OLD POINT FINANCIAL CORP - Quarter Report: 2016 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2016
or
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from____________ to___________
Commission File Number: 000-12896
OLD POINT FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)
VIRGINIA
|
54-1265373
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
1 West Mellen Street, Hampton, Virginia 23663
(Address of principal executive offices) (Zip Code)
(757) 728-1200
(Registrant's telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
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 o No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). ■ Yes o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company ■
|
(Do not check if a smaller reporting company)
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). o Yes ■ No
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
4,959,009 shares of common stock ($5.00 par value) outstanding as of April 30, 2016
OLD POINT FINANCIAL CORPORATION
FORM 10-Q
INDEX
PART I - FINANCIAL INFORMATION
|
Page
|
|
Item 1.
|
Financial Statements
|
1
|
1
|
||
2
|
||
3
|
||
4
|
||
5
|
||
6
|
||
Item 2.
|
28
|
|
Item 3.
|
36
|
|
Item 4.
|
37
|
|
PART II - OTHER INFORMATION
|
||
Item 1.
|
38
|
|
Item 1A.
|
38
|
|
Item 2.
|
38
|
|
Item 3.
|
38
|
|
Item 4.
|
38
|
|
Item 5.
|
38
|
|
Item 6.
|
39
|
|
39
|
PART I – FINANCIAL INFORMATION
Consolidated Balance Sheets
March 31, 2016
|
December 31, 2015
|
|||||||
(dollars in thousands except per share data)
|
||||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
12,278
|
$
|
33,514
|
||||
Interest-bearing due from banks
|
344
|
1,064
|
||||||
Federal funds sold
|
638
|
2,412
|
||||||
Cash and cash equivalents
|
13,260
|
36,990
|
||||||
Securities available-for-sale, at fair value
|
194,454
|
214,192
|
||||||
Restricted securities
|
970
|
2,016
|
||||||
Loans, net of allowance for loan losses of $7,802 and $7,738
|
565,673
|
560,737
|
||||||
Premises and equipment, net
|
40,996
|
41,282
|
||||||
Bank-owned life insurance
|
24,626
|
24,411
|
||||||
Other real estate owned, net of valuation allowance of $2,209 and $2,549
|
2,243
|
2,741
|
||||||
Other assets
|
14,625
|
14,418
|
||||||
Total assets
|
$
|
856,847
|
$
|
896,787
|
||||
Liabilities & Stockholders' Equity
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing deposits
|
$
|
205,165
|
$
|
215,090
|
||||
Savings deposits
|
311,422
|
321,370
|
||||||
Time deposits
|
208,092
|
210,011
|
||||||
Total deposits
|
724,679
|
746,471
|
||||||
Overnight repurchase agreements
|
31,778
|
25,950
|
||||||
Federal Home Loan Bank advances
|
0
|
25,000
|
||||||
Accrued expenses and other liabilities
|
6,174
|
6,190
|
||||||
Total liabilities
|
762,631
|
803,611
|
||||||
Commitments and contingencies
|
||||||||
Stockholders' equity:
|
||||||||
Common stock, $5/share par value, 10,000,000 shares authorized; 4,959,009 shares issued and outstanding
|
24,795
|
24,795
|
||||||
Additional paid-in capital
|
16,392
|
16,392
|
||||||
Retained earnings
|
55,676
|
55,151
|
||||||
Accumulated other comprehensive loss, net
|
(2,647
|
)
|
(3,162
|
)
|
||||
Total stockholders' equity
|
94,216
|
93,176
|
||||||
Total liabilities and stockholders' equity
|
$
|
856,847
|
$
|
896,787
|
See Notes to Consolidated Financial Statements.
- 1 -
Consolidated Statements of Income
Three Months Ended March 31,
|
||||||||
2016
|
2015
|
|||||||
(unaudited, in thousands except share and per share data)
|
||||||||
Interest and Dividend Income:
|
||||||||
Interest and fees on loans
|
$
|
6,413
|
$
|
6,355
|
||||
Interest on due from banks
|
4
|
7
|
||||||
Interest on federal funds sold
|
1
|
0
|
||||||
Interest on securities:
|
||||||||
Taxable
|
548
|
686
|
||||||
Tax-exempt
|
384
|
423
|
||||||
Dividends and interest on all other securities
|
15
|
33
|
||||||
Total interest and dividend income
|
7,365
|
7,504
|
||||||
Interest Expense:
|
||||||||
Interest on savings deposits
|
55
|
52
|
||||||
Interest on time deposits
|
517
|
528
|
||||||
Interest on federal funds purchased, securities sold under agreements to repurchase and other borrowings
|
6
|
8
|
||||||
Interest on Federal Home Loan Bank advances
|
141
|
305
|
||||||
Total interest expense
|
719
|
893
|
||||||
Net interest income
|
6,646
|
6,611
|
||||||
Provision for loan losses
|
150
|
275
|
||||||
Net interest income, after provision for loan losses
|
6,496
|
6,336
|
||||||
Noninterest Income:
|
||||||||
Income from fiduciary activities
|
901
|
980
|
||||||
Service charges on deposit accounts
|
975
|
982
|
||||||
Other service charges, commissions and fees
|
1,018
|
1,005
|
||||||
Income from bank-owned life insurance
|
215
|
221
|
||||||
Gain on sale of available-for-sale securities, net
|
509
|
0
|
||||||
Other operating income
|
47
|
89
|
||||||
Total noninterest income
|
3,665
|
3,277
|
||||||
Noninterest Expense:
|
||||||||
Salaries and employee benefits
|
5,154
|
5,049
|
||||||
Occupancy and equipment
|
1,358
|
1,327
|
||||||
Data processing
|
422
|
358
|
||||||
FDIC insurance
|
165
|
147
|
||||||
Customer development
|
150
|
154
|
||||||
Legal and audit expenses
|
202
|
114
|
||||||
Other outside service fees
|
183
|
114
|
||||||
Employee professional development
|
148
|
131
|
||||||
Capital stock tax
|
135
|
114
|
||||||
ATM and check losses
|
87
|
137
|
||||||
Prepayment fee on Federal Home Loan Bank advance
|
391
|
0
|
||||||
Loss on write-down/sale of other real estate owned
|
99
|
69
|
||||||
Other operating expenses
|
597
|
573
|
||||||
Total noninterest expense
|
9,091
|
8,287
|
||||||
Income before income taxes
|
1,070
|
1,326
|
||||||
Income tax expense
|
49
|
121
|
||||||
Net income
|
$
|
1,021
|
$
|
1,205
|
||||
Basic earnings per share
|
||||||||
Weighted average shares outstanding
|
4,959,009
|
4,959,009
|
||||||
Net income per share of common stock
|
$
|
0.21
|
$
|
0.24
|
||||
Diluted earnings per share
|
||||||||
Weighted average shares outstanding
|
4,959,009
|
4,959,009
|
||||||
Net income per share of common stock
|
$
|
0.21
|
$
|
0.24
|
See Notes to Consolidated Financial Statements.
- 2 -
Consolidated Statements of Comprehensive Income
Three Months Ended March 31,
|
||||||||
2016
|
2015
|
|||||||
(unaudited, in thousands)
|
||||||||
Net income
|
$
|
1,021
|
$
|
1,205
|
||||
Other comprehensive income, net of tax, net of tax
|
||||||||
Net unrealized gain on available-for-sale securities
|
515
|
91
|
||||||
Amortization of unrealized losses on securities transferred to held-to-maturity
|
0
|
141
|
||||||
Other comprehensive income, net of tax
|
515
|
232
|
||||||
Comprehensive income
|
$
|
1,536
|
$
|
1,437
|
See Notes to Consolidated Financial Statements.
- 3 -
Consolidated Statements of Changes in Stockholders' Equity
Shares of
Common
Stock
|
Common
Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
|
|||||||||||||||||||
(unaudited, dollars in thousands except per share data)
|
||||||||||||||||||||||||
THREE MONTHS ENDED MARCH 31, 2016
|
||||||||||||||||||||||||
Balance at beginning of period
|
4,959,009
|
$
|
24,795
|
$
|
16,392
|
$
|
55,151
|
$
|
(3,162
|
)
|
$
|
93,176
|
||||||||||||
Net income
|
0
|
0
|
0
|
1,021
|
0
|
1,021
|
||||||||||||||||||
Other comprehensive income, net of tax
|
0
|
0
|
0
|
0
|
515
|
515
|
||||||||||||||||||
Cash dividends ($0.10 per share)
|
0
|
0
|
0
|
(496
|
)
|
0
|
(496
|
)
|
||||||||||||||||
Balance at end of period
|
4,959,009
|
$
|
24,795
|
$
|
16,392
|
$
|
55,676
|
$
|
(2,647
|
)
|
$
|
94,216
|
||||||||||||
THREE MONTHS ENDED MARCH 31, 2015
|
||||||||||||||||||||||||
Balance at beginning of period
|
4,959,009
|
$
|
24,795
|
$
|
16,392
|
$
|
53,203
|
$
|
(5,893
|
)
|
$
|
88,497
|
||||||||||||
Net income
|
0
|
0
|
0
|
1,205
|
0
|
1,205
|
||||||||||||||||||
Other comprehensive income, net of tax
|
0
|
0
|
0
|
0
|
232
|
232
|
||||||||||||||||||
Cash dividends ($0.08 per share)
|
0
|
0
|
0
|
(396
|
)
|
0
|
(396
|
)
|
||||||||||||||||
Balance at end of period
|
4,959,009
|
$
|
24,795
|
$
|
16,392
|
$
|
54,012
|
$
|
(5,661
|
)
|
$
|
89,538
|
See Notes to Consolidated Financial Statements.
- 4 -
Consolidated Statements of Cash Flows
Three Months Ended March 31,
|
2016
|
2015
|
||||||
(unaudited, in thousands)
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income
|
$
|
1,021
|
$
|
1,205
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
667
|
628
|
||||||
Provision for loan losses
|
150
|
275
|
||||||
Net gain on sale of available-for-sale securities
|
(509
|
)
|
0
|
|||||
Net amortization of securities
|
514
|
536
|
||||||
Net (gain) loss on disposal of premises and equipment
|
(10
|
)
|
1
|
|||||
Net loss on write-down/sale of other real estate owned
|
99
|
69
|
||||||
Income from bank owned life insurance
|
(215
|
)
|
(221
|
)
|
||||
Increase in other assets
|
(472
|
)
|
(251
|
)
|
||||
Increase (decrease) in other liabilities
|
(16
|
)
|
542
|
|||||
Net cash provided by operating activities
|
1,229
|
2,784
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchases of available-for-sale securities
|
(61,690
|
)
|
(21,362
|
)
|
||||
Proceeds from redemption (cash used in purchases) of restricted securities
|
1,046
|
(11
|
)
|
|||||
Proceeds from maturities and calls of available-for-sale securities
|
20,740
|
20,690
|
||||||
Proceeds from sales of available-for-sale securities
|
58,361
|
1,155
|
||||||
Paydowns on available-for-sale securities
|
3,102
|
2,367
|
||||||
Paydowns on held-to-maturity securities
|
0
|
1,725
|
||||||
Net increase in all other loans (including repayments on student loans)
|
(5,086
|
)
|
(19,634
|
)
|
||||
Proceeds from sales of other real estate owned
|
399
|
406
|
||||||
Purchases of premises and equipment
|
(371
|
)
|
(973
|
)
|
||||
Net cash provided by (used in) investing activities
|
16,501
|
(15,637
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Increase (decrease) in noninterest-bearing deposits
|
(9,925
|
)
|
6,316
|
|||||
Increase (decrease) in savings deposits
|
(9,948
|
)
|
2,710
|
|||||
Increase (decrease) in time deposits
|
(1,919
|
)
|
2,646
|
|||||
Increase (decrease) in federal funds purchased, repurchase agreements and other borrowings, net
|
5,828
|
(1,857
|
)
|
|||||
Repayment of Federal Home Loan Bank advances
|
(25,000
|
)
|
0
|
|||||
Cash dividends paid on common stock
|
(496
|
)
|
(396
|
)
|
||||
Net cash provided by (used in) financing activities
|
(41,460
|
)
|
9,419
|
|||||
Net decrease in cash and cash equivalents
|
(23,730
|
)
|
(3,434
|
)
|
||||
Cash and cash equivalents at beginning of period
|
36,990
|
33,305
|
||||||
Cash and cash equivalents at end of period
|
$
|
13,260
|
$
|
29,871
|
||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Cash payments for:
|
||||||||
Interest
|
$
|
740
|
$
|
887
|
||||
Income tax
|
$
|
0
|
$
|
0
|
||||
SUPPLEMENTAL SCHEDULE OF NONCASH TRANSACTIONS
|
||||||||
Unrealized gain on securities available-for-sale
|
$
|
780
|
$
|
138
|
||||
Loans transferred to other real estate owned
|
$
|
0
|
$
|
454
|
||||
Amortization of unrealized loss on securities transferred to held-to-maturity
|
$
|
0
|
$
|
214
|
See Notes to Consolidated Financial Statements.
- 5 -
Note 1. General
The accompanying unaudited consolidated financial statements of Old Point Financial Corporation (the Company) and its subsidiaries have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information. All significant intercompany balances and transactions have been eliminated. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments and reclassifications of a normal and recurring nature considered necessary to present fairly the financial positions at March 31, 2016 and December 31, 2015 and the statements of income, comprehensive income, changes in stockholders' equity and cash flows for the three months ended March 31, 2016 and 2015. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full year.
These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's 2015 annual report on Form 10-K. Certain previously reported amounts have been reclassified to conform to current period presentation, none of which were material in nature.
PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, The Old Point National Bank of Phoebus (the Bank) and Old Point Trust & Financial Services N.A. (Trust). All significant intercompany balances and transactions have been eliminated in consolidation. The Company consolidates subsidiaries in which it holds, directly or indirectly, more than 50 percent of the voting rights or where it exercises control. Entities where the Company holds 20 to 50 percent of the voting rights, or has the ability to exercise significant influence, or both, are accounted for under the equity method. As discussed below, the Company consolidates entities deemed to be variable interest entities (VIEs) when it is determined to be the primary beneficiary.
NATURE OF OPERATIONS
Old Point Financial Corporation is a holding company that conducts substantially all of its operations through two subsidiaries, The Old Point National Bank of Phoebus and Old Point Trust & Financial Services, N.A. The Bank serves individual and commercial customers, the majority of which are in Hampton Roads, Virginia. As of March 31, 2016, the Bank had 18 branch offices. The Bank offers a full range of deposit and loan products to its retail and commercial customers. Trust offers a full range of services for individuals and businesses. Products and services include retirement planning, estate planning, financial planning, estate and trust administration, retirement plan administration, tax services and investment management services.
VARIABLE INTEREST ENTITIES
A legal entity is referred to as a VIE if any of the following conditions exist, which are outlined in the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) variable interest accounting guidance (FASB ASC 810-10-15-14): (1) the total equity investment at risk is insufficient to permit the legal entity to finance its activities without additional subordinated financial support from other parties, or (2) the entity has equity investors that cannot make significant decisions about the entity's operations or that do not absorb their proportionate share of the expected losses or receive the expected returns of the entity.
