Primis Financial Corp. - Quarter Report: 2015 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2015
Commission File No. 001-33037
SOUTHERN NATIONAL BANCORP OF VIRGINIA,
INC.
(Exact name of registrant as specified in its charter)
Virginia | 20-1417448 |
(State or other jurisdiction | (I.R.S. Employer Identification No.) |
of incorporation or organization) |
6830 Old Dominion Drive
McLean, Virginia 22101
(Address of principal executive offices) (zip code)
(703) 893-7400
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES ☒ NO ☐
Indicate by check mark whether the registrant has submitted electronically 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 ☒ 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 definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b–2 of the Exchange Act:
Large accelerated filer ☐ | Accelerated filer ☒ | Smaller reporting company ☐ | |
Non-accelerated filer ☐ (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). Yes ☐ No ☒
As of November 3, 2015, there were 12,202,243 shares of common stock outstanding.
SOUTHERN NATIONAL BANCORP OF VIRGINIA,
INC.
FORM 10-Q
September 30, 2015
INDEX
PAGE | |||
PART 1 - FINANCIAL INFORMATION | |||
Item 1 - | Financial Statements | ||
Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014 | 2 | ||
Consolidated Statements of Income and Comprehensive Income for the three and nine months ended September 30, 2015 and 2014 | 3 | ||
Consolidated Statements of Changes in Stockholders’ Equity for the nine months ended September 30, 2015 | 4 | ||
Consolidated Statements of Cash Flows for the nine months ended September 30, 2015 and 2014 | 5 | ||
Notes to Consolidated Financial Statements | 6- 26 | ||
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations | 27- 40 | ||
Item 3 – Quantitative and Qualitative Disclosures about Market Risk | 41-44 | ||
Item 4 – Controls and Procedures | 45 | ||
PART II - OTHER INFORMATION | |||
Item 1 – Legal Proceedings | 45 | ||
Item 1A – Risk Factors | 45 | ||
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds | 45 | ||
Item 3 – Defaults Upon Senior Securities | 46 | ||
Item 4 – Mine Safety Disclosures | 46 | ||
Item 5 – Other Information | 46 | ||
Item 6 - Exhibits | 46 | ||
Signatures | 47 | ||
Certifications |
ITEM I - FINANCIAL INFORMATION
PART I - FINANCIAL STATEMENTS
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except per share amounts) (Unaudited)
September 30, 2015 |
December 31, 2014 |
||||||
ASSETS | |||||||
Cash and cash equivalents: | |||||||
Cash and due from financial institutions | $ | 3,772 | $ | 5,702 | |||
Interest-bearing deposits in other financial institutions | 47,764 | 32,618 | |||||
Total cash and cash equivalents | 51,536 | 38,320 | |||||
Securities available for sale, at fair value | 4,124 | 2,285 | |||||
Securities held to maturity, at amortized cost (fair value of $98,584 and $94,093, respectively) | 98,574 | 94,058 | |||||
Covered loans | 35,367 | 38,496 | |||||
Non-covered loans | 754,188 | 664,976 | |||||
Total loans | 789,555 | 703,472 | |||||
Less allowance for loan losses | (8,158 | ) | (7,414 | ) | |||
Net loans | 781,397 | 696,058 | |||||
Stock in Federal Reserve Bank and Federal Home Loan Bank | 5,835 | 5,681 | |||||
Equity investment in mortgage affiliate | 4,462 | 3,631 | |||||
Preferred investment in mortgage affiliate | 2,555 | 1,805 | |||||
Bank premises and equipment, net | 9,067 | 9,453 | |||||
Goodwill | 10,514 | 10,514 | |||||
Core deposit intangibles, net | 1,158 | 1,354 | |||||
FDIC indemnification asset | 3,217 | 3,571 | |||||
Bank-owned life insurance | 21,954 | 20,990 | |||||
Other real estate owned | 11,259 | 13,051 | |||||
Deferred tax assets, net | 6,747 | 10,083 | |||||
Other assets | 5,488 | 5,791 | |||||
Total assets | $ | 1,017,887 | $ | 916,645 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Noninterest-bearing demand deposits | $ | 72,002 | $ | 69,560 | |||
Interest-bearing deposits: | |||||||
NOW accounts | 24,228 | 25,018 | |||||
Money market accounts | 145,782 | 137,297 | |||||
Savings accounts | 44,143 | 44,155 | |||||
Time deposits | 544,548 | 466,395 | |||||
Total interest-bearing deposits | 758,701 | 672,865 | |||||
Total deposits | 830,703 | 742,425 | |||||
Securities sold under agreements to repurchase and other short-term borrowings | 55,945 | 29,044 | |||||
Federal Home Loan Bank (FHLB) advances | 5,000 | 25,000 | |||||
Other liabilities | 5,934 | 6,197 | |||||
Total liabilities | 897,582 | 802,666 | |||||
Commitments and contingencies (See Note 5) | - | - | |||||
Stockholders’ equity: | |||||||
Preferred stock, $.01 par value. Authorized 5,000,000 shares; no shares issued and outstanding | - | - | |||||
Common stock, $.01 par value. Authorized 45,000,000 shares; issued and outstanding, 12,202,243 shares at September 30, 2015 and 12,216,669 at December 31, 2014 | 122 | 122 | |||||
Additional paid in capital | 104,033 | 104,072 | |||||
Retained earnings | 16,820 | 12,805 | |||||
Accumulated other comprehensive loss | (670 | ) | (3,020 | ) | |||
Total stockholders’ equity | 120,305 | 113,979 | |||||
Total liabilities and stockholders’ equity | $ | 1,017,887 | $ | 916,645 |
See accompanying notes to consolidated financial statements.
2 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(dollars in thousands, except per share amounts) (Unaudited)
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
Interest and dividend income : | |||||||||||||
Interest and fees on loans | $ | 10,099 | $ | 9,181 | $ | 29,620 | $ | 25,037 | |||||
Interest and dividends on taxable securities | 587 | 551 | 1,772 | 1,634 | |||||||||
Interest and dividends on tax exempt securities | 100 | 101 | 302 | 289 | |||||||||
Interest and dividends on other earning assets | 362 | 151 | 621 | 591 | |||||||||
Total interest and dividend income | 11,148 | 9,984 | 32,315 | 27,551 | |||||||||
Interest expense: | |||||||||||||
Interest on deposits | 1,796 | 986 | 4,660 | 2,779 | |||||||||
Interest on borrowings | 169 | 186 | 521 | 514 | |||||||||
Total interest expense | 1,965 | 1,172 | 5,181 | 3,293 | |||||||||
Net interest income | 9,183 | 8,812 | 27,134 | 24,258 | |||||||||
Provision for loan losses | 850 | 975 | 2,875 | 2,344 | |||||||||
Net interest income after provision for loan losses | 8,333 | 7,837 | 24,259 | 21,914 | |||||||||
Noninterest income: | |||||||||||||
Account maintenance and deposit service fees | 243 | 220 | 703 | 594 | |||||||||
Income from bank-owned life insurance | 160 | 159 | 464 | 455 | |||||||||
Equity income from mortgage affiliate | 492 | 176 | 1,270 | 507 | |||||||||
Gain on sale of other assets | - | - | 7 | 202 | |||||||||
Net gain on sale of available for sale securities | - | - | 520 | - | |||||||||
Total other-than-temporary impairment losses (OTTI) | - | - | - | (41 | ) | ||||||||
Portion of OTTI recognized in other comprehensive income (before taxes) | - | - | - | - | |||||||||
Net credit related OTTI recognized in earnings | - | - | - | (41 | ) | ||||||||
Other | 69 | 54 | 164 | 145 | |||||||||
Total noninterest income | 964 | 609 | 3,128 | 1,862 | |||||||||
Noninterest expenses: | |||||||||||||
Salaries and benefits | 2,892 | 2,671 | 8,531 | 7,487 | |||||||||
Occupancy expenses | 807 | 804 | 2,504 | 2,335 | |||||||||
Furniture and equipment expenses | 194 | 195 | 628 | 571 | |||||||||
Amortization of core deposit intangible | 66 | 61 | 196 | 151 | |||||||||
Virginia franchise tax expense | 88 | 113 | 264 | 342 | |||||||||
Merger expenses | - | 65 | - | 487 | |||||||||
FDIC assessment | 174 | 149 | 502 | 401 | |||||||||
Data processing expense | 164 | 146 | 498 | 406 | |||||||||
Telephone and communication expense | 197 | 198 | 604 | 556 | |||||||||
Change in FDIC indemnification asset | 105 | 403 | 351 | 837 | |||||||||
Net (gain) loss on other real estate owned | 97 | (194 | ) | 360 | (433 | ) | |||||||
Other operating expenses | 787 | 678 | 2,543 | 2,313 | |||||||||
Total noninterest expenses | 5,571 | 5,289 | 16,981 | 15,453 | |||||||||
Income before income taxes | 3,726 | 3,157 | 10,406 | 8,323 | |||||||||
Income tax expense | 1,245 | 1,049 | 3,455 | 2,801 | |||||||||
Net income | $ | 2,481 | $ | 2,108 | $ | 6,951 | $ | 5,522 | |||||
Other comprehensive income (loss): | |||||||||||||
Unrealized gain (loss) on available for sale securities | $ | (7 | ) | $ | 66 | $ | (225 | ) | $ | 283 | |||
Realized amount on securities sold, net | - | - | (520 | ) | - | ||||||||
Non-credit component of other-than-temporary impairment on held-to-maturity securities | - | - | 4,278 | 35 | |||||||||
Accretion of amounts previously recorded upon transfer to held-to-maturity from available-for-sale | 3 | (17 | ) | 28 | (59 | ) | |||||||
Net unrealized gain (loss) | (4 | ) | 49 | 3,561 | 259 | ||||||||
Tax effect | 1 | (17 | ) | (1,211 | ) | (88 | ) | ||||||
Other comprehensive income (loss) | (3 | ) | 32 | 2,350 | 171 | ||||||||
Comprehensive income | $ | 2,478 | $ | 2,140 | $ | 9,301 | $ | 5,693 | |||||
Earnings per share, basic | $ | 0.20 | $ | 0.18 | $ | 0.56 | $ | 0.47 | |||||
Earnings per share, diluted | $ | 0.20 | $ | 0.17 | $ | 0.56 | $ | 0.47 |
See accompanying notes to consolidated financial statements.
3 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015
(dollars in thousands, except per share amounts) (Unaudited)
Common Stock |
Additional Paid in Capital |
Retained Earnings |
Accumulated Other Comprehensive Loss |
Total | ||||||||||||
Balance - December 31, 2014 | $ | 122 | $ | 104,072 | $ | 12,805 | $ | (3,020 | ) | $ | 113,979 | |||||
Comprehensive income: | ||||||||||||||||
Net income | 6,951 | 6,951 | ||||||||||||||
Change in unrealized loss on securities available for sale (net of tax benefit, $253) | (492 | ) | (492 | ) | ||||||||||||
Change in unrecognized loss on securities held to maturity for which a portion of OTTI has been recognized (net of tax, $1,464 and accretion, $28 and amounts recorded into other comprehensive income at transfer) | 2,842 | 2,842 | ||||||||||||||
Dividends on common stock ($.24 per share) | (2,936 | ) | (2,936 | ) | ||||||||||||
Repurchase of common stock (62,177 shares) | - | (721 | ) | (721 | ) | |||||||||||
Issuance of common stock under Stock Incentive Plan (47,750 shares) | 430 | 430 | ||||||||||||||
Stock-based compensation expense | 252 | 252 | ||||||||||||||
Balance - September 30, 2015 | $ | 122 | $ | 104,033 | $ | 16,820 | $ | (670 | ) | $ | 120,305 |
See accompanying notes to consolidated financial statements.
4 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 AND 2014
(dollars in thousands) (Unaudited)
2015 | 2014 | ||||||
Operating activities: | |||||||
Net income | $ | 6,951 | $ | 5,522 | |||
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities: | |||||||
Depreciation | 668 | 549 | |||||
Amortization of core deposit intangible | 196 | 151 | |||||
Other amortization, net | 119 | 143 | |||||
Accretion of loan discount | (1,941 | ) | (2,305 | ) | |||
Amortization of FDIC indemnification asset | 351 | 837 | |||||
Provision for loan losses | 2,875 | 2,344 | |||||
Earnings on bank-owned life insurance | (464 | ) | (455 | ) | |||
Equity income on mortgage affiliate | (1,270 | ) | (507 | ) | |||
Stock based compensation expense | 252 | 233 | |||||
Net gain on sale of available for sale securities | (520 | ) | - | ||||
Impairment on securities | - | 41 | |||||
Net (gain) loss on other real estate owned | 360 | (433 | ) | ||||
Net decrease in other assets | 4,643 | 1,232 | |||||
Net increase (decrease) in other liabilities | (263 | ) | 860 | ||||
Net cash and cash equivalents provided by operating activities | 11,957 | 8,212 | |||||
Investing activities: | |||||||
Proceeds from sales of available for sale securities | 3,966 | - | |||||
Purchases of held to maturity securities | (16,152 | ) | (12,243 | ) | |||
Proceeds from paydowns, maturities and calls of held to maturity securities | 9,826 | 4,616 | |||||
Loan originations and payments, net | (89,999 | ) | (62,358 | ) | |||
Proceeds from sale of PGFSB loans | - | 3,499 | |||||
Net cash received in PGFSB acquisition | - | 22,430 | |||||
Purchase of bank-owned life insurance | (500 | ) | (2,000 | ) | |||
Investment in mortgage affiliate | (311 | ) | (5,043 | ) | |||
Net increase in stock in Federal Reserve Bank and Federal Home Loan Bank | (154 | ) | (123 | ) | |||
Payments received on FDIC indemnification asset | 3 | 1,018 | |||||
Proceeds from sale of other real estate owned | 2,908 | 3,029 | |||||
Purchases of bank premises and equipment | (280 | ) | (664 | ) | |||
Net cash and cash equivalents used in investing activities | (90,693 | ) | (47,839 | ) | |||
Financing activities: | |||||||
Net increase in deposits | 88,278 | 68,498 | |||||
Cash dividends paid - common stock | (2,937 | ) | (2,597 | ) | |||
Repurchase of common stock | (721 | ) | - | ||||
Issuance of common stock under Stock Incentive Plan | 431 | 689 | |||||
Net increase (decrease) in securities sold under agreement to repurchase and other short-term borrowings | 6,901 | (2,016 | ) | ||||
Net cash and cash equivalents provided by financing activities | 91,952 | 64,574 | |||||
Increase in cash and cash equivalents | 13,216 | 24,947 | |||||
Cash and cash equivalents at beginning of period | 38,320 | 20,856 | |||||
Cash and cash equivalents at end of period | $ | 51,536 | $ | 45,803 | |||
Supplemental disclosure of cash flow information | |||||||
Cash payments for: | |||||||
Interest | $ | 4,898 | $ | 3,144 | |||
Income taxes | 2,337 | 2,238 | |||||
Supplemental schedule of noncash investing and financing activities | |||||||
Transfer from FHLB advances to securities sold under agreements to repurchase and other short-term borrowings | 20,000 | - | |||||
Transfer from non-covered loans to other real estate owned | 1,386 | 4,409 | |||||
Transfer from covered loans to other real estate owned | 90 | - | |||||
Issuance of common stock in exchange for net assets in acquisition | - | 5,748 |
See accompanying notes to consolidated financial statements.
5 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2015
1. ACCOUNTING POLICIES
Southern National Bancorp of Virginia, Inc. (“Southern National” or “SNBV”) is a corporation formed on July 28, 2004 under the laws of the Commonwealth of Virginia and is the holding company for Sonabank (“Sonabank”) a Virginia state chartered bank which commenced operations on April 14, 2005. Sonabank provides a range of financial services to individuals and small and medium sized businesses. Sonabank has fifteen branches in Virginia, located in Fairfax County (Reston, McLean and Fairfax), in Charlottesville, Warrenton (2), Middleburg, Leesburg (2), South Riding, Front Royal, New Market, Haymarket, Richmond and Clifton Forge, and eight branches in Maryland, in Rockville, Shady Grove, Frederick, Bethesda, Upper Marlboro, Brandywine, Owings and Huntingtown.
The consolidated financial statements include the accounts of Southern National Bancorp of Virginia, Inc. and its subsidiary. Significant inter-company accounts and transactions have been eliminated in consolidation.
The unaudited consolidated financial statements have been prepared in accordance with U. S. generally accepted accounting principles (“U. S. GAAP”) for interim financial information and instructions for Form 10-Q and follow general practice within the banking industry. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by U. S. GAAP for complete financial statements. However, in the opinion of management, all adjustments (consisting only of normal recurring accruals) necessary for a fair presentation of the results of the interim periods presented have been made. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full year. For further information, refer to the consolidated financial statements and footnotes thereto included in Southern National’s Form 10-K for the year ended December 31, 2014.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U. S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the carrying value of investment securities, other than temporary impairment of investment securities, the valuation of goodwill and intangible assets, the FDIC indemnification asset, mortgage servicing rights, other real estate owned and deferred tax assets.
