing derivatives and are recorded at fair value utilizing Level 2 inputs.

The following tables present the balances of financial assets measured at fair value on a recurring basis as of the dates stated.

 

 

September 30, 2022

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

State and municipals

 

$

51,032

 

 

$

 

 

$

51,032

 

 

$

 

U.S. Treasury and agencies

 

 

60,085

 

 

 

 

 

 

60,085

 

 

 

 

Mortgage backed securities

 

 

207,820

 

 

 

 

 

 

200,203

 

 

 

7,617

 

Corporate bonds

 

 

40,579

 

 

 

1,500

 

 

 

31,034

 

 

 

8,045

 

Total securities available for sale

 

$

359,516

 

 

$

1,500

 

 

$

342,354

 

 

$

15,662

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

MSR assets

 

$

29,861

 

 

$

 

 

$

 

 

$

29,861

 

Rabbi trust assets

 

 

765

 

 

 

765

 

 

 

 

 

 

 

Mortgage derivative asset

 

 

1,045

 

 

 

 

 

 

1,045

 

 

 

 

Interest rate swap asset

 

 

102

 

 

 

 

 

 

102

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

 

 

$

 

 

$

 

 

$

 

Interest rate swap liability

 

 

102

 

 

 

 

 

 

102

 

 

 

 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

State and municipals

 

$

51,113

 

 

$

 

 

$

51,113

 

 

$

 

U.S. Treasury and agencies

 

 

64,066

 

 

 

 

 

 

64,066

 

 

 

 

Mortgage backed securities

 

 

219,110

 

 

 

 

 

 

211,194

 

 

 

7,916

 

Corporate bonds

 

 

39,243

 

 

 

3,000

 

 

 

25,179

 

 

 

11,064

 

Total securities available for sale

 

$

373,532

 

 

$

3,000

 

 

$

351,552

 

 

$

18,980

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

Rabbi trust assets

 

$

994

 

 

$

994

 

 

$

 

 

$

 

Mortgage derivative asset

 

 

1,876

 

 

 

 

 

 

1,876

 

 

 

 

Interest rate swap asset

 

 

199

 

 

 

 

 

 

199

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

75

 

 

$

 

 

$

75

 

 

$

 

Interest rate swap liability

 

 

199

 

 

 

 

 

 

199

 

 

 

 

 

26


 

 

The following table presents the change in financial assets valued using Level 3 inputs for the period stated.

(Dollars in thousands)

 

MSR Assets

 

 

Corporate
Bonds

 

 

Mortgage backed securities

 

Balance as of December 31, 2021

 

$

16,469

 

 

$

11,064

 

 

$

7,916

 

Change in accounting method

 

 

4,484

 

 

 

 

 

 

 

Transfers from Level 2 to Level 3

 

 

 

 

 

 

 

 

 

Transfers from Level 3 to Level 2

 

 

 

 

 

(5,684

)

 

 

 

Additions

 

 

5,412

 

 

 

3,000

 

 

 

 

Sales or paydowns

 

 

 

 

 

 

 

 

(280

)

Fair value adjustments

 

 

3,496

 

 

 

(335

)

 

 

(19

)

Balance as of September 30, 2022

 

$

29,861

 

 

$

8,045

 

 

$

7,617

 

 

As of September 30, 2022, 14 corporate bonds totaling $8.0 million and six mortgage backed securities totaling $7.6 million were reported at their respective purchase prices and as Level 3 assets in the fair value hierarchy, as there were no observable market prices for similar investments.

Certain financial assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or the write-down of individual assets.

The following describes the valuation techniques used by the Company to measure certain financial assets recorded at fair value on a nonrecurring basis in the financial statements.

Impaired Loans

Impaired loans with specific reserves are carried at fair value. Fair value is based on the discounted cash flows of the loan or the fair value of the collateral less estimated costs to sell, if the loan is collateral-dependent. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. A loan may have multiple types of collateral; however, the majority of the Company’s loan collateral is real estate. The value of real estate collateral is generally determined utilizing a 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 lack 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 borrower’s 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). Fair value adjustments are recorded in the period incurred as provision for loan losses on the consolidated statements of operations.

Loans Held for Sale

Mortgage loans originated or purchased and intended for sale in the secondary market (i.e., loans held for sale) are carried at estimated market value in the aggregate. Changes in fair value are recognized in residential mortgage banking income, net on the consolidated statements of operations (Level 2).

Certain consumer loans originated by the Bank and sourced by fintech partners are classified on the Company's consolidated balance sheets as held for sale. After origination, these loans are sold directly to the applicable fintech partner or another investor at par, generally up to 10 days from origination. Due to relatively short time between origination and sale, these loans are held at cost, which approximates fair value (Level 2).

Other Real Estate Owned ("OREO")

Certain assets such as OREO are measured at fair value less estimated costs to sell. Valuation of OREO is generally determined using current appraisals from independent appraisers (Level 2). If current appraisals cannot be obtained prior to reporting dates, or if declines in value are identified after a recent appraisal is received, appraisal values are

27


 

discounted, resulting in Level 3 estimates. If the Company markets the property with a real estate agent or broker, estimated selling costs reduce the listing price, resulting in a valuation based on Level 3 inputs.

The following tables summarize assets that were measured at fair value on a nonrecurring basis as of the dates stated.

 

 

September 30, 2022

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Impaired loans, net

 

$

3,142

 

 

$

 

 

$

 

 

$

3,142

 

Loans held for sale

 

 

25,800

 

 

 

 

 

 

25,800

 

 

 

 

OREO

 

 

195

 

 

 

 

 

 

 

 

 

195

 

 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Impaired loans, net

 

$

8,344

 

 

$

 

 

$

 

 

$

8,344

 

Loans held for sale

 

 

121,943

 

 

 

 

 

 

121,943

 

 

 

 

OREO

 

 

157

 

 

 

 

 

 

 

 

 

157

 

 

The following tables present quantitative information about Level 3 fair value measurements as of the dates stated.

(Dollars in thousands)

 

Balance as of September 30, 2022

 

 

Unobservable Input

 

Range

 

Impaired loans, net

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

$

661

 

 

Selling Costs

 

0% - 7%

 

Discounted cash flows technique

 

 

2,481

 

 

Discount Rate

 

4% - 11%

 

OREO

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

 

195

 

 

Selling Costs

 

 

7

%

 

(Dollars in thousands)

 

Balance as of December 31, 2021

 

 

Unobservable Input

 

Range

 

Impaired loans, net

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

$

8,108

 

 

Selling Costs

 

 

7

%

Discounted cash flows technique

 

 

236

 

 

Discount Rate

 

4% - 7%

 

OREO

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

 

157

 

 

Selling Costs

 

 

7

%

 

Fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practical to estimate the value is based upon the characteristics of the instruments and relevant market information. Financial instruments include cash, evidence of ownership in an entity, or contracts that convey or impose on an entity that contractual right or obligation to either receive or deliver cash for another financial instrument. The information used to determine fair value is highly subjective and judgmental in nature and, therefore, the results may not be precise. Subjective factors include, among other things, estimates of cash flows, risk characteristics, credit quality, and interest rates, all of which are subject to change. Since the fair value is estimated as of the balance sheet date, the amounts that will actually be realized or paid upon settlement or maturity on these various instruments could be significantly different.

The following tables present the estimated fair values, related carrying amounts, and valuation level of the financial instruments as of the dates stated.

28


 

 

 

 

September 30, 2022

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Carrying Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

98,305

 

 

$

98,305

 

 

$

98,305

 

 

$

 

 

$

 

Federal funds sold

 

 

10,581

 

 

 

10,581

 

 

 

10,581

 

 

 

 

 

 

 

Securities available for sale

 

 

359,516

 

 

 

359,516

 

 

 

1,500

 

 

 

342,354

 

 

 

15,662

 

Restricted equity investments

 

 

13,639

 

 

 

13,639

 

 

 

 

 

 

13,639

 

 

 

 

Other equity investments

 

 

23,570

 

 

 

23,570

 

 

 

 

 

 

23,570

 

 

 

 

PPP loans receivable, net

 

 

13,148

 

 

 

13,148

 

 

 

 

 

 

 

 

 

13,148

 

Loans held for investment, net

 

 

2,137,808

 

 

 

2,093,433

 

 

 

 

 

 

 

 

 

2,093,433

 

Accrued interest receivable

 

 

9,577

 

 

 

9,577

 

 

 

 

 

 

9,577

 

 

 

 

Bank owned life insurance

 

 

47,095

 

 

 

47,095

 

 

 

 

 

 

47,095

 

 

 

 

MSR assets

 

 

29,861

 

 

 

29,861

 

 

 

 

 

 

 

 

 

29,861

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

787,514

 

 

$

787,514

 

 

$

787,514

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

1,097,585

 

 

 

1,097,585

 

 

 

 

 

 

1,097,585

 

 

 

 

Savings deposits

 

 

152,225

 

 

 

152,225

 

 

 

 

 

 

152,225

 

 

 

 

Time deposits

 

 

372,162

 

 

 

370,898

 

 

 

 

 

 

 

 

 

370,898

 

FHLB borrowings

 

 

150,100

 

 

 

150,100

 

 

 

 

 

 

150,100

 

 

 

 

FRB borrowings

 

 

55

 

 

 

55

 

 

 

 

 

 

55

 

 

 

 

Subordinated notes, net

 

 

39,937

 

 

 

37,608

 

 

 

 

 

 

 

 

 

37,608

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Carrying Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

130,548

 

 

$

130,548

 

 

$

130,548

 

 

$

 

 

$

 

Federal funds sold

 

 

43,903

 

 

 

43,903

 

 

 

43,903

 

 

 

 

 

 

 

Securities available for sale

 

 

373,532

 

 

 

373,532

 

 

 

3,000

 

 

 

351,552

 

 

 

18,980

 

Restricted equity investments

 

 

8,334

 

 

 

8,334

 

 

 

 

 

 

8,334

 

 

 

 

Other equity investments

 

 

14,184

 

 

 

14,184

 

 

 

 

 

 

14,184

 

 

 

 

PPP loans receivable, net

 

 

30,406

 

 

 

30,406

 

 

 

 

 

 

 

 

 

30,406

 

Loans held for investment, net

 

 

1,765,051

 

 

 

1,766,820

 

 

 

 

 

 

 

 

 

1,766,820

 

Accrued interest receivable

 

 

9,573

 

 

 

9,573

 

 

 

 

 

 

9,573

 

 

 

 

Bank owned life insurance

 

 

46,545

 

 

 

46,545

 

 

 

 

 

 

46,545

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

685,801

 

 

$

685,801

 

 

$

685,801

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

962,092

 

 

 

962,092

 

 

 

 

 

 

962,092

 

 

 

 

Savings deposits

 

 

150,376

 

 

 

150,376

 

 

 

 

 

 

150,376

 

 

 

 

Time deposits

 

 

499,502

 

 

 

503,968

 

 

 

 

 

 

 

 

 

503,968

 

FHLB borrowings

 

 

10,111

 

 

 

9,943

 

 

 

 

 

 

9,943

 

 

 

 

FRB borrowings

 

 

17,901

 

 

 

17,901

 

 

 

 

 

 

17,901

 

 

 

 

Subordinated notes, net

 

 

39,986

 

 

 

41,388

 

 

 

 

 

 

 

 

 

41,388

 

 

Note 11 – Minimum Regulatory Capital

Banks and bank holding companies are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, financial institutions must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. A financial institution's capital

29


 

amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Pursuant to the final rules implementing the Basel Committee on Banking Supervision's capital guidelines for U.S. banks (the “Basel III rules”), the Bank must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios of 2.50% for all ratios, except the tier 1 leverage ratio. If a banking organization dips into its capital conservation buffer, it is subject to limitations on certain activities, including payment of dividends, share repurchases, and discretionary compensation to certain officers. Management believes as of September 30, 2022 and December 31, 2021, the Bank met all capital adequacy requirements to which it is subject.

Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized; although, these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At September 30, 2022, the most recent regulatory notification categorized the Bank as well capitalized under the regulatory framework. There are no conditions or events since that notification that management believes have changed the institution's category.

The following tables present the capital and capital ratios to which the Bank is subject and the amounts and ratios to be adequately and well capitalized as of the dates stated. Adequately capitalized ratios include the conversation buffer, if applicable.
 

 

 

Actual

 

 

For Capital
Adequacy
Purposes

 

 

To Be Well
Capitalized

 

(Dollars in thousands)

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

293,113

 

 

 

12.36

%

 

$

248,986

 

 

 

10.50

%

 

$

237,129

 

 

 

10.00

%

Tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

271,227

 

 

 

11.44

%

 

$

201,561

 

 

 

8.50

%

 

$

189,704

 

 

 

8.00

%

Common equity tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

271,227

 

 

 

11.44

%

 

$

165,991

 

 

 

7.00

%

 

$

154,135

 

 

 

6.50

%

Tier 1 leverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

271,227

 

 

 

9.43

%

 

$

115,073

 

 

 

4.00

%

 

$

143,841

 

 

 

5.00

%

 

 

 

Actual

 

 

For Capital
Adequacy
Purposes

 

 

To Be Well
Capitalized

 

(Dollars in thousands)

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

273,978

 

 

 

13.11

%

 

$

219,393

 

 

 

10.50

%

 

$

208,946

 

 

 

10.00

%

Tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

260,896

 

 

 

12.49

%

 

$

177,604

 

 

 

8.50

%

 

$

167,157

 

 

 

8.00

%

Common equity tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

260,896

 

 

 

12.49

%

 

$

146,262

 

 

 

7.00

%

 

$

135,815

 

 

 

6.50

%

Tier 1 leverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

260,896

 

 

 

10.05

%

 

$

103,883

 

 

 

4.00

%

 

$

129,853

 

 

 

5.00

%

 

30


 

Note 12 – Commitments and Contingencies

In the ordinary course of operations, the Company is party to legal proceedings. Based upon information currently available, management believes that such legal proceedings, in the aggregate, will not have a material adverse effect on the Company’s business, financial condition, results of operations, or cash flows.