- 6 -
Note 2. Securities
Amortized costs and fair values of securities available-for-sale as of the dates indicated are as follows:
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
(in thousands)
|
||||||||||||||||
March 31, 2016
|
||||||||||||||||
U.S. Treasury securities
|
$
|
19,999
|
$
|
0
|
$
|
0
|
$
|
19,999
|
||||||||
Obligations of U.S. Government agencies
|
4,071
|
1
|
(50
|
)
|
4,022
|
|||||||||||
Obligations of state and political subdivisions
|
71,958
|
1,161
|
(127
|
)
|
72,992
|
|||||||||||
Mortgage-backed securities
|
94,511
|
0
|
(1,092
|
)
|
93,419
|
|||||||||||
Money market investments
|
511
|
0
|
0
|
511
|
||||||||||||
Corporate bonds and other securities
|
3,397
|
17
|
(3
|
)
|
3,411
|
|||||||||||
Other marketable equity securities
|
100
|
0
|
0
|
100
|
||||||||||||
Total
|
$
|
194,547
|
$
|
1,179
|
$
|
(1,272
|
)
|
$
|
194,454
|
|||||||
December 31, 2015
|
||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
24,353
|
$
|
1
|
$
|
(114
|
)
|
$
|
24,240
|
|||||||
Obligations of state and political subdivisions
|
77,223
|
1,323
|
(113
|
)
|
78,433
|
|||||||||||
Mortgage-backed securities
|
109,360
|
0
|
(1,964
|
)
|
107,396
|
|||||||||||
Money market investments
|
631
|
0
|
0
|
631
|
||||||||||||
Corporate bonds and other securities
|
3,397
|
4
|
(8
|
)
|
3,393
|
|||||||||||
Other marketable equity securities
|
100
|
0
|
(1
|
)
|
99
|
|||||||||||
Total
|
$
|
215,064
|
$
|
1,328
|
$
|
(2,200
|
)
|
$
|
214,192
|
The following table summarizes realized gains and losses on the sale of investment securities during the periods indicated:
Three Months Ended
|
||||||||
March 31,
|
||||||||
2016
|
2015
|
|||||||
Securities Available-for-sale
|
||||||||
Realized gains on sales of securities
|
$
|
548
|
$
|
0
|
||||
Realized losses on sales of securities
|
(39
|
)
|
0
|
|||||
Net realized gain (loss)
|
$
|
509
|
$
|
0
|
OTHER-THAN-TEMPORARILY IMPAIRED SECURITIES
Management assesses whether the Company intends to sell or it is more-likely-than-not that the Company will be required to sell a security before recovery of its amortized cost basis less any current-period credit losses. For debt securities that are considered other-than-temporarily impaired and that the Company does not intend to sell and will not be required to sell prior to recovery of the amortized cost basis, the Company separates the amount of the impairment into the amount that is credit related (credit loss component) and the amount due to all other factors. The credit loss component is recognized in earnings and is the difference between the security's amortized cost basis and the present value of its expected future cash flows. The remaining difference between the security's fair value and the present value of expected future cash flows is due to factors that are not credit related, which are recognized in other comprehensive income.
The present value of expected future cash flows is determined using the best-estimate cash flows discounted at the effective interest rate implicit to the security at the date of purchase or the current yield to accrete an asset-backed or floating rate security. The methodology and assumptions for establishing the best-estimate cash flows vary depending on the type of security. The asset-backed securities cash flow estimates are based on bond specific facts and circumstances that may include collateral characteristics, expectations of delinquency and default rates, loss severity and prepayment speeds, and structural support, including subordination and guarantees.
- 7 -
The Company has a process in place to identify debt securities that could potentially have a credit or interest-rate related impairment that is other-than-temporary. This process involves monitoring late payments, pricing levels, downgrades by rating agencies, key financial ratios, financial statements, revenue forecasts, and cash flow projections as indicators of credit issues. On a quarterly basis, management reviews all securities to determine whether an other-than-temporary decline in value exists and whether losses should be recognized. Management considers relevant facts and circumstances in evaluating whether a credit or interest-rate related impairment of a security is other-than-temporary. Relevant facts and circumstances considered include: (a) the extent and length of time the fair value has been below cost; (b) the reasons for the decline in value; (c) the financial position and access to capital of the issuer, including the current and future impact of any specific events; and (d) for fixed maturity securities, the Company's intent to sell a security or whether it is more-likely-than-not the Company will be required to sell the security before the recovery of its amortized cost which, in some cases, may extend to maturity, and for equity securities, the Company's ability and intent to hold the security for a period of time that allows for the recovery in value.
The Company has not recorded impairment charges through income on securities for the three months ended March 31, 2016 or the year ended December 31, 2015.
TEMPORARILY IMPAIRED SECURITIES
The following table shows the number of securities with unrealized losses, and the gross unrealized losses and fair value of the Company's investments with unrealized losses that are deemed to be temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of the dates indicated:
March 31, 2016
|
||||||||||||||||||||||||||||
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
||||||||||||||||||||||||||
Gross
Unrealized
Losses
|
Fair
Value
|
Gross
Unrealized
Losses
|
Fair
Value
|
Gross
Unrealized
Losses
|
Fair
Value
|
Number
of
Securities
|
||||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||||||
Securities Available-for-Sale
|
||||||||||||||||||||||||||||
Debt securities:
|
||||||||||||||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
0
|
$
|
0
|
$
|
50
|
$
|
3,721
|
$
|
50
|
$
|
3,721
|
2
|
|||||||||||||||
Obligations of state and political subdivisions
|
87
|
5,432
|
40
|
3,043
|
127
|
8,475
|
15
|
|||||||||||||||||||||
Mortgage-backed securities
|
254
|
31,813
|
838
|
61,606
|
1,092
|
93,419
|
18
|
|||||||||||||||||||||
Corporate bonds
|
0
|
0
|
3
|
697
|
3
|
697
|
6
|
|||||||||||||||||||||
Total securities available-for-sale
|
$
|
341
|
$
|
37,245
|
$
|
931
|
$
|
69,067
|
$
|
1,272
|
$
|
106,312
|
41
|
December 31, 2015
|
||||||||||||||||||||||||||||
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
||||||||||||||||||||||||||
Gross
Unrealized
Losses
|
Fair
Value
|
Gross
Unrealized
Losses
|
Fair
Value
|
Gross
Unrealized
Losses
|
Fair
Value
|
Number
of
Securities
|
||||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||||||
Securities Available-for-Sale
|
||||||||||||||||||||||||||||
Debt securities:
|
||||||||||||||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
0
|
$
|
0
|
$
|
114
|
$
|
3,940
|
$
|
114
|
$
|
3,940
|
2
|
|||||||||||||||
Obligations of state and political subdivisions
|
42
|
4,177
|
71
|
3,545
|
113
|
7,722
|
13
|
|||||||||||||||||||||
Mortgage-backed securities
|
848
|
62,698
|
1,116
|
44,698
|
1,964
|
107,396
|
13
|
|||||||||||||||||||||
Corporate bonds
|
6
|
2,091
|
2
|
198
|
8
|
2,289
|
16
|
|||||||||||||||||||||
Other marketable equity securities
|
1
|
99
|
0
|
0
|
1
|
99
|
1
|
|||||||||||||||||||||
Total securities available-for-sale
|
$
|
897
|
$
|
69,065
|
$
|
1,303
|
$
|
52,381
|
$
|
2,200
|
$
|
121,446
|
45
|
Certain investments within the Company's portfolio had unrealized losses at March 31, 2016 and December 31, 2015, as shown in the tables above. The unrealized losses were caused by increases in market interest rates. Because the Company does not intend to sell the investments and management believes it is unlikely that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be maturity, the Company does not consider the investments to be other-than-temporarily impaired at March 31, 2016 or December 31, 2015.
- 8 -
Restricted Securities
The restricted security category is comprised of stock in the Federal Home Loan Bank of Atlanta (FHLB) and the Federal Reserve Bank (FRB). These stocks are classified as restricted securities because their ownership is restricted to certain types of entities and the securities lack a market. Therefore, FHLB and FRB stock is carried at cost and evaluated for impairment. When evaluating these stocks for impairment, their value is determined based on the ultimate recoverability of the par value rather than by recognizing temporary declines in value. Restricted stock is viewed as a long-term investment and management believes that the Company has the ability and the intent to hold this stock until its value is recovered.
Note 3. Loans and the Allowance for Loan Losses
The following is a summary of the balances in each class of the Company's loan portfolio as of the dates indicated:
March 31, 2016
|
December 31, 2015
|
|||||||
(in thousands)
|
||||||||
Mortgage loans on real estate:
|
||||||||
Residential 1-4 family
|
$
|
96,473
|
$
|
96,997
|
||||
Commercial
|
276,394
|
277,758
|
||||||
Construction
|
22,631
|
19,685
|
||||||
Second mortgages
|
15,944
|
15,148
|
||||||
Equity lines of credit
|
46,526
|
47,256
|
||||||
Total mortgage loans on real estate
|
457,968
|
456,844
|
||||||
Commercial loans
|
45,700
|
43,197
|
||||||
Consumer loans
|
48,454
|
50,427
|
||||||
Other
|
21,353
|
18,007
|
||||||
Total loans, net of deferred fees (1)
|
573,475
|
568,475
|
||||||
Less: Allowance for loan losses
|
(7,802
|
)
|
(7,738
|
)
|
||||
Loans, net of allowance and deferred fees (1)
|
$
|
565,673
|
$
|
560,737
|
(1) Deferred loan fees totaled $414 thousand and $407 thousand at March 31, 2016 and December 31, 2015, respectively.
Overdrawn deposit accounts are reclassified as loans and included in the Other category in the table above. Overdrawn deposit accounts totaled $618 thousand and $648 thousand at March 31, 2016 and December 31, 2015, respectively.
CREDIT QUALITY INFORMATION
The Company uses internally-assigned risk grades to estimate the capability of borrowers to repay the contractual obligations of their loan agreements as scheduled or at all. The Company's internal risk grade system is based on experiences with similarly graded loans. Credit risk grades are updated at least quarterly as additional information becomes available, at which time management analyzes the resulting scores to track loan performance.
The Company's internally assigned risk grades are as follows:
· | Pass: Loans are of acceptable risk. |
· | Other Assets Especially Mentioned (OAEM): Loans have potential weaknesses that deserve management's close attention. |
· | Substandard: Loans reflect significant deficiencies due to several adverse trends of a financial, economic or managerial nature. |
· | Doubtful: Loans have all the weaknesses inherent in a substandard loan with added characteristics that make collection or liquidation in full based on currently existing facts, conditions and values highly questionable or improbable. |
· | Loss: Loans have been charged off because they are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. |
- 9 -
The following table presents credit quality exposures by internally assigned risk ratings as of the dates indicated:
Credit Quality Information
As of March 31, 2016
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Pass
|
OAEM
|
Substandard
|
Total
|
|||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
94,015
|
$
|
0
|
$
|
2,458
|
$
|
96,473
|
||||||||
Commercial
|
258,317
|
9,457
|
8,620
|
276,394
|
||||||||||||
Construction
|
21,718
|
0
|
913
|
22,631
|
||||||||||||
Second mortgages
|
15,607
|
0
|
337
|
15,944
|
||||||||||||
Equity lines of credit
|
46,426
|
0
|
100
|
46,526
|
||||||||||||
Total mortgage loans on real estate
|
436,083
|
9,457
|
12,428
|
457,968
|
||||||||||||
Commercial loans
|
42,303
|
1,251
|
2,146
|
45,700
|
||||||||||||
Consumer loans
|
48,371
|
0
|
83
|
48,454
|
||||||||||||
Other
|
21,353
|
0
|
0
|
21,353
|
||||||||||||
Total
|
$
|
548,110
|
$
|
10,708
|
$
|
14,657
|
$
|
573,475
|
Credit Quality Information
As of December 31, 2015
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Pass
|
OAEM
|
Substandard
|
Total
|
|||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
94,576
|
$
|
0
|
$
|
2,421
|
$
|
96,997
|
||||||||
Commercial
|
261,749
|
7,394
|
8,615
|
277,758
|
||||||||||||
Construction
|
18,931
|
0
|
754
|
19,685
|
||||||||||||
Second mortgages
|
14,835
|
0
|
313
|
15,148
|
||||||||||||
Equity lines of credit
|
47,161
|
0
|
95
|
47,256
|
||||||||||||
Total mortgage loans on real estate
|
437,252
|
7,394
|
12,198
|
456,844
|
||||||||||||
Commercial loans
|
40,268
|
467
|
2,462
|
43,197
|
||||||||||||
Consumer loans
|
50,327
|
0
|
100
|
50,427
|
||||||||||||
Other
|
18,007
|
0
|
0
|
18,007
|
||||||||||||
Total
|
$
|
545,854
|
$
|
7,861
|
$
|
14,760
|
$
|
568,475
|
As of March 31, 2016 and December 31, 2015, the Company did not have any loans internally classified as Loss or Doubtful.
- 10 -
AGE ANALYSIS OF PAST DUE LOANS BY CLASS
All classes of loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Interest and fees continue to accrue on past due loans until the date the loan is placed in nonaccrual status, if applicable. The following table includes an aging analysis of the recorded investment in past due loans as of the dates indicated. Also included in the table below are loans that are 90 days or more past due as to interest and principal and still accruing interest, because they are well-secured and in the process of collection. Loans in nonaccrual status that are also past due are included in the aging categories in the table below.
Age Analysis of Past Due Loans as of March 31, 2016
|
||||||||||||||||||||||||||||
30 - 59
Days Past
Due
|
60 - 89
Days Past
Due
|
90 or More
Days Past
Due
|
Total Past
Due
|
Total
Current
Loans (1)
|
Total
Loans
|
Recorded
Investment
> 90 Days
Past Due
and
Accruing
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||||||
Residential 1-4 family
|
$
|
912
|
$
|
267
|
$
|
207
|
$
|
1,386
|
$
|
95,087
|
$
|
96,473
|
$
|
0
|
||||||||||||||
Commercial
|
1,712
|
30
|
2,334
|
4,076
|
272,318
|
276,394
|
20
|
|||||||||||||||||||||
Construction
|
0
|
0
|
162
|
162
|
22,469
|
22,631
|
162
|
|||||||||||||||||||||
Second mortgages
|
57
|
0
|
156
|
213
|
15,731
|
15,944
|
0
|
|||||||||||||||||||||
Equity lines of credit
|
25
|
0
|
0
|
25
|
46,501
|
46,526
|
0
|
|||||||||||||||||||||
Total mortgage loans on real estate
|
2,706
|
297
|
2,859
|
5,862
|
452,106
|
457,968
|
182
|
|||||||||||||||||||||
Commercial loans
|
455
|
43
|
142
|
640
|
45,060
|
45,700
|
0
|
|||||||||||||||||||||
Consumer loans
|
1,359
|
688
|
2,903
|
4,950
|
43,504
|
48,454
|
2,903
|
|||||||||||||||||||||
Other
|
38
|
3
|
7
|
48
|
21,305
|
21,353
|
7
|
|||||||||||||||||||||
Total
|
$
|
4,558
|
$
|
1,031
|
$
|
5,911
|
$
|
11,500
|
$
|
561,975
|
$
|
573,475
|
$
|
3,092
|
(1) For purposes of this table, Total Current Loans includes loans that are 1 - 29 days past due.
In the table above, the consumer category includes student loans with principal and interest amounts that are 97 - 98% guaranteed by the federal government. The past due principal portion of these guaranteed loans totaled $4.7 million at March 31, 2016.