Recent Accounting Pronouncements
In January 2014, the FASB issued ASU No. 2014-04, “Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure.” The objective of this guidance is to clarify when an in substance repossession or foreclosure occurs, that is, when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized. ASU No. 2014-04 states that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, ASU No. 2014-04 requires interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU No. 2014-04 is effective for interim and annual reporting periods beginning after December 15, 2014. The adoption of ASU No. 2014-04 did not to have a material impact on the Southern National’s Consolidated Financial Statements, but did add additional disclosures.
6 |
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). These amendments affect any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards (e.g. insurance contracts or lease contracts). This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance, and creates a Topic 606, Revenue from Contracts with Customers. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. This ASU will be effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Early adoption is not permitted. The ASU allows for either full retrospective or modified retrospective adoption. SNBV is assessing the effects of this ASU, which exclude financial instruments from its scope, but does not anticipate that it will have a material impact on its financial position or results of operations.
In September 2014, the FASB issued ASU No. 2014-12, Compensation—Stock Compensation (Topic 718): Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved After the Requisite Service Period. The amendments clarify the proper method of accounting for share-based payments when the terms of an award provide that a performance target could be achieved after the requisite service period. This ASU requires that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. The performance target should not be reflected in estimating the grant-date fair value of the award. Compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. The amendments in this ASU are effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. Earlier adoption is permitted. Management does not anticipate that this ASU will significantly impact SNBV.
In September 2014, the FASB issued ASU No. 2014-11, Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures. The new guidance aligns the accounting for repurchase-to-maturity transactions and repurchase agreements executed as repurchase financings with the accounting for other typical repurchase agreements. Going forward, these transactions would all be accounted for as secured borrowings. The guidance eliminates sale accounting for repurchase-to-maturity transactions and supersedes the guidance under which a transfer of a financial asset and a contemporaneous repurchase financing could be accounted for on a combined basis as a forward agreement, which has resulted in outcomes referred to as off-balance-sheet accounting. The amendments in the ASU require a new disclosure for transactions economically similar to repurchase agreements in which the transferor retains substantially all of the exposure to the economic return on the transferred financial assets throughout the term of the transaction. The amendments in the ASU also require expanded disclosures about the nature of collateral pledged in repurchase agreements and similar transactions accounted for as secured borrowings (see Note 8 to the Consolidated Financial Statements). We adopted the amendments in this ASU effective January 1, 2015. As of September 30, 2015, all of our repurchase agreements were typical in nature (i.e., not repurchase-to-maturity transactions or repurchase agreements executed as a repurchase financing) and are accounted for as secured borrowings. As such, the adoption of ASU No. 2014-11 did not have a material impact on our consolidated financial statements.
7 |
2. STOCK- BASED COMPENSATION
In 2004, the Board of Directors adopted a stock option plan that authorized the reservation of up to 302,500 shares of common stock and provided for the granting of stock options to certain directors, officers and employees. The 2010 Stock Awards and Incentive Plan was approved by the Board of Directors in January 2010 and approved by the stockholders at the Annual Meeting in April 2010. The 2010 plan authorized the reservation of an additional 700,000 shares of common stock for the granting of stock awards. The options granted to officers and employees are incentive stock options and the options granted to non-employee directors are non-qualified stock options. The purpose of the plan is to afford key employees an incentive to remain in the employ of Southern National and to assist in the attracting and retaining of non-employee directors by affording them an opportunity to share in Southern National’s future success. Under the plan, the option’s price cannot be less than the fair market value of the stock on the grant date. The maximum term of the options is ten years and options granted may be subject to a graded vesting schedule.
Southern National granted 125,500 options during the first nine months of 2015. The fair value of each option granted is estimated on the date of grant using the Black-Scholes options-pricing model. The following weighted-average assumptions were used to value options granted in the nine months ended September 30, 2015:
Expected life | 10 years | |||
Expected volatility | 14.71 | % | ||
Risk-free interest rate | 2.26 | % | ||
Weighted average fair value per option granted | $ | 0.51 | ||
Dividend yield | 5.51 | % |
For
the three and nine months ended September 30, 2015 and 2014, stock-based compensation expense was $82 thousand and $252 thousand,
respectively, compared to $82 thousand and $233 thousand for the same periods last year. As of September 30, 2015, unrecognized
compensation expense associated with the stock options was $709 thousand, which is expected to be recognized over a weighted average
period of 3.0 years.
8 |
A summary of the activity in the stock option plan during the nine months ended September 30, 2015 follows (dollars in thousands):
Weighted | ||||||||||||||||
Weighted | Average | Aggregate | ||||||||||||||
Average | Remaining | Intrinsic | ||||||||||||||
Exercise | Contractual | Value | ||||||||||||||
Shares | Price | Term | (in thousands) | |||||||||||||
Options outstanding, beginning of period | 621,050 | $ | 8.49 | |||||||||||||
Granted | 125,500 | 11.43 | ||||||||||||||
Forfeited | - | - | ||||||||||||||
Exercised | (47,750 | ) | 9.09 | |||||||||||||
Options outstanding, end of period | 698,800 | $ | 8.98 | 6.8 | $ | 1,642 | ||||||||||
Vested or expected to vest | 698,800 | $ | 8.98 | 6.8 | $ | 1,642 | ||||||||||
Exercisable at end of period | 316,730 | $ | 7.85 | 4.8 | $ | 1,101 |
3. SECURITIES
The amortized cost and fair value of available for sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows (in thousands):
Amortized | Gross Unrealized | Fair | ||||||||||||||
September 30, 2015 | Cost | Gains | Losses | Value | ||||||||||||
Obligations of states and political subdivisions | $ | 2,289 | $ | 17 | $ | (19 | ) | $ | 2,287 | |||||||
Trust preferred securities | 2,590 | - | (753 | ) | 1,837 | |||||||||||
$ | 4,879 | $ | 17 | $ | (772 | ) | $ | 4,124 | ||||||||
Amortized | Gross Unrealized | Fair | ||||||||||||||
December 31, 2014 | Cost | Gains | Losses | Value | ||||||||||||
Obligations of states and political subdivisions | $ | 2,295 | $ | - | $ | (10 | ) | $ | 2,285 |
The amortized cost, unrecognized gains and losses, and fair value of securities held to maturity were as follows (in thousands):
Amortized | Gross Unrecognized | Fair | ||||||||||||||
September 30, 2015 | Cost | Gains | Losses | Value | ||||||||||||
Residential government-sponsored mortgage-backed securities | $ | 21,655 | $ | 658 | $ | (7 | ) | $ | 22,306 | |||||||
Residential government-sponsored collateralized mortgage obligations | 3,087 | 1 | (29 | ) | 3,059 | |||||||||||
Government-sponsored agency securities | 53,930 | 363 | (545 | ) | 53,748 | |||||||||||
Obligations of states and political subdivisions | 15,444 | 127 | (150 | ) | 15,421 | |||||||||||
Trust preferred securities | 4,458 | - | (408 | ) | 4,050 | |||||||||||
$ | 98,574 | $ | 1,149 | $ | (1,139 | ) | $ | 98,584 | ||||||||
Amortized | Gross Unrecognized | Fair | ||||||||||||||
December 31, 2014 | Cost | Gains | Losses | Value | ||||||||||||
Residential government-sponsored mortgage-backed securities | $ | 22,897 | $ | 708 | $ | (8 | ) | $ | 23,597 | |||||||
Residential government-sponsored collateralized mortgage obligations | 3,564 | - | (53 | ) | 3,511 | |||||||||||
Government-sponsored agency securities | 44,949 | 294 | (822 | ) | 44,421 | |||||||||||
Obligations of states and political subdivisions | 15,531 | 108 | (145 | ) | 15,494 | |||||||||||
Other residential collateralized mortgage obligations | 599 | - | - | 599 | ||||||||||||
Trust preferred securities | 6,518 | 1,527 | (1,574 | ) | 6,471 | |||||||||||
$ | 94,058 | $ | 2,637 | $ | (2,602 | ) | $ | 94,093 |
The amortized cost amounts are net of recognized other than temporary impairment.
9 |
The fair value and carrying amount, if different, of debt securities as of September 30, 2015, by contractual maturity were as follows (in thousands). Securities not due at a single maturity date, primarily mortgage-backed securities and collateralized mortgage obligations, are shown separately.
Held to Maturity | Available for Sale | |||||||||||||||
Amortized | Amortized | |||||||||||||||
Cost | Fair Value | Cost | Fair Value | |||||||||||||
Due in five to ten years | $ | 13,355 | $ | 13,323 | $ | - | $ | - | ||||||||
Due after ten years | 60,477 | 59,896 | 4,879 | 4,124 | ||||||||||||
Residential government-sponsored mortgage-backed securities | 21,655 | 22,306 | - | - | ||||||||||||
Residential government-sponsored collateralized mortgage obligations | 3,087 | 3,059 | - | - | ||||||||||||
Total | $ | 98,574 | $ | 98,584 | $ | 4,879 | $ | 4,124 |
Securities with a carrying amount of approximately $84.4 million and $71.8 million at September 30, 2015 and December 31, 2014, respectively, were pledged to secure public deposits, repurchase agreements and a line of credit for advances from the Federal Home Loan Bank of Atlanta (“FHLB”).
Southern National monitors the portfolio for indicators of other than temporary impairment. At September 30, 2015 and December 31, 2014, certain securities’ fair values were below cost. As outlined in the table below, there were securities with fair values totaling approximately $46.0 million in the portfolio with the carrying value exceeding the estimated fair value that are considered temporarily impaired at September 30, 2015. Because the decline in fair value is attributable to changes in interest rates and market illiquidity, and not credit quality, and because we do not have the intent to sell these securities and it is likely that we will not be required to sell the securities before their anticipated recovery, management does not consider these securities to be other-than-temporarily impaired as of September 30, 2015. The following tables present information regarding securities in a continuous unrealized loss position as of September 30, 2015 and December 31, 2014 (in thousands) by duration of time in a loss position:
September 30, 2015 | ||||||||||||||||||||||||
Less than 12 months | 12 Months or More | Total | ||||||||||||||||||||||
Available for Sale | Fair value | Unrealized Losses | Fair value | Unrealized Losses | Fair value | Unrealized Losses | ||||||||||||||||||
Obligations of states and political subdivisions | $ | 1,721 | $ | (19 | ) | $ | - | $ | - | $ | 1,721 | $ | (19 | ) | ||||||||||
Trust preferred securities | - | - | 1,837 | (753 | ) | 1,837 | (753 | ) | ||||||||||||||||
$ | 1,721 | $ | (19 | ) | $ | 1,837 | $ | (753 | ) | $ | 3,558 | $ | (772 | ) |
Less than 12 months | 12 Months or More | Total | ||||||||||||||||||||||
Held to Maturity | Fair value | Unrecognized Losses | Fair value | Unrecognized Losses | Fair value | Unrecognized Losses | ||||||||||||||||||
Residential government-sponsored mortgage-backed securities | $ | 1,155 | $ | (3 | ) | $ | 648 | $ | (4 | ) | $ | 1,803 | $ | (7 | ) | |||||||||
Residential government-sponsored collateralized mortgage obligations | - | - | 2,505 | (29 | ) | 2,505 | (29 | ) | ||||||||||||||||
Government-sponsored agency securities | 19,632 | (358 | ) | 9,801 | (187 | ) | 29,433 | (545 | ) | |||||||||||||||
Obligations of states and political subdivisions | 2,231 | (12 | ) | 2,443 | (138 | ) | 4,674 | (150 | ) | |||||||||||||||
Trust preferred securities | - | - | 4,050 | (408 | ) | 4,050 | (408 | ) | ||||||||||||||||
$ | 23,018 | $ | (373 | ) | $ | 19,447 | $ | (766 | ) | $ | 42,465 | $ | (1,139 | ) | ||||||||||
December 31, 2014 | ||||||||||||||||||||||||
Less than 12 months | 12 Months or More | Total | ||||||||||||||||||||||
Available for Sale | Fair value | Unrealized Losses | Fair value | Unrealized Losses | Fair value | Unrealized Losses | ||||||||||||||||||
Obligations of states and political subdivisions | $ | 485 | $ | (1 | ) | $ | 1,800 | $ | (9 | ) | $ | 2,285 | $ | (10 | ) |
Less than 12 months | 12 Months or More | Total | ||||||||||||||||||||||
Held to Maturity | Fair value | Unrecognized Losses | Fair value | Unrecognized Losses | Fair value | Unrecognized Losses | ||||||||||||||||||
Residential government-sponsored mortgage-backed securities | $ | 3,506 | $ | (8 | ) | $ | - | $ | - | $ | 3,506 | $ | (8 | ) | ||||||||||
Residential government-sponsored collateralized mortgage obligations | 692 | (3 | ) | 2,819 | (50 | ) | 3,511 | (53 | ) | |||||||||||||||
Government-sponsored agency securities | - | - | 29,154 | (822 | ) | 29,154 | (822 | ) | ||||||||||||||||
Obligations of states and political subdivisions | 485 | (20 | ) | 8,139 | (125 | ) | 8,624 | (145 | ) | |||||||||||||||
Trust preferred securities | - | - | 4,233 | (1,574 | ) | 4,233 | (1,574 | ) | ||||||||||||||||
$ | 4,683 | $ | (31 | ) | $ | 44,345 | $ | (2,571 | ) | $ | 49,028 | $ | (2,602 | ) |
10 |
As of September 30, 2015, we owned pooled trust preferred securities as follows:
Previously | ||||||||||||||||||||||||||||||||||
% of Current | Recognized | |||||||||||||||||||||||||||||||||
Defaults and | Cumulative | |||||||||||||||||||||||||||||||||
Ratings | Estimated | Deferrals to | Other | |||||||||||||||||||||||||||||||
Tranche | When Purchased | Current Ratings | Fair | Total | Comprehensive | |||||||||||||||||||||||||||||
Security | Level | Moody’s | Fitch | Moody’s | Fitch | Par Value | Book Value | Value | Collateral | Loss (1) | ||||||||||||||||||||||||
Held to Maturity | (in thousands) | |||||||||||||||||||||||||||||||||
ALESCO VII A1B | Senior | Aaa | AAA | A3 | BBB | $ | 4,535 | $ | 4,143 | $ | 3,776 | 12 | % | $ | 254 | |||||||||||||||||||
MMCF III B | Senior Sub | A3 | A- | Ba1 | CC | 321 | 315 | 274 | 30 | % | 6 | |||||||||||||||||||||||
4,856 | 4,458 | 4,050 | $ | 260 | ||||||||||||||||||||||||||||||
Cumulative OTTI | ||||||||||||||||||||||||||||||||||
Available for Sale | Related to | |||||||||||||||||||||||||||||||||
Other Than Temporarily Impaired: | Credit Loss (2) | |||||||||||||||||||||||||||||||||
TPREF FUNDING II | Mezzanine | A1 | A- | Caa3 | C | 1,500 | 1,100 | 690 | 36 | % | 400 | |||||||||||||||||||||||
ALESCO V C1 | Mezzanine | A2 | A | C | C | 2,150 | 1,490 | 1,147 | 15 | % | 660 | |||||||||||||||||||||||
3,650 | 2,590 | 1,837 | $ | 1,060 | ||||||||||||||||||||||||||||||
Total | $ | 8,506 | $ | 7,048 | $ | 5,887 |
(1) Pre-tax, and represents unrealized losses at date of transfer from available-for-sale to held-to-maturity, net of accretion |
(2) Pre-tax |
Each of these securities has been evaluated for other than temporary impairment. In performing a detailed cash flow analysis of each security, Sonabank works with independent third parties to estimate expected cash flows and assist with the evaluation of other than temporary impairment. The cash flow analyses performed included the following assumptions:
· | .5% of the remaining performing collateral will default or defer per annum. |
· | Recoveries of 13% with a two year lag on all defaults and deferrals. |
· | No prepayments for 10 years and then 1% per annum for the remaining life of the security. |
· | Additionally banks with assets over $15 billion will no longer be allowed to count down streamed trust preferred proceeds as Tier 1 capital (although it will still be counted as Tier 2 capital). That will incent the large banks to prepay their trust preferred securities if they can or if it is economically desirable. As a consequence, we have projected in all of our pools that 10% of the collateral issued by banks with assets over $15 billion will prepay in the first year of the forecast, and 15% in the second year. |
· | Our securities have been modeled using the above assumptions by independent third parties using the forward LIBOR curve to discount projected cash flows to present values. |
We recognized no OTTI charges during the nine months ended September 30, 2015 compared to OTTI charges related to credit on the trust preferred securities totaling $41 thousand during the during the nine months ended September 30, 2014.