Also, in the ordinary course of operations, the Company offers various financial products to its customers to meet their credit and liquidity needs. These instruments involve elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and stand-by letters of credit written is represented by the contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional commitments as it does for on-balance sheet commitments.

Subject to its normal credit standards and risk monitoring procedures, the Company makes contractual commitments to extend credit. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements. As of September 30, 2022 and December 31, 2021, the Company had outstanding loan commitments of $654.2 million and $475.1 million, respectively.

Conditional commitments are issued by the Company in the form of performance stand-by letters of credit, which guarantee the performance of a customer to a third party. As of September 30, 2022 and December 31, 2021, commitments under outstanding performance stand-by letters of credit totaled $0 and $655 thousand, respectively. Additionally, the Company issues financial stand-by letters of credit, which guarantee payment to the underlying beneficiary (i.e., third party) if the customer fails to meet its designated financial obligation. As of September 30, 2022 and December 31, 2021, commitments under outstanding financial stand-by letters of credit totaled $29.8 million and $4.5 million, respectively. The credit risk of issuing stand-by letters of credit can be greater than the risk involved in extending loans to customers.

Reserves for unfunded commitments to borrowers as of September 30, 2022 and December 31, 2021 were $1.4 million and $962 thousand, respectively, and are included in other liabilities on the consolidated balance sheets.

The Company invests in various partnerships and limited liability companies, many of which invest in early-stage companies operating in fintech businesses. Pursuant to these investments, the Company commits to an investment amount to be fulfilled in future periods. At September 30, 2022, the Company has future commitments outstanding totaling $10.8 million related to these investments.

The Company also has investments in various SBIC funds. The Company's obligations to these funds are satisfied in the form of capital calls that occur during the commitment period. As of September 30, 2022, the Company's remaining capital commitments associated with its investments in SBIC funds totaled $10.7 million.

Note 13 – Earnings Per Share

The following table shows the calculation of basic and diluted earnings per share ("EPS") and the weighted average number of shares outstanding used in computing EPS and the effect on the weighted average number of shares outstanding of dilutive potential common stock for the periods stated. Basic EPS amounts are computed by dividing net income (the numerator) by the weighted average number of common shares outstanding (the denominator). Diluted EPS amounts assume the conversion, exercise, or issuance of all potential common stock instruments, unless the effect would be to reduce the loss or increase earnings per common share. Potential dilutive common stock instruments include exercisable stock options and PSAs. For the three months ended September 30, 2022 and 2021, no stock options for the Company’s common stock were included in the computation of diluted earnings per share because their effects would have been anti-dilutive. For the nine months ended September 30, 2022 and 2021, stock options for 0 and 433 shares of the Company’s common stock, respectively, were not included in the computation of diluted earnings per share because their effects would have been anti-dilutive.

31


 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

For the nine months ended

 

(Dollars in thousands, except per share data)

 

September 30, 2022

 

 

September 30, 2021

 

 

September 30, 2022

 

 

September 30, 2021

 

Weighted average common shares outstanding, basic

 

 

18,849,246

 

 

 

18,776,014

 

 

 

18,796,297

 

 

 

17,526,055

 

Effect of dilutive securities

 

 

10,847

 

 

 

22,711

 

 

 

14,254

 

 

 

9,341

 

Weighted average common shares outstanding, dilutive

 

 

18,860,093

 

 

 

18,798,725

 

 

 

18,810,551

 

 

 

17,535,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$

2,736

 

 

$

6,861

 

 

$

21,273

 

 

$

39,797

 

Net (loss) income from discontinued operations

 

 

 

 

 

(55

)

 

 

337

 

 

 

(112

)

Net loss (income) from discontinued operations attributable to noncontrolling interest

 

 

 

 

 

4

 

 

 

(1

)

 

 

(1

)

Net income attributable to Blue Ridge Bankshares, Inc.

 

$

2,736

 

 

$

6,810

 

 

$

21,609

 

 

$

39,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

$

0.15

 

 

$

0.37

 

 

$

1.13

 

 

$

2.27

 

Earnings (loss) per share from discontinued operations

 

 

 

 

 

 

 

 

0.02

 

 

 

(0.01

)

Earnings per share attributable to Blue Ridge Bankshares, Inc.

 

$

0.15

 

 

$

0.37

 

 

$

1.15

 

 

$

2.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

$

0.15

 

 

$

0.36

 

 

$

1.13

 

 

$

2.27

 

Earnings (loss) per share from discontinued operations

 

 

 

 

 

 

 

 

0.02

 

 

 

(0.01

)

Earnings per share attributable to Blue Ridge Bankshares, Inc.

 

$

0.15

 

 

$

0.36

 

 

$

1.15

 

 

$

2.26

 

 

Note 14 – Business Segments

 

The Company has three reportable business segments: commercial banking, mortgage banking, and holding company activities. The commercial banking business segment makes loans to and generates deposits from individuals and businesses, while offering a wide array of general banking activities to its customers. It is distinct from the Company's mortgage banking division, which concentrates on individual and wholesale mortgage lending and sales activities. Activities at the holding company (or parent level) are primarily associated with investments, borrowings, and certain noninterest expenses.

 

32


 

The following tables present statement of operations items and assets by segment as of the dates and for the periods stated.

 

 

 

As of and for the three months ended September 30, 2022

 

(Dollars in thousands)

 

Commercial Banking

 

 

Mortgage Banking

 

 

Parent Only

 

 

Eliminations

 

 

Blue Ridge
Bankshares,
Inc.
Consolidated

 

NET INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

32,752

 

 

$

217

 

 

$

177

 

 

$

 

 

$

33,146

 

Interest expense

 

 

3,612

 

 

 

126

 

 

 

731

 

 

 

 

 

 

4,469

 

   Net interest income

 

 

29,140

 

 

 

91

 

 

 

(554

)

 

 

 

 

 

28,677

 

Provision for loan losses

 

 

3,900

 

 

 

 

 

 

 

 

 

 

 

 

3,900

 

   Net interest income after provision for loan losses

 

 

25,240

 

 

 

91

 

 

 

(554

)

 

 

 

 

 

24,777

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage banking income, net

 

 

 

 

 

2,570

 

 

 

 

 

 

 

 

 

2,570

 

Mortgage servicing rights

 

 

27

 

 

 

570

 

 

 

 

 

 

 

 

 

597

 

Gain on sale of guaranteed government loans

 

 

1,565

 

 

 

 

 

 

 

 

 

 

 

 

1,565

 

Service charges on deposit accounts

 

 

354

 

 

 

 

 

 

 

 

 

 

 

 

354

 

Increase in cash surrender value of bank owned life insurance

 

 

398

 

 

 

 

 

 

 

 

 

 

 

 

398

 

Other income

 

 

2,844

 

 

 

 

 

 

(169

)

 

 

(191

)

 

 

2,484

 

   Total noninterest income

 

 

5,188

 

 

 

3,140

 

 

 

(169

)

 

 

(191

)

 

 

7,968

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

10,647

 

 

 

3,527

 

 

 

 

 

 

 

 

 

14,174

 

Other operating expenses

 

 

13,861

 

 

 

1,002

 

 

 

362

 

 

 

(191

)

 

 

15,034

 

   Total noninterest expense

 

 

24,508

 

 

 

4,529

 

 

 

362

 

 

 

(191

)

 

 

29,208

 

Income (loss) from continuing operations before income tax expense

 

 

5,920

 

 

 

(1,298

)

 

 

(1,085

)

 

 

 

 

 

3,537

 

Income tax expense (benefit)

 

 

1,267

 

 

 

(246

)

 

 

(220

)

 

 

 

 

 

801

 

Net income (loss) from continuing operations

 

$

4,653

 

 

$

(1,052

)

 

$

(865

)

 

$

 

 

$

2,736

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

4,653

 

 

$

(1,052

)

 

$

(865

)

 

$

 

 

$

2,736

 

Net income from discontinued operations attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Blue Ridge Bankshares, Inc.

 

$

4,653

 

 

$

(1,052

)

 

$

(865

)

 

$

 

 

$

2,736

 

Total assets as of September 30, 2022

 

$

2,796,033

 

 

$

50,354

 

 

$

305,029

 

 

$

(271,844

)

 

$

2,879,572

 

 

 

 

As of and for the three months ended September 30, 2021

 

(Dollars in thousands)

 

Commercial Banking

 

 

Mortgage Banking

 

 

Parent Only

 

 

Eliminations

 

 

Blue Ridge
Bankshares,
Inc.
Consolidated

 

NET INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

23,019

 

 

$

706

 

 

$

29

 

 

$

 

 

$

23,754

 

Interest expense

 

 

1,913

 

 

 

73

 

 

 

644

 

 

 

 

 

 

2,630

 

   Net interest income

 

 

21,106

 

 

 

633

 

 

 

(615

)

 

 

 

 

 

21,124

 

Provision for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Net interest income after provision for loan losses

 

 

21,106

 

 

 

633

 

 

 

(615

)

 

 

 

 

 

21,124

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage banking income, net

 

 

 

 

 

7,704

 

 

 

 

 

 

 

 

 

7,704

 

Mortgage servicing rights

 

 

 

 

 

1,827

 

 

 

 

 

 

 

 

 

1,827

 

Gain on sale of guaranteed government loans

 

 

108

 

 

 

 

 

 

 

 

 

 

 

 

108

 

Service charges on deposit accounts

 

 

376

 

 

 

 

 

 

 

 

 

 

 

 

376

 

Increase in cash surrender value of bank owned life insurance

 

 

278

 

 

 

 

 

 

 

 

 

 

 

 

278

 

Other income

 

 

1,975

 

 

 

 

 

 

1,075

 

 

 

(48

)

 

 

3,002

 

   Total noninterest income

 

 

2,737

 

 

 

9,531

 

 

 

1,075

 

 

 

(48

)

 

 

13,295

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

7,320

 

 

 

7,357

 

 

 

 

 

 

 

 

 

14,677

 

Other operating expenses

 

 

8,583

 

 

 

693

 

 

 

1,439

 

 

 

(48

)

 

 

10,667

 

   Total noninterest expense

 

 

15,903

 

 

 

8,050

 

 

 

1,439

 

 

 

(48

)

 

 

25,344

 

Income (loss) from continuing operations before income tax expense

 

 

7,940

 

 

 

2,114

 

 

 

(979

)

 

 

 

 

 

9,075

 

Income tax expense (benefit)

 

 

1,958

 

 

 

421

 

 

 

(165

)

 

 

 

 

 

2,214

 

Net income (loss) from continuing operations

 

$

5,982

 

 

$

1,693

 

 

$

(814

)

 

$

 

 

$

6,861

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

Loss from discontinued operations before income taxes

 

 

(70

)

 

 

 

 

 

 

 

 

 

 

 

(70

)

Income tax benefit

 

 

(15

)

 

 

 

 

 

 

 

 

 

 

 

(15

)

Net loss from discontinued operations

 

 

(55

)

 

 

 

 

 

 

 

 

 

 

 

(55

)

Net income (loss)

 

$

5,927

 

 

$

1,693

 

 

$

(814

)

 

$

 

 

$

6,806

 

Net loss from discontinued operations attributable to noncontrolling interest

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

4

 

Net income (loss) attributable to Blue Ridge Bankshares, Inc.

 

$

5,931

 

 

$

1,693

 

 

$

(814

)

 

$

 

 

$

6,810

 

Total assets as of September 30, 2021

 

$

2,511,801

 

 

$

171,103

 

 

$

312,921

 

 

$

(296,523

)

 

$

2,699,302

 

 

33


 

 

 

As of and for the nine months ended September 30, 2022

 

(Dollars in thousands)

 

Commercial Banking

 

 

Mortgage Banking

 

 

Parent Only

 

 

Eliminations

 

 

Blue Ridge
Bankshares,
Inc.
Consolidated

 

NET INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

83,660

 

 

$

1,145

 

 

$

386

 

 

$

 

 

$

85,191

 

Interest expense

 

 

6,560

 

 

 

254

 

 

 

1,942

 

 

 

 

 

 

8,756

 

   Net interest income

 

 

77,100

 

 

 

891

 

 

 

(1,556

)

 

 

 

 

 

76,435

 

Provision for loan losses

 

 

13,894

 

 

 

 

 

 

 

 

 

 

 

 

13,894

 

   Net interest income after provision for loan losses

 

 

63,206

 

 

 

891

 

 

 

(1,556

)

 

 

 

 

 

62,541

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage banking income, net

 

 

 

 

 

9,777

 

 

 

 

 

 

 

 

 

9,777

 

Mortgage servicing rights

 

 

203

 

 

 

8,706

 

 

 

 

 

 

 

 

 

8,909

 

Gain on sale of guaranteed government loans

 

 

4,530

 

 

 

 

 

 

 

 

 

 

 

 

4,530

 

Service charges on deposit accounts

 

 

996

 

 

 

 

 

 

 

 

 

 

 

 

996

 

Increase in cash surrender value of bank owned life insurance

 

 

946

 

 

 

 

 

 

 

 

 

 

 

 

946

 

Other income

 

 

8,478

 

 

 

 

 

 

9,084

 

 

 

(468

)

 

 

17,094

 

   Total noninterest income

 

 

15,153

 

 

 

18,483

 

 

 

9,084

 

 

 

(468

)

 

 

42,252

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

30,652

 

 

 

13,491

 

 

 

 

 

 

 

 

 

44,143

 

Other operating expenses

 

 

28,949

 

 

 

3,699

 

 

 

901

 

 

 

(468

)

 

 

33,081

 

   Total noninterest expense

 

 

59,601

 

 

 

17,190

 

 

 

901

 

 

 

(468

)

 

 

77,224

 

Income from continuing operations before income tax expense

 

 

18,758

 

 

 

2,184

 

 

 

6,627

 

 

 

 

 

 

27,569

 

Income tax expense

 

 

4,562

 

 

 

486

 

 

 

1,248

 

 

 

 

 

 

6,296

 

Net income from continuing operations

 

$

14,196

 

 

$

1,698

 

 

$

5,379

 

 

$

 

 

$

21,273

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations before income taxes (including gain on disposal of $471 thousand)

 

 

426

 

 

 

 

 

 

 

 

 

 

 

 

426

 

Income tax expense

 

 

89

 

 

 

 

 

 

 

 

 

 

 

 

89

 

Net income from discontinued operations

 

 

337

 

 

 

 

 

 

 

 

 

 

 

 

337

 

Net income

 

$

14,533

 

 

$

1,698

 

 

$

5,379

 

 

$

 

 

$

21,610

 

Net income from discontinued operations attributable to noncontrolling interest

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

(1

)

Net income attributable to Blue Ridge Bankshares, Inc.