Age Analysis of Past Due Loans as of December 31, 2015
|
||||||||||||||||||||||||||||
30 - 59
Days Past
Due
|
60 - 89
Days Past
Due
|
90 or More
Days Past
Due
|
Total Past
Due
|
Total
Current
Loans (1)
|
Total
Loans
|
Recorded
Investment
> 90 Days
Past Due
and
Accruing
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||||||
Residential 1-4 family
|
$
|
309
|
$
|
1,042
|
$
|
275
|
$
|
1,626
|
$
|
95,371
|
$
|
96,997
|
$
|
0
|
||||||||||||||
Commercial
|
1,266
|
31
|
23
|
1,320
|
276,438
|
277,758
|
23
|
|||||||||||||||||||||
Construction
|
161
|
0
|
0
|
161
|
19,524
|
19,685
|
0
|
|||||||||||||||||||||
Second mortgages
|
21
|
39
|
165
|
225
|
14,923
|
15,148
|
0
|
|||||||||||||||||||||
Equity lines of credit
|
170
|
0
|
0
|
170
|
47,086
|
47,256
|
0
|
|||||||||||||||||||||
Total mortgage loans on real estate
|
1,927
|
1,112
|
463
|
3,502
|
453,342
|
456,844
|
23
|
|||||||||||||||||||||
Commercial loans
|
500
|
88
|
232
|
820
|
42,377
|
43,197
|
164
|
|||||||||||||||||||||
Consumer loans
|
1,673
|
1,350
|
3,163
|
6,186
|
44,241
|
50,427
|
3,163
|
|||||||||||||||||||||
Other
|
64
|
3
|
6
|
73
|
17,934
|
18,007
|
6
|
|||||||||||||||||||||
Total
|
$
|
4,164
|
$
|
2,553
|
$
|
3,864
|
$
|
10,581
|
$
|
557,894
|
$
|
568,475
|
$
|
3,356
|
(1) For purposes of this table, Total Current Loans includes loans that are 1 - 29 days past due.
In the table above, the consumer category includes student loans with principal and interest amounts that are 97 - 98% guaranteed by the federal government. The past due principal portion of these guaranteed loans totaled $5.7 million at December 31, 2015.
Although the portion of the student loan portfolio that is 90 days or more past due would normally be considered impaired, the Company does not include these loans in its impairment analysis due to the government guarantee (which includes both principal and interest) and the small size of the individual loans.
- 11 -
NONACCRUAL LOANS
The Company generally places commercial loans (including construction loans and commercial loans secured and not secured by real estate) in nonaccrual status when the full and timely collection of interest or principal becomes uncertain, part of the principal balance has been charged off and no restructuring has occurred or the loan reaches 90 days past due, unless the credit is well-secured and in the process of collection.
Under regulatory rules, consumer loans, which are loans to individuals for household, family and other personal expenditures, and consumer loans secured by real estate (including residential 1 - 4 family mortgages, second mortgages, and equity lines of credit) are not required to be placed in nonaccrual status. Although consumer loans and consumer loans secured by real estate are not required to be placed in nonaccrual status, the Company may elect to place these loans in nonaccrual status, if necessary to avoid a material overstatement of interest income. Generally, consumer loans secured by real estate are placed in nonaccrual status only when payments are 120 days past due.
Generally, consumer loans not secured by real estate are placed in nonaccrual status only when part of the principal has been charged off. If a charge-off has not occurred sooner for other reasons, a consumer loan not secured by real estate will generally be placed in nonaccrual status when payments are 120 days past due. These loans are charged off or written down to the net realizable value of the collateral when deemed uncollectible, when classified as a "loss," when repayment is unreasonably protracted, when bankruptcy has been initiated, or when the loan is 120 days or more past due unless the credit is well-secured and in the process of collection.
When management places a loan in nonaccrual status, the accrued unpaid interest receivable is reversed against interest income and the loan is accounted for by the cash basis or cost recovery method, until it qualifies for return to accrual status or is charged off. Generally, loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured, or when the borrower has resumed paying the full amount of the scheduled contractual interest and principal payments for at least six months.
The following table presents loans in nonaccrual status by class of loan as of the dates indicated:
Nonaccrual Loans by Class
|
||||||||
March 31, 2016
|
December 31, 2015
|
|||||||
(in thousands)
|
||||||||
Mortgage loans on real estate
|
||||||||
Residential 1-4 family
|
$
|
1,343
|
$
|
1,457
|
||||
Commercial
|
4,701
|
2,623
|
||||||
Second mortgages
|
156
|
226
|
||||||
Total mortgage loans on real estate
|
6,200
|
4,306
|
||||||
Commercial loans
|
257
|
276
|
||||||
Total
|
$
|
6,457
|
$
|
4,582
|
The following table presents the interest income that the Company would have earned under the original terms of its nonaccrual loans and the actual interest recorded by the Company on nonaccrual loans for the periods presented:
Three Months Ended March 31,
|
||||||||
2016
|
2015
|
|||||||
(in thousands)
|
||||||||
Interest income that would have been recorded under original loan terms
|
$
|
85
|
$
|
73
|
||||
Actual interest income recorded for the period
|
38
|
63
|
||||||
Reduction in interest income on nonaccrual loans
|
$
|
47
|
$
|
10
|
- 12 -
TROUBLED DEBT RESTRUCTURINGS
The Company's loan portfolio includes certain loans that have been modified in a troubled debt restructuring (TDR), where economic concessions have been granted to borrowers who are experiencing financial difficulties. These concessions typically result from the Company's loss mitigation activities and could include reduction in the interest rate below current market rates for borrowers with similar risk profiles, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. The Company defines a TDR as nonperforming if the TDR is in nonaccrual status or is 90 days or more past due and still accruing interest at the report date.
When the Company modifies a loan, management evaluates any possible impairment as stated in the impaired loan section below.
The following table presents TDRs during the period indicated, by class of loan. There were no troubled debts restructured in the first quarter of 2015.
Troubled Debt Restructurings by Class
For the Three Months Ended March 31, 2016
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Number of
Modifications
|
Recorded
Investment
Prior to
Modification
|
Recorded
Investment
After
Modification
|
Current Investment on March 31, 2016
|
|||||||||||||
Commercial loans
|
1
|
$
|
152
|
$
|
152
|
$
|
115
|
The loan restructured in the first three months of 2016 was given a below-market rate for debt with similar risk characteristics. At March 31, 2016 and December 31, 2015, the Company had no outstanding commitments to disburse additional funds on any TDR. Also at both March 31, 2016 and December 31, 2015, the Company had $53 thousand in loans secured by residential 1 - 4 family real estate that were in the process of foreclosure.
In the first quarters of 2016 and 2015, there were no defaulting TDRs where the default occurred within twelve months of restructuring. The Company considers a TDR in default when any of the following occurs: the loan, as restructured, becomes 90 days or more past due; the loan is moved to nonaccrual status following the restructure; the loan is restructured again under terms that would qualify it as a TDR if it were not already so classified; or any portion of the loan is charged off.
All TDRs are factored into the determination of the allowance for loan losses and included in the impaired loan analysis, as discussed below.
IMPAIRED LOANS
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts when due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans and loans modified in a TDR. When management identifies a loan as impaired, the impairment is measured based on the present value of expected future cash flows, discounted at the loan's effective interest rate, except when the sole or remaining source of repayment for the loan is the operation or liquidation of the collateral. In these cases, management uses the current fair value of the collateral, less selling costs, when foreclosure is probable, instead of the discounted cash flows. If management determines that the value of the impaired loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance estimate or a charge-off to the allowance.
When the ultimate collectability of the total principal of an impaired loan is in doubt and the loan is in nonaccrual status, all payments are applied to principal under the cost-recovery method. For financial statement purposes, the recorded investment in the loan is the actual principal balance reduced by payments that would otherwise have been applied to interest. When reporting information on these loans to the applicable customers, the unpaid principal balance is reported as if payments were applied to principal and interest under the original terms of the loan agreements. Therefore, the unpaid principal balance reported to the customer would be higher than the recorded investment in the loan for financial statement purposes. When the ultimate collectability of the total principal of the impaired loan is not in doubt and the loan is in nonaccrual status, contractual interest is credited to interest income when received under the cash-basis method.
- 13 -
The following table includes the recorded investment and unpaid principal balances (a portion of which may have been charged off) for impaired loans with the associated allowance amount, if applicable, as of the dates presented. Also presented are the average recorded investments in the impaired loans and the related amount of interest recognized for the periods presented. The average balances are calculated based on daily average balances.
Impaired Loans by Class
(in thousands)
|
||||||||||||||||||||||||
As of March 31, 2016
|
For the three months ended
March 31, 2016
|
|||||||||||||||||||||||
Recorded Investment
|
||||||||||||||||||||||||
Unpaid
Principal
Balance
|
Without
Valuation
Allowance
|
With
Valuation
Allowance
|
Associated
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
2,812
|
$
|
1,853
|
$
|
816
|
$
|
96
|
$
|
2,702
|
$
|
32
|
||||||||||||
Commercial
|
10,155
|
6,139
|
3,187
|
588
|
9,307
|
66
|
||||||||||||||||||
Construction
|
98
|
0
|
98
|
35
|
98
|
1
|
||||||||||||||||||
Second mortgages
|
531
|
486
|
0
|
0
|
524
|
10
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
13,596
|
$
|
8,478
|
$
|
4,101
|
$
|
719
|
$
|
12,631
|
$
|
109
|
||||||||||||
Commercial loans
|
435
|
257
|
0
|
0
|
266
|
2
|
||||||||||||||||||
Consumer loans
|
11
|
11
|
0
|
0
|
12
|
0
|
||||||||||||||||||
Total
|
$
|
14,042
|
$
|
8,746
|
$
|
4,101
|
$
|
719
|
$
|
12,909
|
$
|
111
|
Impaired Loans by Class
(in thousands)
|
||||||||||||||||||||||||
As of December 31, 2015
|
For the Year Ended
December 31, 2015
|
|||||||||||||||||||||||
Recorded Investment
|
||||||||||||||||||||||||
Unpaid
Principal
Balance
|
Without
Valuation
Allowance
|
With
Valuation
Allowance
|
Associated
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
2,994
|
$
|
1,530
|
$
|
1,261
|
$
|
146
|
$
|
2,267
|
$
|
132
|
||||||||||||
Commercial
|
10,203
|
6,166
|
3,208
|
608
|
9,305
|
473
|
||||||||||||||||||
Construction
|
99
|
0
|
99
|
36
|
465
|
5
|
||||||||||||||||||
Second mortgages
|
535
|
499
|
0
|
0
|
571
|
21
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
13,831
|
$
|
8,195
|
$
|
4,568
|
$
|
790
|
$
|
12,608
|
$
|
631
|
||||||||||||
Commercial loans
|
330
|
207
|
68
|
8
|
952
|
28
|
||||||||||||||||||
Consumer loans
|
12
|
12
|
0
|
0
|
13
|
1
|
||||||||||||||||||
Total
|
$
|
14,173
|
$
|
8,414
|
$
|
4,636
|
$
|
798
|
$
|
13,573
|
$
|
660
|
MONITORING OF LOANS AND EFFECT OF MONITORING FOR THE ALLOWANCE FOR LOAN LOSSES
Loan officers are responsible for continual portfolio analysis and prompt identification and reporting of problem loans, which includes assigning a risk grade to each applicable loan at its origination and revising such grade as the situation dictates. Loan officers maintain frequent contact with borrowers, which should enable the loan officer to identify potential problems before other personnel. In addition, meetings with loan officers and upper management are held to discuss problem loans and review risk grades. Nonetheless, in order to avoid over-reliance upon loan officers for problem loan identification, the Company's loan review system provides for review of loans and risk grades by individuals who are independent of the loan approval process. Risk grades and historical loss rates (determined by migration analysis) by risk grades are used as a component of the calculation of the allowance for loan losses.
- 14 -
ALLOWANCE FOR LOAN LOSSES
Management has an established methodology to determine the adequacy of the allowance for loan losses that assesses the risks and probable losses inherent in the loan portfolio. The Company segments the loan portfolio into categories as defined by Schedule RC-C of the Federal Financial Institutions Examination Council Consolidated Reports of Condition and Income Form 041 (Call Report). Loans are segmented into the following pools: commercial, real estate-construction, real estate-mortgage, consumer and other loans. The Company also sub-segments the real estate-mortgage segment into four classes: residential 1-4 family, commercial real estate, second mortgages and equity lines of credit.
The Company uses an internally developed risk evaluation model in the estimation of the credit risk process. The model and assumptions used to determine the allowance are independently validated and reviewed to ensure that the theoretical foundation, assumptions, data integrity, computational processes and reporting practices are appropriate and properly documented.
Each portfolio segment has risk characteristics as follows:
·
|
Commercial: Commercial loans carry risks associated with the successful operation of a business or project, in addition to other risks associated with the ownership of a business. The repayment of these loans may be dependent upon the profitability and cash flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much precision.
|
·
|
Real estate-construction: Construction loans carry risks that the project will not be finished according to schedule, the project will not be finished according to budget and the value of the collateral may at any point in time be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be the loan customer, may be unable to finish the construction project as planned because of financial pressure unrelated to the project.
|
·
|
Real estate-mortgage: Residential mortgage loans and equity lines of credit carry risks associated with the continued credit-worthiness of the borrower and changes in the value of the collateral. Commercial real estate loans carry risks associated with the successful operation of a business if owner occupied. If non-owner occupied, the repayment of these loans may be dependent upon the profitability and cash flow from rent receipts.
|
·
|
Consumer loans: Consumer loans carry risks associated with the continued credit-worthiness of the borrowers and the value of the collateral. Consumer loans are more likely than real estate loans to be immediately adversely affected by job loss, divorce, illness or personal bankruptcy.
|
·
|
Other loans: Other loans are loans to mortgage companies, loans for purchasing or carrying securities, and loans to insurance, investment and finance companies. These loans carry risks associated with the successful operation of a business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time, depend on interest rates or fluctuate in active trading markets.
|
Each segment of the portfolio is pooled by risk grade or by days past due. Loans not secured by real estate and made to individuals for household, family and other personal expenditures are segmented into pools based on days past due, while all other loans, including loans to consumers that are secured by real estate, are segmented by risk grades. A historical loss percentage is then calculated by migration analysis and applied to each pool. The migration analysis applied to all pools is able to track the risk grading and historical performance of individual loans throughout a number of periods set by management, which provides management with information regarding trends (or migrations) in a particular loan segment. At December 31, 2015 and March 31, 2016, management used twelve-quarter migration periods.
Management also provides an allocated component of the allowance for loans that are specifically identified that may be impaired, and are individually analyzed for impairment. An allocated allowance is established when the discounted present value of expected future cash flows from the impaired loan (or the collateral value or observable market price of the impaired loan) is lower than the carrying value of that loan.
Based on credit risk assessments and management's analysis of qualitative factors, additional loss factors are applied to loan balances. These additional qualitative factors include: economic conditions, trends in growth, loan concentrations, changes in certain loans, changes in underwriting, changes in management and changes in the legal and regulatory environment.
ALLOWANCE FOR LOAN LOSSES BY SEGMENT
The total allowance reflects management's estimate of loan losses inherent in the loan portfolio at the balance sheet date. The Company considers the allowance for loan losses of $7.8 million adequate to cover loan losses inherent in the loan portfolio at March 31, 2016.