11 |
The following table presents a roll forward of the credit losses on our securities previously classified as held to maturity and now classified as available for sale recognized in earnings for the nine months ended September 30, 2015 and 2014 (in thousands):
2015 | 2014 | |||||||
Amount of cumulative other-than-temporary impairment related to credit loss prior to January 1 | $ | 8,949 | $ | 8,911 | ||||
Amounts related to credit loss for which an other-than-temporary impairment was not previously recognized | - | - | ||||||
Amounts related to credit loss for which an other-than-temporary impairment was previously recognized | - | 41 | ||||||
Reductions due to sales of securities for which an other-than-temporary impairment was previously recognized | (7,889 | ) | - | |||||
Reductions due to realized losses | - | (3 | ) | |||||
Amount of cumulative other-than-temporary impairment related to credit loss as of September 30 | $ | 1,060 | $ | 8,949 |
Changes in accumulated other comprehensive income by component for the three and nine months ended September 30, 2015 and 2014 are shown in the table below. All amounts are net of tax (in thousands).
Unrealized Holding | ||||||||||||||||
Gains (Losses) on | ||||||||||||||||
For the three months ended September 30, 2015 | Available for Sale | Held to Maturity | ||||||||||||||
Securities | Securities | Total | ||||||||||||||
Beginning balance | $ | (493 | ) | $ | (174 | ) | $ | (667 | ) | |||||||
Other comprehensive income/(loss) before reclassifications | (5 | ) | 2 | (3 | ) | |||||||||||
Amounts reclassified from accumulated other comprehensive income/(loss) | - | - | - | |||||||||||||
Net current-period other comprehensive income/(loss) | (5 | ) | 2 | (3 | ) | |||||||||||
Ending balance | $ | (498 | ) | $ | (172 | ) | $ | (670 | ) | |||||||
Unrealized Holding | ||||||||||||||||
Gains (Losses) on | ||||||||||||||||
For the nine months ended September 30, 2015 | Available for Sale | Held to Maturity | ||||||||||||||
Securities | Securities | Total | ||||||||||||||
Beginning balance | $ | (6 | ) | $ | (3,014 | ) | $ | (3,020 | ) | |||||||
Other comprehensive income/(loss) before reclassifications | (492 | ) | 18 | (474 | ) | |||||||||||
Amounts reclassified from accumulated other comprehensive income/(loss) | - | 2,824 | 2,824 | |||||||||||||
Net current-period other comprehensive income/(loss) | (492 | ) | 2,842 | 2,350 | ||||||||||||
Ending balance | $ | (498 | ) | $ | (172 | ) | $ | (670 | ) | |||||||
Unrealized Holding | ||||||||||||||||
Gains (Losses) on | ||||||||||||||||
For the three months ended September 30, 2014 | Available for Sale | Held to Maturity | ||||||||||||||
Securities | Securities | Total | ||||||||||||||
Beginning balance | $ | (60 | ) | $ | (2,991 | ) | $ | (3,051 | ) | |||||||
Other comprehensive income/(loss) before reclassifications | 44 | (12 | ) | 32 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income/(loss) | - | - | - | |||||||||||||
Net current-period other comprehensive income/(loss) | 44 | (12 | ) | 32 | ||||||||||||
Ending balance | $ | (16 | ) | $ | (3,003 | ) | $ | (3,019 | ) | |||||||
Unrealized Holding | ||||||||||||||||
Gains (Losses) on | ||||||||||||||||
For the nine months ended September 30, 2014 | Available for Sale | Held to Maturity | ||||||||||||||
Securities | Securities | Total | ||||||||||||||
Beginning balance | $ | (203 | ) | $ | (2,987 | ) | $ | (3,190 | ) | |||||||
Other comprehensive income/(loss) before reclassifications | 187 | (16 | ) | 171 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income/(loss) | - | - | - | |||||||||||||
Net current-period other comprehensive income/(loss) | 187 | (16 | ) | 171 | ||||||||||||
Ending balance | $ | (16 | ) | $ | (3,003 | ) | $ | (3,019 | ) |
12 |
4. LOANS AND ALLOWANCE FOR LOAN LOSSES
The following table summarizes the composition of our loan portfolio as of September 30, 2015 and December 31, 2014:
Covered | Non-covered | Total | Covered | Non-covered | Total | |||||||||||||||||||
Loans (1) | Loans | Loans | Loans (1) | Loans | Loans | |||||||||||||||||||
September 30, 2015 | December 31, 2014 | |||||||||||||||||||||||
Loans secured by real estate: | ||||||||||||||||||||||||
Commercial real estate - owner-occupied | $ | - | $ | 141,091 | $ | 141,091 | $ | - | $ | 136,597 | $ | 136,597 | ||||||||||||
Commercial real estate - non-owner-occupied | - | 249,665 | 249,665 | - | 200,517 | 200,517 | ||||||||||||||||||
Secured by farmland | - | 588 | 588 | - | 612 | 612 | ||||||||||||||||||
Construction and land loans | - | 59,317 | 59,317 | - | 57,938 | 57,938 | ||||||||||||||||||
Residential 1-4 family | 13,693 | 156,277 | 169,970 | 14,837 | 123,233 | 138,070 | ||||||||||||||||||
Multi- family residential | - | 19,528 | 19,528 | - | 21,832 | 21,832 | ||||||||||||||||||
Home equity lines of credit | 21,673 | 12,071 | 33,744 | 23,658 | 9,751 | 33,409 | ||||||||||||||||||
Total real estate loans | 35,366 | 638,537 | 673,903 | 38,495 | 550,480 | 588,975 | ||||||||||||||||||
Commercial loans | - | 116,193 | 116,193 | - | 114,714 | 114,714 | ||||||||||||||||||
Consumer loans | - | 1,472 | 1,472 | - | 1,564 | 1,564 | ||||||||||||||||||
Gross loans | 35,366 | 756,202 | 791,568 | 38,495 | 666,758 | 705,253 | ||||||||||||||||||
Less deferred fees on loans | 1 | (2,014 | ) | (2,013 | ) | 1 | (1,782 | ) | (1,781 | ) | ||||||||||||||
Loans, net of deferred fees | $ | 35,367 | $ | 754,188 | $ | 789,555 | $ | 38,496 | $ | 664,976 | $ | 703,472 |
(1) | Covered Loans were acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement. The agreement covering non-single family loans expired in December 2014. |
Accounting policy related to the allowance for loan losses is considered a critical policy given the level of estimation, judgment, and uncertainty in the levels of the allowance required to account for the inherent probable losses in the loan portfolio and the material effect such estimation, judgment, and uncertainty can have on the consolidated financial results.
As part of the Greater Atlantic acquisition, the Bank and the FDIC entered into loss sharing agreements on approximately $143.4 million (contractual basis) of Greater Atlantic Bank’s assets. There were two agreements with the FDIC, one for single family loans which is a 10-year agreement expiring in December 2019, and one for non-single family (commercial) assets which was a 5-year agreement which expired in December 2014. The Bank will share in the losses on the loans and foreclosed loan collateral with the FDIC as specified in the loss sharing agreements; we refer to these assets collectively as “covered assets.” Loans that are not covered in the loss sharing agreement are referred to as “non-covered loans”. As of September 30, 2015, non-covered loans included $30.8 million of loans acquired in the HarVest acquisition and $53.6 million acquired in the PGFSB acquisition.
Accretable discount on the acquired Greater Atlantic loans, the PGFSB loans and the HarVest loans was $7.5 million and $9.3 million at September 30, 2015 and December 31, 2014 respectively.
Credit-impaired covered loans are those loans which presented evidence of credit deterioration at the date of acquisition and it is probable that Southern National would not collect all contractually required principal and interest payments. Generally, acquired loans that meet Southern National’s definition for nonaccrual status fell within the definition of credit-impaired covered loans.
13 |
Impaired loans for the covered and non-covered portfolios were as follows (in thousands):
September 30, 2015 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||||||||||||||
Unpaid | Unpaid | Unpaid | ||||||||||||||||||||||||||||||||||
Recorded | Principal | Related | Recorded | Principal | Related | Recorded | Principal | Related | ||||||||||||||||||||||||||||
Investment | Balance | Allowance | Investment (1) | Balance | Allowance | Investment | Balance | Allowance | ||||||||||||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 7,157 | $ | 7,667 | $ | - | $ | 7,157 | $ | 7,667 | $ | - | ||||||||||||||||||
Commercial real estate - non-owner occupied (2) | - | - | - | 138 | 233 | - | 138 | 233 | - | |||||||||||||||||||||||||||
Construction and land development | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Commercial loans | - | - | - | 3,144 | 3,937 | - | 3,144 | 3,937 | - | |||||||||||||||||||||||||||
Residential 1-4 family (4) | 1,303 | 1,537 | - | - | - | - | 1,303 | 1,537 | - | |||||||||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total | $ | 1,303 | $ | 1,537 | $ | - | $ | 10,439 | $ | 11,837 | $ | - | $ | 11,742 | $ | 13,374 | $ | - | ||||||||||||||||||
With an allowance recorded | ||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 752 | $ | 852 | $ | 202 | $ | 752 | $ | 852 | $ | 202 | ||||||||||||||||||
Commercial real estate - non-owner occupied (2) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Construction and land development | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Commercial loans | - | - | - | 3,581 | 3,581 | 400 | 3,581 | 3,581 | 400 | |||||||||||||||||||||||||||
Residential 1-4 family (4) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total | $ | - | $ | - | $ | - | $ | 4,333 | $ | 4,433 | $ | 602 | $ | 4,333 | $ | 4,433 | $ | 602 | ||||||||||||||||||
Grand total | $ | 1,303 | $ | 1,537 | $ | - | $ | 14,772 | $ | 16,270 | $ | 602 | $ | 16,075 | $ | 17,807 | $ | 602 |
(1) | Recorded investment is after cumulative prior charge offs of $1.4 million. These loans also have aggregate SBA guarantees of $4.6 million. |
(2) | Includes loans secured by farmland and multi-family residential loans. |
(3) | The Bank recognizes loan impairment and may concurrently record a charge off to the allowance for loan losses. |
(4) | Includes home equity lines of credit. |
December 31, 2014 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||||||||||||||
Unpaid | Unpaid | Unpaid | ||||||||||||||||||||||||||||||||||
Recorded | Principal | Related | Recorded | Principal | Related | Recorded | Principal | Related | ||||||||||||||||||||||||||||
Investment | Balance | Allowance | Investment (1) | Balance | Allowance | Investment | Balance | Allowance | ||||||||||||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 10,394 | $ | 10,394 | $ | - | $ | 10,394 | $ | 10,394 | $ | - | ||||||||||||||||||
Commercial real estate - non-owner occupied (2) | - | - | - | 1,859 | 2,118 | - | 1,859 | 2,118 | - | |||||||||||||||||||||||||||
Construction and land development | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Commercial loans | - | - | - | 4,998 | 4,999 | - | 4,998 | 4,999 | - | |||||||||||||||||||||||||||
Residential 1-4 family (4) | 1,740 | 2,053 | - | - | - | - | 1,740 | 2,053 | - | |||||||||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total | $ | 1,740 | $ | 2,053 | $ | - | $ | 17,251 | $ | 17,511 | $ | - | $ | 18,991 | $ | 19,564 | $ | - | ||||||||||||||||||
With an allowance recorded | ||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 1,609 | $ | 2,231 | $ | 151 | $ | 1,609 | $ | 2,231 | $ | 151 | ||||||||||||||||||
Commercial real estate - non-owner occupied (2) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Construction and land development | - | - | - | 467 | 740 | 120 | 467 | 740 | 120 | |||||||||||||||||||||||||||
Commercial loans | - | - | - | 3,141 | 3,944 | 134 | 3,141 | 3,944 | 134 | |||||||||||||||||||||||||||
Residential 1-4 family (4) | - | - | - | 1,344 | 1,465 | 300 | 1,344 | 1,465 | 300 | |||||||||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total | $ | - | $ | - | $ | - | $ | 6,561 | $ | 8,380 | $ | 705 | $ | 6,561 | $ | 8,380 | $ | 705 | ||||||||||||||||||
Grand total | $ | 1,740 | $ | 2,053 | $ | - | $ | 23,812 | $ | 25,891 | $ | 705 | $ | 25,552 | $ | 27,944 | $ | 705 |
(1) | Recorded investment is after cumulative prior charge offs of $1.7 million. These loans also have aggregate SBA guarantees of $4.7 million. |
(2) | Includes loans secured by farmland and multi-family residential loans. |
(3) | The Bank recognizes loan impairment and may concurrently record a charge off to the allowance for loan losses. |
(4) | Includes home equity lines of credit. |
14 |
The following tables present the average recorded investment and interest income for impaired loans recognized by class of loans for the three and nine months ended September 30, 2015 and 2014 (in thousands):
Three months ended September 30, 2015 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||
Recorded | Income | Recorded | Income | Recorded | Income | |||||||||||||||||||
Investment | Recognized | Investment | Recognized | Investment | Recognized | |||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | 6,747 | $ | 75 | 6,747 | $ | 75 | |||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | 138 | 3 | 138 | 3 | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | 2,992 | - | 2,992 | - | ||||||||||||||||||
Residential 1-4 family (2) | 1,303 | 4 | - | - | 1,303 | 4 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | 1,303 | $ | 4 | $ | 9,877 | $ | 78 | $ | 11,180 | $ | 82 | ||||||||||||
With an allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | 757 | $ | 10 | 757 | $ | 10 | |||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | - | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | 3,564 | 54 | 3,564 | 54 | ||||||||||||||||||
Residential 1-4 family (2) | - | - | - | - | - | - | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | - | $ | - | $ | 4,321 | $ | 64 | $ | 4,321 | $ | 64 | ||||||||||||
Grand total | $ | 1,303 | $ | 4 | $ | 14,198 | $ | 142 | $ | 15,501 | $ | 146 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
Three months ended September 30, 2014 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||
Recorded | Income | Recorded | Income | Recorded | Income | |||||||||||||||||||
Investment | Recognized | Investment | Recognized | Investment | Recognized | |||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 756 | $ | 13 | $ | 10,903 | $ | 175 | $ | 11,659 | $ | 188 | ||||||||||||
Commercial real estate - non-owner occupied (1) | 1,884 | 67 | - | - | 1,884 | 67 | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | 8,563 | 95 | 8,563 | 95 | ||||||||||||||||||
Residential 1-4 family (2) | 1,208 | 10 | 15 | - | 1,223 | 10 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | 3,848 | $ | 90 | $ | 19,481 | $ | 270 | $ | 23,329 | $ | 360 | ||||||||||||
With an allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | 95 | $ | 3 | $ | 95 | $ | 3 | ||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | - | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | - | - | - | - | ||||||||||||||||||
Residential 1-4 family (2) | - | - | 5,811 | 79 | 5,811 | 79 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | - | $ | - | $ | 5,906 | $ | 82 | $ | 5,906 | $ | 82 | ||||||||||||
Grand total | $ | 3,848 | $ | 90 | $ | 25,387 | $ | 352 | $ | 29,235 | $ | 442 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
15 |
Nine months ended September 30, 2015 | ||||||||||||||||||||||||
Covered Loans | Non-covered Loans | Total Loans | ||||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||
Recorded | Income | Recorded | Income | Recorded | Income | |||||||||||||||||||
Investment | Recognized | Investment | Recognized | Investment | Recognized | |||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | 6,625 | $ | 223 | 6,625 | 223 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | 139 | 8 | 139 | 8 | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | 2,692 | - | 2,692 | - | ||||||||||||||||||
Residential 1-4 family (2) | 1,305 | 20 | - | - | 1,305 | 20 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | 1,305 | $ | 20 | $ | 9,456 | $ | 231 | $ | 10,761 | $ | 251 | ||||||||||||
With an allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | 771 | $ | 32 | 771 | 32 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | - | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | 3,618 | 161 | 3,618 | 161 | ||||||||||||||||||
Residential 1-4 family (2) | - | - | - | - | - | - | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | - | $ | - | $ | 4,389 | $ | 193 | $ | 4,389 | $ | 193 | ||||||||||||
Grand total | $ | 1,305 | $ | 20 | $ | 13,845 | $ | 424 | $ | 15,150 | $ | 444 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
Nine months ended September 30, 2014 | ||||||||||||||||||||||||
Covered Loans | Non-covered Loans | Total Loans | ||||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||
Recorded | Income | Recorded | Income | Recorded | Income | |||||||||||||||||||