 

$

14,532

 

 

$

1,698

 

 

$

5,379

 

 

$

 

 

$

21,609

 

Total assets as of September 30, 2022

 

$

2,796,033

 

 

$

50,354

 

 

$

305,029

 

 

$

(271,844

)

 

$

2,879,572

 

 

34


 

 

 

As of and for the nine months ended September 30, 2021

 

(Dollars in thousands)

 

Commercial Banking

 

 

Mortgage Banking

 

 

Parent Only

 

 

Eliminations

 

 

Blue Ridge
Bankshares,
Inc.
Consolidated

 

NET INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

77,501

 

 

$

2,536

 

 

$

105

 

 

$

 

 

$

80,142

 

Interest expense

 

 

6,209

 

 

 

188

 

 

 

2,142

 

 

 

 

 

 

8,539

 

   Net interest income

 

 

71,292

 

 

 

2,348

 

 

 

(2,037

)

 

 

 

 

 

71,603

 

Provision for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Net interest income after provision for loan losses

 

 

71,292

 

 

 

2,348

 

 

 

(2,037

)

 

 

 

 

 

71,603

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage banking income, net

 

 

 

 

 

24,259

 

 

 

 

 

 

 

 

 

24,259

 

Mortgage servicing rights

 

 

 

 

 

6,905

 

 

 

 

 

 

 

 

 

6,905

 

Gain on sale of guaranteed government loans

 

 

1,325

 

 

 

 

 

 

 

 

 

 

 

 

1,325

 

Service charges on deposit accounts

 

 

1,073

 

 

 

 

 

 

 

 

 

 

 

 

1,073

 

Increase in cash surrender value of bank owned life insurance

 

 

679

 

 

 

 

 

 

 

 

 

 

 

 

679

 

Other income

 

 

29,162

 

 

 

 

 

 

1,778

 

 

 

(135

)

 

 

30,805

 

   Total noninterest income

 

 

32,239

 

 

 

31,164

 

 

 

1,778

 

 

 

(135

)

 

 

65,046

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

23,812

 

 

 

22,307

 

 

 

 

 

 

 

 

 

46,119

 

Other operating expenses

 

 

31,597

 

 

 

5,130

 

 

 

3,134

 

 

 

(135

)

 

 

39,726

 

   Total noninterest expense

 

 

55,409

 

 

 

27,437

 

 

 

3,134

 

 

 

(135

)

 

 

85,845

 

Income (loss) from continuing operations before income tax expense

 

 

48,122

 

 

 

6,075

 

 

 

(3,393

)

 

 

 

 

 

50,804

 

Income tax expense (benefit)

 

 

10,384

 

 

 

1,238

 

 

 

(615

)

 

 

 

 

 

11,007

 

Net income (loss) from continuing operations

 

$

37,738

 

 

$

4,837

 

 

$

(2,778

)

 

$

 

 

$

39,797

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

Loss from discontinued operations before income taxes

 

 

(142

)

 

 

 

 

 

 

 

 

 

 

 

(142

)

Income tax benefit

 

 

(30

)

 

 

 

 

 

 

 

 

 

 

 

(30

)

Net loss from discontinued operations

 

 

(112

)

 

 

 

 

 

 

 

 

 

 

 

(112

)

Net income (loss)

 

$

37,626

 

 

$

4,837

 

 

$

(2,778

)

 

$

 

 

$

39,685

 

Net income from discontinued operations attributable to noncontrolling interest

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

(1

)

Net income (loss) attributable to Blue Ridge Bankshares, Inc.

 

$

37,625

 

 

$

4,837

 

 

$

(2,778

)

 

$

 

 

$

39,684

 

Total assets as of September 30, 2021

 

$

2,511,801

 

 

$

171,103

 

 

$

312,921

 

 

$

(296,523

)

 

$

2,699,302

 

 

 

35


 

Note 15 – Changes to Accumulated Other Comprehensive Income, net

The following tables present components of accumulated other comprehensive income (loss) for the periods stated.

 

 

For the three months ended September 30, 2022

 

(Dollars in thousands)

 

Net Unrealized
Losses
on Available for Sale Securities

 

 

Transfer of Securities Held to Maturity to Available For Sale

 

 

Pension and
Post-retirement
Benefit Plans

 

 

Accumulated
Other
Comprehensive
Loss, net

 

Balance as of July 1, 2022

 

$

(37,915

)

 

$

425

 

 

$

(1

)

 

$

(37,491

)

Change in net unrealized holding losses on securities available for sale, net of deferred tax benefit of $3,160

 

 

(11,889

)

 

 

 

 

 

 

 

 

(11,889

)

Balance as of September 30, 2022

 

$

(49,804

)

 

$

425

 

 

$

(1

)

 

$

(49,380

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended September 30, 2021

 

(Dollars in thousands)

 

Net Unrealized
Gains (Losses)
on Available for Sale Securities

 

 

Transfer of Securities Held to Maturity to Available For Sale

 

 

Net Unrealized Gains (Losses) on Interest Rate Swaps

 

 

Accumulated
Other
Comprehensive
Income (Loss), net

 

Balance as of July 1, 2021

 

$

(1,091

)

 

$

425

 

 

$

2,866

 

 

$

2,200

 

Change in net unrealized holding losses on securities available for sale, net of deferred tax benefit of $182

 

 

(684

)

 

 

 

 

 

 

 

 

(684

)

Change in net unrealized holding gains on interest rate swaps, net of deferred tax expense of $205

 

 

 

 

 

 

 

 

767

 

 

 

767

 

Balance as of September 30, 2021

 

$

(1,775

)

 

$

425

 

 

$

3,633

 

 

$

2,283

 

 

 

 

For the nine months ended September 30, 2022

 

(Dollars in thousands)

 

Net Unrealized
Losses
on Available for Sale Securities

 

 

Transfer of Securities Held to Maturity to Available For Sale

 

 

Pension and
Post-retirement
Benefit Plans

 

 

Accumulated
Other
Comprehensive
Loss, net

 

Balance as of January 1, 2022

 

$

(4,056

)

 

$

425

 

 

$

(1

)

 

$

(3,632

)

Change in net unrealized holding losses on securities available for sale, net of deferred tax benefit of $12,160

 

 

(45,748

)

 

 

 

 

 

 

 

 

(45,748

)

Balance as of September 30, 2022

 

$

(49,804

)

 

$

425

 

 

$

(1

)

 

$

(49,380

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2021

 

(Dollars in thousands)

 

Net Unrealized
Gains (Losses)
on Available for Sale Securities

 

 

Transfer of Securities Held to Maturity to Available For Sale

 

 

Net Unrealized Gains (Losses) on Interest Rate Swaps

 

 

Accumulated
Other
Comprehensive
Income (Loss), net

 

Balance as of January 1, 2021

 

$

644

 

 

$

425

 

 

$

(805

)

 

$

264

 

Change in net unrealized holding losses on securities available for sale, net of deferred tax benefit of $643

 

 

(2,419

)

 

 

 

 

 

 

 

 

(2,419

)

Change in net unrealized holding losses on interest rate swaps, net of deferred tax expense of $1,180

 

 

 

 

 

 

 

 

4,438

 

 

 

4,438

 

Balance as of September 30, 2021

 

$

(1,775

)

 

$

425

 

 

$

3,633

 

 

$

2,283

 

 

36


 

Note 16 – Legal Matters

On August 12, 2019, a former employee of Virginia Community Bankshares, Inc. (“VCB”) and participant in its Employee Stock Ownership Plan (the “VCB ESOP”) filed a class action complaint against VCB, Virginia Community Bank, and certain individuals associated with the VCB ESOP in the U.S. District Court for the Western District of Virginia, Charlottesville Division. The complaint alleges, among other things, that the defendants breached their fiduciary duties to VCB ESOP participants in violation of the Employee Retirement Income Security Act of 1974, as amended. The complaint alleges that the VCB ESOP incurred damages “that approach or exceed $12 million.” The Company automatically assumed any liability of VCB in connection with this litigation as a result of its 2019 acquisition of VCB. The outcome of this litigation is uncertain, and the plaintiff and other individuals may file additional lawsuits related to the VCB ESOP. The Company believes the claims are without merit and no loss has been accrued for this lawsuit.

Note 17 – Subsequent Events

On October 11, 2022, the board of directors of the Company declared a quarterly dividend of $0.1225 per share, which was paid on October 31, 2022, to shareholders of record of the Company's common stock as of the close of business on October 24, 2022.

37


 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following presents management’s discussion and analysis of the Company’s consolidated financial condition and the results of our operations. This discussion should be read in conjunction with the unaudited consolidated financial statements and the notes thereto included in this Form 10-Q and the audited consolidated financial statements and the notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2021 (the "2021 Form 10-K"). Results of operations for the three and nine months ended September 30, 2022 are not necessarily indicative of the results of operations for the balance of 2022, or for any other period. As used in this report, the terms “the Company,” “we,” “us,” and “our” refer to Blue Ridge Bankshares, Inc. and its consolidated subsidiaries. The term “Bank” refers to Blue Ridge Bank, National Association.

Cautionary Note About Forward-Looking Statements

The Company makes certain forward-looking statements in this Form 10-Q that are subject to risks and uncertainties. These forward-looking statements represent plans, estimates, objectives, goals, guidelines, expectations, intentions, projections, and statements of management’s beliefs concerning future events, business plans, objectives, expected operating results, and the assumptions upon which those statements are based. Forward-looking statements include without limitation, any statement that may predict, forecast, indicate, or imply future results, performance or achievements, and are typically identified with words such as “may,” “could,” “should,” “will,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “aim,” “intend,” “plan,” or words or phases of similar meaning. The Company cautions that the forward-looking statements are based largely on management’s expectations and are subject to a number of known and unknown risks and uncertainties that are subject to change based on factors which are, in many instances, beyond its control. Actual results, performance, or achievements could differ materially from those contemplated, expressed, or implied by the forward-looking statements.

The following factors, among others, could cause the Company’s financial performance to differ materially from that expressed in such forward-looking statements: (i) the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations; (ii) geopolitical conditions, including acts or threats of terrorism and/or military conflicts, or actions taken by the United States or other governments in response to acts or threats of terrorism and/or military conflicts, which could impact business and economic conditions in the United States and abroad; (iii) the effects of the COVID-19 pandemic, including the adverse impact on the Company’s business and operations and on the Company’s customers which may result, among other things, in increased delinquencies, defaults, foreclosures and losses on loans; (iv) the occurrence of significant natural disasters, including severe weather conditions, floods, health related issues, and other catastrophic events; (v) the Company’s management of risks inherent in its real estate loan portfolio, and the risk of a prolonged downturn in the real estate market, which could impair the value of the Company’s collateral and its ability to sell collateral upon any foreclosure; (vi) changes in consumer spending and savings habits; (vii) technological and social media changes; (viii) the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System, inflation, interest rate, market and monetary fluctuations; (ix) changing bank regulatory conditions, policies or programs, whether arising as new legislation or regulatory initiatives, that could lead to restrictions on activities of banks generally, or the Company’s subsidiary bank in particular, more restrictive regulatory capital requirements, increased costs, including deposit insurance premiums, regulation or prohibition of certain income producing activities or changes in the secondary market for loans and other products; (x) the impact of changes in financial services policies, laws and regulations, including laws, regulations and policies concerning taxes, banking, securities and insurance, and the application thereof by regulatory bodies; (xi) the impact of, and the ability to comply with, the terms of the formal written agreement between the Bank and the Office of the Comptroller of the Currency (the "OCC"); (xii) the impact of changes in laws, regulations and policies affecting the real estate industry; (xiii) the effect of changes in accounting policies and practices, as may be adopted from time to time by bank regulatory agencies, the Securities and Exchange Commission (the “SEC”), the Public Company Accounting Oversight Board, the Financial Accounting Standards Board or other accounting standards setting bodies; (xiv) the timely development of competitive new products and services and the acceptance of these products and services by new and existing customers; (xv) the willingness of users to substitute competitors’ products and services for the Company’s products and services; (xvi) the outcome of any legal proceedings that may be instituted against the Company; (xvii) reputational risk and potential adverse reactions of the Company’s customers, suppliers, employees or other business partners; (xviii) the effects of acquisitions the Company may make, including, without limitation, the failure to achieve the expected

38


 

revenue growth and/or expense savings from such transactions; (xix) changes in the level of the Company’s nonperforming assets and charge-offs; (xx) the Company’s involvement, from time to time, in legal proceedings and examination and remedial actions by regulators; (xxi) potential exposure to fraud, negligence, computer theft and cyber-crime; (xxii) the Company’s ability to pay dividends; (xxiii) the Company’s involvement as a participating lender in the PPP as administered through the U.S. Small Business Administration; and (xxiv) other risks and factors identified in the “Risk Factors” sections and elsewhere in documents the Company files from time to time with the SEC.

The foregoing factors should not be considered exhaustive and should be read together with other cautionary statements that are included in the 2021 Form 10-K including those discussed in the section entitled "Risk Factors." If one or more of the factors affecting forward-looking information and statements proves incorrect, then actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained in this Form 10-Q. Therefore, the Company cautions not to place undue reliance on its forward-looking information and statements. The Company will not update the forward-looking statements to reflect actual results or changes in the factors affecting the forward-looking statements. New risks and uncertainties may emerge from time to time, and it is not possible for the Company to predict their occurrence or how these risks and uncertainties will affect it.