- 15 -
The following table presents, by portfolio segment, the changes in the allowance for loan losses and the recorded investment in loans for the periods presented. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
ALLOWANCE FOR LOAN LOSSES AND RECORDED INVESTMENT IN LOANS
|
||||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
For the Three Months Ended
March 31, 2016
|
Commercial
|
Real Estate -
Construction
|
Real Estate -
Mortgage
|
Consumer
|
Other
|
Total
|
||||||||||||||||||
Allowance for Loan Losses:
|
||||||||||||||||||||||||
Balance at the beginning of period
|
$
|
633
|
$
|
985
|
$
|
5,628
|
$
|
279
|
$
|
213
|
$
|
7,738
|
||||||||||||
Charge-offs
|
0
|
0
|
(16
|
)
|
(73
|
)
|
(34
|
)
|
(123
|
)
|
||||||||||||||
Recoveries
|
7
|
3
|
7
|
8
|
12
|
37
|
||||||||||||||||||
Provision for loan losses
|
11
|
145
|
(89
|
)
|
57
|
26
|
150
|
|||||||||||||||||
Ending balance
|
$
|
651
|
$
|
1,133
|
$
|
5,530
|
$
|
271
|
$
|
217
|
$
|
7,802
|
||||||||||||
Ending balance individually evaluated for impairment
|
$
|
0
|
$
|
35
|
$
|
684
|
$
|
0
|
$
|
0
|
$
|
719
|
||||||||||||
Ending balance collectively evaluated for impairment
|
651
|
1,098
|
4,846
|
271
|
217
|
7,083
|
||||||||||||||||||
Ending balance
|
$
|
651
|
$
|
1,133
|
$
|
5,530
|
$
|
271
|
$
|
217
|
$
|
7,802
|
||||||||||||
Loan Balances:
|
||||||||||||||||||||||||
Ending balance individually evaluated for impairment
|
$
|
257
|
$
|
98
|
$
|
12,481
|
$
|
11
|
$
|
0
|
$
|
12,847
|
||||||||||||
Ending balance collectively evaluated for impairment
|
45,443
|
22,533
|
422,856
|
48,443
|
21,353
|
560,628
|
||||||||||||||||||
Ending balance
|
$
|
45,700
|
$
|
22,631
|
$
|
435,337
|
$
|
48,454
|
$
|
21,353
|
$
|
573,475
|
For the Year Ended
December 31, 2015
|
Commercial
|
Real Estate -
Construction
|
Real Estate -
Mortgage
|
Consumer
|
Other
|
Total
|
||||||||||||||||||
Allowance for Loan Losses:
|
||||||||||||||||||||||||
Balance at the beginning of period
|
$
|
595
|
$
|
703
|
$
|
5,347
|
$
|
219
|
$
|
211
|
$
|
7,075
|
||||||||||||
Charge-offs
|
(293
|
)
|
0
|
(321
|
)
|
(92
|
)
|
(191
|
)
|
(897
|
)
|
|||||||||||||
Recoveries
|
50
|
1
|
393
|
39
|
52
|
535
|
||||||||||||||||||
Provision for loan losses
|
281
|
281
|
209
|
113
|
141
|
1,025
|
||||||||||||||||||
Ending balance
|
$
|
633
|
$
|
985
|
$
|
5,628
|
$
|
279
|
$
|
213
|
$
|
7,738
|
||||||||||||
Ending balance individually evaluated for impairment
|
$
|
8
|
$
|
36
|
$
|
754
|
$
|
0
|
$
|
0
|
$
|
798
|
||||||||||||
Ending balance collectively evaluated for impairment
|
625
|
949
|
4,874
|
279
|
213
|
6,940
|
||||||||||||||||||
Ending balance
|
$
|
633
|
$
|
985
|
$
|
5,628
|
$
|
279
|
$
|
213
|
$
|
7,738
|
||||||||||||
Loan Balances:
|
||||||||||||||||||||||||
Ending balance individually evaluated for impairment
|
$
|
275
|
$
|
99
|
$
|
12,664
|
$
|
12
|
$
|
0
|
$
|
13,050
|
||||||||||||
Ending balance collectively evaluated for impairment
|
42,922
|
19,586
|
424,495
|
50,415
|
18,007
|
555,425
|
||||||||||||||||||
Ending balance
|
$
|
43,197
|
$
|
19,685
|
$
|
437,159
|
$
|
50,427
|
$
|
18,007
|
$
|
568,475
|
Note 4. Low-Income Housing Tax Credits
The Company was invested in 4 separate housing equity funds at both March 31, 2016 and December 31, 2015. The general purpose of these funds is to encourage and assist participants in investing in low-income residential rental properties located in the Commonwealth of Virginia; develop and implement strategies to maintain projects as low-income housing; deliver Federal Low Income Housing Credits to investors; allocate tax losses and other possible tax benefits to investors; and preserve and protect project assets.
The investments in these funds were recorded as other assets on the consolidated balance sheets and were $4.1 million and $4.2 million at March 31, 2016 and December 31, 2015, respectively. The expected terms of these investments and the related tax benefits run through 2032. During the three months ended March 31, 2016 and 2015, the Company recognized tax credits and other tax benefits related to these investments of $126 thousand and $118 thousand, respectively. Total projected tax credits to be received for 2016 are $404 thousand, which is based on the most recent quarterly estimates received from the funds. Additional capital calls expected for the funds totaled $3.0 million and $3.0 million at March 31, 2016 and December 31, 2015, respectively, and are recorded in accrued expenses and other liabilities on the corresponding consolidated balance sheet.
- 16 -
Note 5. Share-Based Compensation
Share-based compensation arrangements include stock options, restricted stock awards, performance-based awards, stock appreciation rights and employee stock purchase plans. Accounting standards require all share-based payments to employees to be valued using a fair value method on the date of grant and to be expensed based on that fair value over the applicable vesting period.
Historically, the Company has only granted share-based compensation in the form of stock options. There were no options granted in the first three months of 2016.
The Company's 1998 Stock Option Plan, pursuant to which stock options could be granted to key employees and non-employee directors, expired on March 9, 2008. Stock options that were outstanding on March 9, 2008 remained outstanding in accordance with their terms, but no new awards could be granted under the plan after March 9, 2008. Options to purchase 69,980 shares of common stock were outstanding under the Company's 1998 Stock Option Plan at March 31, 2016. The exercise price of each option equals the market price of the Company's common stock on the date of the grant and each option's maximum term is ten years.
Stock option activity for the three months ended March 31, 2016 is summarized below:
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
(in years)
|
Aggregate
Intrinsic
Value
(in thousands)
|
|||||||||||||
Options outstanding, January 1, 2016
|
74,960
|
$
|
20.05
|
|||||||||||||
Granted
|
0
|
0
|
||||||||||||||
Exercised
|
0
|
0
|
||||||||||||||
Canceled or expired
|
(4,980
|
)
|
20.05
|
|||||||||||||
Options outstanding, March 31, 2016
|
69,980
|
$
|
20.05
|
1.54
|
$
|
0
|
||||||||||
Options exercisable, March 31, 2016
|
69,980
|
$
|
20.05
|
1.54
|
$
|
0
|
The aggregate intrinsic value of a stock option in the table above represents the total pre-tax intrinsic value (the amount by which the current fair value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on March 31, 2016. This amount changes based on changes in the fair value of the Company's common stock. As of March 31, 2016, the outstanding options had no intrinsic value because the exercise prices of all outstanding options were above the fair value of a share of the Company's common stock.
No options were exercised during the three months ended March 31, 2016.
As of March 31, 2016, all outstanding stock options were fully vested and there was no unrecognized stock-based compensation expense.
Note 6. Pension Plan
The Company provides pension benefits for eligible participants through a non-contributory defined benefit pension plan. The plan was frozen effective September 30, 2006; therefore, no additional participants will be added to the plan. The components of net periodic pension plan cost are as follows for the periods indicated:
Three months ended March 31,
|
2016
|
2015
|
||||||
(in thousands)
|
||||||||
Interest cost
|
$
|
70
|
$
|
66
|
||||
Expected return on plan assets
|
(98
|
)
|
(89
|
)
|
||||
Amortization of net loss
|
140
|
99
|
||||||
Net periodic pension plan cost
|
$
|
112
|
$
|
76
|
- 17 -
At March 31, 2016, management had not yet determined the amount, if any, that the Company will contribute to the plan in the year ending December 31, 2016.
Note 7. Stockholders' Equity and Earnings per Share
STOCKHOLDERS' EQUITY – ACCUMULATED OTHER COMPREHENSIVE LOSS
The following table presents information on amounts reclassified out of accumulated other comprehensive loss, by category, during the periods indicated:
Three Months Ended March 31,
|
Affected Line Item on
|
||||||||
2016
|
2015
|
Consolidated Statement of Income
|
|||||||
Available-for-sale securities
|
|||||||||
Realized gains on sales of securities
|
$
|
509
|
$
|
0
|
Gain on sale of available-for-sale securities, net
|
||||
Tax expense
|
173
|
0
|
Income tax expense
|
||||||
$
|
336
|
$
|
0
|
Net of tax
|
The following table presents the changes in accumulated other comprehensive loss, by category, net of tax, for the periods indicated:
|
Unrealized Gains (Losses) on Securities
|
Unrealized Losses on Securities Transferred to Held-to-Maturity
|
Defined Benefit Pension Plans
|
Accumulated Other Comprehensive Loss
|
||||||||||||
(in thousands)
|
||||||||||||||||
Three Months Ended March 31, 2016
|
||||||||||||||||
Balance at beginning of period
|
$
|
(576
|
)
|
$
|
0
|
$
|
(2,586
|
)
|
$
|
(3,162
|
)
|
|||||
Net change for the period
|
515
|
0
|
0
|
515
|
||||||||||||
Balance at end of period
|
$
|
(61
|
)
|
$
|
0
|
$
|
(2,586
|
)
|
$
|
(2,647
|
)
|
|||||
Three Months Ended March 31, 2015
|
||||||||||||||||
Balance at beginning of period
|
$
|
(78
|
)
|
$
|
(3,386
|
)
|
$
|
(2,429
|
)
|
$
|
(5,893
|
)
|
||||
Net change for the period
|
91
|
141
|
0
|
232
|
||||||||||||
Balance at end of period
|
$
|
13
|
$
|
(3,245
|
)
|
$
|
(2,429
|
)
|
$
|
(5,661
|
)
|
The following table presents the change in each component of accumulated other comprehensive loss on a pre-tax and after-tax basis for the periods indicated.
Three Months Ended March 31, 2016
|
||||||||||||
Pretax
|
Tax
|
Net-of-Tax
|
||||||||||
(in thousands)
|
||||||||||||
Unrealized gains on available-for-sale securities:
|
||||||||||||
Unrealized holding gains arising during the period
|
$
|
1,289
|
$
|
438
|
$
|
851
|
||||||
Reclassification adjustment for gains recognized in income
|
(509
|
)
|
(173
|
)
|
(336
|
)
|
||||||
Net unrealized gains on securities
|
780
|
265
|
515
|
|||||||||
Total change in accumulated other comprehensive loss
|
$
|
780
|
$
|
265
|
$
|
515
|
- 18 -
Three Months Ended March 31, 2015
|
||||||||||||
Pretax
|
Tax
|
Net-of-Tax
|
||||||||||
(in thousands)
|
||||||||||||
Unrealized gains on available-for-sale securities:
|
||||||||||||
Unrealized holding gains arising during the period
|
$
|
138
|
$
|
47
|
$
|
91
|
||||||
Unrealized losses on securities transferred from available-for-sale to held-to-maturity:
|
||||||||||||
Amortization
|
214
|
73
|
141
|
|||||||||
Net change
|
$
|
352
|
$
|
120
|
$
|
232
|
EARNINGS PER COMMON SHARE
Basic earnings per share is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed using the weighted average number of common shares outstanding during the period, including the effect of dilutive potential common shares attributable to outstanding stock options. The Company did not include 70 thousand and 78 thousand potential common shares attributable to outstanding stock options in the diluted earnings per share calculation for the first three months of 2016 and 2015, respectively, because they were antidilutive.
Note 8. Recent Accounting Pronouncements
In August 2014, the FASB issued ASU No. 2014-15, "Presentation of Financial Statements – Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern". This update is intended to provide guidance about management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a going concern and to provide related footnote disclosures. Management is required under the new guidance to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity's ability to continue as a going concern within one year after the date the financial statements are issued when preparing financial statements for each interim and annual reporting period. If conditions or events are identified, the ASU specifies the process that must be followed by management and also clarifies the timing and content of going concern footnote disclosures in order to reduce diversity in practice. The amendments in this ASU are effective for annual periods and interim periods within those annual periods beginning after December 15, 2016. Early adoption is permitted. The Company does not expect the adoption of ASU 2014-15 to have a material impact on its consolidated financial statements.
In January 2016, the FASB issued ASU 2016-01, "Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities". The amendments in ASU 2016-01, among other things: 1) Requires equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. 2) Requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. 3) Requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (i.e., securities or loans and receivables). 4) Eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. The amendments in this ASU are effective for public companies for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The Company is currently assessing the impact that ASU 2016-01 will have on its consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, "Leases (Topic 842)". Among other things, in the amendments in ASU 2016-02, lessees will be required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: (1) A lease liability, which is a lessee's obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) A right-of-use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term. Under the new guidance, lessor accounting is largely unchanged. Certain targeted improvements were made to align, where necessary, lessor accounting with the lessee accounting model and Topic 606, Revenue from Contracts with Customers. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early application is permitted upon issuance. Lessees (for capital and operating leases) and lessors (for sales-type, direct financing, and operating leases) must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. Lessees and lessors may not apply a full retrospective transition approach. The Company is currently assessing the impact that ASU 2016-02 will have on its consolidated financial statements.
- 19 -
During March 2016, the FASB issued ASU No. 2016-05, "Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships". The amendments in this ASU clarify that a change in the counterparty to a derivative instrument that has been designated as the hedging instrument does not, in and of itself, require dedesignation of that hedging relationship provided that all other hedge accounting criteria remain intact. The amendments are effective for public business entities for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. The Company does not expect the adoption of ASU 2016-05 to have a material impact on its consolidated financial statements.
In March 2016, the FASB issued ASU No. 2016-07, "Investments – Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting". The amendments in this ASU eliminate the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. The amendments require that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor's previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment is required. In addition, the amendments in this ASU require that an entity that has an available-for-sale equity security that becomes qualified for the equity method of accounting recognize through earnings the unrealized holding gain or loss in accumulated other comprehensive income at the date the investment becomes qualified for use of the equity method. The amendments are effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. The amendments should be applied prospectively upon their effective date to increases in the level of ownership interest or degree of influence that result in the adoption of the equity method. Early Adoption is permitted. The Company does not expect the adoption of ASU 2016-07 to have a material impact on its consolidated financial statements.
During March 2016, the FASB issued ASU No. 2016-09, "Compensation – Stock Compensation (Topic 718): Improvements to Employee Shares-Based Payment Accounting". The amendments in this ASU simplify several aspects of the accounting for share-based payment award transactions including: (a) income tax consequences; (b) classification of awards as either equity or liabilities; and (c) classification on the statement of cash flows. The amendments are effective for public companies for annual periods beginning after December 15, 2016, and interim periods within those annual periods. The Company is currently assessing the impact that ASU 2016-09 will have on its consolidated financial statements.
Note 9. Fair Value Measurements
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with the "Fair Value Measurements and Disclosures" topics of FASB ASU 2010-06 and FASB ASU 2011-04, the fair value of a financial instrument is the price that would be received in the sale of an asset or transfer of a liability in an orderly transaction between market participants at 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 Company's 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 estimate of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value can be a reasonable point within a range that is most representative of fair value under current market conditions.
In estimating the fair value of assets and liabilities, the Company relies mainly on two models. The first model, used by the Company's bond accounting service provider, determines the fair value of securities. Securities are priced based on an evaluation of observable market data, including benchmark yield curves, reported trades, broker/dealer quotes, and issuer spreads. Pricing is also impacted by credit information about the issuer, perceived market movements, and current news events impacting the individual sectors. For assets other than securities and for all liabilities, fair value is determined using the Company's asset/liability modeling software. The software uses current yields, anticipated yield changes, and estimated duration of assets and liabilities to calculate fair value.