Investment | Recognized | Investment | Recognized | Investment | Recognized | |||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 746 | $ | 40 | $ | 7,942 | $ | 372 | $ | 8,688 | $ | 412 | ||||||||||||
Commercial real estate - non-owner occupied (1) | 1,889 | 91 | - | - | 1,889 | 91 | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | 5,195 | 137 | 5,195 | 137 | ||||||||||||||||||
Residential 1-4 family (2) | 1,212 | 31 | 5 | - | 1,217 | 31 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | 3,847 | $ | 162 | $ | 13,142 | $ | 509 | $ | 16,989 | $ | 671 | ||||||||||||
With an allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | 106 | $ | 11 | $ | 106 | $ | 11 | ||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | - | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | - | - | - | - | ||||||||||||||||||
Residential 1-4 family (2) | - | - | 5,598 | 236 | 5,598 | 236 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | - | $ | - | $ | 5,704 | $ | 247 | $ | 5,704 | $ | 247 | ||||||||||||
Grand total | $ | 3,847 | $ | 162 | $ | 18,846 | $ | 756 | $ | 22,693 | $ | 918 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
16 |
The following tables present the aging of the recorded investment in past due loans by class of loans as of September 30, 2015 and December 31, 2014 (in thousands):
September 30, 2015 | 30 - 59 | 60 - 89 | ||||||||||||||||||||||||||
Days | Days | 90 Days | Total | Nonaccrual | Loans Not | Total | ||||||||||||||||||||||
Past Due | Past Due | or More | Past Due | Loans | Past Due | Loans | ||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | - | - | |||||||||||||||||||||
Construction and land development | - | - | - | - | - | - | - | |||||||||||||||||||||
Commercial loans | - | - | - | - | - | - | - | |||||||||||||||||||||
Residential 1-4 family (2) | - | - | - | - | 891 | 34,475 | 35,366 | |||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | |||||||||||||||||||||
Total | $ | - | $ | - | $ | - | $ | - | $ | 891 | $ | 34,475 | $ | 35,366 | ||||||||||||||
Non-covered loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 632 | $ | - | $ | - | $ | 632 | $ | 1,445 | $ | 139,014 | $ | 141,091 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | 269,781 | 269,781 | |||||||||||||||||||||
Construction and land development | - | - | - | - | - | 59,317 | 59,317 | |||||||||||||||||||||
Commercial loans | - | 259 | - | 259 | 3,144 | 112,790 | 116,193 | |||||||||||||||||||||
Residential 1-4 family (2) | 770 | 8 | - | 778 | - | 167,570 | 168,348 | |||||||||||||||||||||
Other consumer loans | 1 | - | - | 1 | - | 1,471 | 1,472 | |||||||||||||||||||||
Total | $ | 1,403 | $ | 267 | $ | - | $ | 1,670 | $ | 4,589 | $ | 749,943 | $ | 756,202 | ||||||||||||||
Total loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 632 | $ | - | $ | - | $ | 632 | $ | 1,445 | $ | 139,014 | $ | 141,091 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | 269,781 | 269,781 | |||||||||||||||||||||
Construction and land development | - | - | - | - | - | 59,317 | 59,317 | |||||||||||||||||||||
Commercial loans | - | 259 | - | 259 | 3,144 | 112,790 | 116,193 | |||||||||||||||||||||
Residential 1-4 family (2) | 770 | 8 | - | 778 | 891 | 202,045 | 203,714 | |||||||||||||||||||||
Other consumer loans | 1 | - | - | 1 | - | 1,471 | 1,472 | |||||||||||||||||||||
Total | $ | 1,403 | $ | 267 | $ | - | $ | 1,670 | $ | 5,480 | $ | 784,418 | $ | 791,568 | ||||||||||||||
December 31, 2014 | 30 - 59 | 60 - 89 | ||||||||||||||||||||||||||
Days | Days | 90 Days | Total | Nonaccrual | Loans Not | Total | ||||||||||||||||||||||
Past Due | Past Due | or More | Past Due | Loans | Past Due | Loans | ||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | - | - | |||||||||||||||||||||
Construction and land development | - | - | - | - | - | - | - | |||||||||||||||||||||
Commercial loans | - | - | - | - | - | - | - | |||||||||||||||||||||
Residential 1-4 family (2) | 10 | 148 | - | 158 | 859 | 37,478 | 38,495 | |||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | |||||||||||||||||||||
Total | $ | 10 | $ | 148 | $ | - | $ | 158 | $ | 859 | $ | 37,478 | $ | 38,495 | ||||||||||||||
Non-covered loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 1,524 | $ | 135,073 | $ | 136,597 | ||||||||||||||||
Commercial real estate - non-owner occupied (1) | 4,128 | - | - | 4,128 | - | 218,833 | 222,961 | |||||||||||||||||||||
Construction and land development | - | - | - | - | 467 | 57,471 | 57,938 | |||||||||||||||||||||
Commercial loans | - | - | - | - | 3,140 | 111,574 | 114,714 | |||||||||||||||||||||
Residential 1-4 family (2) | 319 | 586 | - | 905 | 521 | 131,558 | 132,984 | |||||||||||||||||||||
Other consumer loans | 6 | - | - | 6 | - | 1,558 | 1,564 | |||||||||||||||||||||
Total | $ | 4,453 | $ | 586 | $ | - | $ | 5,039 | $ | 5,652 | $ | 656,067 | $ | 666,758 | ||||||||||||||
Total loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | - | $ | 1,524 | $ | 135,073 | $ | 136,597 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | 4,128 | - | - | 4,128 | - | 218,833 | 222,961 | |||||||||||||||||||||
Construction and land development | - | - | - | - | 467 | 57,471 | 57,938 | |||||||||||||||||||||
Commercial loans | - | - | - | - | 3,140 | 111,574 | 114,714 | |||||||||||||||||||||
Residential 1-4 family (2) | 329 | 734 | - | 1,063 | 1,380 | 169,036 | 171,479 | |||||||||||||||||||||
Other consumer loans | 6 | - | - | 6 | - | 1,558 | 1,564 | |||||||||||||||||||||
Total | $ | 4,463 | $ | 734 | $ | - | $ | 5,197 | $ | 6,511 | $ | 693,545 | $ | 705,253 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
Non-covered nonaccrual loans include SBA guaranteed amounts totaling $4.6 million and $4.7 million at September 30, 2015 and December 31, 2014, respectively.
17 |
Activity in the allowance for non-covered loan and lease losses for the three and nine months ended September 30, 2015 and 2014 is summarized below (in thousands):
Non-covered loans: Three months ended September 30, 2015 |
Commercial Real Estate Owner Occupied |
Commercial Real Estate Non-owner Occupied (1) |
Construction and Land Development |
Commercial Loans |
1-4 Family Residential (2) |
Other Consumer Loans |
Unallocated | Total | ||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 1,054 | $ | 1,524 | $ | 1,052 | $ | 2,421 | $ | 1,224 | $ | 46 | $ | 652 | $ | 7,973 | ||||||||||||||||
Charge offs | (66 | ) | - | - | (448 | ) | (250 | ) | (2 | ) | - | (766 | ) | |||||||||||||||||||
Recoveries | 12 | 6 | - | 60 | 2 | - | 80 | |||||||||||||||||||||||||
Provision | 3 | (244 | ) | (79 | ) | 908 | 186 | 4 | 72 | 850 | ||||||||||||||||||||||
Ending balance | $ | 1,003 | $ | 1,286 | $ | 973 | $ | 2,941 | $ | 1,162 | $ | 48 | $ | 724 | $ | 8,137 | ||||||||||||||||
Three months ended September 30, 2014 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 596 | $ | 933 | $ | 1,400 | $ | 2,926 | $ | 785 | $ | 59 | $ | 616 | $ | 7,315 | ||||||||||||||||
Charge offs | (2 | ) | - | - | (1,057 | ) | (149 | ) | - | - | (1,209 | ) | ||||||||||||||||||||
Recoveries | 2 | 5 | 4 | 9 | 2 | - | - | 22 | ||||||||||||||||||||||||
Provision | 21 | 16 | 78 | 592 | 441 | (6 | ) | (168 | ) | 975 | ||||||||||||||||||||||
Ending balance | $ | 617 | $ | 954 | $ | 1,482 | $ | 2,470 | $ | 1,079 | $ | 53 | $ | 448 | $ | 7,103 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
Non-covered loans: Nine months ended September 30, 2015 | Commercial Real Estate Owner Occupied | Commercial Real Estate Non-owner Occupied (1) | Construction and Land Development | Commercial Loans | 1-4 Family Residential | Other Consumer Loans | Unallocated | Total | ||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 855 | $ | 1,123 | $ | 1,644 | $ | 2,063 | $ | 1,322 | $ | 49 | $ | 337 | $ | 7,393 | ||||||||||||||||
Charge offs | (1,067 | ) | - | - | (1,067 | ) | (250 | ) | (6 | ) | - | (2,390 | ) | |||||||||||||||||||
Recoveries | 16 | 18 | 139 | 79 | 7 | - | - | 259 | ||||||||||||||||||||||||
Provision | 1,199 | 145 | (810 | ) | 1,866 | 83 | 5 | 387 | 2,875 | |||||||||||||||||||||||
Ending balance | $ | 1,003 | $ | 1,286 | $ | 973 | $ | 2,941 | $ | 1,162 | $ | 48 | $ | 724 | $ | 8,137 | ||||||||||||||||
Nine months ended September 30, 2014 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 814 | $ | 985 | $ | 1,068 | $ | 2,797 | $ | 1,302 | $ | 54 | $ | 19 | $ | 7,039 | ||||||||||||||||
Charge offs | (73 | ) | - | - | (1,905 | ) | (449 | ) | - | - | (2,427 | ) | ||||||||||||||||||||
Recoveries | 10 | 17 | 4 | 101 | 4 | 5 | - | 141 | ||||||||||||||||||||||||
Provision | (134 | ) | (48 | ) | 410 | 1,477 | 222 | (6 | ) | 429 | 2,350 | |||||||||||||||||||||
Ending balance | $ | 617 | $ | 954 | $ | 1,482 | $ | 2,470 | $ | 1,079 | $ | 53 | $ | 448 | $ | 7,103 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
18 |
Activity in the allowance for covered loan and lease losses by class of loan for the three and nine months ended September 30, 2015 and 2014 is summarized below (in thousands):
Covered loans: Three months ended September 30, 2015 | Commercial Real Estate Owner Occupied | Commercial Real Estate Non-owner Occupied (1) | Construction and Land Development | Commercial Loans | 1-4 Family Residential (3) | Other Consumer Loans | Unallocated | Total | ||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Charge offs | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Provision | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Ending balance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Three months ended September 30, 2014 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Charge offs | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Provision | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Ending balance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Represents the portion of increased expected losses which is covered by the loss sharing agreement with the FDIC. |
(3) Includes home equity lines of credit. |
Covered loans: Nine months ended September 30, 2015 | Commercial Real Estate Owner Occupied | Commercial Real Estate Non-owner Occupied (1) | Construction and Land Development | Commercial Loans | 1-4 Family Residential (3) | Other Consumer Loans | Unallocated | Total | ||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Charge offs | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Provision | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Ending balance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Nine months ended September 30, 2014 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | - | $ | 45 | $ | - | $ | - | $ | - | $ | 6 | $ | - | $ | 51 | ||||||||||||||||
Charge offs | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2) | - | (36 | ) | - | - | 14 | (2 | ) | - | (24 | ) | |||||||||||||||||||||
Provision | - | (9 | ) | - | - | 3 | - | - | (6 | ) | ||||||||||||||||||||||
Ending balance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Represents the portion of increased expected losses which is covered by the loss sharing agreement with the FDIC. |
(3) Includes home equity lines of credit. |
19 |
The following tables present the balance in the allowance for loan losses and the recorded investment in non-covered loans by portfolio segment and based on impairment method as of September 30, 2015 and December 31, 2014 (in thousands):
Commercial | Commercial | |||||||||||||||||||||||||||||||
Real Estate | Real Estate | Construction | Other | |||||||||||||||||||||||||||||
Owner | Non-owner | and Land | Commercial | 1-4 Family | Consumer | |||||||||||||||||||||||||||
Non-covered loans: | Occupied | Occupied (1) | Development | Loans | Residential (2) | Loans | Unallocated | Total | ||||||||||||||||||||||||
September 30, 2015 | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 202 | $ | - | $ | - | $ | 400 | $ | - | $ | - | $ | - | $ | 602 | ||||||||||||||||
Collectively evaluated for impairment | 801 | 1,286 | 973 | 2,541 | 1,162 | 48 | 724 | 7,535 | ||||||||||||||||||||||||
Total ending allowance | $ | 1,003 | $ | 1,286 | $ | 973 | $ | 2,941 | $ | 1,162 | $ | 48 | $ | 724 | $ | 8,137 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 7,909 | $ | 138 | $ | - | $ | 6,725 | $ | - | $ | - | $ | - | $ | 14,772 | ||||||||||||||||
Collectively evaluated for impairment | 133,182 | 269,643 | 59,317 | 109,468 | 168,348 | 1,472 | - | 741,430 | ||||||||||||||||||||||||
Total ending loan balances | $ | 141,091 | $ | 269,781 | $ | 59,317 | $ | 116,193 | $ | 168,348 | $ | 1,472 | $ | - | $ | 756,202 | ||||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 151 | $ | - | $ | 120 | $ | 134 | $ | 300 | $ | - | $ | - | $ | 705 | ||||||||||||||||
Collectively evaluated for impairment | 704 | 1,123 | 1,524 | 1,929 | 1,022 | 49 | 337 | 6,688 | ||||||||||||||||||||||||
Total ending allowance | $ | 855 | $ | 1,123 | $ | 1,644 | $ | 2,063 | $ | 1,322 | $ | 49 | $ | 337 | $ | 7,393 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 12,003 | $ | 1,859 | $ | 467 | $ | 8,139 | $ | 1,344 | $ | - | $ | - | $ | 23,812 | ||||||||||||||||
Collectively evaluated for impairment | 124,594 | 221,102 | 57,471 | 106,575 | 131,640 | 1,564 | - | 642,946 | ||||||||||||||||||||||||
Total ending loan balances | $ | 136,597 | $ | 222,961 | $ | 57,938 | $ | 114,714 | $ | 132,984 | $ | 1,564 | $ | - | $ | 666,758 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
The following tables present the balance in the allowance for covered loan losses and the recorded investment in covered loans by portfolio segment and based on impairment method as of September 30, 2015 and December 31, 2014 (in thousands):
Commercial | Commercial | |||||||||||||||||||||||||||||||
Real Estate | Real Estate | Construction | Other | |||||||||||||||||||||||||||||
Owner | Non-owner | and Land | Commercial | 1-4 Family | Consumer | |||||||||||||||||||||||||||
Covered loans: | Occupied | Occupied (1) | Development | Loans | Residential (2) | Loans | Unallocated | Total | ||||||||||||||||||||||||
September 30, 2015 | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Collectively evaluated for impairment | - | - | - | - | 17 | 4 | - | 21 | ||||||||||||||||||||||||
Total ending allowance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | - | $ | - | $ | - | $ | 1,303 | $ | - | $ | - | $ | 1,303 | ||||||||||||||||
Collectively evaluated for impairment | - | - | - | - | 34,063 | - | - | 34,063 | ||||||||||||||||||||||||
Total ending loan balances | $ | - | $ | - | $ | - | $ | - | $ | 35,366 | $ | - | $ | - | $ | 35,366 | ||||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Collectively evaluated for impairment | - | - | - | - | 17 | 4 | - | 21 | ||||||||||||||||||||||||
Total ending allowance | $ | - | $ | - | $ | - | $ | - | $ | 17 | $ | 4 | $ | - | $ | 21 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | - | $ | - | $ | - | $ | 1,740 | $ | - | $ | - | $ | 1,740 | ||||||||||||||||
Collectively evaluated for impairment | 36,755 | - | 36,755 | |||||||||||||||||||||||||||||
Total ending loan balances | $ | - | $ | - | $ | - | $ | - | $ | 38,495 | $ | - | $ | - | $ | 38,495 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
20 |
Troubled Debt Restructurings
A modification is classified as a troubled debt restructuring (“TDR”) if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Bank has granted a concession to the borrower. The Bank determines that a borrower may be experiencing financial difficulty if the borrower is currently delinquent on any of its debt, or if the Bank is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex nature of the loan structure, business/industry risk and borrower/guarantor structures. Concessions may include the reduction of an interest rate at a rate lower than current market rate for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. When evaluating whether a concession has been granted, the Bank also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Bank for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR.
Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reduction in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.
During the three and nine months ending September 30, 2015, there were no loans modified in troubled debt restructurings. One TDR which had been modified in the previous 12 months defaulted during the second quarter of 2015. This loan, in the amount of $700 thousand, was 30 – 59 days delinquent as of June 30, 2015, but is current as of September 30, 2015.
During the three and nine months ending September 30, 2014, there were no loans modified in troubled debt restructurings. No TDRs defaulted during the three and nine months ending September 30, 2014, which had been modified in the previous 12 months.