Regulatory Matters

On August 29, 2022, the Bank entered into a formal written agreement (the “Written Agreement”) with the OCC, the Bank's primary federal banking regulator. The Written Agreement principally concerns the Bank’s fintech line of business and requires the Bank to continue enhancing its controls for assessing and managing the third-party, Bank Secrecy Act/Anti-Money Laundering, and information technology risks stemming from its fintech partnerships. A complete copy of the Written Agreement was furnished in a Form 8-K filed with the SEC on September 1, 2022 and can be accessed on the SEC’s website (www.sec.gov) and the Company’s website (www.blueridgebankshares.com). The Company is actively working to bring the Bank’s fintech policies, procedures, and operations into conformity with OCC directives and believes its work to date has been delivered on schedule.

Sale of MoneyWise Payroll Solutions, Inc.

The Company sold its majority interest in MoneyWise Payroll Solutions, Inc. (“MoneyWise”) to the holder of the minority interest in MoneyWise in the first quarter of 2022. Asset and liability balances and income statement amounts related to MoneyWise are reported as discontinued operations for all periods presented.

Merger with Bay Banks of Virginia, Inc.

The Company completed its merger with Bay Banks of Virginia, Inc. ("Bay Banks"), the holding company of Virginia Commonwealth Bank, into the Company on January 31, 2021. Immediately following the completion of the merger, Virginia Commonwealth Bank was merged with and into the Bank (collectively, the “Bay Banks Merger”).

Information contained herein as of September 30, 2022 and December 31, 2021 includes the balances of Bay Banks; information contained herein for the nine months ended September 30, 2022 includes the operations of Bay Banks for the period immediately following the effective date (January 31, 2021) of the Bay Banks Merger.

General

There were no changes to the Critical Accounting Policies disclosed in Item 7 of the 2021 Form 10-K, except for an irrevocable change in accounting method for mortgage servicing rights ("MSR") assets from the amortization method to the fair value measurement method under Accounting Standards Codification 860, Transfers and Servicing. See Part I, Item 1, Note 1 – Organization and Basis of Presentation of this Form 10-Q for more information.

Certain amounts presented in the consolidated financial statements of prior periods have been reclassified to conform to current year presentations. The reclassifications had no effect on net income, net income per share, total assets, total liabilities, or stockholders’ equity as previously reported.

39


 

Comparison of Financial Condition as of September 30, 2022 and December 31, 2021

Total assets were $2.88 billion as of September 30, 2022, an increase of $216.3 million from $2.67 billion at December 31, 2021. Loans held for investment, excluding PPP loans, increased $381.2 million to $2.16 billion at September 30, 2022 from $1.78 billion at December 31, 2021, an annualized growth rate of 28.6%.

Total deposits as of September 30, 2022 were $2.41 billion, an increase of $111.7 million from December 31, 2021. The increase in the first nine months of 2022 was primarily in noninterest-bearing and interest-bearing demand deposits, primarily related to the Company’s fintech partnerships, partially offset by lower time deposit balances.

Total stockholders’ equity decreased by $26.6 million to $250.5 million as of September 30, 2022 compared to $277.1 million at December 31, 2021. The fair value of the Company’s portfolio of available for sale securities declined in the first nine months of 2022, primarily as a result of an increase in market interest rates, resulting in an after-tax decline in stockholders’ equity of $45.7 million. This decrease was partially offset by net income of $21.6 million for the nine months ended September 30, 2022 and a positive $3.5 million cumulative effect adjustment recorded to stockholders’ equity as of January 1, 2022 to account for the change in accounting method for MSR assets, as noted previously.

Comparison of Results of Operations for the Three and Nine Months Ended September 30, 2022 and 2021

For the three months ended September 30, 2022, the Company reported net income from continuing operations of $2.7 million, or $0.14 earnings per diluted common share, compared to $6.9 million, or $0.36 earnings per diluted common share, for the three months ended September 30, 2021.

For the nine months ended September 30, 2022, the Company reported net income from continuing operations of $21.3 million, or $1.13 earnings per diluted common share, compared to $39.8 million, or $2.27 earnings per diluted common share, for the nine months ended September 30, 2021.

Net income before income taxes for the first nine months of 2022 included $9.2 million of fair value adjustments for the Company's equity investments, primarily in certain fintech companies. Net income for the nine months ended September 30, 2021 included a pre-tax gain of $24.3 million resulting from the sale of PPP loans. For the three and nine months ended September 30, 2022, net income before income taxes included $4.0 million and $4.6 million, respectively, of costs incurred for professional services related to regulatory remediation efforts in connection with the Written Agreement. Regulatory remediation costs were not incurred in 2021. For the three and nine months ended September 30, 2022, net income before income taxes included $0 and $50 thousand, respectively, of merger-related expenses, compared to $1.4 million and $11.7 million for the three and nine months ended September 30, 2021, respectively.

Net Interest Income. Net interest income is the amount by which interest earned on assets exceeds the interest paid on interest-bearing liabilities and is the Company’s primary revenue source. Net interest income is thereby affected by overall balance sheet growth, changes in interest rates, and changes in the mix of investments, loans, deposits, and borrowings. The Company’s principal interest-earning assets are loans to businesses, real estate investors, and individuals as well as its investment securities portfolio. Interest-bearing liabilities consist primarily of negotiable order of withdrawal and savings accounts, money market accounts, certificates of deposit, and Federal Home Loan Bank of Atlanta (“FHLB”) and Federal Reserve Bank of Richmond ("FRB") advances. A common net interest income measure is net interest margin. Net interest margin represents the difference between interest income and interest expense calculated as a percentage of average interest-earning assets.

40


 

The following table presents the average balance sheets for the three months ended September 30, 2022 and 2021. Also shown are the amounts of interest earned on interest-earning assets, with related tax-equivalent yields, and interest expense on interest-bearing liabilities, with related rates, as well as a volume and rate analysis of changes in net interest income for the periods stated.

 

 

Average Balances, Income and Expense, Yields and Rates

 

 

 

 

 

 

 

 

 

For the three months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

Total
Increase/

 

 

Increase/(Decrease)
Due to

 

(Dollars in thousands)

 

Average
Balance

 

 

Interest

 

 

Yield/
Rate (1)

 

 

Average
Balance

 

 

Interest

 

 

Yield/
Rate (1)

 

 

(Decrease)

 

 

Volume (2)

 

 

Rate (2)

 

Average Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

$

394,235

 

 

$

2,337

 

 

 

2.37

%

 

$

335,811

 

 

$

1,317

 

 

 

1.57

%

 

$

1,020

 

 

$

229

 

 

$

791

 

Tax-exempt securities (3)

 

 

20,783

 

 

 

103

 

 

 

1.98

%

 

 

17,048

 

 

 

77

 

 

 

1.81

%

 

 

26

 

 

 

17

 

 

 

9

 

     Total securities

 

 

415,018

 

 

 

2,440

 

 

 

2.35

%

 

 

352,859

 

 

 

1,394

 

 

 

1.58

%

 

 

1,046

 

 

 

246

 

 

 

800

 

Interest-earning deposits in other banks

 

 

82,935

 

 

 

352

 

 

 

1.70

%

 

 

128,674

 

 

 

58

 

 

 

0.18

%

 

 

294

 

 

 

(21

)

 

 

315

 

Federal funds sold

 

 

31,192

 

 

 

171

 

 

 

2.19

%

 

 

81,772

 

 

 

24

 

 

 

0.12

%

 

 

147

 

 

 

(15

)

 

 

162

 

Loans held for sale

 

 

29,985

 

 

 

213

 

 

 

2.84

%

 

 

164,143

 

 

 

1,157

 

 

 

2.82

%

 

 

(944

)

 

 

(946

)

 

 

2

 

Paycheck Protection Program loans (4)

 

 

14,060

 

 

 

40

 

 

 

1.14

%

 

 

86,834

 

 

 

713

 

 

 

3.28

%

 

 

(673

)

 

 

(597

)

 

 

(75

)

Loans held for investment (4,5,6)

 

 

2,113,186

 

 

 

29,950

 

 

 

5.67

%

 

 

1,734,393

 

 

 

20,424

 

 

 

4.71

%

 

 

9,526

 

 

 

4,461

 

 

 

5,065

 

Total average interest-earning assets

 

 

2,686,376

 

 

 

33,166

 

 

 

4.94

%

 

 

2,548,675

 

 

 

23,770

 

 

 

3.73

%

 

 

9,396

 

 

 

3,128

 

 

 

6,267

 

Less: allowance for loan losses

 

 

(18,251

)

 

 

 

 

 

 

 

 

(12,913

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest-earning assets

 

 

235,322

 

 

 

 

 

 

 

 

 

214,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

2,903,447

 

 

 

 

 

 

 

 

$

2,749,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand, money market deposits, and savings

 

$

1,198,555

 

 

$

2,219

 

 

 

0.74

%

 

$

964,779

 

 

$

589

 

 

 

0.24

%

 

$

1,630

 

 

$

143

 

 

$

1,487

 

Time deposits (7)

 

 

382,961

 

 

 

814

 

 

 

0.85

%

 

 

558,766

 

 

 

1,033

 

 

 

0.74

%

 

 

(219

)

 

 

(325

)

 

 

106

 

Total interest-bearing deposits

 

 

1,581,516

 

 

 

3,033

 

 

 

0.77

%

 

 

1,523,545

 

 

 

1,622

 

 

 

0.43

%

 

 

1,411

 

 

 

(182

)

 

 

1,593

 

FHLB borrowings (8)

 

 

149,711

 

 

 

866

 

 

 

2.31

%

 

 

125,117

 

 

 

304

 

 

 

0.97

%

 

 

562

 

 

 

60

 

 

 

502

 

FRB borrowings

 

 

58

 

 

 

 

 

 

 

 

 

67,121

 

 

 

60

 

 

 

0.36

%

 

 

(60

)

 

 

(60

)

 

 

 

Subordinated notes and other borrowings (9)

 

 

39,961

 

 

 

570

 

 

 

5.71

%

 

 

44,585

 

 

 

644

 

 

 

5.78

%

 

 

(74

)

 

 

(67

)

 

 

(7

)

Total average interest-bearing liabilities

 

 

1,771,246

 

 

 

4,469

 

 

 

1.01

%

 

 

1,760,368

 

 

 

2,630

 

 

 

0.60

%

 

 

1,839

 

 

 

(249

)

 

 

2,088

 

Noninterest-bearing demand deposits

 

 

835,389

 

 

 

 

 

 

 

 

 

693,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

29,755

 

 

 

 

 

 

 

 

 

28,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

267,057

 

 

 

 

 

 

 

 

 

267,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average liabilities and stockholders’ equity

 

$

2,903,447

 

 

 

 

 

 

 

 

$

2,749,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (10)

 

 

 

 

$

28,699

 

 

 

4.27

%

 

 

 

 

$

21,140

 

 

 

3.32

%

 

$

7,557

 

 

$

3,378

 

 

$

4,179

 

Cost of funds (11)

 

 

 

 

 

 

 

 

0.69

%

 

 

 

 

 

 

 

 

0.43

%

 

 

 

 

 

 

 

 

 

Net interest spread (12)

 

 

 

 

 

 

 

 

3.93

%

 

 

 

 

 

 

 

 

3.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized.

 

(2) Change in income/expense due to both volume and rate has been allocated in proportion to the absolute dollar amounts of the change in each.

 

(3) Computed on a fully taxable equivalent basis assuming a 21% income tax rate.

 

(4) Includes deferred loan fees/costs.

 

(5) Non-accrual loans have been included in the computations of average loan balances.

 

(6) Includes accretion of fair value adjustments (discounts) on acquired loans of $758 thousand and $72 thousand for the three months ended September 30, 2022 and 2021, respectively.

 

(7) Includes amortization of fair value adjustments (premiums) on assumed time deposits of $336 thousand and $827 thousand for the three months ended September 30, 2022 and 2021, respectively.

 

(8) Includes amortization of fair value adjustments (premiums) on assumed FHLB borrowings of $0 and $4 thousand for the three months ended September 30, 2022 and 2021, respectively.

 

(9) Includes amortization of fair value adjustments (premiums) on assumed subordinated notes of $25 thousand and $55 thousand for the three months ended September 30, 2022 and 2021, respectively.

 

(10) Net interest margin is net interest income divided by average interest-earning assets.

 

(11) Cost of funds is total interest expense divided by total interest-bearing liabilities and non-interest bearing demand deposits.

 

(12) Net interest spread is the yield on average interest-earning assets less the cost of average interest-bearing liabilities.

 

Average interest-earning assets were $2.67 billion for the three months ended September 30, 2022 compared to $2.55 billion for the same period of 2021, a $137.7 million increase. This increase was primarily attributable to growth in average balances of loans held for investment, excluding PPP loans, which increased $378.8 million in the 2022 period compared to the 2021 period, partially offset by lower average balances of PPP loans and loans held for sale. Total interest income (on a taxable equivalent basis) increased $9.4 million for the three-month period ended September 30, 2022 from the same period of 2021. This increase was primarily due to higher average balances of and yields, including fee income, on loans held for investment, excluding PPP loans, and securities. Higher yields in the 2022 period is primarily attributable to loan growth and the re-pricing of variable rate loans in the higher interest rate environment. Higher accretion of purchase accounting adjustments (discounts) on acquired loans also contributed to

41


 

greater interest income in the 2022 period. Interest income in the third quarters of 2022 and 2021 included accretion of discounts on acquired loans of $758 thousand and $72 thousand, respectively.