- 20 -
In accordance with ASC 820, "Fair Value Measurements and Disclosures," the Company groups its financial assets and financial liabilities generally measured at fair value into three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
Level 1 – | Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. |
Level 2 – | Valuation is based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability. |
Level 3 – | Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management judgment or estimation. |
An instrument's categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS
Debt and equity securities with readily determinable fair values that are classified as "available-for-sale" are recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income. Securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Third party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that consider observable market data (Level 2). In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. Currently, all of the Company's available-for-sale securities are considered to be Level 2 securities.
The following table presents the balances of certain assets measured at fair value on a recurring basis as of the dates indicated:
Fair Value Measurements at March 31, 2016 Using
|
||||||||||||||||
Balance
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Treasury securities
|
$
|
19,999
|
$
|
0
|
$
|
19,999
|
$
|
0
|
||||||||
Obligations of U.S. Government agencies
|
4,022
|
0
|
4,022
|
0
|
||||||||||||
Obligations of state and political subdivisions
|
72,992
|
0
|
72,992
|
0
|
||||||||||||
Mortgage-backed securities
|
93,419
|
0
|
93,419
|
0
|
||||||||||||
Money market investments
|
511
|
0
|
511
|
0
|
||||||||||||
Corporate bonds
|
3,411
|
0
|
3,411
|
0
|
||||||||||||
Other marketable equity securities
|
100
|
0
|
100
|
0
|
||||||||||||
Total available-for-sale securities
|
$
|
194,454
|
$
|
0
|
$
|
194,454
|
$
|
0
|
- 21 -
Fair Value Measurements at December 31, 2015 Using
|
||||||||||||||||
Balance
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Available-for-sale securities
|
||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
24,240
|
$
|
0
|
$
|
24,240
|
$
|
0
|
||||||||
Obligations of state and political subdivisions
|
78,433
|
0
|
78,433
|
0
|
||||||||||||
Mortgage-backed securities
|
107,396
|
0
|
107,396
|
0
|
||||||||||||
Money market investments
|
631
|
0
|
631
|
0
|
||||||||||||
Corporate bonds
|
3,393
|
0
|
3,393
|
0
|
||||||||||||
Other marketable equity securities
|
99
|
0
|
99
|
0
|
||||||||||||
Total available-for-sale securities
|
$
|
214,192
|
$
|
0
|
$
|
214,192
|
$
|
0
|
ASSETS MEASURED AT FAIR VALUE ON A NONRECURRING BASIS
Under certain circumstances, adjustments are made to the fair value for assets and liabilities although they are not measured at fair value on an ongoing basis.
Impaired loans
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts when due from the borrower in accordance with the contractual terms of the loan. The measurement of fair value and loss associated with impaired loans can be based on the observable market price of the loan, the fair value of the collateral securing the loan, or the discounted present value of the loan's expected future cash flows. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable, with the vast majority of the collateral in real estate.
The value of real estate collateral is determined utilizing an income, market, or cost valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Company. In the case of loans with lower balances, the Company may obtain a real estate evaluation instead of an appraisal. Evaluations utilize many of the same techniques as appraisals, and are typically performed by independent appraisers. Once received, appraisals and evaluations are reviewed by trained staff independent of the lending function to verify consistency and reasonability. Appraisals and evaluations are based on significant unobservable inputs, including but not limited to: adjustments made to comparable properties, judgments about the condition of the subject property, the availability and suitability of comparable properties, capitalization rates, projected income of the subject or comparable properties, vacancy rates, projected depreciation rates, and the state of the local and regional economy. The Company may also elect to make additional reductions in the collateral value based on management's best judgment, which represents another source of unobservable inputs. Because of the subjective nature of collateral valuation, impaired loans are considered Level 3.
Impaired loans may be secured by collateral other than real estate. The value of business equipment is based upon an outside appraisal if deemed significant, or the net book value on the applicable business' financial statements if not considered significant using observable market data. Likewise, values for inventory and accounts receivable collateral are based on financial statement balances or aging reports (Level 3). If a loan is not collateral-dependent, its impairment may be measured based on the present value of expected future cash flows, discounted at the loan's effective interest rate. Because the loan is discounted at its effective rate of interest, rather than at a market rate, the loan is not considered to be held at fair value and is not included in the tables below. Collateral-dependent impaired loans allocated to the allowance for loan losses are measured at fair value on a nonrecurring basis. Any fair value adjustments are recorded in the period incurred as part of the provision for loan losses on the Consolidated Statements of Income.
Other Real Estate Owned (OREO)
Loans are transferred to OREO when the collateral securing them is foreclosed on. The measurement of gain or loss associated with OREOs is based on the fair value of the collateral compared to the unpaid loan balance and anticipated costs to sell the property. If there is a contract for the sale of a property, and management reasonably believes the transaction will be consummated in accordance with the terms of the contract, fair value is based on the sale price in that contract (Level 1). If management has recent information about the sale of identical properties, such as when selling multiple condominium units on the same property, the remaining units would be valued based on the observed market data (Level 2). Lacking either a contract or such recent data, management would obtain an appraisal or evaluation of the value of the collateral as discussed above under Impaired Loans (Level 3). After the asset has been booked, a new appraisal or evaluation is obtained when management has reason to believe the fair value of the property may have changed and no later than two years after the last appraisal or evaluation was received. Any fair value adjustments to OREOs below the original book value are recorded in the period incurred and expensed against current earnings.
- 22 -
The following table presents the assets carried on the consolidated balance sheets for which a nonrecurring change in fair value has been recorded. Assets are shown by class of loan and by level in the fair value hierarchy, as of the dates indicated. Certain impaired loans are valued by the present value of the loan's expected future cash flows, discounted at the interest rate of the loan rather than at a market rate. These loans are not carried on the consolidated balance sheets at fair value and, as such, are not included in the table below.
Carrying Value at March 31, 2016 Using
|
||||||||||||||||
Fair Value
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Impaired loans
|
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
652
|
$
|
0
|
$
|
0
|
$
|
652
|
||||||||
Commercial
|
434
|
0
|
0
|
434
|
||||||||||||
Construction
|
98
|
0
|
0
|
98
|
||||||||||||
Total
|
$
|
1,184
|
$
|
0
|
$
|
0
|
$
|
1,184
|
||||||||
Other real estate owned
|
||||||||||||||||
Residential 1-4 family
|
$
|
548
|
$
|
0
|
$
|
0
|
$
|
548
|
||||||||
Commercial
|
605
|
0
|
0
|
605
|
||||||||||||
Construction
|
1,090
|
0
|
0
|
1,090
|
||||||||||||
Total
|
$
|
2,243
|
$
|
0
|
$
|
0
|
$
|
2,243
|
Carrying Value at December 31, 2015 Using
|
||||||||||||||||
Fair Value
|
Quoted Prices in
Active Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Impaired loans
|
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
952
|
$
|
0
|
$
|
0
|
$
|
952
|
||||||||
Commercial
|
267
|
0
|
0
|
267
|
||||||||||||
Construction
|
62
|
0
|
0
|
62
|
||||||||||||
Total
|
$
|
1,281
|
$
|
0
|
$
|
0
|
$
|
1,281
|
||||||||
Other real estate owned
|
||||||||||||||||
Residential 1-4 family
|
$
|
724
|
$
|
0
|
$
|
0
|
$
|
724
|
||||||||
Commercial
|
927
|
0
|
0
|
927
|
||||||||||||
Construction
|
1,090
|
0
|
0
|
1,090
|
||||||||||||
Total
|
$
|
2,741
|
$
|
0
|
$
|
0
|
$
|
2,741
|
- 23 -
The following table displays quantitative information about Level 3 Fair Value Measurements as of the dates indicated:
Quantitative Information About Level 3 Fair Value Measurements
|
||||||||||
Fair Value at
March 31, 2016
(dollars in thousands)
|
Valuation Techniques
|
Unobservable Input
|
Range (Weighted Average)
|
|||||||
Impaired loans
|
||||||||||
Residential 1-4 family real estate
|
$
|
652
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Commercial real estate
|
$
|
434
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Construction
|
$
|
98
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Other real estate owned
|
||||||||||
Residential 1-4 family
|
$
|
548
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Commercial
|
$
|
605
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00% - 36.86% (23.26
|
%)
|
||||||||
Construction
|
$
|
1,090
|
Market comparables
|
Selling costs
|
6.72
|
%
|
||||
Liquidation discount
|
33.05
|
%
|
Quantitative Information About Level 3 Fair Value Measurements
|
||||||||||
Fair Value at
December 31, 2015
(dollars in thousands)
|
Valuation Techniques
|
Unobservable Input
|
Range (Weighted Average)
|
|||||||
Impaired loans
|
||||||||||
Residential 1-4 family real estate
|
$
|
952
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
0.00% - 4.00% (3.75
|
%)
|
||||||||
Commercial real estate
|
$
|
267
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Construction
|
$
|
62
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Other real estate owned
|
||||||||||
Residential 1-4 family
|
$
|
724
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00% - 7.17% (4.79
|
%)
|
||||||||
Commercial
|
$
|
927
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00% - 24.70% (11.77
|
%)
|
||||||||
Construction
|
$
|
1,090
|
Market comparables
|
Selling costs
|
6.72
|
%
|
||||
Liquidation discount
|
33.05
|
%
|
ASC 825, "Financial Instruments," requires disclosure about fair value of financial instruments for interim periods and excludes certain financial instruments and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company's assets.
The following methods and assumptions were used by the Company in estimating fair value disclosures for financial instruments:
CASH AND CASH EQUIVALENTS
The carrying amounts of cash and short-term instruments, including interest-bearing due from banks, approximate fair values.
RESTRICTED SECURITIES
The restricted security category is comprised of FHLB and FRB stock. These stocks are classified as restricted securities because their ownership is restricted to certain types of entities and they lack a market. When the FHLB or FRB repurchases stock, they repurchase at the stock's book value. Therefore, the carrying amounts of restricted securities approximate fair value.
- 24 -
LOANS RECEIVABLE
The fair value of a loan is based on its interest rate in relation to its risk profile, in comparison to what an investor could earn on a different investment with a similar risk profile. Variations in risk tolerance between lenders, and thus in risk pricing, can result in the same loan being priced differently at different institutions. A bank's experience with the type of lending (such as commercial real estate) can also impact its assessment of the riskiness of a loan. A comprehensive picture of competitors' rates in relation to borrower risk profiles is not available. Instead, the Company uses a model which estimates market value based on the loan's interest rate (regardless of its risk level) and rates for debt of similar maturities where market data is available. Since the rate and risk profile are the primary factors in determining the fair value of a loan, both of which are unobservable in the market, the Company classifies loans as Level 3 in the fair value hierarchy. Fair values for non-performing loans are estimated as described above.
BANK-OWNED LIFE INSURANCE
Bank-owned life insurance represents insurance policies on certain current and former officers of the Company. The cash value of the policies is estimated using information provided by the insurance carrier. The insurance carrier uses actuarial data to estimate the value of each policy, based on the age and health of the insured relative to other individuals about whom the carrier has information. Health information can be broken down into quantitative, observable inputs, such as smoking habits, blood pressure, and weight, which, along with the insured's age, can be compared to observable data the insurance carrier has available. The carrier can then estimate the cash value of each policy. Since the cash value represents the amount of cash the Company would receive when the policies are paid, the cash value closely approximates the fair value of the policies. Accordingly, bank-owned life insurance is classified as Level 2.
DEPOSIT LIABILITIES
The fair value of demand deposits, savings and certain money market deposits is the amount payable on demand at the reporting date. The fair value of certificates of deposit is estimated by discounting the future cash flows using the rates currently offered for deposits of similar remaining maturities. Information about the rates paid by other institutions for deposits of similar terms is readily available, and rates are mainly influenced by the term of the deposit itself. As a result, fair value calculations are based on observable inputs, and are classified as Level 2.
SHORT-TERM BORROWINGS
The carrying amounts of federal funds purchased, overnight repurchase agreements, and other short-term borrowings maturing within 90 days approximate their fair values. Since the contractual terms of these borrowings provide all information necessary to calculate the amounts that will be due at maturity, these liabilities are classified as Level 2.
LONG-TERM BORROWINGS
The fair values of the Company's long-term borrowings are estimated based on the current cost to repay the debt in full, discounted to current values and including any prepayment penalties that may apply. As the contractual terms of the borrowing provide all the necessary inputs for this calculation, long-term borrowings are classified as Level 2.
ACCRUED INTEREST
The calculation of accrued interest is based on readily observable information, such as the rate and term of the underlying asset or liability. Since these amounts are expected to be realized quickly (generally within 30 to 90 days), the carrying value approximates fair value and is classified as Level 2.
COMMITMENTS TO EXTEND CREDIT AND IRREVOCABLE LETTERS OF CREDIT
The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present credit-worthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligations with the counterparties at the reporting date. At March 31, 2016 and December 31, 2015, the fair value of fees charged for loan commitments and irrevocable letters of credit was immaterial.
- 25 -
The estimated fair values, and related carrying or notional amounts, of the Company's financial instruments as of the dates indicated are as follows:
Fair Value Measurements at March 31, 2016 Using
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
13,260
|
$
|
13,260
|
$
|
0
|
$
|
0
|
||||||||
Securities available-for-sale
|
194,454
|
0
|
194,454
|
0
|
||||||||||||
Restricted securities
|
970
|
0
|
970
|
0
|
||||||||||||
Loans, net of allowances for loan losses
|
565,673
|
0
|
0
|
566,618
|
||||||||||||
Bank-owned life insurance
|
24,626
|
0
|
24,626
|
0
|
||||||||||||
Accrued interest receivable
|
2,937
|
0
|
2,937
|
0
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
724,679
|
$
|
0
|
$
|
725,141
|
$
|
0
|
||||||||
Overnight repurchase agreements
|
31,778
|
0
|
31,778
|
0
|
||||||||||||
Accrued interest payable
|
220
|
0
|
220
|
0
|
Fair Value Measurements at December 31, 2015 Using
|
||||||||||||||||
Carrying
Value
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
36,990
|
$
|
36,990
|
$
|
0
|
$
|
0
|
||||||||
Securities available-for-sale
|
214,192
|
0
|
214,192
|
0
|
||||||||||||
Restricted securities
|
2,016
|
0
|
2,016
|
0
|
||||||||||||
Loans, net of allowances for loan losses
|
560,737
|
0
|
0
|
559,488
|
||||||||||||
Bank-owned life insurance
|
24,411
|
0
|
24,411
|
0
|
||||||||||||
Accrued interest receivable
|
3,059
|
0
|
3,059
|
0
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
746,471
|
$
|
0
|
$
|
746,740
|
$
|
0
|
||||||||
Overnight repurchase agreements
|
25,950
|
0
|
25,950
|
0
|
||||||||||||
Federal Home Loan Bank advances
|
25,000
|
0
|
25,501
|
0
|
||||||||||||
Accrued interest payable
|
241
|
0
|
241
|
0
|
Note 10. Segment Reporting
The Company operates in a decentralized fashion in three principal business segments: The Old Point National Bank of Phoebus (the Bank), Old Point Trust & Financial Services, N. A. (Trust), and the Company as a separate segment (for purposes of this Note, the Parent). Revenues from the Bank's operations consist primarily of interest earned on loans and investment securities and service charges on deposit accounts. Trust's operating revenues consist principally of income from fiduciary activities. The Parent's revenues are mainly fees and dividends received from the Bank and Trust companies. The Company has no other segments.
The Company's reportable segments are strategic business units that offer different products and services. They are managed separately because each segment appeals to different markets and, accordingly, requires different technologies and marketing strategies.