Credit Quality Indicators
Through its system of internal controls Southern National evaluates and segments loan portfolio credit quality on a quarterly basis using regulatory definitions for Special Mention, Substandard and Doubtful. Special Mention loans are considered to be criticized. Substandard and Doubtful loans are considered to be classified. Southern National had no loans classified Doubtful at September 30, 2015 or December 31, 2014.
Special Mention loans are loans that have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position.
Substandard loans may be inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful loans have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
21 |
As of September 30, 2015 and December 31, 2014, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (in thousands):
September 30, 2015 | Covered Loans | Non-covered Loans | Total Loans | ||||||||||||||||||||||||||||
Classified/ | Special | Classified/ | |||||||||||||||||||||||||||||
Criticized (1) | Pass | Total | Mention | Substandard (3) | Pass | Total | Criticized | Pass | Total | ||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 3,768 | $ | 7,909 | $ | 129,414 | $ | 141,091 | $ | 11,677 | $ | 129,414 | $ | 141,091 | |||||||||||
Commercial real estate - non-owner occupied (2) | - | - | - | 218 | 138 | 269,425 | 269,781 | 356 | 269,425 | 269,781 | |||||||||||||||||||||
Construction and land development | - | - | - | 1,196 | - | 58,121 | 59,317 | 1,196 | 58,121 | 59,317 | |||||||||||||||||||||
Commercial loans | - | - | - | 3,919 | 6,725 | 105,549 | 116,193 | 10,644 | 105,549 | 116,193 | |||||||||||||||||||||
Residential 1-4 family (4) | 1,303 | 34,063 | 35,366 | 560 | - | 167,788 | 168,348 | 1,863 | 201,851 | 203,714 | |||||||||||||||||||||
Other consumer loans | - | - | - | - | - | 1,472 | 1,472 | - | 1,472 | 1,472 | |||||||||||||||||||||
Total | $ | 1,303 | $ | 34,063 | $ | 35,366 | $ | 9,661 | $ | 14,772 | $ | 731,769 | $ | 756,202 | $ | 25,736 | $ | 765,832 | $ | 791,568 | |||||||||||
December 31, 2014 | Covered Loans | Non-covered Loans | Total Loans | ||||||||||||||||||||||||||||
Classified/ | Special | Classified/ | |||||||||||||||||||||||||||||
Criticized (1) | Pass | Total | Mention | Substandard (3) | Pass | Total | Criticized | Pass | Total | ||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 917 | $ | 12,003 | $ | 123,677 | $ | 136,597 | $ | 12,920 | $ | 123,677 | $ | 136,597 | |||||||||||
Commercial real estate - non-owner occupied (2) | - | - | - | 234 | - | 222,727 | 222,961 | 234 | 222,727 | 222,961 | |||||||||||||||||||||
Construction and land development | - | - | - | 593 | 467 | 56,878 | 57,938 | 1,060 | 56,878 | 57,938 | |||||||||||||||||||||
Commercial loans | - | - | - | 30 | 8,139 | 106,545 | 114,714 | 8,169 | 106,545 | 114,714 | |||||||||||||||||||||
Residential 1-4 family (4) | 1,740 | 36,755 | 38,495 | 584 | 1,344 | 131,056 | 132,984 | 3,668 | 167,811 | 171,479 | |||||||||||||||||||||
Other consumer loans | - | - | - | - | - | 1,564 | 1,564 | - | 1,564 | 1,564 | |||||||||||||||||||||
Total | $ | 1,740 | $ | 36,755 | $ | 38,495 | $ | 2,358 | $ | 21,953 | $ | 642,447 | $ | 666,758 | $ | 26,051 | $ | 679,202 | $ | 705,253 |
(1) | Credit quality is enhanced by a loss sharing agreement with the FDIC in the covered portfolio. The same credit quality indicators used in the non-covered portfolio are combined. |
(2) | Includes loans secured by farmland and multi-family residential loans. |
(3) | Includes SBA guarantees of $4.6 million and $4.7 million as of September 30, 2015 and December 31, 2014, respectively. |
(4) | Includes home equity lines of credit. |
The amount of foreclosed residential real estate property held at September 30, 2015 was $3.8 million. The recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure was $2.2 million at September 30, 2015.
5. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
Southern National is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve elements of credit and funding risk in excess of the amount recognized in the consolidated balance sheet. Letters of credit are written conditional commitments issued by Southern National to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. We had letters of credit outstanding totaling $6.0 million and $8.4 million as of September 30, 2015 and December 31, 2014, respectively.
Our exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and letters of credit is based on the contractual amount of these instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments. Unless noted otherwise, we do not require collateral or other security to support financial instruments with credit risk.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments are made predominately for adjustable rate loans, and generally have fixed expiration dates of up to three months or other termination clauses and usually require payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis.
At September 30, 2015 and December 31, 2014, we had unfunded lines of credit and undisbursed construction loan funds totaling $130.4 million and $113.3 million, respectively. We had approved loan commitments of $12.7 million at September 30, 2015, and we had no approved loan commitments as of December 31, 2014. Virtually all of our unfunded lines of credit, undisbursed construction loan funds and approved loan commitments are variable rate.
22 |
6. Earnings Per Share
The following is a reconciliation of the denominators of the basic and diluted earnings per share (“EPS”) computations (dollars in thousands, except per share data):
Weighted | ||||||||||||
Average | ||||||||||||
Income | Shares | Per Share | ||||||||||
(Numerator) | (Denominator) | Amount | ||||||||||
For the three months ended September 30, 2015 | ||||||||||||
Basic EPS | $ | 2,481 | 12,222 | $ | 0.20 | |||||||
Effect of dilutive stock options and warrants | - | 119 | - | |||||||||
Diluted EPS | $ | 2,481 | 12,341 | $ | 0.20 | |||||||
For the three months ended September 30, 2014 | ||||||||||||
Basic EPS | $ | 2,108 | 11,971 | $ | 0.18 | |||||||
Effect of dilutive stock options and warrants | - | 92 | - | |||||||||
Diluted EPS | $ | 2,108 | 12,063 | $ | 0.17 | |||||||
For the nine months ended September 30, 2015 | ||||||||||||
Basic EPS | $ | 6,951 | 12,316 | $ | 0.56 | |||||||
Effect of dilutive stock options and warrants | - | 119 | - | |||||||||
Diluted EPS | $ | 6,951 | 12,435 | $ | 0.56 | |||||||
For the nine months ended September 30, 2014 | ||||||||||||
Basic EPS | $ | 5,522 | 11,724 | $ | 0.47 | |||||||
Effect of dilutive stock options and warrants | - | 48 | - | |||||||||
Diluted EPS | $ | 5,522 | 11,772 | $ | 0.47 |
There were 662,399 and 662,298 anti-dilutive options and warrants for the three and nine months ended September 30, 2015, respectively. Anti-dilutive options and warrants totaled 657,502 and 681,590 for the three and nine months ended September 30, 2014, respectively.
7. FAIR VALUE
ASC 820-10 establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date
Level 2: Significant other observable inputs other than Level 1 prices such as 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
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability
The following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy:
Securities Available for Sale
Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Level 2 securities would include U. S. agency securities, mortgage-backed securities, obligations of states and political subdivisions and certain corporate, asset-backed and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. Currently, all of Southern National’s available-for-sale debt securities are considered to be Level 2 securities.
23 |
Assets measured at fair value on a recurring basis are summarized below:
Fair Value Measurements Using | ||||||||||||||
Significant | ||||||||||||||
Quoted Prices in | Other | Significant | ||||||||||||
Active Markets for | Observable | Unobservable | ||||||||||||
Total at | Identical Assets | Inputs | Inputs | |||||||||||
(dollars in thousands) | September 30, 2015 | (Level 1) | (Level 2) | (Level 3) | ||||||||||
Financial assets: | ||||||||||||||
Available for sale securities Obligations of states and political subdivisions | $ | 2,287 | $ | - | $ | 2,287 | $ | - | ||||||
Trust preferred securities | 1,837 | - | 1,837 | - | ||||||||||
$ | 4,124 | $ | - | $ | 4,124 | $ | - | |||||||
Fair Value Measurements Using | ||||||||||||||
Significant | ||||||||||||||
Quoted Prices in | Other | Significant | ||||||||||||
Active Markets for | Observable | Unobservable | ||||||||||||
Total at | Identical Assets | Inputs | Inputs | |||||||||||
(dollars in thousands) | December 31, 2014 | (Level 1) | (Level 2) | (Level 3) | ||||||||||
Financial assets: | ||||||||||||||
Available for sale securities Obligations of states and political subdivisions | $ | 2,285 | $ | - | $ | 2,285 | $ | - |
Assets and Liabilities Measured on a Non-recurring Basis:
Trust Preferred Securities Classified as Held-to-Maturity
Prior to the quarter ended March 31, 2015, due to market conditions as well as the limited trading activity of these securities, the market value of the securities was highly sensitive to assumption changes and market volatility. We had determined that our trust preferred securities were classified within Level 3 of the fair value hierarchy. Market conditions and trading activity has improved significantly for trust preferred securities, and the fair value as of September 30, 2015 was estimated within Level 2 of the fair value hierarchy, as the fair value is based on either pricing models, quoted market prices of securities with similar characteristics, or discounted cash flows.
Impaired Loans
Generally, we measure the impairment for impaired loans considering the fair value of the loan’s collateral (if the loan is collateral dependent). Fair value of the loan’s collateral is determined by an independent appraisal or evaluation less estimated costs related to selling the collateral. In some cases appraised value is net of costs to sell. Estimated selling costs range from 6% to 10% of collateral valuation at September 30, 2015 and December 31, 2014. Fair value is classified as Level 3 in the fair value hierarchy. Non-covered loans identified as impaired totaled $14.8 million (including SBA guarantees of $4.6 million) as of September 30, 2015 with an allocated allowance for loan losses totaling $602 thousand compared to a carrying amount of $23.8 million (including SBA guarantees of $4.7 million) with an allocated allowance for loan losses totaling $705 thousand at December 31, 2014.
24 |
Other Real Estate Owned (OREO)
OREO is evaluated at the time of acquisition and recorded at fair value as determined by independent appraisal or evaluation less cost to sell. In some cases appraised value is net of costs to sell. Selling costs have been in the range from 6% to 7.6% of collateral valuation at September 30, 2015 and December 31, 2014. Fair value is classified as Level 3 in the fair value hierarchy. OREO is further evaluated quarterly for any additional impairment. At September 30, 2015, the total amount of non-covered OREO was $11.2 million and covered OREO was $90 thousand. As of December 31, 2014, the total amount of OREO was $13.1 million all of which was non-covered.
Assets measured at fair value on a non-recurring basis are summarized below:
Fair Value Measurements Using | ||||||||||||||
Significant | ||||||||||||||
Quoted Prices in | Other | Significant | ||||||||||||
Active Markets for | Observable | Unobservable | ||||||||||||
Total at | Identical Assets | Inputs | Inputs | |||||||||||
(dollars in thousands) | September 30, 2015 | (Level 1) | (Level 2) | (Level 3) | ||||||||||
Impaired non-covered loans: | ||||||||||||||
Commercial real estate - owner occupied | $ | 7,707 | $ | 7,707 | ||||||||||
Commercial real estate - non-owner occupied (1) | 138 | 138 | ||||||||||||
Commercial loans | 6,325 | 6,325 | ||||||||||||
Impaired covered loans: | ||||||||||||||
Residential 1-4 family | 1,303 | 1,303 | ||||||||||||
Non-covered other real estate owned: | ||||||||||||||
Commercial real estate - owner occupied | 1,110 | 1,110 | ||||||||||||
Commercial real estate - non-owner occupied (1) | 237 | 237 | ||||||||||||
Construction and land development | 6,142 | 6,142 | ||||||||||||
Residential 1-4 family | 3,680 | 3,680 | ||||||||||||
Covered other real estate owned: | ||||||||||||||
Residential 1-4 family | 90 | 90 |
Fair Value Measurements Using | ||||||||||||||
Significant | ||||||||||||||
Quoted Prices in | Other | Significant | ||||||||||||
Active Markets for | Observable | Unobservable | ||||||||||||
Total at | Identical Assets | Inputs | Inputs | |||||||||||
(dollars in thousands) | December 31, 2014 | (Level 1) | (Level 2) | (Level 3) | ||||||||||
Impaired non-covered loans: | ||||||||||||||
Commercial real estate - owner occupied | $ | 11,852 | $ | 11,852 | ||||||||||
Commercial real estate - non-owner occupied (1) | 1,859 | 1,859 | ||||||||||||
Construction and land development | 347 | 347 | ||||||||||||
Commercial loans | 8,005 | 8,005 | ||||||||||||
Residential 1-4 family | 1,044 | 1,044 | ||||||||||||
Impaired covered loans: | ||||||||||||||
Residential 1-4 family | 1,740 | 1,740 | ||||||||||||
Non-covered other real estate owned: | ||||||||||||||
Commercial real estate - owner occupied | 461 | 461 | ||||||||||||
Commercial real estate - non-owner occupied (1) | 1,792 | 1,792 | ||||||||||||
Construction and land development | 6,818 | 6,818 | ||||||||||||
Residential 1-4 family | 3,980 | 3,980 |
25 |
Fair Value of Financial Instruments
The carrying amount, estimated fair values and fair value hierarchy levels (previously defined) of financial instruments were as follows (in thousands):
September 30, 2015 | December 31, 2014 | |||||||||||||||||||
Fair Value | Carrying | Fair | Carrying | Fair | ||||||||||||||||
Hierarchy Level | Amount | Value | Amount | Value | ||||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | Level 1 | $ | 51,536 | $ | 51,536 | $ | 38,320 | $ | 38,320 | |||||||||||
Securities available for sale | See previous table | 4,124 | 4,124 | 2,285 | 2,285 | |||||||||||||||
Securities held to maturity | Level 2 | 98,574 | 98,584 | 94,058 | 94,093 | |||||||||||||||
Stock in Federal Reserve Bank and Federal Home Loan Bank | n/a | 5,835 | n/a | 5,681 | n/a | |||||||||||||||
Equity investment in mortgage affiliate | Level 3 | 4,462 | 4,462 | 3,631 | 3,631 | |||||||||||||||
Preferred investment in mortgage affiliate | Level 3 | 2,555 | 2,555 | 1,805 | 1,805 | |||||||||||||||
Net non-covered loans | Level 3 | 746,051 | 755,448 | 657,583 | 666,621 | |||||||||||||||
Net covered loans | Level 3 | 35,346 | 40,410 | 38,475 | 43,663 | |||||||||||||||
Accrued interest receivable | Level 2 & Level 3 | 2,786 | 2,786 | 2,904 | 2,904 | |||||||||||||||
FDIC indemnification asset | Level 3 | 3,217 | 2,258 | 3,571 | 2,261 | |||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Demand deposits | Level 1 | 96,230 | 96,230 | 94,578 | 94,578 | |||||||||||||||
Money market and savings accounts | Level 1 | 189,925 | 189,925 | 181,452 | 181,452 | |||||||||||||||
Certificates of deposit | Level 3 | 544,548 | 546,849 | 466,395 | 466,391 | |||||||||||||||
Securities sold under agreements to repurchase and other short-term borrowings | Level 1 | 55,945 | 55,945 | 29,044 | 29,044 | |||||||||||||||
FHLB advances | Level 3 | 5,000 | 5,330 | 25,000 | 25,526 | |||||||||||||||
Accrued interest payable | Level 1 & Level 3 | 844 | 844 | 560 | 560 |
Carrying amount is the estimated fair value for cash and cash equivalents, equity investment in mortgage affiliate, preferred investment in mortgage affiliate, accrued interest receivable and payable, demand deposits, savings accounts, money market accounts, short-term debt, and variable rate loans that reprice frequently and fully. For fixed rate loans or deposits and for variable rate loans with infrequent repricing or repricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life. A discount for liquidity risk was not considered necessary in estimating the fair value of loans. It was not practicable to determine the fair value of Federal Reserve Bank and Federal Home Loan Bank stock due to restrictions placed on its transferability. Fair value of long-term debt is based on current rates for similar financing. The fair value of the FDIC indemnification asset was determined by discounting estimated future cash flows using the long-term risk free rate plus a premium and represents the present value of our current expectation for recoveries from the FDIC on covered loans. The fair value of off-balance-sheet items is not considered material. The fair value of loans is not presented on an exit price basis.
8. SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER SHORT-TERM BORROWINGS
Other short-term borrowings can consist of Federal Home Loan Bank (FHLB) overnight advances, other FHLB advances maturing within one year, federal funds purchased and securities sold under agreements to repurchase that mature within one year, which are secured transactions with customers. To support the $12.7 million in repurchase agreements at September 30, 2015, we have provided collateral in the form of investment securities. At September 30, 2015, we have pledged callable agency securities, residential government-sponsored mortgage-backed securities and collateralized mortgage obligations with a fair value of $21.2 million to customers who require collateral for overnight repurchase agreements and other deposits.