Average interest-bearing liabilities were $1.77 billion for the three months ended September 30, 2022 compared to $1.76 billion for the same period of 2021, a $10.9 million increase. Interest expense increased by $3.3 million to $5.9 million for the three months ended September 30, 2022 compared to the same period of 2021. Cost of interest-bearing liabilities increased to 1.34% for the third quarter of 2022 from 0.43% for the third quarter of 2021, while cost of funds were 0.91% and 0.43% for the same respective periods. Higher cost of funds in the 2022 period is primarily due to higher rates on money market accounts, brokered funds, and FHLB advances. Interest expense in the third quarters of 2022 and 2021 included the amortization of fair value adjustments (premium) on assumed time deposits of $336 thousand and $827 thousand, respectively, which was a reduction to interest expense.

Net interest income (on a taxable equivalent basis) for the three months ended September 30, 2022 was $28.7 million compared to $21.1 million for the same period in 2021, an increase of $7.6 million. Net interest margin was 4.27% and 3.32% for third quarters of 2022 and 2021, respectively. Accretion and amortization of purchase accounting adjustments had a 17 and 15 basis point positive effect on net interest margin for the same respective periods.

 

42


 

The following table presents the average balance sheets for the nine months ended September 30, 2022 and 2021. Also shown are the amounts of interest earned on interest-earning assets, with related tax-equivalent yields, and interest expense on interest-bearing liabilities, with related rates, as well as a volume and rate analysis of changes in net interest income for the periods stated.

 

 

Average Balances, Income and Expense, Yields and Rates

 

 

 

 

 

 

 

 

 

For the nine months ended September 30,

 

 

 

 

 

 

2022

 

 

2021

 

 

Total
Increase/

 

 

Increase/(Decrease)
Due to

 

(Dollars in thousands)

 

Average
Balance

 

 

Interest

 

 

Yield/
Rate (1)

 

 

Average
Balance

 

 

Interest

 

 

Yield/
Rate (1)

 

 

(Decrease)

 

 

Volume (2)

 

 

Rate (2)

 

Average Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

$

391,144

 

 

$

6,236

 

 

 

2.13

%

 

$

281,227

 

 

$

3,580

 

 

 

1.70

%

 

$

2,656

 

 

$

933

 

 

$

838

 

Tax-exempt securities (3)

 

 

20,502

 

 

 

310

 

 

 

2.02

%

 

 

10,810

 

 

 

224

 

 

 

2.76

%

 

 

86

 

 

 

134

 

 

 

(77

)

     Total securities

 

 

411,646

 

 

 

6,546

 

 

 

2.12

%

 

 

292,037

 

 

 

3,804

 

 

 

1.74

%

 

 

2,742

 

 

 

1,067

 

 

 

761

 

Interest-earning deposits in other banks

 

 

85,073

 

 

 

535

 

 

 

0.84

%

 

 

124,707

 

 

 

108

 

 

 

0.12

%

 

 

427

 

 

 

(23

)

 

 

308

 

Federal funds sold

 

 

42,469

 

 

 

283

 

 

 

0.89

%

 

 

40,599

 

 

 

29

 

 

 

0.10

%

 

 

254

 

 

 

1

 

 

 

168

 

Loans held for sale

 

 

48,724

 

 

 

1,183

 

 

 

3.24

%

 

 

145,210

 

 

 

2,992

 

 

 

2.75

%

 

 

(1,809

)

 

 

(1,325

)

 

 

119

 

Paycheck Protection Program loans (4)

 

 

20,136

 

 

 

497

 

 

 

3.29

%

 

 

461,637

 

 

 

16,852

 

 

 

4.87

%

 

 

(16,355

)

 

 

(10,744

)

 

 

(159

)

Loans held for investment (4,5,6)

 

 

1,932,315

 

 

 

76,211

 

 

 

5.26

%

 

 

1,625,405

 

 

 

56,404

 

 

 

4.63

%

 

 

19,807

 

 

 

7,100

 

 

 

6,104

 

Total average interest-earning assets

 

 

2,540,364

 

 

 

85,255

 

 

 

4.47

%

 

 

2,689,595

 

 

 

80,189

 

 

 

3.98

%

 

 

5,066

 

 

 

(3,925

)

 

 

7,302

 

Less: allowance for loan losses

 

 

(14,667

)

 

 

 

 

 

 

 

 

(13,270

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest-earning assets

 

 

233,895

 

 

 

 

 

 

 

 

 

176,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

2,759,592

 

 

 

 

 

 

 

 

$

2,866,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand, money market deposits, and savings

 

$

1,142,330

 

 

$

3,494

 

 

 

0.41

%

 

$

870,827

 

 

$

1,643

 

 

 

0.25

%

 

$

1,851

 

 

$

341

 

 

$

893

 

Time deposits (7)

 

 

426,970

 

 

 

2,635

 

 

 

0.82

%

 

 

546,866

 

 

 

3,201

 

 

 

0.78

%

 

 

(566

)

 

 

(468

)

 

 

91

 

Total interest-bearing deposits

 

 

1,569,300

 

 

 

6,129

 

 

 

0.52

%

 

 

1,417,693

 

 

 

4,844

 

 

 

0.46

%

 

 

1,285

 

 

 

(126

)

 

 

983

 

FHLB borrowings (8)

 

 

61,770

 

 

 

845

 

 

 

1.82

%

 

 

165,953

 

 

 

806

 

 

 

0.65

%

 

 

39

 

 

 

(337

)

 

 

363

 

FRB borrowings

 

 

6,508

 

 

 

114

 

 

 

2.34

%

 

 

319,215

 

 

 

745

 

 

 

0.31

%

 

 

(631

)

 

 

(487

)

 

 

66

 

Subordinated notes and other borrowings (9)

 

 

39,961

 

 

 

1,668

 

 

 

5.57

%

 

 

48,931

 

 

 

2,144

 

 

 

5.84

%

 

 

(476

)

 

 

(262

)

 

 

(55

)

Total average interest-bearing liabilities

 

 

1,677,539

 

 

 

8,756

 

 

 

0.70

%

 

 

1,951,792

 

 

 

8,539

 

 

 

0.58

%

 

 

217

 

 

 

(1,212

)

 

 

1,357

 

Noninterest-bearing demand deposits

 

 

775,440

 

 

 

 

 

 

 

 

 

662,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

39,483

 

 

 

 

 

 

 

 

 

16,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

267,131

 

 

 

 

 

 

 

 

 

235,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average liabilities and stockholders’ equity

 

$

2,759,592

 

 

 

 

 

 

 

 

$

2,866,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (10)

 

 

 

 

$

76,499

 

 

 

4.02

%

 

 

 

 

$

71,650

 

 

 

3.55

%

 

$

4,849

 

 

$

(2,712

)

 

$

5,945

 

Cost of funds (11)

 

 

 

 

 

 

 

 

0.48

%

 

 

 

 

 

 

 

 

0.44

%

 

 

 

 

 

 

 

 

 

Net interest spread (12)

 

 

 

 

 

 

 

 

3.78

%

 

 

 

 

 

 

 

 

3.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized.

 

(2) Change in income/expense due to both volume and rate has been allocated in proportion to the absolute dollar amounts of the change in each.

 

(3) Computed on a fully taxable equivalent basis assuming a 21% income tax rate.

 

(4) Includes deferred loan fees/costs.

 

(5) Non-accrual loans have been included in the computations of average loan balances.

 

(6) Includes accretion of fair value adjustments (discounts) on acquired loans of $4.8 million and $1.3 million for the nine months ended September 30, 2022 and 2021, respectively.

 

(7) Includes amortization of fair value adjustments (premiums) on assumed time deposits of $1.2 million and $2.5 million for the nine months ended September 30, 2022 and 2021, respectively.

 

(8) Includes amortization of fair value adjustments (premiums) on assumed FHLB borrowings of $111 thousand and $10 thousand for the nine months ended September 30, 2022 and 2021, respectively.

 

(9) Includes amortization of fair value adjustments (premiums) on assumed subordinated notes of $75 thousand and $145 thousand for the nine months ended September 30, 2022 and 2021, respectively.

 

(10) Net interest margin is net interest income divided by average interest-earning assets.

 

(11) Cost of funds is total interest expense divided by total interest-bearing liabilities and non-interest bearing demand deposits.

 

(12) Net interest spread is the yield on average interest-earning assets less the cost of average interest-bearing liabilities.

 

Average interest-earning assets were $2.54 billion for the nine months ended September 30, 2022 compared to $2.69 billion for the same period of 2021, a $149.2 million decrease. Most of this decrease was attributable to lower average balances of PPP loans in the 2022 period compared to the 2021 period, which decreased to $20.1 million from $461.6 million. Partially offsetting this decline was higher average balances of loans held for investment, excluding PPP loans, of $306.9 million and securities of $119.6 million. Total interest income (on a taxable equivalent basis) increased by $5.1 million for the nine-month period ended September 30, 2022 from the same period of 2021. This increase was primarily due to higher average balances of and yields on loans held for investments and securities and higher accretion of fair value adjustments on acquired loans, partially offset by lower interest and fee income from PPP loans and lower interest income from loans held for sale. Interest income in the 2022 and 2021 periods included PPP loan interest and

43


 

fees, net of costs, of $497 thousand and $18.3 million, respectively. Interest income in the first nine months of 2022 and 2021 included accretion of discounts on acquired loans of $4.8 million and $1.3 million, respectively.

Average interest-bearing liabilities were $1.68 billion for the nine months ended September 30, 2022 compared to $1.95 billion for the same period of 2021, a $274.3 million decrease. Most of this decrease was attributable to lower average balances of FRB and FHLB advances of $312.7 million and $104.2 million, respectively, partially offset by higher average balances of interest-bearing deposits of $151.6 million. Interest expense increased by $216 thousand to $8.8 million for the nine months ended September 30, 2022 compared to $8.5 million for the same period of 2021. Higher interest expense was primarily attributable to higher average balances of and rates on interest-bearing deposits, excluding time deposits, partially offset by lower average balances of FRB and FHLB advances and subordinated notes in the 2022 period. Cost of interest-bearing liabilities increased to 0.70% for the first nine months of 2022 from 0.58% for the same period of 2021, while cost of funds were 0.48% and 0.44% for the same respective periods. Interest expense in the first nine months of 2022 and 2021 included the amortization of fair value adjustments (premium) on assumed time deposits of $1.2 million and $2.5 million respectively, which was a reduction to interest expense.

Net interest income (on a taxable equivalent basis) for the nine months ended September 30, 2022 was $76.5 million as compared to $71.7 million for the same period in 2021, an increase of $4.9 million. Net interest margin was 4.02% and 3.55% for the nine months ended September 30, 2022 and 2021, respectively. PPP loan processing fees, net of costs, and interest, along with the corresponding funding costs through the FRB's Paycheck Protection Program Liquidity Facility ("PPPLF"), had a 0 and 23 basis point positive affect on the Company’s net interest margin for the nine months ended September 30, 2022 and 2021, respectively. Accretion and amortization of purchase accounting adjustments had a 32 and 18 basis point positive affect on net interest margin for the same respective periods.

Provision for Loan Losses. The Company recorded a provision for loan losses of $3.9 million in the third quarter of 2022 compared to no provision in the third quarter of 2021. Provision for loan losses for the first nine months of 2022 and 2021 was $13.9 million and $0, respectively. Provision for loan losses in the 2022 periods was primarily attributable to reserves for loan growth, qualitative loss factor adjustments due to changes in economic factors, and higher specific reserves for impaired loans.

Noninterest Income. The following table presents a summary of noninterest income and the dollar and percentage change for the periods presented.

 

 

For the three months ended

 

 

 

 

 

 

 

(Dollars in thousands)

 

September 30, 2022

 

 

September 30, 2021

 

 

Change $

 

 

Change %

 

Fair value adjustments of other equity investments

 

$

(50

)

 

$

 

 

$

(50

)

 

 

100.0

%

Residential mortgage banking income, net

 

 

2,570

 

 

 

7,704

 

 

 

(5,134

)

 

 

(66.6

%)

Mortgage servicing rights

 

 

597

 

 

 

1,827

 

 

 

(1,230

)

 

 

(67.3

%)

Gain on sale of guaranteed government loans

 

 

1,565

 

 

 

108

 

 

 

1,457

 

 

 

1,349.1

%

Wealth and trust management

 

 

513

 

 

 

499

 

 

 

14

 

 

 

2.8

%

Service charges on deposit accounts

 

 

354

 

 

 

376

 

 

 

(22

)

 

 

(5.9

%)

Increase in cash surrender value of bank owned life insurance

 

 

398

 

 

 

278

 

 

 

120

 

 

 

43.2

%

Bank and purchase card, net

 

 

353

 

 

 

497

 

 

 

(144

)

 

 

(29.0

%)

Other

 

 

1,668

 

 

 

2,006

 

 

 

(338

)

 

 

(16.8

%)

Total noninterest income

 

$

7,968

 

 

$

13,295

 

 

$

(5,327

)

 

 

(40.1

%)

 

44


 

 

 

For the nine months ended

 

 

 

 

 

 

 

(Dollars in thousands)

 

September 30, 2022

 

 

September 30, 2021

 

 

Change $

 

 

Change %

 

Fair value adjustments of other equity investments

 

$

9,228

 

 

$

 

 

$

9,228

 

 

 

100.0

%

Gain on sale of PPP loans

 

 

 

 

 

24,315

 

 

 

(24,315

)

 

 

(100.0

%)

Residential mortgage banking income, net

 

 

9,777

 

 

 

24,259

 

 

 

(14,482

)

 

 

(59.7

%)

Mortgage servicing rights

 

 

8,909

 

 

 

6,905

 

 

 

2,004

 

 

 

29.0

%

Gain on sale of guaranteed government loans

 

 

4,530

 

 

 

1,325

 

 

 

3,205

 

 

 

241.9

%

Wealth and trust management

 

 

1,318

 

 

 

1,934

 

 

 

(616

)

 

 

(31.9

%)

Service charges on deposit accounts

 

 

996

 

 

 

1,073

 

 

 

(77

)

 

 

(7.2

%)

Increase in cash surrender value of bank owned life insurance

 

 

946

 

 

 

679

 

 

 

267

 

 

 

39.3

%

Bank and purchase card, net

 

 

1,374

 

 

 

1,096

 

 

 

278

 

 

 

25.4

%

Other

 

 

5,174

 

 

 

3,460

 

 

 

1,714

 

 

 

49.5

%

Total noninterest income

 

$

42,252

 

 

$

65,046

 

 

$

(22,794

)

 

 

(35.0

%)

 

Lower noninterest income in the third quarter of 2022 compared to the third quarter of 2021 was primarily attributable to lower residential mortgage banking income, which was driven by lower mortgage volumes in the 2022 period ($83.0 million) compared to the 2021 period ($234.5 million).