- 26 -
Information about reportable segments, and reconciliation of such information to the consolidated financial statements as of and for the three months ended March 31, 2016 and 2015 follows:
Three Months Ended March 31, 2016
|
||||||||||||||||||||
Bank
|
Trust
|
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
(in thousands)
|
||||||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
7,351
|
$
|
14
|
$
|
1,146
|
$
|
(1,146
|
)
|
$
|
7,365
|
|||||||||
Income from fiduciary activities
|
0
|
901
|
0
|
0
|
901
|
|||||||||||||||
Other income
|
2,503
|
276
|
50
|
(65
|
)
|
2,764
|
||||||||||||||
Total operating income
|
9,854
|
1,191
|
1,196
|
(1,211
|
)
|
11,030
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
719
|
0
|
0
|
0
|
719
|
|||||||||||||||
Provision for loan losses
|
150
|
0
|
0
|
0
|
150
|
|||||||||||||||
Salaries and employee benefits
|
4,362
|
678
|
114
|
0
|
5,154
|
|||||||||||||||
Other expenses
|
3,615
|
261
|
126
|
(65
|
)
|
3,937
|
||||||||||||||
Total operating expenses
|
8,846
|
939
|
240
|
(65
|
)
|
9,960
|
||||||||||||||
Income before taxes
|
1,008
|
252
|
956
|
(1,146
|
)
|
1,070
|
||||||||||||||
Income tax expense (benefit)
|
28
|
86
|
(65
|
)
|
0
|
49
|
||||||||||||||
Net income
|
$
|
980
|
$
|
166
|
$
|
1,021
|
$
|
(1,146
|
)
|
$
|
1,021
|
|||||||||
Capital expenditures
|
$
|
367
|
$
|
4
|
$
|
0
|
$
|
0
|
$
|
371
|
||||||||||
Total assets
|
$
|
851,716
|
$
|
5,865
|
$
|
94,236
|
$
|
(94,970
|
)
|
$
|
856,847
|
Three Months Ended March 31, 2015
|
||||||||||||||||||||
Bank
|
Trust
|
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
(in thousands) | ||||||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
7,491
|
$
|
13
|
$
|
1,268
|
$
|
(1,268
|
)
|
$
|
7,504
|
|||||||||
Income from fiduciary activities
|
0
|
980
|
0
|
0
|
980
|
|||||||||||||||
Other income
|
2,051
|
261
|
50
|
(65
|
)
|
2,297
|
||||||||||||||
Total operating income
|
9,542
|
1,254
|
1,318
|
(1,333
|
)
|
10,781
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
893
|
0
|
0
|
0
|
893
|
|||||||||||||||
Provision for loan losses
|
275
|
0
|
0
|
0
|
275
|
|||||||||||||||
Salaries and employee benefits
|
4,309
|
627
|
113
|
0
|
5,049
|
|||||||||||||||
Other expenses
|
3,035
|
236
|
32
|
(65
|
)
|
3,238
|
||||||||||||||
Total operating expenses
|
8,512
|
863
|
145
|
(65
|
)
|
9,455
|
||||||||||||||
Income before taxes
|
1,030
|
391
|
1,173
|
(1,268
|
)
|
1,326
|
||||||||||||||
Income tax expense (benefit)
|
20
|
133
|
(32
|
)
|
0
|
121
|
||||||||||||||
Net income
|
$
|
1,010
|
$
|
258
|
$
|
1,205
|
$
|
(1,268
|
)
|
$
|
1,205
|
|||||||||
Capital expenditures
|
$
|
955
|
$
|
18
|
$
|
0
|
$
|
0
|
$
|
973
|
||||||||||
Total assets
|
$
|
882,771
|
$
|
5,848
|
$
|
89,543
|
$
|
(90,484
|
)
|
$
|
887,678
|
The accounting policies of the segments are the same as those described in the summary of significant accounting policies reported in the Company's 2015 annual report on Form 10-K. The Company evaluates performance based on profit or loss from operations before income taxes, not including nonrecurring gains or losses.
Both the Parent and the Trust companies maintain deposit accounts with the Bank, on terms substantially similar to those available to other customers. These transactions are eliminated to reach consolidated totals.
Note 11. Commitments and Contingencies
There have been no material changes in the Company's commitments and contingencies from those disclosed in the Company's 2015 annual report on Form 10-K.
- 27 -
Available Information
The Company maintains a website on the Internet at www.oldpoint.com. The Company makes available free of charge, on or through its website, its proxy statements, annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and any amendments to those reports as soon as reasonably practicable after such material is electronically filed with the Securities and Exchange Commission (SEC). The information available on the Company's Internet website is not part of this Form 10-Q or any other report filed by the Company with the SEC. The public may read and copy any documents the Company files with or furnishes to the SEC at the SEC's Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. The public may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The Company's SEC filings can also be obtained on the SEC's website on the Internet at www.sec.gov.
The following discussion is intended to assist readers in understanding and evaluating the financial condition, changes in financial condition and the results of operations of the Company. The Company consists of the parent company and its wholly-owned subsidiaries, The Old Point National Bank of Phoebus (the Bank) and Old Point Trust & Financial Services, N. A. (Trust), collectively referred to as the Company. This discussion should be read in conjunction with the consolidated financial statements and other financial information contained elsewhere in this report.
Caution About Forward-Looking Statements
In addition to historical information, this report may contain forward-looking statements. For this purpose, any statement that is not a statement of historical fact may be deemed to be a forward-looking statement. These forward-looking statements may include, but are not limited to, statements regarding profitability, including the focus on reducing time deposits; the net interest margin; strategies for managing the net interest margin and the expected impact of such efforts; liquidity; the loan portfolio and expected trends in the quality of the loan portfolio; the allowance and provision for loan losses; the effect of a sustained increase in nonperforming assets; the securities portfolio; the effect of increases in past due loans in the Company's purchased student loan portfolio; interest rate sensitivity; asset quality; levels of net loan charge-offs and nonperforming assets; levels of interest expense; levels and components of noninterest income and noninterest expense; lease expense; income taxes; low-income housing tax credits and additional capital calls related to the Company's investment in housing equity funds; expected impact of efforts to restructure the balance sheet; expected yields on the loan and securities portfolios; expected monetary policy actions by the Federal Open Market Committee; expected rates on interest-bearing liabilities; expected interest savings resulting from the prepayment of the Company's FHLB advance; market risk; business and growth strategies; investment strategy; and financial and other goals. Forward-looking statements often use words such as "believes," "expects," "plans," "may," "will," "should," "projects," "contemplates," "anticipates," "forecasts," "intends" or other words of similar meaning. These statements can also be identified by the fact that they do not relate strictly to historical or current facts. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, and actual results could differ materially from historical results or those anticipated by such statements.
There are many factors that could have a material adverse effect on the operations and future prospects of the Company including, but not limited to, changes in interest rates and yields; general economic and general business conditions, including unemployment levels; uncertainty over future federal spending or the effects of federal budget cuts, particularly to the Department of Defense, on the Company's service area; changes associated with the new leadership of the Bank; effects of the transfer of the securities portfolio from held-to-maturity securities to available-for-sale securities; the quality or composition of the loan or securities portfolios; changes in the volume and mix of interest-earning assets and interest-bearing liabilities; the effects of management's investment strategy and strategy to manage the net interest margin; the adequacy of the Company's credit quality review processes; the level of nonperforming assets and related charge-offs and recoveries; turnover times experienced by the mortgage companies to which the Company has extended warehouse lines of credit; the federal government's guarantee of repayment of student loans purchased by the Company; the ability of the Company to diversify its sources of noninterest income; the effect of the Company's sales training efforts for branch staff; the local real estate market; volatility and disruption in national and international financial markets; government intervention in the U.S. financial system; application of the Basel III capital standards to the Company and its subsidiaries; FDIC premiums and/or assessments; demand for loan and other banking products and financial services in the Company's primary service area; levels of noninterest income and expense; deposit flows; competition; the use of inaccurate assumptions in management's modeling systems; technology; any interruption or breach of security in the Company's information systems or those of the Company's third party vendors or other service providers; reliance on third parties for key services; adequacy of the allowance for loan losses; and changes in accounting principles, policies and guidelines. The Company could also be adversely affected by monetary and fiscal policies of the U.S. Government, as well as any regulations or programs implemented pursuant to the Dodd-Frank Act or other legislation and policies of the Office of the Comptroller of the Currency, U.S. Treasury and the Federal Reserve Board.
These risks and uncertainties, in addition to the risks and uncertainties identified in the Company's 2015 annual report on Form 10-K, should be considered in evaluating the forward-looking statements contained herein, and readers are cautioned not to place undue reliance on such statements. Any forward-looking statement speaks only as of the date on which it is made, and the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made. In addition, past results of operations are not necessarily indicative of future results.
- 28 -
General
The Company is the parent company of the Bank and Trust. The Bank is a locally managed community bank serving the Hampton Roads localities of Chesapeake, Hampton, Isle of Wight County, Newport News, Norfolk, Virginia Beach, Williamsburg/James City County and York County. The Bank currently has 18 branch offices. Trust is a wealth management services provider.
Critical Accounting Policies and Estimates
As of March 31, 2016, there have been no significant changes with regard to the critical accounting policies and estimates disclosed in the Company's 2015 annual report on Form 10-K. The accounting policy that required management's most difficult, subjective or complex judgments is the Company's allowance for loan losses. The Company's policies for calculating the allowance for loan losses are discussed in this Item 2 and in Note 3 of the Notes to the Consolidated Financial Statements included in this quarterly report on Form 10-Q, and are discussed in further detail in the Company's 2015 annual report on Form 10-K.
Earnings Summary
Net income for the first three months of 2016 was $1.0 million, or $0.21 per diluted share, compared to net income of $1.2 million, or $0.24 per diluted share, for the first three months of 2015. This 15.27% decrease is primarily attributable to higher noninterest expense, partially offset by higher noninterest income and higher net interest income after the provision for loan losses.
Net Interest Income
The principal source of earnings for the Company is net interest income. Net interest income is the difference between interest and fees generated by earning assets and interest expense paid to fund them. Changes in the volume and mix of interest-earning assets and interest-bearing liabilities, as well as their respective yields and rates, have a significant impact on the level of net interest income. The net interest margin is calculated by dividing tax-equivalent net interest income by average earning assets.
The Company experienced moderate loan growth, with average total loans increasing $28.6 million when comparing the first quarters of 2016 and 2015. While loan yields declined when comparing the same periods, the increase in average balances increased interest income by $57 thousand. This growth in loans was funded through sales from the securities portfolio and excess liquidity held in cash and due from banks.
Sales of securities and excess liquidity in cash and due from banks also funded the early payoff of the Company's advance from the Federal Home Loan Bank (FHLB). As the rate on this advance was significantly higher than other available funding sources in the current rate environment, the prepayment more than offset a 4 basis point decline in the yield on average earning assets. This prepayment and its related $164 thousand reduction in interest expense during the first quarter of 2016 was a primary factor in improving the Company's net interest margin, which increased to 3.62% for the first quarter of 2016 from 3.58% for the first quarter of 2015.
Net interest income, on a fully tax-equivalent basis, was $6.9 million in the first quarter of 2016, an increase of $14 thousand from the first quarter of 2015, due to a decrease in tax-equivalent interest income of $160 thousand and a decrease in interest expense of $174 thousand. Tax-equivalent interest income in the first three months of 2016 decreased 2.06% as compared to the first three months of 2015, as discussed further below. Interest expense in the first three months of 2016 decreased 19.48% as compared to the first three months of 2015, primarily as a result of the early payoff on the FHLB advance.
During the three months ended March 31, 2016, the yield on average earning assets decreased by 4 basis points and the average balance of earning assets decreased by 1.01% from the comparable period in 2015. As loans continue to grow, the Company reinvests cash flows from the securities portfolio into loans, which typically provide higher yields. A portion of the cash flows received from the securities portfolio were also used to fund the early payoff of the FHLB advance discussed above and thus were not available for reinvestment. Management considered the opportunity cost inherent in reducing its liquidity when calculating the benefit of the early payoff and determined that the interest expense saved over the remaining term of the advance ($460 thousand) more than offset the early payoff fee ($391 thousand). In addition, the Company had sufficient liquidity to pay the advance and associated fee without borrowing from other sources, and the potential interest earned on $25.0 million in excess liquidity was less than the amount saved by the early payoff.
Management expects that the Company's loan yields will continue to decline, due to intense competition for quality loans and rate reductions on loans currently held in the portfolio. Management expects that the reduction in loan yields will likely continue in 2016 at approximately the same pace seen in 2015, depending on monetary policy actions taken by the Federal Open Market Committee (FOMC). Although the FOMC did raise the target range for the federal funds rate in December of 2015, predictions for future rate increases are varied. Barring additional rate increases by the FOMC in 2016, management expects continued declines in loan yields. To partially offset this anticipated decline, management has placed an increased focus on managing the mix of the liabilities in order to increase low cost funds and reduce high cost funds when possible. If the FOMC does increase the target rate in 2016, management expects that the decline in loan yields will slow or stop. Based on management's evaluation of current predictions of the FOMC's likely actions with regards to the target range, management does not expect loan yields to increase in 2016.
- 29 -
The following table shows an analysis of average earning assets, interest-bearing liabilities and rates and yields for the periods indicated. Nonaccrual loans are included in loans outstanding.
AVERAGE BALANCE SHEETS, NET INTEREST INCOME* AND RATES*
|
||||||||||||||||||||||||
For the quarter ended March 31,
|
||||||||||||||||||||||||
|
2016
|
2015
|
||||||||||||||||||||||
Interest
|
Interest
|
|||||||||||||||||||||||
Average
|
Income/
|
Yield/
|
Average
|
Income/
|
Yield/
|
|||||||||||||||||||
|
Balance
|
Expense
|
Rate**
|
Balance
|
Expense
|
Rate**
|
||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Loans*
|
$
|
570,344
|
$
|
6,446
|
4.52
|
%
|
$
|
541,782
|
$
|
6,389
|
4.72
|
%
|
||||||||||||
Investment securities:
|
||||||||||||||||||||||||
Taxable
|
116,308
|
548
|
1.88
|
%
|
137,200
|
686
|
2.00
|
%
|
||||||||||||||||
Tax-exempt*
|
67,023
|
582
|
3.47
|
%
|
72,804
|
641
|
3.52
|
%
|
||||||||||||||||
Total investment securities
|
183,331
|
1,130
|
2.47
|
%
|
210,004
|
1,327
|
2.53
|
%
|
||||||||||||||||
Interest-bearing due from banks
|
2,705
|
4
|
0.59
|
%
|
10,637
|
7
|
0.26
|
%
|
||||||||||||||||
Federal funds sold
|
1,637
|
1
|
0.24
|
%
|
2,194
|
0
|
0.00
|
%
|
||||||||||||||||
Other investments
|
1,446
|
15
|
4.15
|
%
|
2,602
|
33
|
5.07
|
%
|
||||||||||||||||
Total earning assets
|
759,463
|
$
|
7,596
|
4.00
|
%
|
767,219
|
$
|
7,756
|
4.04
|
%
|
||||||||||||||
Allowance for loan losses
|
(7,836
|
)
|
(7,200
|
)
|
||||||||||||||||||||
Other nonearning assets
|
111,888
|
116,329
|
||||||||||||||||||||||
Total assets
|
$
|
863,515
|
$
|
876,348
|
||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||
Time and savings deposits:
|
||||||||||||||||||||||||
Interest-bearing transaction accounts
|
$
|
11,015
|
$
|
1
|
0.04
|
%
|
$
|
11,280
|
$
|
1
|
0.04
|
%
|
||||||||||||
Money market deposit accounts
|
222,633
|
44
|
0.08
|
%
|
222,475
|
42
|
0.08
|
%
|
||||||||||||||||
Savings accounts
|
77,188
|
10
|
0.05
|
%
|
72,611
|
9
|
0.05
|
%
|
||||||||||||||||
Time deposits, $100,000 or more
|
116,668
|
275
|
0.94
|
%
|
109,199
|
270
|
0.99
|
%
|
||||||||||||||||
Other time deposits
|
92,303
|
242
|
1.05
|
%
|
115,625
|
258
|
0.89
|
%
|
||||||||||||||||
Total time and savings deposits
|
519,807
|
572
|
0.44
|
%
|
531,190
|
580
|
0.44
|
%
|
||||||||||||||||
Federal funds purchased, repurchase agreements and other borrowings
|
25,363
|
6
|
0.09
|
%
|
34,591
|
8
|
0.09
|
%
|
||||||||||||||||
Federal Home Loan Bank advances
|
11,538
|
141
|
4.89
|
%
|
30,000
|
305
|
4.07
|
%
|
||||||||||||||||
Total interest-bearing liabilities
|
556,708
|
719
|
0.52
|
%
|
595,781
|
893
|
0.60
|
%
|
||||||||||||||||
Demand deposits
|
205,710
|
187,298
|
||||||||||||||||||||||
Other liabilities
|
6,627
|
3,815
|
||||||||||||||||||||||
Stockholders' equity
|
94,470
|
89,454
|
||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
863,515
|
$
|
876,348
|
||||||||||||||||||||
Net interest margin
|
$
|
6,877
|
3.62
|
%
|
$
|
6,863
|
3.58
|
%
|
||||||||||||||||
*Computed on a fully tax-equivalent basis using a 34% rate
|
||||||||||||||||||||||||
**Annualized
|
- 30 -
Provision for Loan Losses
The provision for loan losses is a charge against earnings necessary to maintain the allowance for loan losses at a level consistent with management's evaluation of the portfolio. This expense is based on management's estimate of credit losses that are probable of being sustained in the loan portfolio. Management's evaluation included credit quality trends, collateral values, the findings of internal credit quality assessments and results from external bank regulatory examinations. These factors, as well as identified impaired loans, historical losses and current economic and business conditions, were used in developing estimated loss factors for determining the loan loss provision.