For our repurchase agreements with customers, we hold the collateral in a segregated custodial account. We are required to maintain adequate collateral levels. In the event the collateral fair value falls below stipulated levels, we will pledge additional securities. We closely monitor collateral levels to ensure adequate levels are maintained, while mitigating the potential risk of over-collateralization.
26 |
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s discussion and analysis is presented to aid the reader in understanding and evaluating the financial condition and results of operations of SNBV. This discussion and analysis should be read with the consolidated financial statements, the footnotes thereto, and the other financial data included in this report and in our annual report on Form 10-K for the year ended December 31, 2014. Results of operations for the three and nine month periods ended September 30, 2015 are not necessarily indicative of results that may be attained for any other period.
FORWARD-LOOKING STATEMENTS
Statements and financial discussion and analysis contained in this Quarterly Report on Form 10-Q that are not statements of historical fact constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions and involve a number of risks and uncertainties, many of which are beyond our control. The words “believe,” “may,” “should,” “anticipate,” “estimate,” “expect,” “intend,” “continue,” “would,” “could,” “hope,” “might,” “assume,” “objective,” “seek,” “plan,” “strive” and similar words, or the negatives of these words, are intended to identify forward-looking statements.
Many possible events or factors could affect our future financial results and performance and could cause our actual results to differ materially from the expectations of future results we express or imply in any forward-looking statements. In addition to the Risk Factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2014, factors that could contribute to those differences include, but are not limited to:
• | the effects of future economic, business and market conditions and changes, domestic and foreign; |
• | changes in the local economies in our market areas adversely affect our customers and their ability to transact profitable business with us, including the ability of our borrowers to repay their loans according to their terms or a change in the value of the related collateral; |
• | changes in the availability of funds resulting in increased costs or reduced liquidity; |
• | a deterioration or downgrade in the credit quality and credit agency ratings of the securities in our securities portfolio; |
• | impairment concerns and risks related to our investment portfolio of collateralized mortgage obligations, agency mortgage-backed securities, obligations of states and political subdivisions and pooled trust preferred securities; |
• | the incurrence and possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on our results of operations; |
• | increased credit risk in our assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of our total loan portfolio; |
• | the concentration of our loan portfolio in loans collateralized by real estate; |
• | our level of construction and land development and commercial real estate loans; |
• | changes in the levels of loan prepayments and the resulting effects on the value of our loan portfolio; |
• | the failure of assumptions and estimates underlying the establishment of and provisions made to the allowance for loan losses; |
• | our ability to expand and grow our business and operations, including the establishment of additional branches and acquisition of additional branches and banks, and our ability to realize the cost savings and revenue enhancements we expect from such activities; |
• | changes in governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve System, or changes in interest rates and market prices, which could reduce our net interest margins, asset valuations and expense expectations; |
27 |
• | increased competition for deposits and loans adversely affecting rates and terms; |
• | the continued service of key management personnel; |
• | the potential payment of interest on demand deposit accounts to effectively compete for customers; |
• | potential environmental liability risk associated with lending activities; |
• | increased asset levels and changes in the composition of assets and the resulting impact on our capital levels and regulatory capital ratios; |
• | risks of mergers and acquisitions, including the related time and cost of implementing transactions and the potential failure to achieve expected gains, revenue growth or expense savings; |
• | legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, including those associated with the Dodd Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and changes in the scope and cost of Federal Deposit Insurance Corporation (“FDIC”) insurance and other coverage; |
• | increases in regulatory capital requirements for banking organizations generally, which may adversely affect our ability to expand our business or could cause us to shrink our business; |
• | the effects of war or other conflicts, acts of terrorism or other catastrophic events that may affect general economic conditions; |
• | changes in accounting policies, rules and practices and applications or determinations made thereunder; |
• | the risk that our deferred tax assets could be reduced if future taxable income is less than currently estimated, if corporate tax rates in the future are less than current rates, or if sales of our capital stock trigger limitations on the amount of net operating loss carryforwards that we may utilize for income tax purposes; and |
• | other factors and risks described under “Risk Factors” herein and in any of our subsequent reports that we make with the Securities and Exchange Commission (the “Commission” or “SEC”) under the Exchange Act. |
Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements in this Quarterly Report on Form 10-Q. These statements speak only as of the date of this Quarterly Report on Form 10-Q. Except as required by applicable law, we undertake no obligation to update publicly these statements in light of new information or future events.
OVERVIEW
Southern National Bancorp of Virginia, Inc. (“Southern National” or “SNBV”) is a corporation formed on July 28, 2004 under the laws of the Commonwealth of Virginia and is the holding company for Sonabank (“Sonabank”) a Virginia state chartered bank which commenced operations on April 14, 2005. Sonabank provides a range of financial services to individuals and small and medium sized businesses. Sonabank has fifteen branches in Virginia, located in Fairfax County (Reston, McLean and Fairfax), in Charlottesville, Warrenton (2), Middleburg, Leesburg (2), South Riding, Front Royal, New Market, Haymarket, Richmond and Clifton Forge, and eight branches in Maryland, in Rockville, Shady Grove, Frederick, Bethesda, Upper Marlboro, Brandywine, Owings and Huntingtown We have administrative offices in Warrenton and an executive office in Georgetown, Washington, D.C where senior management is located.
28 |
RESULTS OF OPERATIONS
Net Income
Net income for the quarter ended September 30, 2015 was $2.5 million and $7.0 million for the nine months ended September 30, 2015. That compares to $2.1 million and $5.5 million for the three and nine months ended September 30, 2014.
Net Interest Income
Our operating results depend primarily on our net interest income, which is the difference between interest and dividend income on interest-earning assets such as loans and investments, and interest expense on interest-bearing liabilities such as deposits and borrowings.
Net interest income was $9.2 million in the quarter ended September 30, 2015 compared to $8.8 million during the same period last year. Sonabank’s net interest margin was 3.87% in the third quarter of 2015 compared to 4.59% during the comparable quarter last year. The accretion of the discount on loans acquired in the acquisitions of Greater Atlantic Bank, HarVest and Prince Georges Federal Savings Bank (PGFSB) contributed $573 thousand to net interest income during the three months ended September 30, 2015, compared to $834 thousand during the third quarter of 2014. Other factors that resulted in the decline were: (1) the weighted average interest rate on loans decreasing from 5.15% to 4.86% from the third quarter of 2014 to the third quarter of 2015, primarily because of the volume of single-family residential loans purchased from STM during the period; (2) the average balance of other earning assets, which is primarily interest earning balances at the Federal Reserve Bank (FRB), was $38.9 million more in the third quarter of 2015 compared to the same period last year which decreased the net interest margin by approximately 14 basis points. The FRB balances were unusually high during this period in anticipation of loan growth and certificate of deposit maturities. Going forward, we expect cash balances to be held at a lower level; (3) the cost of funds increased from 0.71% for the three months ended September 30, 2014, to 0.96% for the three months ended September 30, 2015, as a result of increased retail money market rates and lengthening certificate of deposit maturities.
Net interest income was $27.1 million during the nine months ended September 30, 2015, compared to $24.3 million during the comparable period in the prior year. Sonabank’s net interest margin was 4.07% in the first nine months of 2015 compared to 4.67% during the same period last year. The accretion of the discount on loans acquired in the acquisitions of Greater Atlantic Bank, HarVest and PGFSB contributed $2.0 million to net interest income during the nine months ended September 30, 2015, compared to $2.3 million during the same period in 2014. Other factors that resulted in the decline were the same as those described in the previous discussion about the quarterly results.
29 |
The following tables detail average balances of interest-earning assets and interest-bearing liabilities, the amount of interest earned/paid on such assets and liabilities, and the yield/rate for the periods indicated:
Average Balance Sheets and Net Interest Analysis For the Quarters Ended |
|||||||||||||||||||
9/30/2015 | 9/30/2014 | ||||||||||||||||||
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
||||||||||||||
(Dollar amounts in thousands) | |||||||||||||||||||
Assets | |||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||
Loans, net of unearned income (1) (2) | $ | 777,020 | $ | 10,099 | 5.16 | % | $ | 642,622 | $ | 9,181 | 5.67 | % | |||||||
Investment securities | 98,923 | 687 | 2.78 | % | 91,446 | 652 | 2.85 | % | |||||||||||
Other earning assets | 65,869 | 362 | 2.18 | % | 26,935 | 151 | 2.22 | % | |||||||||||
Total earning assets | 941,812 | 11,148 | 4.70 | % | 761,003 | 9,984 | 5.21 | % | |||||||||||
Allowance for loan losses | (8,272 | ) | (7,392 | ) | |||||||||||||||
Total non-earning assets | 82,670 | 81,521 | |||||||||||||||||
Total assets | $ | 1,016,210 | $ | 835,132 | |||||||||||||||
Liabilities and stockholders’ equity | |||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||
NOW accounts | $ | 23,661 | 6 | 0.10 | % | $ | 23,836 | 6 | 0.11 | % | |||||||||
Money market accounts | 142,126 | 131 | 0.37 | % | 132,382 | 89 | 0.27 | % | |||||||||||
Savings accounts | 42,573 | 66 | 0.62 | % | 35,379 | 54 | 0.61 | % | |||||||||||
Time deposits | 548,370 | 1,593 | 1.15 | % | 387,024 | 836 | 0.86 | % | |||||||||||
Total interest-bearing deposits | 756,730 | 1,796 | 0.94 | % | 578,621 | 985 | 0.68 | % | |||||||||||
Borrowings | 59,261 | 169 | 1.13 | % | 74,397 | 187 | 1.00 | % | |||||||||||
Total interest-bearing liabilities | 815,991 | 1,965 | 0.96 | % | 653,018 | 1,172 | 0.71 | % | |||||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||
Demand deposits | 74,831 | 64,995 | |||||||||||||||||
Other liabilities | 5,655 | 5,307 | |||||||||||||||||
Total liabilities | 896,477 | 723,320 | |||||||||||||||||
Stockholders’ equity | 119,733 | 111,812 | |||||||||||||||||
Total liabilities and stockholders’ | |||||||||||||||||||
equity | $ | 1,016,210 | $ | 835,132 | |||||||||||||||
Net interest income | 9,183 | 8,812 | |||||||||||||||||
Interest rate spread | 3.74 | % | 4.50 | % | |||||||||||||||
Net interest margin | 3.87 | % | 4.59 | % |
(1) Includes loan fees in both interest income and the calculation of the yield on loans.
(2) Calculations include non-accruing loans in average loan amounts outstanding.
30 |
Average Balance Sheets and Net Interest Analysis For the Nine Months Ended |
|||||||||||||||||||
9/30/2015 | 9/30/2014 | ||||||||||||||||||
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
||||||||||||||
Assets | (Dollar amounts in thousands) | ||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||
Loans, net of unearned income (1) (2) | $ | 747,468 | $ | 29,620 | 5.30 | % | $ | 583,432 | $ | 25,037 | 5.74 | % | |||||||
Investment securities | 96,586 | 2,074 | 2.86 | % | 88,115 | 1,923 | 2.91 | % | |||||||||||
Other earning assets | 47,854 | 621 | 1.74 | % | 23,044 | 591 | 3.43 | % | |||||||||||
Total earning assets | 891,908 | 32,315 | 4.84 | % | 694,591 | 27,551 | 5.30 | % | |||||||||||
Allowance for loan losses | (8,073 | ) | (7,434 | ) | |||||||||||||||
Total non-earning assets | 83,608 | 74,971 | |||||||||||||||||
Total assets | $ | 967,443 | $ | 762,128 | |||||||||||||||
Liabilities and stockholders’ equity | |||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||
NOW accounts | $ | 24,062 | 19 | 0.10 | % | $ | 23,552 | 19 | 0.11 | % | |||||||||
Money market accounts | 139,094 | 366 | 0.35 | % | 128,133 | 264 | 0.28 | % | |||||||||||
Savings accounts | 43,516 | 198 | 0.61 | % | 24,220 | 113 | 0.62 | % | |||||||||||
Time deposits | 504,656 | 4,077 | 1.08 | % | 356,167 | 2,383 | 0.89 | % | |||||||||||
Total interest-bearing deposits | 711,328 | 4,660 | 0.88 | % | 532,072 | 2,779 | 0.70 | % | |||||||||||
Borrowings | 59,633 | 521 | 1.17 | % | 62,305 | 514 | 1.10 | % | |||||||||||
Total interest-bearing liabilities | 770,961 | 5,181 | 0.90 | % | 594,377 | 3,293 | 0.74 | % | |||||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||
Demand deposits | 73,160 | 53,743 | |||||||||||||||||
Other liabilities | 6,073 | 4,899 | |||||||||||||||||
Total liabilities | 850,194 | 653,019 | |||||||||||||||||
Stockholders’ equity | 117,249 | 109,109 | |||||||||||||||||
Total liabilities and stockholders’ | |||||||||||||||||||
equity | $ | 967,443 | $ | 762,128 | |||||||||||||||
Net interest income | $ | 27,134 | $ | 24,258 | |||||||||||||||
Interest rate spread | 3.94 | % | 4.56 | % | |||||||||||||||
Net interest margin | 4.07 | % | 4.67 | % |
(1) Includes loan fees in both interest income and the calculation of the yield on loans.
(2) Calculations include non-accruing loans in average loan amounts outstanding.
Provision for Loan Losses
The provision for loan losses is a current charge to earnings made in order to increase the allowance for loan losses to a level deemed appropriate by management based on an evaluation of the loan portfolio, current economic conditions, changes in the nature and volume of lending, historical loan experience and other known internal and external factors affecting loan collectability. Our loan loss allowance is calculated by segmenting the loan portfolio by loan type and applying historical loss factors to each segment. The historical loss factors may be qualitatively adjusted by considering regulatory and peer data, and the application of management’s judgment.
The loan loss provision for the quarter ended September 30, 2015 was $850 thousand, compared to $975 thousand for the same period last year. For the nine months ended September 30, 2015, the loan loss provision was $2.9 million compared to $2.3 million for the same period last year. Charge offs for the three and nine months ended September 30, 2015 were $766 thousand and $2.4 million, respectively. Charge offs for the three and nine months ended September 30, 2014 were $1.2 million and $2.4 million, respectively.
31 |
Noninterest Income
The following table presents the major categories of noninterest income for the three and nine months ended September 30, 2015 and 2014:
For the Three Months Ended | ||||||||||
September 30, | ||||||||||
2015 | 2014 | Change | ||||||||
(dollars in thousands) | ||||||||||
Account maintenance and deposit service fees | $ | 243 | $ | 220 | $ | 23 | ||||
Income from bank-owned life insurance | 160 | 159 | 1 | |||||||
Equity income from mortgage affiliate | 492 | 176 | 316 | |||||||
Net gain on sale of available for sale securities | 3 | - | 3 | |||||||
Other | 66 | 54 | 12 | |||||||
Total noninterest income | $ | 964 | $ | 609 | $ | 355 | ||||
For the Nine Months Ended | ||||||||||
September 30, | ||||||||||
2015 | 2014 | Change | ||||||||
(dollars in thousands) | ||||||||||
Account maintenance and deposit service fees | $ | 703 | $ | 594 | $ | 109 | ||||
Income from bank-owned life insurance | 464 | 455 | 9 | |||||||
Equity income from mortgage affiliate | 1,270 | 507 | 763 | |||||||
Gain on other assets | 7 | 202 | (195 | ) | ||||||
Net gain on sale of available for sale securities | 523 | - | 523 | |||||||
Net impairment losses recognized in earnings | - | (41 | ) | 41 | ||||||
Other | 161 | 145 | 16 | |||||||
Total noninterest income | $ | 3,128 | $ | 1,862 | $ | 1,266 |
During the third quarter of 2015 Sonabank had noninterest income of $964 thousand compared to noninterest income of $609 thousand during the third quarter of 2014. We recognized income from our equity investment in STM in the amount of $492 thousand compared to $176 thousand during the same quarter last year.
Noninterest income increased to $3.1 million in the first nine months of 2015 from $1.9 million in the first nine months of 2014. We recognized income from our equity investment in STM in the amount of $1.3 million during the nine months ended September 30, 2015 compared to $507 thousand during the same period last year. We closed on STM in May 2014, therefore, we recognized approximately four and one half months of income in the nine months ended September 30, 2014. In the second quarter of 2015 we transferred from our held-to-maturity (HTM) portfolio all of the trust preferred securities and a non-government sponsored residential collateralized mortgage obligation (CMO) that had previously been classified as other than temporarily impaired to the available-for-sale (AFS) classification. We sold five of these trust preferred securities and the CMO recognizing a net gain of $520 thousand. Due to the significant deterioration in these issuers’ creditworthiness and the current conditions for a possible sale of these securities, we feel that our change in classification does not taint our intention to hold to maturity in regards to the remainder of our HTM portfolio.