Income from fair value adjustments of other equity investments in the first nine months of 2022 was attributable to the Company's equity investments, primarily in certain fintech companies. The Company records certain equity investments at fair value when an observable market event occurs, such as the issuance or transfer of shares of substantially similar investments. In the second quarter of 2021, the Company sold a significant portion of its PPP loans resulting in a gain on the sale. The decline in residential mortgage banking income was primarily due to lower mortgage volumes in the first nine months of 2022 ($352.2 million) compared to the first nine months of 2021 ($1.02 billion), as demand declined as market interest rates increased significantly in the first nine months of 2022. Income from MSRs was greater in the first nine months of 2022, as the Company changed its accounting method to the fair value measurement method and increasing longer-term rates contributed to a higher valuation. Other noninterest income for the nine months ended September 30, 2022 included higher fintech-related income compared to the same period of 2021 and a $405 thousand gain from the sale of bank premises in the first quarter of 2022.

Noninterest Expense. The following tables present a summary of noninterest expense and the dollar and percentage change for the periods stated.

 

 

For the three months ended

 

 

 

 

 

 

 

(Dollars in thousands)

 

September 30, 2022

 

 

September 30, 2021

 

 

Change $

 

 

Change %

 

Salaries and employee benefits

 

$

14,174

 

 

$

14,677

 

 

$

(503

)

 

 

(3.4

%)

Occupancy and equipment

 

 

1,422

 

 

 

1,716

 

 

 

(294

)

 

 

(17.1

%)

Data processing

 

 

1,332

 

 

 

837

 

 

 

495

 

 

 

59.1

%

Legal, issuer, and regulatory filing

 

 

804

 

 

 

372

 

 

 

432

 

 

 

116.1

%

Advertising and marketing

 

 

302

 

 

 

442

 

 

 

(140

)

 

 

(31.7

%)

Communications

 

 

932

 

 

 

760

 

 

 

172

 

 

 

22.6

%

Audit and accounting fees

 

 

308

 

 

 

195

 

 

 

113

 

 

 

57.9

%

FDIC insurance

 

 

460

 

 

 

487

 

 

 

(27

)

 

 

(5.5

%)

Intangible amortization

 

 

377

 

 

 

451

 

 

 

(74

)

 

 

(16.4

%)

Other contractual services

 

 

703

 

 

 

633

 

 

 

70

 

 

 

11.1

%

Other taxes and assessments

 

 

711

 

 

 

546

 

 

 

165

 

 

 

30.2

%

Regulatory remediation

 

 

4,025

 

 

 

 

 

 

4,025

 

 

 

100.0

%

Merger-related

 

 

 

 

 

1,441

 

 

 

(1,441

)

 

 

(100.0

%)

Other

 

 

3,658

 

 

 

2,787

 

 

 

871

 

 

 

31.3

%

Total noninterest expense

 

$

29,208

 

 

$

25,344

 

 

$

3,864

 

 

 

15.2

%

 

45


 

 

 

For the nine months ended

 

 

 

 

 

 

 

(Dollars in thousands)

 

September 30, 2022

 

 

September 30, 2021

 

 

Change $

 

 

Change %

 

Salaries and employee benefits

 

$

44,143

 

 

$

46,119

 

 

$

(1,976

)

 

 

(4.3

%)

Occupancy and equipment

 

 

4,407

 

 

 

4,893

 

 

 

(486

)

 

 

(9.9

%)

Data processing

 

 

3,152

 

 

 

3,126

 

 

 

26

 

 

 

0.8

%

Legal, issuer, and regulatory filing

 

 

1,704

 

 

 

1,437

 

 

 

267

 

 

 

18.6

%

Advertising and marketing

 

 

1,142

 

 

 

959

 

 

 

183

 

 

 

19.1

%

Communications

 

 

2,761

 

 

 

1,799

 

 

 

962

 

 

 

53.5

%

Audit and accounting fees

 

 

828

 

 

 

675

 

 

 

153

 

 

 

22.7

%

FDIC insurance

 

 

797

 

 

 

839

 

 

 

(42

)

 

 

(5.0

%)

Intangible amortization

 

 

1,160

 

 

 

1,259

 

 

 

(99

)

 

 

(7.9

%)

Other contractual services

 

 

1,803

 

 

 

2,152

 

 

 

(349

)

 

 

(16.2

%)

Other taxes and assessments

 

 

1,952

 

 

 

1,969

 

 

 

(17

)

 

 

(0.9

%)

Regulatory remediation

 

 

4,558

 

 

 

 

 

 

4,558

 

 

 

100.0

%

Merger-related

 

 

50

 

 

 

11,697

 

 

 

(11,647

)

 

 

(99.6

%)

Other

 

 

8,767

 

 

 

8,921

 

 

 

(154

)

 

 

(1.7

%)

Total noninterest expense

 

$

77,224

 

 

$

85,845

 

 

$

(8,621

)

 

 

(10.0

%)

 

Excluding merger-related and regulatory remediation expenses, noninterest expense increased $1.3 million for the three months ended September 30, 2022 compared to the same period of 2021.

Excluding merger-related and regulatory remediation expenses, noninterest expense decreased $1.5 million for the nine months ended September 30, 2022 compared to the same period in 2021. Lower noninterest expense for the 2022 period was primarily attributable to lower salaries and employee benefit expenses in the Company's mortgage division due to reduced headcount and lower commissions, partially offset by the addition of commercial lenders and support personnel and personnel to support the fintech business.

Income Tax Expense. Income tax expense from continuing operations for the three months ended September 30, 2022 and 2021 was $801 thousand and $2.2 million, respectively, resulting in an effective income tax rate of 22.6% and 24.4% for the same respective periods.

Income tax expense from continuing operations for the nine months ended September 30, 2022 and 2021 was $6.3 million and $11.0 million, respectively, resulting in an effective income tax rate of 22.8% and 21.7% for the same respective periods.

Analysis of Financial Condition

Loan Portfolio. The Company makes loans to commercial entities and to individuals. Loan terms vary as to interest rate, repayment, and collateral requirements based on the type of loan and the creditworthiness of the borrower. Credit risk tends to be geographically concentrated in that a majority of the loans are to borrowers located in the markets served by the Company. All loans are underwritten within specific lending policy guidelines that are designed to maximize the Company’s profitability within an acceptable level of business risk.

46


 

The following table presents the Company’s loan portfolio by category of loan and the percentage of loans in each category to total loans as of the dates stated.

 

 

September 30, 2022

 

 

December 31, 2021

 

(Dollars in thousands)

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

Commercial and industrial

 

$

522,281

 

 

 

24.0

%

 

$

320,827

 

 

 

17.7

%

Paycheck Protection Program

 

 

13,148

 

 

 

0.6

%

 

 

30,742

 

 

 

1.7

%

Real estate – construction, commercial

 

 

145,066

 

 

 

6.7

%

 

 

146,523

 

 

 

8.1

%

Real estate – construction, residential

 

 

77,085

 

 

 

3.5

%

 

 

58,857

 

 

 

3.3

%

Real estate – mortgage, commercial

 

 

800,134

 

 

 

36.8

%

 

 

701,503

 

 

 

38.8

%

Real estate – mortgage, residential

 

 

569,931

 

 

 

26.2

%

 

 

493,982

 

 

 

27.3

%

Real estate – mortgage, farmland

 

 

6,757

 

 

 

0.3

%

 

 

6,173

 

 

 

0.3

%

Consumer

 

 

38,400

 

 

 

1.8

%

 

 

49,877

 

 

 

2.6

%

Gross loans

 

 

2,172,802

 

 

 

100.0

%

 

 

1,808,484

 

 

 

100.0

%

Less: deferred loan fees, net of costs

 

 

(1,312

)

 

 

 

 

 

(906

)

 

 

 

Gross loans, net of deferred loans fees and costs

 

 

2,171,490

 

 

 

 

 

 

1,807,578

 

 

 

 

Less: allowance for loan losses

 

 

(20,534

)

 

 

 

 

 

(12,121

)

 

 

 

Loans held for investment, net

 

$

2,150,956

 

 

 

 

 

$

1,795,457

 

 

 

 

Loans held for sale
   (not included in totals above)

 

$

25,801

 

 

 

 

 

$

121,943

 

 

 

 

Commercial and industrial loans increased $201.5 million from December 31, 2021 to September 30, 2022, primarily as a result of contributions from the middle market, government guaranteed lending, and specialized lending teams, as the Company diversifies its loan portfolio. Loans held for sale, which was comprised primarily of residential mortgages, decreased to $25.8 million at September 30, 2022 from $121.9 million at December 31, 2021, primarily attributable to lower residential mortgage activity.

The following table presents the remaining maturities, based on contractual maturity, by loan type and by rate type (variable or fixed) as of September 30, 2022.

 

 

 

 

 

 

 

 

Variable rate

 

 

Fixed rate

 

(Dollars in thousands)

 

Total Maturities

 

 

One Year
or Less

 

 

Total

 

 

1-5 years

 

 

5-15 years

 

 

More than 15 years

 

 

Total

 

 

1-5 years

 

 

5-15 years

 

 

More than 15 years

 

Commercial and industrial

 

$

522,281

 

 

$

181,489

 

 

$

167,694

 

 

$

119,753

 

 

$

46,172

 

 

$

1,769

 

 

$

173,098

 

 

$

84,221

 

 

$

79,416

 

 

$

9,461

 

Paycheck Protection Program

 

 

13,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,148

 

 

 

13,148

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

145,066

 

 

 

33,939

 

 

 

69,512

 

 

 

43,697

 

 

 

6,432

 

 

 

19,383

 

 

 

41,615

 

 

 

33,262

 

 

 

8,260

 

 

 

93

 

Real estate – construction, residential

 

 

77,085

 

 

 

29,449

 

 

 

8,402

 

 

 

6,554

 

 

 

920

 

 

 

928

 

 

 

39,234

 

 

 

785

 

 

 

2,896

 

 

 

35,553

 

Real estate – mortgage, commercial

 

 

800,134

 

 

 

44,494

 

 

 

376,905

 

 

 

51,882

 

 

 

168,235

 

 

 

156,788

 

 

 

378,735

 

 

 

209,070

 

 

 

163,675

 

 

 

5,990

 

Real estate – mortgage, residential

 

 

569,931

 

 

 

15,749

 

 

 

292,969

 

 

 

12,778

 

 

 

66,858

 

 

 

213,333

 

 

 

261,213

 

 

 

40,365

 

 

 

49,556

 

 

 

171,292

 

Real estate – mortgage, farmland

 

 

6,757

 

 

 

686

 

 

 

1,868

 

 

 

153

 

 

 

267

 

 

 

1,448

 

 

 

4,203

 

 

 

2,507

 

 

 

947

 

 

 

749

 

Consumer loans

 

 

38,400

 

 

 

4,215

 

 

 

959

 

 

 

791

 

 

 

168

 

 

 

 

 

 

33,226

 

 

 

23,495

 

 

 

9,668

 

 

 

63

 

Gross loans

 

$

2,172,802

 

 

$

310,021

 

 

$

918,309

 

 

$

235,608

 

 

$

289,052

 

 

$

393,649

 

 

$

944,472

 

 

$

406,853

 

 

$

314,418

 

 

$

223,201

 

Allowance for Loan Losses. Management believes that the Company’s allowance for loan losses ("ALL") was adequate as of September 30, 2022 and December 31, 2021. There can be no assurance, however, that adjustments to the ALL will not be required in the future. Changes in the economic assumptions underlying management’s estimates and judgments; adverse developments in the economy, on a national basis or in the Company’s market area, and changes in the circumstances of particular borrowers are criteria, among others, that could increase the level of the ALL required, resulting in charges to the provision for loan losses.

47


 

The following table presents an analysis of the change in the ALL by loan type as of and for the periods stated.

 

 

As of and for the three months ended

 

 

As of and for the nine months ended

 

(Dollars in thousands)

 

September 30, 2022

 

 

September 30, 2021

 

 

September 30, 2022

 

 

September 30, 2021

 

Allowance, beginning of period

 

$

17,242

 

 

$

13,007

 

 

$

12,121

 

 

$

13,827

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

(6

)

 

 

(18

)

 

 

(3,752

)

 

 

(968

)

Real estate – construction

 

 

(39

)

 

 

 

 

 

(162

)

 

 

 

Real estate – mortgage

 

 

(51

)

 

 

(133

)

 

 

(1,145

)

 

 

(146

)

Consumer

 

 

(651

)

 

 

(361

)

 

 

(1,255

)

 

 

(757

)

Total charge-offs

 

 

(747

)

 

 

(512

)

 

 

(6,314

)

 

 

(1,871

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

6

 

 

 

26

 

 

 

43

 

 

 

210

 

Real estate – construction

 

 

24

 

 

 

 

 

 

40

 

 

 

 

Real estate – mortgage

 

 

2

 

 

 

5

 

 

 

393

 

 

 

108

 

Consumer

 

 

107

 

 

 

88

 

 

 

357

 

 

 

340

 

Total recoveries

 

 

139

 

 

 

119

 

 

 

833

 

 

 

658

 

Net charge-offs

 

 

(608

)

 

 

(393

)

 

 

(5,481

)

 

 

(1,213

)

Provision for loan losses

 

 

3,900

 

 

 

 

 

 

13,894

 

 

 

 

Allowance, end of period

 

$

20,534

 

 

$

12,614

 

 

$

20,534

 

 

$

12,614

 

Ratio of net charge-offs to average loans outstanding during period:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

%

 

 

(0.01

)%

 

 

1.24

%

 

 

0.54

%

Real estate – construction

 

 

0.03

%

 

 

%

 

 

0.08

%

 

 

%

Real estate – mortgage

 

 

0.01

%

 

 

0.04

%

 

 

0.08

%

 

 

0.01

%

Consumer and other loans

 

 

2.18

%

 

 

0.45

%

 

 

1.14

%

 

 

0.38

%

      Total loans

 

 

0.11

%

 

 

0.08

%

 

 

0.37

%

 

 

0.14

%

The ALL includes specific allowances for impaired loans and a general allowance applicable to all loan categories; however, management has allocated the ALL by loan type to provide an indication of the relative risk characteristics of the loan portfolio. The allocation is an estimate and should not be interpreted as an indication that charge-offs will occur in these amounts, or that the allocation indicates future trends, and does not restrict the usage of the allowance for any specific loan or category. The following table presents the allocation of the ALL by loan category and as a percentage of each category as of the dates stated.