The provision for loan losses was $150 thousand in the first three months of 2016, compared to $275 thousand in 2015. Management concluded that the provision was appropriate based on its analysis of the adequacy of the allowance for loan losses. The more moderate growth in the loan portfolio during the first quarter of 2016 as compared to the first quarter of 2015 allowed management to reduce the provision.
Net loans charged off as a percent of total loans on an annualized basis were 0.06% for the first three months of 2016, or $86 thousand, compared to a negative 0.04%, or a net recovery of $61 thousand, in the first three months of 2015 as loan recoveries exceeded charge-offs in that quarter. Management believes that net charge-offs for the remainder of 2016 will be closer to long-term historical averages unless national and local economic conditions do not continue to improve. At the same time, management does not expect that net charge-offs in future periods will be as high as those experienced during the recession of 2008 and 2009 and its aftermath. In addition to the possible effects of a wide-spread recession, possible future reductions in military and defense spending could cause higher local unemployment and financial stress on borrowers, which would likely cause an increase in nonperforming assets as individuals struggle to make loan payments or as a result of declines in real estate values and home sales. Increased nonperforming assets could cause increased charge-offs and lower earnings due to larger contributions to the loan loss provision and reductions in interest-accruing loans.
Nonperforming assets consist of nonaccrual loans, loans past due 90 days or more and accruing interest, restructured loans that are accruing interest and not performing according to their modified terms, and OREO. See Note 3 of the Notes to the Consolidated Financial Statements included in this quarterly report on Form 10-Q for an explanation of these categories. OREO consists of real estate from foreclosures on loan collateral. The majority of the loans past due 90 days or more and accruing interest are student loans with principal and interest amounts that are 97 - 98% guaranteed by the federal government. When a loan changes from "past due 90 days or more and accruing interest" status to "nonaccrual" status, the loan is reviewed for impairment. In most cases, if the loan is considered impaired, then the difference between the value of the collateral and the principal amount outstanding on the loan is charged off. If the Company is waiting on an appraisal to determine the collateral's value or is in negotiations with the borrower or other parties that may affect the value of the collateral, management allocates funds to cover the deficiency to the allowance for loan losses based on information available to management at that time. In the case of TDRs, the restructuring may be to modify to an unsecured loan (e.g., a short sale) that the borrower can afford to repay. In these circumstances, the entire balance of the loan would be specifically allocated for, unless the present value of expected future cash flows was more than the current balance on the loan. It would not be charged off if the loan documentation supports the borrower's ability to repay the modified loan.
- 31 -
The following table presents information on nonperforming assets, as of the dates indicated:
NONPERFORMING ASSETS
|
||||||||||||
March 31,
|
December 31,
|
Increase
|
||||||||||
|
2016
|
2015
|
(Decrease)
|
|||||||||
(in thousands)
|
||||||||||||
Nonaccrual loans
|
||||||||||||
Commercial
|
$
|
257
|
$
|
276
|
$
|
(19
|
)
|
|||||
Real estate-mortgage (1)
|
6,200
|
4,306
|
1,894
|
|||||||||
Total nonaccrual loans
|
$
|
6,457
|
$
|
4,582
|
$
|
1,875
|
||||||
Loans past due 90 days or more and accruing interest
|
||||||||||||
Commercial
|
$
|
0
|
$
|
164
|
$
|
(164
|
)
|
|||||
Real estate-construction
|
162
|
0
|
162
|
|||||||||
Real estate-mortgage (1)
|
20
|
23
|
(3
|
)
|
||||||||
Consumer loans (2)
|
2,903
|
3,163
|
(260
|
)
|
||||||||
Other
|
7
|
6
|
1
|
|||||||||
Total loans past due 90 days or more and accruing interest
|
$
|
3,092
|
$
|
3,356
|
$
|
(264
|
)
|
|||||
Restructured loans
|
||||||||||||
Commercial
|
$
|
115
|
$
|
0
|
$
|
115
|
||||||
Real estate-construction
|
98
|
99
|
(1
|
)
|
||||||||
Real estate-mortgage (1)
|
$
|
11,010
|
$
|
11,077
|
$
|
(67
|
)
|
|||||
Consumer loans
|
11
|
12
|
(1
|
)
|
||||||||
Total restructured loans
|
$
|
11,234
|
$
|
11,188
|
$
|
46
|
||||||
Less nonaccrual restructured loans (included above)
|
3,628
|
2,497
|
1,131
|
|||||||||
Less restructured loans currently in compliance (3)
|
7,606
|
8,691
|
(1,085
|
)
|
||||||||
Net nonperforming, accruing restructured loans
|
$
|
0
|
$
|
0
|
$
|
0
|
||||||
Other real estate owned
|
||||||||||||
Construction, land development, and other land
|
$
|
1,090
|
$
|
1,090
|
$
|
0
|
||||||
1-4 family residential properties
|
548
|
724
|
(176
|
)
|
||||||||
Nonfarm nonresidential properties
|
605
|
927
|
(322
|
)
|
||||||||
Total other real estate owned
|
$
|
2,243
|
$
|
2,741
|
$
|
(498
|
)
|
|||||
Total nonperforming assets
|
$
|
11,792
|
$
|
10,679
|
$
|
1,113
|
||||||
(1) The real estate-mortgage segment includes residential 1 – 4 family, commercial real estate, second mortgages and equity lines of credit.
|
||||||||||||
(2) Amounts listed include student loans with principal and interest amounts that are 97 - 98% guaranteed by the federal government. The portion of these guaranteed loans that is past due 90 days or more totaled $2.9 million at March 31, 2016 and $3.1 million at December 31, 2015.
|
||||||||||||
(3) As of March 31, 2016 and December 31, 2015, all of the Company's restructured accruing loans were performing in compliance with their modified terms.
|
Nonperforming assets as of March 31, 2016 were $11.8 million, $1.1 million higher than nonperforming assets as of December 31, 2015. Nonaccrual loans increased $1.9 million when comparing the balances as of March 31, 2016 to December 31, 2015, due to the addition of a single large commercial real estate loan in the amount of $2.3 million during the first quarter of 2016. Although the aggregate balance of the other loans in nonaccrual status decreased between December 31, 2015 and March 31, 2016, the addition of this single large loan was sufficient to increase total nonaccrual loans by $1.9 million between December 31, 2015 and March 31, 2016. Loans past due 90 days or more and accruing interest decreased $264 thousand. As of March 31, 2016, nearly all of the $3.1 million of loans past due 90 days or more and accruing interest were student loans on which the Company expects to experience minimal losses. Because the federal government has provided guarantees of repayment of these student loans in an amount ranging from 97% to 98% of the total principal balance of the loans, management does not expect significant increases in past due student loans to have a material effect on the Company.
The majority of the balance of nonaccrual loans at March 31, 2016 was related to a few large credit relationships. Of the $6.5 million of nonaccrual loans at March 31, 2016, $5.5 million or approximately 84.87% was comprised of three credit relationships of $2.4 million, $2.3 million and $780 thousand. Total restructured loans increased by $46 thousand from December 31, 2015 to March 31, 2016 due to the restructuring of one additional loan, partially offset by paydowns and charge-offs on other restructured loans. All accruing TDRs are performing in accordance with their modified terms. OREO decreased by $498 thousand during the first three months of 2016 due to the sale of two properties.
- 32 -
The loans that make up the nonaccrual balance have been written down to their net realizable value. If the Company is waiting on an appraisal to determine the collateral's value, management allocates funds to cover the deficiency to the allowance for loan losses based on information available to management at the time. As shown in the table above, the majority of nonaccrual loans at March 31, 2016 and December 31, 2015 were collateralized by real estate.
Management believes the Company has excellent credit quality review processes in place to identify problem loans quickly. The quality of the Company's loan portfolio has continued to improve over the past few years, with nonperforming assets generally stabilizing as troubled borrowers' finances have improved and troubled loans have been charged off or sold. Management remains cautious about the future and is well aware that if the economy does not continue to improve, or if reduced federal spending continues to negatively impact federal military and defense spending in the Company's service area, nonperforming assets could increase in future periods. As was seen in prior years, the effect of a sustained increase in nonperforming assets would be lower earnings caused by larger contributions to the loan loss provision, and lower levels of accruing loans, which in turn would be driven by larger impairments in the loan portfolio and higher levels of loan charge-offs.
As of March 31, 2016, the allowance for loan losses was 66.16% of nonperforming assets and 81.70% of nonperforming loans, compared to 72.46% and 97.48% as of December 31, 2015. As detailed in Note 3 of the Notes to the Consolidated Financial Statements included in this quarterly report on Form 10-Q, the Company saw a slight increase in loans rated other assets especially mentioned, from 1.38% to 1.87% of total loans, when comparing December 31, 2015 to March 31, 2016, based on internally assigned risk grades. The allowance for loan losses was 1.36% of total loans on both March 31, 2016 and December 31, 2015. Although an increase in nonaccrual loans would typically warrant an increase in the allowance, the increase was attributable to a single loan which management considers to be well secured. Since the loan is considered well secured, no specific reserve was provided for this loan, and the allowance as a percent of total loans remained flat when comparing March 31, 2016 and December 31, 2015.
Allowance for Loan Losses
The allowance for loan losses is based on several components. The first component of the allowance for loan losses is determined based on specifically identified loans that may become impaired. These loans are individually analyzed for impairment and include nonperforming loans and both performing and nonperforming TDRs. This component may also include loans considered impaired for other reasons, such as outdated financial information on the borrower or guarantors or financial problems of the borrower, including operating losses, marginal working capital, inadequate cash flow, or business interruptions. Changes in TDRs and nonperforming loans affect the dollar amount of the allowance. Increases in the impairment allowance for TDRs and nonperforming loans are reflected as an increase in the allowance for loan losses except in situations where the TDR or nonperforming loan does not require a specific allocation (i.e. the discounted present value of expected future cash flows or the collateral value is considered sufficient).
The majority of the Company's TDRs and nonperforming loans are collateralized by real estate. When reviewing loans for impairment, the Company obtains current appraisals when applicable. If the Company has not yet received a current appraisal on loans being reviewed for impairment, any loan balance that is in excess of the estimated appraised value is allocated in the allowance. As of March 31, 2016 and December 31, 2015, the impaired loan component of the allowance for loan losses amounted to $719 thousand and $798 thousand, respectively. The decrease in this component was mainly due to scheduled paydowns on impaired loans during the first quarter of 2016.
Historical loss is the second component of the allowance for loan losses. The calculation of the historical loss component is conducted on loans evaluated collectively for impairment and uses migration analysis on pooled segments. These segments are based on the loan classifications set by the Federal Financial Institutions Examination Council in the instructions for the Call Report applicable to the Bank.
Consumer loans not secured by real estate and made to individuals for household, family and other personal expenditures are segmented into pools based on whether the loan's payments are current (including loans 1 – 29 days past due), or are 30 – 59 days past due, 60 – 89 days past due, or 90 days or more past due. All other loans, including loans to consumers that are secured by real estate, are segmented by the Company's internally assigned risk grades: substandard, other assets especially mentioned (rated just above substandard), and pass (all other loans). The Company may also assign loans to the risk grades of doubtful or loss, but as of March 31, 2016 and December 31, 2015, the Company had no loans in these categories.
With the December 31, 2015 and March 31, 2016 calculations, the historical loss was based on the past twelve quarters. Each quarter, management evaluates the historical period used to ensure that it provides the most appropriate reflection of risk related to the current loan portfolio.
- 33 -
The final component of the allowance consists of qualitative factors and includes items such as economic conditions, growth trends, loan concentrations, changes in certain loans, changes in underwriting, changes in management and legal and regulatory changes. On a combined basis, the historical loss and qualitative factor components amounted to $7.1 million and $6.9 million as of March 31, 2016 and December 31, 2015, respectively. Growth in the loan portfolio is the major reason for the increase in these combined components when comparing the allowance calculation as of March 31, 2016 to the allowance calculation as of December 31, 2015.
As a result of management's analysis, the Company added, through the provision, $150 thousand to the allowance for loan losses for the three months ended March 31, 2016. Management believes that the allowance has been appropriately funded for losses on existing loans, based on currently available information. The Company will continue to monitor the loan portfolio and levels of nonperforming assets closely and make changes to the allowance for loan losses when necessary.
Noninterest Income
Noninterest income increased $388 thousand or 11.84% to $3.7 million in the three months ended March 31, 2016 when compared to the same period in 2015. Most categories of noninterest income decreased in the three months ended March 31, 2016 as compared to the three months ended March 31, 2015. The largest decrease was in income from fiduciary activities, which is heavily impacted by the market value of assets under management. Fluctuations in the stock market during the first quarter of 2016 reduced income in this category by $79 thousand when compared to the first quarter of 2015. The other significant decrease in noninterest income was a $42 thousand decrease in other operating income due to lower income from Old Point Mortgage LLC, a joint venture between the Bank and Tidewater Mortgage Services; income from Old Point Mortgage LLC was lower in the first quarter of 2016 than in the first quarter of 2015 primarily as a result of the refinance cycle, which increased income in the first quarter of 2015.
Also in the first quarter of 2016, the Company recognized a gain of $509 thousand on the sale of available-for-sale securities. Beginning in the fourth quarter of 2015, the Company re-evaluated its strategy for the investment portfolio to ensure it was positioned for possible future interest rate changes. This strategy was implemented in the first quarter of 2016 and included restructuring the investment portfolio through the sale and purchase of certain investments. While implementing its strategy, the Company took advantage of the opportunity to recognize gains which would offset the fee to prepay its FHLB advance and losses on other real estate owned incurred in the sale of the properties.