During the nine months ended September 30, 2014, we sold part of our investment in CapitalSouth Partners Fund III, a Small Business Investment Company, for a gain of $202 thousand. There were OTTI charges of $41 thousand for one trust preferred security during the nine months ended September 30, 2014.
32 |
Noninterest Expense
The following table presents the major categories of noninterest expense for the three and nine months ended September 30, 2015 and 2014:
For the Three Months Ended | ||||||||||
September 30, | ||||||||||
2015 | 2014 | Change | ||||||||
(dollars in thousands) | ||||||||||
Salaries and benefits | $ | 2,892 | $ | 2,671 | $ | 221 | ||||
Occupancy expenses | 807 | 804 | 3 | |||||||
Furniture and equipment expenses | 194 | 195 | (1 | ) | ||||||
Amortization of core deposit intangible | 66 | 61 | 5 | |||||||
Virginia franchise tax expense | 88 | 113 | (25 | ) | ||||||
Merger expenses | - | 65 | (65 | ) | ||||||
FDIC assessment | 174 | 149 | 25 | |||||||
Data processing expense | 164 | 146 | 18 | |||||||
Telephone and communication expense | 197 | 198 | (1 | ) | ||||||
Change in FDIC indemnification asset | 105 | 403 | (298 | ) | ||||||
Net (gain) loss on other real estate owned | 97 | (194 | ) | 291 | ||||||
Other operating expenses | 787 | 678 | 109 | |||||||
Total noninterest expense | $ | 5,571 | $ | 5,289 | $ | 282 | ||||
For the Nine Months Ended | ||||||||||
September 30, | ||||||||||
2015 | 2014 | Change | ||||||||
(dollars in thousands) | ||||||||||
Salaries and benefits | $ | 8,531 | $ | 7,487 | $ | 1,044 | ||||
Occupancy expenses | 2,504 | 2,335 | 169 | |||||||
Furniture and equipment expenses | 628 | 571 | 57 | |||||||
Amortization of core deposit intangible | 196 | 151 | 45 | |||||||
Virginia franchise tax expense | 264 | 342 | (78 | ) | ||||||
Merger expenses | - | 487 | (487 | ) | ||||||
FDIC assessment | 502 | 401 | 101 | |||||||
Data processing expense | 498 | 406 | 92 | |||||||
Telephone and communication expense | 604 | 556 | 48 | |||||||
Change in FDIC indemnification asset | 351 | 837 | (486 | ) | ||||||
Net (gain) loss on other real estate owned | 360 | (433 | ) | 793 | ||||||
Other operating expenses | 2,543 | 2,313 | 230 | |||||||
Total noninterest expense | $ | 16,981 | $ | 15,453 | $ | 1,528 |
Noninterest expenses were $5.6 million and $17.0 million during the third quarter and the first nine months of 2015, respectively, compared to $5.3 million and $15.5 million during the same periods in 2014. During the nine months ended September 30, 2015, we had losses on Other Real Estate Owned (OREO) of $640 thousand because of impairment recognized on five OREO properties. This was partially offset by gains on the sale of two properties in the amount of $280 thousand, resulting in a net loss of $360 thousand. The net gain on OREO for the nine months ended September 30, 2014 was $433 thousand. The gain in 2014 resulted from the sale of eight OREO properties at a gain of $1.1 million, the sale of three properties at a loss of $466 thousand, and impairment of $160 thousand on two properties. Merger expenses were $65 thousand in the third quarter of 2014 and $487 thousand during the first nine months of 2014. There were no such expenses in 2015. Employee compensation increased by $1.0 million compared to the first nine months of 2014, mainly as a result of the PGFSB merger. Total full time equivalent employees increased from 153 as of June 30, 2014 to 180 as of September 30, 2015 primarily as a result of the PGFSB merger.
33 |
FINANCIAL CONDITION
Balance Sheet Overview
Total assets were $1.0 billion as of September 30, 2015 compared to $916.6 million as of December 31, 2014. Net loans receivable increased from $696.1 million at the end of 2014 to $781.4million at September 30, 2015.
Total deposits were $830.7 million at September 30, 2015 compared to $742.4 million at December 31, 2014. Certificates of deposit increased $78.2 million during the nine months. Noninterest-bearing deposits were $72.0 million at September 30, 2015 and $69.6 million at December 31, 2014. Money market accounts increased to $145.8 million from $137.3 during the nine months ended September 30, 2015.
Loan Portfolio
As part of the Greater Atlantic acquisition, the Bank and the FDIC entered into loss sharing agreements on approximately $143.4 million (contractual basis) of Greater Atlantic Bank’s assets. There were two agreements with the FDIC, one for single family loans which is a 10-year agreement expiring in December 2019, and one for non-single family (commercial) assets which was a 5-year agreement which expired in December 2014. The Bank will share in the losses on the loans and foreclosed loan collateral with the FDIC as specified in the loss sharing agreements; we refer to these assets collectively as “covered assets.” Loans that are not covered in the loss sharing agreement are referred to as “non-covered loans”. As of September 30, 2015, non-covered loans included $30.8 million of loans acquired in the HarVest acquisition and $53.6 million acquired in the PGFSB acquisition.
The following table summarizes the composition of our loan portfolio as of September 30, 2015 and December 31, 2014:
Covered | Non-covered | Total | Covered | Non-covered | Total | ||||||||||||||
Loans (1) | Loans | Loans | Loans (1) | Loans | Loans | ||||||||||||||
September 30, 2015 | December 31, 2014 | ||||||||||||||||||
Loans secured by real estate: | |||||||||||||||||||
Commercial real estate - owner-occupied | $ | - | $ | 141,091 | $ | 141,091 | $ | - | $ | 136,597 | $ | 136,597 | |||||||
Commercial real estate - non-owner-occupied | - | 249,665 | 249,665 | - | 200,517 | 200,517 | |||||||||||||
Secured by farmland | - | 588 | 588 | - | 612 | 612 | |||||||||||||
Construction and land loans | - | 59,317 | 59,317 | - | 57,938 | 57,938 | |||||||||||||
Residential 1-4 family | 13,693 | 156,277 | 169,970 | 14,837 | 123,233 | 138,070 | |||||||||||||
Multi- family residential | - | 19,528 | 19,528 | - | 21,832 | 21,832 | |||||||||||||
Home equity lines of credit | 21,673 | 12,071 | 33,744 | 23,658 | 9,751 | 33,409 | |||||||||||||
Total real estate loans | 35,366 | 638,537 | 673,903 | 38,495 | 550,480 | 588,975 | |||||||||||||
Commercial loans | - | 116,193 | 116,193 | - | 114,714 | 114,714 | |||||||||||||
Consumer loans | - | 1,472 | 1,472 | - | 1,564 | 1,564 | |||||||||||||
Gross loans | 35,366 | 756,202 | 791,568 | 38,495 | 666,758 | 705,253 | |||||||||||||
Less deferred fees on loans | 1 | (2,014 | ) | (2,013 | ) | 1 | (1,782 | ) | (1,781 | ) | |||||||||
Loans, net of deferred fees | $ | 35,367 | $ | 754,188 | $ | 789,555 | $ | 38,496 | $ | 664,976 | $ | 703,472 |
(1) | Covered Loans were acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement. The agreement covering non-single family loans expired in December 2014. |
34 |
As of September 30, 2015 and December 31, 2014, substantially all of our loans were to customers located in Virginia and Maryland. We are not dependent on any single customer or group of customers whose insolvency would have a material adverse effect on operations.
Net loan growth has been strong as seen below at over 18% annualized for the past four quarters:
1-4 Family | |||||||||||||
Purchases | Growth | ||||||||||||
Non-residential | from STM | Total | % | ||||||||||
3rd Quarter 2015 | $ | 8,449 | $ | 20,899 | $ | 29,348 | 3.90 | % | |||||
2nd Quarter 2015 | 20,137 | 10,429 | 30,566 | 4.24 | % | ||||||||
1st Quarter 2015 | 15,828 | 9,607 | 25,435 | 3.65 | % | ||||||||
4th Quarter 2014 | 24,442 | 12,906 | 37,348 | 5.67 | % |
Loan growth continued to be robust with net loans increasing 3.9% during the quarter and 12.2% for the year to date. Loans purchased from Southern Trust Mortgage (STM) accounted for 48% of the growth for the year to date. All STM mortgage loan purchases are secured by first deeds of trust on single family residences primarily in Virginia and Maryland. For the nine months ended September 30, 2015, $19.5 million financed homes in Virginia, $16.0 million financed homes in Maryland, $4.4 million financed homes in the District of Columbia and $2.2 million financed homes in North Carolina, South Carolina and Pennsylvania. Most STM single family residential loan purchases are nonconforming because the loan amount exceeds the Fannie Mae maximum, currently $417 thousand. Of the $42.1 million purchased during the nine months ended September 30, 2015, $36 million was nonconforming due to the loan amount. Otherwise, our underwriting criteria are substantially the same as Fannie Mae underwriting with the exception of debt to income (DTI), credit score, borrower payment reserve requirements and maximum loan to value (LTV) which are generally more stringent.
During the third quarter of 2015 we purchased single family residential loans from STM in the amount of $20.9 million. We purchased $42.1 million of single family residential loans from STM during the nine months ended September 30, 2015. Most of the purchased loans have variable interest rates which will increase when market interest rates increase in the future. Most of these loans are permanent loans, and approximately $3.1 million are single family residential construction loans. As of September 30, 2015, we have in the loan portfolio $55.9 million of permanent single family residential loans and $2.4 million of single family residential construction loans that have been purchased from STM since June 2014.
Asset Quality
We will generally place a loan on nonaccrual status when it becomes 90 days past due. Loans will also be placed on nonaccrual status in cases where we are uncertain whether the borrower can satisfy the contractual terms of the loan agreement. Cash payments received while a loan is categorized as nonaccrual will be recorded as a reduction of principal as long as doubt exists as to future collections.
We maintain appraisals on loans secured by real estate, particularly those categorized as nonperforming loans and potential problem loans. In instances where appraisals reflect reduced collateral values, we make an evaluation of the borrower’s overall financial condition to determine the need, if any, for impairment or write-down to their fair values. If foreclosure occurs, we record other real estate owned at the lower of our recorded investment in the loan or fair value less our estimated costs to sell.
35 |
Our loss and delinquency experience on our loan portfolio has been limited by a number of factors, including our underwriting standards and the relatively short period of time since the loans were originated. Whether our loss and delinquency experience in the area of our portfolio will increase significantly depends upon the value of the real estate securing loans and economic factors such as the overall economy of the region.
Non-covered Loans and Assets
Non-covered OREO as of September 30, 2015 was $11.2 million compared to $13.1 million as of the end of the previous year. That included the two properties in the amount of $1.3 million, net of write-downs, which we transferred into OREO during the second quarter of 2015. During the third quarter we received cash payments reducing the carrying amount to $770 thousand. During the first nine months of 2015 we disposed of one non-covered property acquired in the PGFSB acquisition in which we recorded a gain of $277 thousand. We also sold one non-covered property acquired in the GAB acquisition in the amount of $3.0 million resulting in a small gain.
Non-covered nonaccrual loans were $4.6 million, all of which were fully covered by SBA guarantees at September 30, 2015 compared to $5.7 million ($4.7 million of which were loans fully covered by SBA guarantees) at the end of last year. The ratio of non-covered non-performing assets (excluding the SBA guaranteed loans) to non-covered assets improved from 1.60% at the end of 2014 to 1.14% at September 30, 2015. The portions of these SBA loans that were unguaranteed were charged off.
We have an internal loan review and a loan committee, both of which provide on-going monitoring to identify and address issues with problem loans. The loan loss provision is determined after consideration of all known relevant internal and external factors affecting loan collectability to maintain the allowance for loan and lease losses at a level necessary to absorb estimated credit losses. Our allowance for loan losses as a percentage of non-covered total loans at September 30, 2015 was 1.08%, compared to 1.11% at the end of 2014. Management believes the allowance is adequate at this time but continues to monitor trends in environmental factors which may potentially affect future losses.
The following table presents a comparison of non-covered nonperforming assets as of September 30, 2015 and December 31, 2014 (in thousands):
September 30, 2015 | December 31, | |||||||
Nonaccrual loans | $ | 4,589 | $ | 5,652 | ||||
Loans past due 90 days and accruing interest | - | - | ||||||
Total nonperforming loans | 4,589 | 5,652 | ||||||
Other real estate owned | 11,169 | 13,051 | ||||||
Total nonperforming assets | $ | 15,758 | $ | 18,703 | ||||
SBA guaranteed amounts included in nonaccrual loans | $ | 4,589 | $ | 4,664 | ||||
Allowance for loan losses to nonperforming loans | 177.32 | % | 130.80 | % | ||||
Allowance for loan losses to total non-covered loans | 1.08 | % | 1.11 | % | ||||
Nonperforming assets excluding SBA guaranteed loans to | ||||||||
total non-covered assets | 1.14 | % | 1.60 | % |
36 |
A modification is classified as a troubled debt restructuring (“TDR”) if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Bank has granted a concession to the borrower. The Bank determines that a borrower may be experiencing financial difficulty if the borrower is currently delinquent on any of its debt, or if the Bank is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex nature of the loan structure, business/industry risk and borrower/guarantor structures. Concessions may include the reduction of an interest rate at a rate lower than current market rate for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. When evaluating whether a concession has been granted, the Bank also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Bank for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR.
Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reduction in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.
During the three and nine months ending September 30, 2015, there were no loans modified in troubled debt restructurings. One TDR which had been modified in the previous 12 months defaulted during the second quarter of 2015. This loan, in the amount of $700 thousand, was 30 – 59 days delinquent as of June 30, 2015, but is current as of September 30, 2015.
During the three and nine months ending September 30, 2014, there were no loans modified in troubled debt restructurings. No TDRs defaulted during the three and nine months ending September 30, 2014, which had been modified in the previous 12 months.
Covered Loans and Assets
Covered loans identified as impaired totaled $1.3 million as of September 30, 2015 and $1.7 million as of December 31, 2014. Nonaccrual loans were $891 thousand and $859 thousand at September 30, 2015 and December 31, 2014, respectively. At September 30, 2015 and December 31, 2014, there were no loans past due 90 days or more and accruing interest.
Securities
Investment securities, available for sale and held to maturity, were $102.7 million at September 30, 2015 up from $96.3 million at December 31, 2014.
Securities in our investment portfolio as of September 30, 2015 were as follows:
· residential government-sponsored mortgage-backed securities in the amount of $21.7 million and residential government-sponsored collateralized mortgage obligations totaling $3.1 million
· callable agency securities in the amount of $53.9 million
37 |
· municipal bonds in the amount of $17.7 million with a taxable equivalent yield of 3.38% and ratings as follows:
Rating Service |
Rating | Amount (in thousands) |
||||||
Moody’s | Aaa | $ | 505 | |||||
Moody’s | Aa2 | 3,624 | ||||||
Moody’s | Aa3 | 713 | ||||||
Moody’s | A1 | 1,150 | ||||||
Standard & Poor’s | AAA | 3,103 | ||||||
Standard & Poor’s | AA+ | 580 | ||||||
Standard & Poor’s | AA | 7,456 | ||||||
Standard & Poor’s | AA- | 600 | ||||||
$ | 17,731 |
· trust preferred securities in the amount of $6.3 million, $4.1 million of which is Alesco VII A1B which is rated A3 (Moody’s) and BBB (Fitch)
During the third quarter of 2015, we purchased $9.0 million of callable agency securities, and one callable agency security in the amount of $2.0 million was called.
At September 30, 2015, we owned pooled trust preferred securities as follows (in thousands):
Security | Tranche Level |
Ratings When Purchased Moody’s Fitch |
Current
Ratings Moody’s Fitch |
Par Value | Book Value | Estimated Fair Value |
% of Current Defaults and Deferrals to Total Collateral |
Previously Recognized Cumulative Other Comprehensive Loss (1) |
|||||||||||||||||||
Held to Maturity | (in thousands) | ||||||||||||||||||||||||||
ALESCO VII A1B | Senior | Aaa | AAA | A3 | BBB | $ | 4,535 | $ | 4,143 | $ | 3,776 | 12% | $ | 254 | |||||||||||||
MMCF III B | Senior Sub | A3 | A- | Ba1 | CC | 321 | 315 | 274 | 30% | 6 | |||||||||||||||||
4,856 | 4,458 | 4,050 | $ | 260 | |||||||||||||||||||||||
Available for Sale | Cumulative OTTI Related to Credit Loss (2) |
||||||||||||||||||||||||||
Other Than Temporarily Impaired: | |||||||||||||||||||||||||||
TPREF FUNDING II | Mezzanine | A1 | A- | Caa3 | C | 1,500 | 1,100 | 690 | 36% | 400 | |||||||||||||||||
ALESCO V C1 | Mezzanine | A2 | A | C | C | 2,150 | 1,490 | 1,147 | 15% | 660 | |||||||||||||||||
3,650 | 2,590 | 1,837 | $ | 1,060 | |||||||||||||||||||||||
Total | $ | 8,506 | $ | 7,048 | $ | 5,887 |
(1) Pre-tax, and represents unrealized losses at date of transfer from available-for-sale to held-to-maturity, net of accretion
(2) Pre-tax
Each of these securities has been evaluated for potential impairment under accounting guidelines. In performing a detailed cash flow analysis of each security, Sonabank works with independent third parties to identify the most reflective estimate of the cash flow estimated to be collected. If this estimate results in a present value of expected cash flows that is less than the amortized cost basis of a security (that is, credit loss exists), an OTTI is considered to have occurred. If there is no credit loss, any impairment is considered temporary.