 

 

September 30, 2022

 

 

December 31, 2021

 

(Dollars in thousands)

 

$

 

 

% of
Loans

 

 

$

 

 

% of
Loans

 

Commercial and industrial

 

$

13,154

 

 

 

2.52

%

 

$

7,133

 

 

 

2.22

%

Real estate – construction, commercial

 

 

1,078

 

 

 

0.74

%

 

 

953

 

 

 

0.65

%

Real estate – construction, residential

 

 

127

 

 

 

0.16

%

 

 

395

 

 

 

0.67

%

Real estate – mortgage, commercial

 

 

2,539

 

 

 

0.32

%

 

 

1,403

 

 

 

0.20

%

Real estate – mortgage, residential

 

 

2,553

 

 

 

0.45

%

 

 

1,301

 

 

 

0.26

%

Real estate – mortgage, farmland

 

 

33

 

 

 

0.49

%

 

 

23

 

 

 

0.37

%

Consumer

 

 

1,050

 

 

 

2.73

%

 

 

913

 

 

 

1.83

%

 

 

$

20,534

 

 

 

 

 

$

12,121

 

 

 

 

The information in the table above excludes PPP loans, which carry no ALL as they are fully guaranteed by the U.S. government.

Nonperforming Assets. Nonperforming assets consist of nonaccrual loans, loans past due 90 days and still accruing interest, and other real estate owned (“OREO”).

OREO includes properties that have been substantively repossessed or acquired in complete or partial satisfaction of a loan. Such properties, which are held for resale, are carried at the lower of cost or fair market value, including a reduction for the estimated selling expenses.

48


 

Impaired loans also include certain loans that have been modified as troubled debt restructurings ("TDRs") where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months. The Company reported $1.9 million and $688 thousand of TDRs as of September 30, 2022 and December 31, 2021, respectively. All of these TDRs were performing in accordance with their modified terms at the respective dates, and therefore, excluded from the nonperforming loan and nonperforming asset figures in the table below.

The following table presents summary information pertaining to nonperforming assets and certain asset quality ratios as of the dates stated.

 

(Dollars in thousands)

 

September 30, 2022

 

 

December 31, 2021

 

Nonaccrual loans (1)

 

$

10,040

 

 

$

15,177

 

Loans past due 90 days and still accruing (1)

 

 

82

 

 

 

917

 

Total nonperforming loans

 

$

10,122

 

 

$

16,094

 

OREO

 

 

195

 

 

 

157

 

Total nonperforming assets

 

$

10,317

 

 

$

16,251

 

ALL

 

$

20,534

 

 

$

12,121

 

Loans held for investment, including PPP loans

 

$

2,171,490

 

 

$

1,807,578

 

Loans held for investment, excluding PPP loans

 

$

2,158,342

 

 

$

1,777,172

 

Total assets

 

$

2,881,273

 

 

$

2,665,139

 

ALL to total loans held for investment, including PPP loans

 

 

0.95

%

 

 

0.67

%

ALL to total loans held for investment, excluding PPP loans

 

 

0.95

%

 

 

0.68

%

ALL to nonperforming loans

 

 

202.87

%

 

 

75.31

%

Nonperforming loans to total loans held for investment, including PPP loans

 

 

0.47

%

 

 

0.89

%

Nonperforming loans to total loans held for investment, excluding PPP loans

 

 

0.47

%

 

 

0.91

%

Nonperforming assets to total assets

 

 

0.36

%

 

 

0.61

%

 

 

 

 

 

 

 

(1) Excludes PCI loans and accruing TDRs.

 

 

 

 

 

 

The increase in the ratio of ALL to total loans held for investment, excluding PPP loans, at September 30, 2022 compared to December 31, 2021 was primarily attributable to reserve needs for loan growth in the first nine months of 2022 and qualitative loss factor adjustments due to changes in economic conditions. The remaining purchase accounting adjustments (discounts) related to loans acquired in the Bay Banks Merger and earlier acquisitions by the Company were $10.4 million and $16.2 million at September 30, 2022 and December 31, 2021, respectively.

Investment Securities. The investment portfolio is used as a source of interest income, credit risk diversification, and liquidity, as well as to manage rate sensitivity and provide collateral for short-term borrowings. Securities in the investment portfolio classified as securities available for sale may be sold in response to changes in market interest rates, changes in the securities’ prepayment risk, increased loan demand, general liquidity needs, and other similar factors, and are carried at estimated fair value. The fair value of the Company’s investment securities available for sale was $359.5 million as of September 30, 2022, a slight decrease from $373.5 million at December 31, 2021. Primarily as a result of a significant increase in market interest rates in the first nine months of 2022, the Company’s portfolio of securities available for sale had an unrealized loss of approximately $57.9 million in the same period. This unrealized loss was offset by investment purchases, net of investment paydowns, totaling $44.9 million in the first nine months of 2022.

As of September 30, 2022 and December 31, 2021, the vast majority of the investment securities portfolio consisted of securities rated as investment grade by a leading rating agency. Investment grade securities are judged to have a low risk of default. Investment securities pledged to secure public deposits totaled $0 and $8.7 million at September 30, 2022 and December 31, 2021, respectively. At September 30, 2022 and December 31, 2021, securities with a fair value of $244.1 million and $23.1 million, respectively, were pledged to secure the Bank’s borrowing facility with the FHLB.

49


 

The Company reviews for other-than-temporary impairment of its investment securities portfolio at least quarterly. Investment securities with unrealized losses are generally a result of pricing changes due to changes in the current interest rate environment and not as a result of permanent credit impairment. The Company does not intend to sell, nor does it believe that it will be required to sell, any of its temporarily impaired securities prior to the recovery of the amortized cost. No other-than-temporary impairment has been recognized for the securities as of September 30, 2022 and December 31, 2021.

Restricted equity investments consisted of stock in the FHLB (carrying basis $7.0 million and $1.7 million at September 30, 2022 and December 31, 2021, respectively), stock in the FRB (carrying basis of $6.1 million at both September 30, 2022 and December 31, 2021, respectively), and stock in the Company’s correspondent bank (carrying basis of $468 thousand at both September 30, 2022 and December 31, 2021). Restricted equity investments are carried at cost. The Company holds various other equity investments, including shares in other financial institutions and fintech companies, totaling $23.6 million and $14.2 million as of September 30, 2022 and December 31, 2021, respectively, which are carried at fair value with any gain or loss reported in the consolidated statements of operations each reporting period.

The Company also holds investments in early-stage focused investment funds, small business investment companies ("SBIC"), and low-income housing partnerships, which are reported in other investments on the consolidated balance sheets.

The following table presents information about the Company’s investment portfolio for the periods stated.

 

 

September 30, 2022

 

 

 

Within One Year

 

 

One to Five Years

 

 

Five to Ten Years

 

 

Over Ten Years

 

 

 

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Weighted
Average
Yield

 

 

Amortized
Cost

 

 

Weighted
Average
Yield

 

 

Amortized
Cost

 

 

Weighted
Average
Yield

 

 

Amortized
Cost

 

 

Weighted
Average
Yield

 

 

Total Amortized Cost

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

 

$

1,004

 

 

 

2.25

%

 

$

3,509

 

 

 

2.10

%

 

$

25,292

 

 

 

1.86

%

 

$

30,824

 

 

 

2.24

%

 

$

60,630

 

U. S. Treasury and agencies

 

 

5

 

 

 

 

 

 

14,988

 

 

 

0.93

%

 

 

47,120

 

 

 

1.76

%

 

 

9,928

 

 

 

2.27

%

 

 

72,041

 

Mortgage backed securities

 

 

7,035

 

 

 

0.36

%

 

 

3,153

 

 

 

0.52

%

 

 

25,909

 

 

 

2.07

%

 

 

210,877

 

 

 

1.88

%

 

 

246,973

 

Corporate bonds

 

 

1,500

 

 

 

5.58

%

 

 

5,000

 

 

 

6.12

%

 

 

35,682

 

 

 

4.57

%

 

 

732

 

 

 

4.53

%

 

 

42,914

 

        Total

 

$

9,545

 

 

 

 

 

$

26,649

 

 

 

 

 

$

134,002

 

 

 

 

 

$

252,362

 

 

 

 

 

$

422,558

 

Deposits. The principal sources of funds for the Company are core deposits (demand deposits, interest-bearing transaction accounts, money market accounts, savings deposits, and certificates of deposit), primarily from its market area. The Company’s deposit base includes transaction accounts, time and savings accounts, and other accounts that customers use for cash management purposes and which provide a source of fee income and cross-marketing opportunities as well as a low-cost source of funds. Time and savings accounts, including money market deposit accounts, also provide a relatively stable low-cost source of funding.

Total deposits as of September 30, 2022 were $2.41 billion, an increase of $111.7 million from December 31, 2021, of which $101.7 million was noninterest-bearing demand deposit growth primarily related to the Company's fintech partnerships. The Company's relationships with fintech partners have resulted in approximately $529 million of deposits as of September 30, 2022, up from approximately $189 million as of December 31, 2021, a $340 million increase for the nine months ending September 30, 2022. Of this increase, approximately $102 million and $238 million was attributable to noninterest-bearing and interest-bearing deposits, respectively.

Approximately 15.5% of the Company’s deposits as of September 30, 2022 were composed of time deposits compared to 21.7% as of December 31, 2021. In contrast, approximately 32.7% of the Company’s deposits as of September 30, 2022 were composed of noninterest-bearing demand deposits compared to 29.9% as of December 31, 2021, primarily attributable to the Company's relationships with fintech partners, as noted previously.

The following table presents maturities of time deposits for certificate of deposits of $250 thousand or greater as of the dates stated.

50


 

 

(Dollars in thousands)

 

September 30, 2022

 

 

December 31, 2021

 

Maturing in:

 

 

 

 

 

 

3 months or less

 

$

14,202

 

 

$

30,943

 

Over 3 months through 6 months

 

 

24,941

 

 

 

47,818

 

Over 6 months through 12 months

 

 

13,265

 

 

 

14,213

 

Over 12 months

 

 

32,596

 

 

 

51,868

 

 

 

$

85,004

 

 

$

144,842

 

Borrowings. The following tables present information on the balances and interest rates on borrowings as of and for the periods stated.

 

 

As of and for the nine months ended September 30, 2022

 

(Dollars in thousands)

 

Period-End Balance

 

 

Highest Month-End Balance

 

 

Average Balance

 

 

Weighted Average Rate

 

FHLB borrowings

 

$

150,100

 

 

$

153,000

 

 

$

132,100

 

 

 

3.32

%

FRB borrowings

 

 

55

 

 

 

59

 

 

 

56

 

 

 

0.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the year ended December 31, 2021

 

(Dollars in thousands)

 

Period-End Balance

 

 

Highest Month-End Balance

 

 

Average Balance

 

 

Weighted Average Rate

 

FHLB borrowings

 

$

10,111

 

 

$

220,000

 

 

$

147,919

 

 

 

0.82

%

FRB borrowings

 

 

17,901

 

 

 

632,540

 

 

 

245,196

 

 

 

0.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances are secured by collateral consisting of a blanket lien on qualifying loans in the Company’s residential, multi-family, and commercial real estate mortgage loan portfolios, as well as selected investment securities.

FRB borrowings through the PPPLF are secured by loans the Bank originated under the PPP. The PPPLF advances are at the full PPP loan value and term, have a fixed annual cost of 35 basis points, and receive favorable regulatory capital treatment.

Subordinated notes, net, totaled $40.0 million as of both September 30, 2022 and December 31, 2021.

Liquidity. Liquidity is essential to the Company’s business. The Company’s liquidity could be impaired by unforeseen outflows of cash, including deposits, or the inability to access the capital markets. This situation may arise due to circumstances that the Company may be unable to control, such as general market disruption, negative views about the Company or the financial services industry generally, or an operational problem that affects the Company or a third party. The Company’s ability to borrow from other financial institutions on favorable terms or at all could be adversely affected by disruptions in the capital markets or other events.

The Company has established a formal liquidity contingency plan that provides guidelines for liquidity management. Pursuant to the Company’s liquidity management program, it first determines its current liquidity position and then forecasts liquidity based on anticipated changes in the balance sheet. In this forecast, the Company expects to maintain a liquidity cushion. Management then stress tests the Company’s liquidity position under several different stress scenarios, from moderate to severe. Guidelines for the forecasted liquidity cushion and for liquidity cushions for each stress scenario have been established. Management also monitors the Company’s liquidity position through cash flow forecasting and believes its level of liquidity and capital is adequate to conduct the business of the Company.

51


 

Deposits are the primary source of the Company’s liquidity. Cash flow from amortizing assets or maturing assets provides funding to meet the needs of depositors and borrowers. The Bank had unsecured federal fund lines available with correspondent banks for overnight borrowing totaling $34.0 million and $44.0 million as of September 30, 2022 and December 31, 2021, respectively. These lines bear interest at the prevailing rates for such loan and are cancellable any time by the correspondent bank. As of September 30, 2022 and December 31, 2021, none of these lines of credit with correspondent banks were drawn upon.