Noninterest Expense
Noninterest expense increased $804 thousand or 9.70%, when comparing the three months ended March 31, 2016 to the same period in 2015. While most categories of non-interest expense increased, ATM and check losses decreased $50 thousand due to lower fraud losses in the first quarter of 2016 than in the first quarter of 2015.
The most significant factor in the increase to noninterest expense was the $391 thousand fee for the prepayment of the FHLB advance. Although this fee represents almost half of the increase in noninterest expense for the first quarter of 2016, it will be more than offset by reduced interest expense in the second quarter of 2016. Of the remaining categories of noninterest expense, the most significant increases between the first quarter of 2015 and the first quarter of 2016 were in salaries and employee benefits ($105 thousand, or 2.08%), legal and audit expenses ($88 thousand, or 77.19%), other outside service fees ($69 thousand, or 60.53%), and data processing ($64 thousand, or 17.88%).
Salaries and employee benefits increased due to changes in actuarial estimates, which increased the Company's pension expense, and accrued expense for year-end bonuses based on anticipated improved profitability in 2016 compared to 2015. Expenses incurred in the preparation of the Company's proxy statement for its 2016 annual stockholders' meeting increased legal and audit expenses; the 2016 proxy statement included numerous proposals, including changes to the Company's articles of incorporation, the addition of an employee stock purchase plan, and the addition of a new stock incentive plan, all of which required extensive review by outside legal counsel. Other outside service fees increased due to the outsourcing of certain loan review functions beginning in the second quarter of 2015 and servicing expenses on the Company's student loan portfolio, including the expense associated with the purchase of an additional $14.0 million portfolio in April 2015. Data processing increased due to increases in debit card expense and the Company's new disaster recovery plan that was implemented in the third quarter of 2015.
Balance Sheet Review
Assets as of March 31, 2016 were $856.8 million, a decrease of $39.9 million or 4.45% when compared to assets as of December 31, 2015. Although the Company's net loan portfolio did increase $4.9 million in the first quarter of 2016, this increase was funded through reductions in the securities portfolio rather than through balance sheet growth. The reduction in the balance sheet was driven primarily by the liabilities side: in the first quarter of 2016, total deposits decreased $21.8 million, while at the same time, the Company paid off its $25.0 million FHLB advance. On the asset side of the balance sheet, these reductions in liabilities were funded by the securities portfolio and excess liquidity in cash and due from banks. The securities portfolio declined $19.7 million, primarily as a result of sales of investment securities, while cash and due from banks decreased $21.2 million.
- 34 -
Average assets for the first three months of 2016 were $863.5 million compared to $876.3 million for the first three months of 2015, a decrease of $12.8 million or 1.46%. Comparing the first three months of 2016 to the first three months of 2015, lower yielding balances held in investment securities and cash and cash equivalents moved to higher yielding loans. Average loans increased $28.6 million and average investment securities decreased by $26.7 million when comparing the first three months of 2016 to the same period in 2015.
The Company's holdings of "Alt-A" type mortgage loans such as adjustable rate and nontraditional type loans were inconsequential, amounting to less than 1.00% of the Company's loan portfolio as of March 31, 2016.
The Company does not have a formal program for subprime lending. The Company is required by law to comply with the requirements of the Community Reinvestment Act (the CRA), which imposes on financial institutions an affirmative and ongoing obligation to meet the credit needs of their local communities, including low- and moderate-income borrowers. In order to comply with the CRA and meet the credit needs of its local communities, the Company finds it necessary to make certain loans with subprime characteristics.
For the purposes of this discussion, a "subprime loan" is defined as a loan to a borrower having a credit score of 660 or below. The majority of the Company's subprime loans are to customers in the Company's local market area. The following table details the Company's loans with subprime characteristics that were secured by 1-4 family first mortgages, 1-4 family open-end loans (i.e., equity lines of credit) and 1-4 family junior lien loans (e.g., second mortgages) for which the Company has recorded a credit score in its system.
Loans Secured by 1 - 4 Family First Mortgages,
|
||||||||
1 - 4 Family Open-end and 1 - 4 Family Junior Liens
|
||||||||
As of March 31, 2016
|
||||||||
(dollars in thousands)
|
||||||||
Amount
|
Percent
|
|||||||
Subprime
|
$
|
20,219
|
13.43
|
%
|
||||
Non-subprime
|
130,349
|
86.57
|
%
|
|||||
$
|
150,568
|
100.00
|
%
|
|||||
Total loans
|
$
|
573,475
|
||||||
Percentage of Real Estate-Secured Subprime Loans to Total Loans
|
3.53
|
%
|
In addition to the subprime loans secured by real estate discussed above, as of March 31, 2016, the Company had an additional $1.0 million in subprime consumer loans that were either not government guaranteed, were unsecured or were secured by collateral other than real estate. Together with the subprime loans secured by real estate, the Company's total subprime loans as of March 31, 2016 were $21.2 million, amounting to 3.70% of the Company's total loans at March 31, 2016.
Additionally, the Company has no investments secured by "Alt-A" type mortgage loans such as adjustable rate and nontraditional type mortgages or subprime loans.
Capital Resources
Total stockholders' equity as of March 31, 2016 was $94.2 million, an increase of $1.0 million or 1.12% from $93.2 million at December 31, 2015. New capital requirements known as the Basel III Final Rules were effective January 1, 2015.
For purposes of the Basel III Final Rules (i) common equity Tier 1 capital (CET1) consists principally of common stock (including surplus) and retained earnings; (ii) Tier 1 capital consists principally of CET1 plus non-cumulative preferred stock and related surplus, and certain grandfathered cumulative preferred stock and trust preferred securities; and (iii) Tier 2 capital consists principally of qualifying subordinated debt and preferred stock, and limited amounts of the allowance for loan losses. Total Capital is Tier 1 plus Tier 2 capital. Each regulatory capital classification is subject to certain adjustments and limitations, as implemented by the Basel III Final Rules. The Basel III Final Rules also implement a "countercyclical capital buffer," generally designed to absorb losses during periods of economic stress and to be imposed when national regulators determine that excess aggregate credit growth becomes associated with a buildup of systemic risk. The Basel III Final Rules are discussed in detail in the Company's 2015 annual report on Form 10-K.
- 35 -
The following is a summary of the Company's capital ratios at March 31, 2016. As shown below, these ratios were all well above the regulatory minimum levels, and demonstrate that the Company's capital position remains strong.
|
2016
|
|||||||
|
Regulatory
|
March 31, 2016
|
||||||
|
Minimums
|
|||||||
Common Equity Tier 1 Capital
|
5.125
|
%
|
13.91
|
%
|
||||
Tier 1 Capital
|
6.625
|
%
|
13.91
|
%
|
||||
Tier 1 Leverage
|
4.625
|
%
|
11.23
|
%
|
||||
Total Capital
|
8.625
|
%
|
15.03
|
%
|
Book value per share was $19.00 at March 31, 2016 as compared to $18.06 at March 31, 2015. Cash dividends were $496 thousand or $0.10 per share in the first three months of 2016 and $396 thousand or $0.08 per share in the first three months of 2015.
Liquidity
Liquidity is the ability of the Company to meet present and future financial obligations through either the sale or maturity of existing assets or the acquisition of additional funds through liability management. Liquid assets include cash, interest-bearing deposits with banks, federal funds sold, investments in securities and loans maturing within one year. The Company's internal sources of such liquidity are deposits, loan and investment repayments and securities available-for-sale. As of March 31, 2016, the Bank's unpledged, available-for-sale securities totaled $90.4 million. The Company's primary external source of liquidity is advances from the FHLB.
A major source of the Company's liquidity is its large, stable deposit base. In addition, secondary liquidity sources are available through the use of borrowed funds if the need should arise, including secured advances from the FHLB. As of the end of the first quarter of 2016, the Company had $255.5 million in FHLB borrowing availability. The Company has available short-term, unsecured borrowed funds in the form of federal funds lines of credit with correspondent banks. As of the end of the first quarter of 2016, the Company had $50.0 million available in federal funds lines to address any short-term borrowing needs.
Management is not aware of any market or institutional trends, events or uncertainties that are expected to have a material effect on the liquidity, capital resources or operations of the Company. Nor is management aware of any current recommendations by regulatory authorities that would have a material effect on liquidity, capital resources or operations.
As a result of the Company's management of liquid assets, the availability of borrowed funds and the ability to generate liquidity through liability funding, management believes that the Company maintains overall liquidity sufficient to satisfy its depositors' requirements and to meet its customers' future borrowing needs.
Notwithstanding the foregoing, the Company's ability to maintain sufficient liquidity may be affected by numerous factors, including economic conditions nationally and in the Company's markets. Depending on its liquidity levels, its capital position, conditions in the capital markets and other factors, the Company may from time to time consider the issuance of debt, equity, other securities or other possible capital markets transactions, the proceeds of which could provide additional liquidity for the Company's operations.
Contractual Obligations
In the normal course of business there are various outstanding contractual obligations of the Company that will require future cash outflows. In addition, there are commitments and contingent liabilities, such as commitments to extend credit that may or may not require cash outflows.
As of March 31, 2016, there have been no material changes outside the ordinary course of business in the Company's contractual obligations disclosed in the Company's 2015 annual report on Form 10-K.
Off-Balance Sheet Arrangements
As of March 31, 2016, there were no material changes in the Company's off-balance sheet arrangements disclosed in the Company's 2015 annual report on Form 10-K.
An important element of earnings performance and the maintenance of sufficient liquidity is proper management of the interest sensitivity gap. The interest sensitivity gap is the difference between interest sensitive assets and interest sensitive liabilities in a specific time interval. This gap can be managed by re-pricing assets or liabilities, which are variable rate instruments, by replacing an asset or liability at maturity or by adjusting the interest rate during the life of the asset or liability. Matching the amounts of assets and liabilities maturing in the same time interval helps to offset interest rate risk and to minimize the impact of rising or falling interest rates on net interest income.
- 36 -
The Company determines the overall magnitude of interest sensitivity risk and then formulates policies governing asset generation and pricing, funding sources and pricing, and off-balance sheet commitments. These decisions are based on management's expectations regarding future interest rate movements, the state of the national and regional economy, and other financial and business risk factors. The Company uses computer simulations to measure the effect of various interest rate scenarios on net interest income. This modeling reflects interest rate changes and the related impact on net interest income and net income over specified time horizons.
Based on scheduled maturities only, the Company was liability sensitive at the one-year time frame as of March 31, 2016. It should be noted, however, that non-maturing deposit liabilities, which consist of money market, savings and interest-bearing and noninterest-bearing checking accounts, are less interest sensitive than other market driven deposits. At March 31, 2016, non-maturing deposit liabilities totaled $516.6 million or 71.28% of total deposit liabilities.
In a rising rate environment, changes in these deposit rates have historically lagged behind the changes in earning asset rates, thus mitigating the impact from the liability sensitivity position indicated by the static gap analysis. Income simulation analysis allows the Company to reflect the expected differences in re-pricing behavior among various assets and liabilities to more reliably measure the potential effects on income from changes in the interest rate environment. Utilizing this income simulation methodology, the model reveals that the Company is asset sensitive at the one-year time frame as of March 31, 2016.
When the Company is liability sensitive, net interest income should improve if interest rates fall since liabilities will reprice faster than assets (depending on the optionality or prepayment speeds of the assets). Conversely, if interest rates rise, net interest income should decline. When the Company is asset sensitive, net interest income should improve if interest rates rise and fall if rates fall.
The most likely scenario represents the rate environment as management forecasts it to occur. Management uses a "static" test to measure the effects of changes in interest rates on net interest income. This test assumes that management takes no steps to adjust the balance sheet to respond to the rate change by re-pricing assets/liabilities, as discussed in the first paragraph of this section.
Under the rate environment forecasted by management, rate changes in 50 to 100 basis point increments are applied to assess the impact on the Company's earnings at March 31, 2016. The rate change model assumes that these changes will occur gradually over the course of a year. The model reveals that a 50 basis point ramped decrease in rates would cause an approximate 0.23% annual decrease in net interest income. The model reveals that a 50 basis point ramped rise in rates would cause an approximate 0.20% annual increase in net interest income and that a 100 basis point ramped rise in rates would cause an approximate 0.33% increase in net interest income.
Disclosure Controls and Procedures. Management evaluated, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, the effectiveness of the Company's disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the period covered by this report. Based on that evaluation, the Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective as of the end of the period covered by this report to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to management, including the Company's Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
In designing and evaluating its disclosure controls and procedures, management recognized that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
Internal Control over Financial Reporting. Management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act). No changes in the Company's internal control over financial reporting occurred during the fiscal quarter ended March 31, 2016 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting. Because of its inherent limitations, a system of internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
- 37 -
PART II - OTHER INFORMATION
There are no pending legal proceedings to which the Company, or any of its subsidiaries, is a party or to which the property of the Company or any of its subsidiaries is subject that, in the opinion of management, may materially impact the financial condition of the Company.
There have been no material changes in the risk factors faced by the Company from those disclosed in the Company's 2015 annual report on Form 10-K.
Pursuant to the Company's stock option plans, participants may exercise stock options by surrendering shares of the Company's common stock that the participants already own. Shares surrendered by participants of these plans are repurchased at current market value pursuant to the terms of the applicable stock options. During the quarter ended March 31, 2016, the Company did not repurchase any shares related to the exercise of stock options.
During the quarter ended March 31, 2016, the Company did not repurchase any shares pursuant to the Company's stock repurchase program.
None.
None.
The Company has made no changes to the procedures by which security holders may recommend nominees to its board of directors.
- 38 -
Exhibit No.
|
Description
|
|
3.1
|
Articles of Incorporation of Old Point Financial Corporation, as amended effective June 22, 2000 (incorporated by reference to Exhibit 3.1 to Form 10-K filed March 12, 2009)
|
|
3.2
|
Bylaws of Old Point Financial Corporation, as amended and restated March 8, 2011 (incorporated by reference to Exhibit 3.2 to Form 8-K filed March 10, 2011)
|
|
10.14
|
Settlement Agreement dated March 16, 2016 among Old Point Financial Corporation, Financial Edge Fund, L.P., Financial Edge-Strategic Fund, L.P., PL Capital/Focused Fund, L.P., PL Capital, LLC, PL Capital Advisors, LLC, Goodbody/PL Capital, L.P., Goodbody/PL Capital, LLC, Mr. John W. Palmer and Mr. Richard J. Lashley, as Managing Members of PL Capital, LLC, PL Capital Advisors, LLC and Goodbody/PL Capital, LLC and Mr. William F. Keefe (incorporated by reference to Exhibit 10.1 to Form 8-K filed March 17, 2016)
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101
|
The following materials from Old Point Financial Corporation's quarterly report on Form 10-Q for the quarter ended March 31, 2016, formatted in XBRL (Extensible Business Reporting Language), filed herewith: (i) Consolidated Balance Sheets (unaudited for March 31, 2016), (ii) Consolidated Statements of Income (unaudited), (iii) Consolidated Statements of Comprehensive Income (Loss) (unaudited), (iv) Consolidated Statements of Changes in Stockholders' Equity (unaudited), (v) Consolidated Statements of Cash Flows (unaudited), and (vi) Notes to Consolidated Financial Statements (unaudited)
|
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.
OLD POINT FINANCIAL CORPORATION
|
|||
May 10, 2016
|
/s/Robert F. Shuford, Sr.
|
||
Robert F. Shuford, Sr.
|
|||
Chairman, President & Chief Executive Officer
|
|||
(Principal Executive Officer)
|
|||
May 10, 2016
|
/s/Laurie D. Grabow
|
||
Laurie D. Grabow
|
|||
Chief Financial Officer & Senior Vice President/Finance
|
|||
(Principal Financial & Accounting Officer)
|
- 39 -