We recognized no OTTI charges during the nine months ended September 30, 2015 compared to OTTI charges related to credit on the trust preferred securities totaling $41 thousand during the during the nine months ended September 30, 2014.
38 |
Liquidity and Funds Management
The objective of our liquidity management is to assure the ability to meet our financial obligations. These obligations include the payment of deposits on demand or at maturity, the repayment of borrowings at maturity and the ability to fund commitments and other new business opportunities. We obtain funding from a variety of sources, including customer deposit accounts, customer certificates of deposit and payments on our loans and investments. Historically, our level of core deposits has been insufficient to fully fund our lending activities. As a result, we have sought funding from additional sources, including institutional certificates of deposit and the sale of available-for-sale investment securities. In addition, we maintain lines of credit from the Federal Home Loan Bank of Atlanta and utilize securities sold under agreements to repurchase and reverse repurchase agreement borrowings from approved securities dealers.
We prepare a cash flow forecast for one year with the first three months prepared on a weekly basis and on a monthly basis thereafter. The projections incorporate expected cash flows on loans, investments securities, and deposits based on data used to prepare our interest rate risk analyses. To estimate loan growth over the one year period, the projection incorporates the scheduled loan closings in the Loan Pipeline Report along with other management estimates.
We recently purchased liquidity risk software with which we can monitor our liquidity risk at a point in time and prepare cash flow and funds availability projections over a two year period. The projections can be run using a base case and several stress levels.
During the three and nine months ended September 30, 2015, we funded our financial obligations with deposits, securities sold under agreements to repurchase and borrowings from the Federal Home Loan Bank of Atlanta. At September 30, 2015, we had $130.4 million of unfunded lines of credit and undisbursed construction loan funds. Our approved loan commitments were $12.7 million at September 30, 2015. Management anticipates that funding requirements for these commitments can be met from the normal sources of funds.
39 |
Capital Resources
The following table provides a comparison of our leverage and risk-weighted capital ratios and the leverage and risk-weighted capital ratios of the bank at the dates indicated to the minimum and well-capitalized regulatory standards (dollars in thousands):
Actual |
Required |
To
Be Categorized as |
|||||||||||||||||
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||
September 30, 2015 | |||||||||||||||||||
Southern National | |||||||||||||||||||
Common equity tier 1 capital ratio | $ | 109,978 | 13.83% | $ | 35,773 | 4.50% | $ | 51,672 | 6.50% | ||||||||||
Tier 1 risk-based capital ratio | 109,978 | 13.83% | 47,697 | 6.00% | 63,596 | 8.00% | |||||||||||||
Total risk-based capital ratio | 118,136 | 14.86% | 63,596 | 8.00% | 79,495 | 10.00% | |||||||||||||
Leverage ratio | 109,978 | 10.93% | 40,254 | 4.00% | 50,318 | 5.00% | |||||||||||||
Sonabank | |||||||||||||||||||
Common equity tier 1 capital ratio | $ | 109,154 | 13.74% | $ | 35,754 | 4.50% | $ | 51,645 | 6.50% | ||||||||||
Tier 1 risk-based capital ratio | 109,154 | 13.74% | 47,672 | 6.00% | 63,563 | 8.00% | |||||||||||||
Total risk-based capital ratio | 117,313 | 14.76% | 63,563 | 8.00% | 79,453 | 10.00% | |||||||||||||
Leverage ratio | 109,154 | 10.85% | 40,238 | 4.00% | 50,298 | 5.00% | |||||||||||||
December 31, 2014 | |||||||||||||||||||
Southern National | |||||||||||||||||||
Tier 1 risk-based capital ratio | $ | 105,107 | 15.19% | $ | 27,671 | 4.00% | $ | 41,507 | 6.00% | ||||||||||
Total risk-based capital ratio | 112,521 | 16.27% | 55,343 | 8.00% | 69,179 | 10.00% | |||||||||||||
Leverage ratio | 105,107 | 11.80% | 35,623 | 4.00% | 44,529 | 5.00% | |||||||||||||
Sonabank | |||||||||||||||||||
Tier 1 risk-based capital ratio | $ | 104,007 | 15.04% | $ | 27,658 | 4.00% | $ | 41,487 | 6.00% | ||||||||||
Total risk-based capital ratio | 111,421 | 16.11% | 55,316 | 8.00% | 69,145 | 10.00% | |||||||||||||
Leverage ratio | 104,007 | 11.68% | 35,609 | 4.00% | 44,511 | 5.00% |
The most recent regulatory notification categorized Sonabank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed Sonabank’s category.
In September 2012, the Office of the Comptroller of the Currency, the Federal Reserve and the FDIC proposed rules that would revise and replace the current capital rules to align with the Basel III capital standards and meet certain requirements of the Dodd-Frank Act. In July 2013, the Federal Reserve approved revisions to its Basel III capital adequacy guidelines. The final rule requires Southern National and Sonabank to comply with the following new minimum capital ratios, effective January 1, 2015:
(1) a new common equity tier 1 capital ratio of 4.5% of risk-weighted assets;
(2) a tier 1 capital ratio of 6% of risk-weighted assets (increased from 4%);
(3) a total capital ratio of 8% of risk-weighted assets (unchanged);
(4) a leverage ratio of 4% of average total assets (unchanged).
We continued our previously announced share repurchase program during the third quarter, buying back a total of 31,166 shares during the quarter at an average price of $11.41.
After the buyback, total stockholders’ equity increased from $114.0 million at December 31, 2014 to $120.3 million at September 30, 2015 as a result of the retention of earnings. Our Tier 1 Risk Based Capital Ratios were 13.83% and 13.74% for Southern National Bancorp of Virginia, Inc. and Sonabank, respectively, as of September 30, 2015.
40 |
ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are engaged primarily in the business of investing funds obtained from deposits and borrowings into interest-earning loans and investments. Consequently, our earnings depend to a significant extent on our net interest income, which is the difference between the interest income on loans and other investments and the interest expense on deposits and borrowings. To the extent that our interest-bearing liabilities do not reprice or mature at the same time as our interest-earning assets, we are subject to interest rate risk and corresponding fluctuations in net interest income. We have employed asset/liability management policies that seek to manage our interest income, without having to incur unacceptable levels of credit or investment risk.
We use simulation modeling to manage our interest rate risk, and we review quarterly interest sensitivity reports prepared for us by FTN Financial using the Sendero ALM Analysis System. This approach uses a model which generates estimates of the change in our economic value of equity (EVE) over a range of interest rate scenarios. EVE is the present value of expected cash flows from assets, liabilities and off-balance sheet contracts using assumptions about estimated loan prepayment rates, reinvestment rates and deposit decay rates.
41 |
The following tables are based on an analysis prepared by FTN Financial setting forth an analysis of our interest rate risk as measured by the estimated change in EVE resulting from instantaneous and sustained parallel shifts in the yield curve (plus 400 basis points or minus 200 basis points, measured in 100 basis point increments) as of September 30, 2015 and as of December 31, 2014, and all changes are within our ALM Policy guidelines:
Sensitivity of Economic Value of Equity | ||||||||||||||||||||
As of September 30, 2015 | ||||||||||||||||||||
Economic Value of | ||||||||||||||||||||
Change in | Economic Value of Equity | Equity as a % of | ||||||||||||||||||
Interest Rates | ||||||||||||||||||||
in Basis Points | $ Change | % Change | Total | Equity | ||||||||||||||||
(Rate Shock) | Amount | From Base | From Base | Assets | Book Value | |||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||
Up 400 | $ | 114,270 | $ | (27,286 | ) | -19.28 | % | 11.23 | % | 94.98 | % | |||||||||
Up 300 | 120,313 | (21,243 | ) | -15.01 | % | 11.82 | % | 100.01 | % | |||||||||||
Up 200 | 127,100 | (14,456 | ) | -10.21 | % | 12.49 | % | 105.65 | % | |||||||||||
Up 100 | 135,078 | (6,478 | ) | -4.58 | % | 13.27 | % | 112.28 | % | |||||||||||
Base | 141,556 | - | 0.00 | % | 13.91 | % | 117.66 | % | ||||||||||||
Down 100 | 133,687 | (7,869 | ) | -5.56 | % | 13.13 | % | 111.12 | % | |||||||||||
Down 200 | 127,565 | (13,991 | ) | -9.88 | % | 12.53 | % | 106.03 | % |
Sensitivity of Economic Value of Equity | ||||||||||||||||||||
As of December 31, 2014 | ||||||||||||||||||||
Economic Value of | ||||||||||||||||||||
Change in | Economic Value of Equity | Equity as a % of | ||||||||||||||||||
Interest Rates | ||||||||||||||||||||
in Basis Points | $ Change | % Change | Total | Equity | ||||||||||||||||
(Rate Shock) | Amount | From Base | From Base | Assets | Book Value | |||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||
Up 400 | $ | 114,756 | $ | (22,806 | ) | -16.58 | % | 12.52 | % | 100.68 | % | |||||||||
Up 300 | 118,938 | (18,624 | ) | -13.54 | % | 12.98 | % | 104.35 | % | |||||||||||
Up 200 | 123,724 | (13,838 | ) | -10.06 | % | 13.50 | % | 108.55 | % | |||||||||||
Up 100 | 129,926 | (7,636 | ) | -5.55 | % | 14.17 | % | 113.99 | % | |||||||||||
Base | 137,562 | - | 0.00 | % | 15.01 | % | 120.69 | % | ||||||||||||
Down 100 | 129,927 | (7,635 | ) | -5.55 | % | 14.17 | % | 113.99 | % | |||||||||||
Down 200 | 123,019 | (14,543 | ) | -10.57 | % | 13.42 | % | 107.93 | % |
Our interest rate sensitivity is also monitored by management through the use of a model run by FTN Financial that generates estimates of the change in the net interest income over a range of interest rate scenarios. Net interest income depends upon the relative amounts of interest-earning assets and interest-bearing liabilities and the interest rates earned or paid on them. In this regard, the model assumes that the composition of our interest sensitive assets and liabilities existing at September 30, 2015 and December 31, 2014 remains constant over the period being measured and also assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration to maturity or repricing of specific assets and liabilities. All changes are within our ALM Policy guidelines.
42 |
Sensitivity of Net Interest Income | ||||||||||||||||
As of September 30, 2015 | ||||||||||||||||
Change in | Adjusted Net Interest Income | Net Interest Margin | ||||||||||||||
Interest Rates | ||||||||||||||||
in Basis Points | $ Change | % Change | ||||||||||||||
(Rate Shock) | Amount | From Base | Percent | From Base | ||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||
Up 400 | $ | 39,940 | $ | 6,893 | 4.10 | % | 0.70 | % | ||||||||
Up 300 | 38,097 | 5,050 | 3.91 | % | 0.51 | % | ||||||||||
Up 200 | 36,291 | 3,244 | 3.73 | % | 0.33 | % | ||||||||||
Up 100 | 34,703 | 1,656 | 3.57 | % | 0.17 | % | ||||||||||
Base | 33,047 | - | 3.40 | % | 0.00 | % | ||||||||||
Down 100 | 33,507 | 460 | 3.45 | % | 0.05 | % | ||||||||||
Down 200 | 33,430 | 383 | 3.44 | % | 0.04 | % |
Sensitivity of Net Interest Income | ||||||||||||||||
As of December 31, 2014 | ||||||||||||||||
Change in | Adjusted Net Interest Income | Net Interest Margin | ||||||||||||||
Interest Rates | ||||||||||||||||
in Basis Points | $ Change | % Change | ||||||||||||||
(Rate Shock) | Amount | From Base | Percent | From Base | ||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||
Up 400 | $ | 38,720 | $ | 7,117 | 4.46 | % | 0.81 | % | ||||||||
Up 300 | 36,659 | $ | 5,056 | 4.23 | % | 0.58 | % | |||||||||
Up 200 | 34,656 | $ | 3,053 | 4.00 | % | 0.35 | % | |||||||||
Up 100 | 32,915 | $ | 1,312 | 3.80 | % | 0.15 | % | |||||||||
Base | 31,603 | $ | - | 3.65 | % | 0.00 | % | |||||||||
Down 100 | 31,501 | $ | (102 | ) | 3.64 | % | -0.01 | % | ||||||||
Down 200 | 31,228 | $ | (375 | ) | 3.61 | % | -0.04 | % |
Certain shortcomings are inherent in the methodology used in the above interest rate risk measurements. Modeling changes in EVE requires the making of certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. Accordingly, although the EVE tables and Sensitivity of Net Interest Income (NII) tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on our net worth and net interest income. Sensitivity of EVE and NII are modeled using different assumptions and approaches. In the low interest rate environment that currently exists, limitations on downward adjustments for interest rates, particularly as they apply to deposits, can and do result in anomalies in scenarios that are unlikely to occur due to the current low interest rate environment.
43 |
ITEM 4 – CONTROLS AND PROCEDURES
(a) Evaluation of Disclosure Controls and Procedures. As of the end of the period covered by this quarterly report on Form 10-Q, under the supervision and with the participation of management, including our chief executive officer and chief financial officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d -15(c) under the Securities Exchange Act of 1934). Based upon that evaluation, our chief executive officer and chief financial officer have concluded that these controls and procedures are effective as of the end of the period covered by this Quarterly Report on Form 10-Q.
Disclosure controls and procedures are our controls and other procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
(b) Changes in Internal Control over Financial Reporting. There have been no changes in Southern National’s internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
ITEM 1 – LEGAL PROCEEDINGS
Southern National and Sonabank may, from time to time, be a party to various legal proceedings arising in the ordinary course of business. There are no proceedings pending, or to management’s knowledge, threatened, against Southern National or Sonabank as of September 30, 2015.
ITEM 1A – RISK FACTORS
As of September 30, 2015 there were no material changes to the risk factors previously disclosed on our Annual Report on Form 10-K for the year ended December 31, 2014.
Item 2. – Unregistered Sales of Equity Securities and Use of Proceeds
(a) | Not applicable |
(b) | Not applicable |
(c) | The following table presents a summary of the Company’s share repurchases during the quarter ended September 30, 2015: |
Shares repurchased during the period: | Total number of share repurchases |
Average price paid per share |
Total number
of |
Maximum number
of |
||||||||
July 1 - July 31, 2015 | - | $ | - | - | 548,520 | |||||||
August 1 - August 31, 2015 | 17,252 | $ | 11.46 | 17,252 | 531,268 | |||||||
September 1 - September 30, 2015 | 13,914 | $ | 11.35 | 31,166 | 517,354 | |||||||
Total | 31,166 | $ | 11.41 | 31,166 | 517,354 |
(1) | In October 2013, the Board of Directors approved a share repurchase plan under which the company may buy back up up to 579,531 shares, or 5% of the outstanding shares. The repurchase program permits shares to be purchased in the open market. There is no guarantee as to the number of shares that will be repurchased by the company, and the company may discontinue the program at any time. The repurchase program depends on marketplace conditions and other factors and remains subject to the discretion of the company’s Board of Directors. During the quarter ended September 30, 2015, shares were repurchased at a total cost of approximately $355 thousand. |
44 |
Item 3. – Defaults Upon Senior Securities
Not applicable
Item 4. – MINE SAFETY DISCLOSURES
Not applicable
Item 5. – Other Information
Not applicable
ITEM 6 - EXHIBITS
(a) Exhibits.
Exhibit No. | Description | ||
31.1* |
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
31.2* | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
32.1** | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
* | Filed with this Quarterly Report on Form 10-Q | ||
** | Furnished with this Quarterly Report on Form 10-Q |
45 |
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Southern National Bancorp of Virginia, Inc. | ||||
(Registrant) | ||||
November 9, 2015 | /s/ Georgia S. Derrico | |||
(Date) | Georgia S. Derrico, | |||
Chairman of the Board and Chief Executive Officer | ||||
November 9, 2015 | /s/ William H. Lagos | |||
(Date) | William H. Lagos, | |||
Senior Vice President and Chief Financial Officer |
46 |