In addition to deposits and federal funds lines, the Company has access to various wholesale funding markets. These markets include the brokered certificate of deposit market, listing service deposit market, and the federal funds market. The Company is a member of the IntraFi Network (formerly, Promontory Interfinancial Network), which allows banking customers to access Federal Deposit Insurance Corporation (the “FDIC”) insurance protection through the Bank on deposits that exceed FDIC insurance limits. The Company also has one-way authority with the IntraFi Network for both Certificate of Deposit Account Registry Service and Insured Cash Sweep products which provides the Company the ability to access additional wholesale funding as needed.

The Company also maintains secured lines of credit with the FHLB and the FRB under which the Company can borrow up to the allowable amount for the collateral pledged. As of September 30, 2022, the Company had a credit line available of $434.3 million with the FHLB with outstanding advances totaling $150.1 million and letters of credit totaling $85.1 million, leaving the remaining credit availability of $199.1 million as of the same date. The letters of credit are for the benefits of the Commonwealth of Virginia to secure public deposits.

The Company utilized the FRB PPPLF to partially fund PPP loans, which collateralize the advances. As of September 30, 2022 and December 31, 2021, FRB borrowings under this facility totaled $599 thousand and $17.9 million, respectively.

Capital. Capital adequacy is an important measure of financial stability and performance. The Company’s objectives are to maintain a level of capitalization that is sufficient to sustain asset growth and promote depositor and investor confidence.

Banks and bank holding companies are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, financial institutions must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. A financial institution's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Pursuant to the Basel Committee on Banking Supervision's capital guidelines for U.S. banks (the “Basel III rules”), the Bank must hold a capital conservation buffer of 2.50% above the adequately capitalized risk-based capital ratios for all ratios, except the tier 1 leverage ratio. If a banking organization dips into its capital conservation buffer, it is subject to limitations on certain activities, including payment of dividends, share repurchases, and discretionary compensation to certain officers. Management believes as of September 30, 2022, the Bank met all capital adequacy requirements to which it is subject.

 

Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized; although, these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At September 30, 2022, the most recent regulatory notification categorized the Bank as well capitalized under the regulatory framework. There are no conditions or events since that notification that management believes have changed the institution's categorization. Federal and state banking regulations place certain restrictions on dividends paid by the Company. The total amount of dividends which may be paid at any date is generally limited to retained earnings of the Company.

 

52


 

The following tables present the capital and capital ratios to which the Bank is subject and the amounts and ratios to be adequately and well capitalized for the dates stated. Adequately capitalized ratios include the conversation buffer, if applicable.

 

 

 

Actual

 

 

For Capital
Adequacy Purposes

 

 

To Be Well Capitalized

 

(Dollars in thousands)

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

293,113

 

 

 

12.36

%

 

$

248,986

 

 

 

10.50

%

 

$

237,129

 

 

 

10.00

%

Tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

271,227

 

 

 

11.44

%

 

$

201,561

 

 

 

8.50

%

 

$

189,704

 

 

 

8.00

%

Common equity tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

271,227

 

 

 

11.44

%

 

$

165,991

 

 

 

7.00

%

 

$

154,135

 

 

 

6.50

%

Tier 1 leverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

271,227

 

 

 

9.43

%

 

$

115,073

 

 

 

4.00

%

 

$

143,841

 

 

 

5.00

%

 

 

 

Actual

 

 

For Capital
Adequacy Purposes

 

 

To Be Well Capitalized

 

(Dollars in thousands)

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

273,978

 

 

 

13.11

%

 

$

219,393

 

 

 

10.50

%

 

$

208,946

 

 

 

10.00

%

Tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

260,896

 

 

 

12.49

%

 

$

177,604

 

 

 

8.50

%

 

$

167,157

 

 

 

8.00

%

Common equity tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

260,896

 

 

 

12.49

%

 

$

146,262

 

 

 

7.00

%

 

$

135,815

 

 

 

6.50

%

Tier 1 leverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

260,896

 

 

 

10.05

%

 

$

103,883

 

 

 

4.00

%

 

$

129,853

 

 

 

5.00

%

 

Off-Balance Sheet Activities

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis, in a manner similar to that if underwriting a loan. The approved commitments to extend credit that was available but unused as of September 30, 2022 and December 31, 2021 totaled $654.2 million and $475.1 million, respectively.

Conditional commitments are issued by the Company in the form of performance stand-by letters of credit, which guarantee the performance of a customer to a third party. As of September 30, 2022 and December 31, 2021, commitments under outstanding performance stand-by letters of credit totaled $0 and $655 thousand, respectively. Additionally, the Company issues financial stand-by letters of credit, which guarantee payment to the underlying beneficiary (i.e., third party) if the customer fails to meet its designated financial obligation. As of September 30, 2022 and December 31, 2021, commitments under outstanding financial stand-by letters of credit totaled $29.8 million and

53


 

$4.5 million, respectively. The credit risk of issuing stand-by letters of credit can be greater than the risk involved in extending loans to customers.

 

Reserves for unfunded commitments as of September 30, 2022 and December 31, 2021 were $1.4 million and $962 thousand, respectively, and are included in other liabilities on the consolidated balances sheets.

The Company invests in various partnerships and limited liability companies, many of which invest in early-stage companies. Pursuant to these investments, the Company commits to an investment amount that may be fulfilled in future periods, pursuant to capital calls. At September 30, 2022, the Company had future commitments outstanding totaling $10.8 million related to these investments.

The Company also has investments in various SBIC funds. The Company's obligations to these funds are satisfied in the form of capital calls that occur during the commitment period. As of September 30, 2022, the Company's remaining capital commitments associated with its investments in SBIC funds was $10.7 million.

 

Interest Rate Risk Management

 

As a financial institution, the Company is exposed to various business risks, including interest rate risk. Interest rate risk is the risk to earnings and value arising from volatility in market interest rates. Interest rate risk arises from timing differences in the repricing and maturities of interest-earning assets and interest-bearing liabilities, changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers' ability to prepay loans and depositors' ability to redeem certificates of deposit before maturity, changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion, and changes in spread relationships between different yield curves, such as U.S. Treasuries and other market-based index rates. The Company’s goal is to maximize net interest income without incurring excessive interest rate risk. Management of net interest income and interest rate risk must be consistent with the level of capital and liquidity that the Bank maintains. The Company manages interest rate risk through an asset and liability committee comprised of members of its board of directors and management (the “ALCO”). The ALCO is responsible for monitoring the Company’s interest rate risk in conjunction with liquidity and capital management.

 

The Company employs an independent consulting firm to model its interest rate sensitivity that uses a net interest income simulation model as its primary tool to measure interest rate sensitivity. Assumptions for modeling are developed based on expected activity in the balance sheet. For maturing assets, assumptions are created for the redeployment of these assets. For maturing liabilities, assumptions are developed for the replacement of these funding sources. Assumptions are also developed for assets and liabilities that could reprice during the modeled time period. These assumptions also cover how management expects rates to change on non-maturity deposits such as interest checking, money market checking, savings accounts, as well as certificates of deposit. Based on inputs that include the current balance sheet, the current level of interest rates, and the developed assumptions, the model produces an expected level of net interest income assuming that market rates remain unchanged. This is considered the base case. The model then simulates the impact on net interest income based on specific changes in interest rates. The rate simulations are performed for a two-year period and include rapid rate changes of down 100 basis points to 200 basis points and up 100 basis points to 400 basis points. The results of these simulations are then compared to the base case.

 

The following table presents the estimated change in net interest income under various rate change scenarios. The scenarios assume rate changes occur instantaneous and in a parallel manner, which means the changes are the same on all points of the rate curve.

 

54


 

 

 

September 30, 2022

 

 

 

Instantaneous Parallel Rate Shock Scenario

 

 

 

Change in Net Interest Income - Year 1

 

 

Change in Net Interest Income - Year 2

 

Change in interest rates:

 

 

 

 

 

 

 

 

 

 

 

 

+400 basis points

 

$

(108

)

 

 

(0.1

%)

 

$

3,951

 

 

 

3.1

%

+300 basis points

 

 

1,104

 

 

 

0.9

%

 

 

4,140

 

 

 

3.3

%

+200 basis points

 

 

1,603

 

 

 

1.4

%

 

 

3,734

 

 

 

2.9

%

+100 basis points

 

 

1,274

 

 

 

1.1

%

 

 

2,443

 

 

 

1.9

%

Base case

 

 

 

 

 

 

 

 

 

 

 

 

-100 basis points

 

 

(3,287

)

 

 

(2.8

%)

 

 

(5,207

)

 

 

4.1

%

-200 basis points

 

$

(7,327

)

 

 

(6.2

%)

 

$

(12,205

)

 

 

9.6

%

 

Stress testing the balance sheet and net interest income using instantaneous parallel shock movements in the yield curve of 100 to 400 basis points is a regulatory and banking industry practice. However, these stress tests may not represent a realistic forecast of future interest rate movements in the yield curve. In addition, instantaneous parallel interest rate shock modeling is not a predictor of actual future performance of earnings. It is a financial metric used to manage interest rate risk and track the movement of the Company’s interest rate risk position over a historical time frame for comparison purposes.

 

The asset and liability repricing characteristics of the Company’s assets and liabilities will have a significant impact on its future interest rate risk profile.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

This information is incorporated herein by reference to the information in section "Interest Rate Risk Management" within Part I, Item 2. "Management's Discussion and Analysis of Financial Condition and Results of Operations" of this Form 10-Q.

Item 4. Controls and Procedures

The Company maintains disclosure controls and procedures that are designed to provide assurance that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods required by the SEC and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. An evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of September 30, 2022 was carried out under the supervision and with the participation of management, including the Company’s Chief Executive Officer and Chief Financial Officer. Based on and as of the date of such evaluation, the aforementioned officers concluded that the Company’s disclosure controls and procedures were effective.

The Company’s management is also responsible for establishing and maintaining adequate internal control over financial reporting. There were no changes in the Company’s internal control over financial reporting that occurred during the Company’s last fiscal quarter that materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

 

55


 

PART II. OTHER INFORMATION

There have been no material developments in the status of the legal proceedings previously disclosed in Part I, Item 3 of the Company’s 2021 Form 10-K.

In the ordinary course of its operations, the Company is a party to various legal proceedings. As of the date of this report, there are no pending or threatened proceedings against the Company, other than previously disclosed as stated in the preceding paragraph, that, if determined adversely, would have a material effect on the business, results of operations or financial position of the Company.

Item 1A. Risk Factors

Other than as set forth below, there have been no material changes to the risk factors disclosed in the 2021 Form 10-K. The following risk factor supplements, and should be read together with, the risk factors disclosed in the 2021 Form 10-K. Additional risks not presently known to us, or that we currently deem immaterial, may also adversely affect our business, financial condition, or results of operations. See also “Cautionary Note About Forward-Looking Statements,” included in Part 1, Item 2, of this Form 10-Q.

The Bank’s formal written agreement with the OCC will require the Bank to devote significant resources to enhance its fintech policies, procedures and operations, and the failure to comply with any provision of the agreement may cause the OCC to take further action against it.

On August 29, 2022, the Bank entered into a formal written agreement with the OCC. The agreement requires the Bank to, among other things, enhance oversight of its third-party fintech partnerships, improve its control framework related to anti-money laundering and Bank Secrecy Act compliance and adopt, implement and adhere to revised and expanded risk-based policies, procedures and processes. While subject to the agreement, the Bank will also be required to obtain an OCC non-objection prior to onboarding or signing a contract with a new third-party fintech partner or offering new products or services or conducting new activities with or through existing third-party fintech partners.

Our management and boards of directors have devoted, and expect to continue to devote, considerable time and attention on developing, implementing and monitoring corrective actions to comply with the terms of the agreement. We will also utilize third-party consultants and other advisors to assist us in complying with the agreement and expect that our non-interest expense will increase as a result. Our non-interest income may decrease to the extent that we change or terminate certain fintech relationships or products or are unable to successfully create new fintech relationships or products. There is no guarantee that we will ultimately address the OCC’s concerns and comply with all of the terms of the agreement. If we do not comply with the agreement, we could be subject to more restrictive enforcement actions.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 3. Defaults Upon Senior Securities

None

Item 4. Mine Safety Disclosures

None

Item 5. Other Information

None

56


 

Item 6. Exhibits

 

 

 

 

 

 

 

10.1

 

Formal Written Agreement, dated August 29, 2022, between Blue Ridge Bank, National Association and the Office of the Comptroller of the Currency (incorporated by reference to Exhibit 10.1 of Blue Ridge Bankshares, Inc.’s Current Report on Form 8-K filed on September 1, 2022).

 

 

 

31.1

 

Rule 13(a)-14(a) Certification of Chief Executive Officer.

 

 

31.2

 

Rule 13(a)-14(a) Certification of Chief Financial Officer.

 

 

32.1

 

Statement of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350.

 

 

101

 

The following materials from Blue Ridge Bankshares, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2022, formatted in Inline Extensible Business Reporting Language (XBRL), include: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Changes in Stockholders’ Equity, (v) Consolidated Statements of Cash Flows and (vi) related notes (filed herewith).

 

 

 

104

 

The cover page from Blue Ridge Bankshares, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2022, formatted in Inline XBRL (included with Exhibit 101).

 

57


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

 

 

BLUE RIDGE BANKSHARES, INC.

 

 

 

 

Date: November 3, 2022

 

 

 

By:

 

/s/ Brian K. Plum

 

 

 

 

 

 

Brian K. Plum

 

 

 

 

 

 

President and Chief Executive Officer

 

 

 

 

 

 

 

 

By:

 

/s/ Judy C. Gavant

 

 

 

 

 

 

Judy C. Gavant

 

 

 

 

 

 

Executive Vice President and Chief Financial Officer

 

58