Annual Statements Open main menu

Virginia National Bankshares Corp - Quarter Report: 2020 June (Form 10-Q)

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended June 30, 2020

OR

 

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

For the transition period from ___________ to ___________

Commission File Number: 000-55117

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

(Exact Name of Registrant as Specified in its Charter)

 

 

Virginia

46-2331578

(State or other jurisdiction of

(I.R.S. Employer

incorporation or organization)

Identification No.)

404 People Place

 

Charlottesville, Virginia

22911

(Address of principal executive offices)

(Zip Code)

 

Registrant’s telephone number, including area code: (434) 817-8621

 

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

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock

 

VABK

 

OTCQX

 

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

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

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

 

Large accelerated filer

 

  

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

  

Smaller reporting company

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

 

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

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

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.     Yes      No  

As of August 6, 2020, the registrant had 2,714,273 shares of common stock, $2.50 par value per share, outstanding.

 

 


VIRGINIA NATIONAL BANKSHARES CORPORATION

 

FORM 10-Q

 

TABLE OF CONTENTS

 

Part I. Financial Information

 

 

Item 1    Financial Statements

 

Page   3

Consolidated Balance Sheets (unaudited)

 

Page   3

Consolidated Statements of Income (unaudited)

 

Page   4

Consolidated Statements of Comprehensive Income (unaudited)

 

Page   5

Consolidated Statements of Changes in Shareholders’ Equity (unaudited)

 

Page   6

Consolidated Statements of Cash Flows (unaudited)

 

Page   7

Notes to Consolidated Financial Statements (unaudited)

 

Page   8

 

 

 

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

 

Page 35

Application of Critical Accounting Policies and Estimates

 

Page 37

Financial Condition

 

Page 37

Results of Operations

 

Page 44

 

 

 

Item 3    Quantitative and Qualitative Disclosures About Market Risk

 

Page 51

 

 

 

Item 4    Controls and Procedures

 

Page 52

 

 

 

Part II. Other Information

 

 

Item 1    Legal Proceedings

 

Page 52

Item 1A  Risk Factors

 

Page 52

Item 2    Unregistered Sales of Equity Securities and Use of Proceeds

 

Page 52

Item 3    Defaults Upon Senior Securities

 

Page 52

Item 4    Mine Safety Disclosures

 

Page 52

Item 5    Other Information

 

Page 52

Item 6    Exhibits

 

Page 53

 

 

 

Signatures

 

Page 54

 

 

2


 

PART I.  FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share data)

 

 

 

June 30, 2020

 

 

December 31, 2019*

 

ASSETS

 

(Unaudited)

 

 

 

 

 

Cash and due from banks

 

$

10,116

 

 

$

14,908

 

Federal funds sold

 

 

24,771

 

 

 

4,177

 

Securities:

 

 

 

 

 

 

 

 

Available for sale, at fair value

 

 

102,772

 

 

 

114,041

 

Restricted securities, at cost

 

 

1,736

 

 

 

1,683

 

Total securities

 

 

104,508

 

 

 

115,724

 

Loans

 

 

632,394

 

 

 

539,533

 

Allowance for loan losses

 

 

(4,917

)

 

 

(4,209

)

Loans, net

 

 

627,477

 

 

 

535,324

 

Premises and equipment, net

 

 

5,669

 

 

 

6,145

 

Bank owned life insurance

 

 

16,628

 

 

 

16,412

 

Goodwill

 

 

372

 

 

 

372

 

Other intangible assets, net

 

 

374

 

 

 

408

 

Accrued interest receivable and other assets

 

 

9,669

 

 

 

9,157

 

Total assets

 

$

799,584

 

 

$

702,627

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Demand deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

197,227

 

 

$

166,975

 

Interest-bearing

 

 

136,274

 

 

 

122,994

 

Money market and savings deposit accounts

 

 

284,101

 

 

 

221,964

 

Certificates of deposit and other time deposits

 

 

96,599

 

 

 

109,278

 

Total deposits

 

 

714,201

 

 

 

621,211

 

Accrued interest payable and other liabilities

 

 

6,291

 

 

 

5,309

 

Total liabilities

 

 

720,492

 

 

 

626,520

 

 

 

 

 

 

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $2.50 par value, 2,000,000 shares authorized, no

   shares outstanding

 

 

-

 

 

 

-

 

Common stock, $2.50 par value, 10,000,000 shares authorized;

     2,714,273 (including 26,268 nonvested shares), and 2,692,005

     (including 4,000 nonvested shares) issued and outstanding at

     June 30, 2020 and December 31, 2019, respectively

 

 

6,720

 

 

 

6,720

 

Capital surplus

 

 

32,307

 

 

 

32,195

 

Retained earnings

 

 

39,102

 

 

 

37,235

 

Accumulated other comprehensive income (loss)

 

 

963

 

 

 

(43

)

Total shareholders' equity

 

 

79,092

 

 

 

76,107

 

Total liabilities and shareholders' equity

 

$

799,584

 

 

$

702,627

 

 

*

Derived from audited Consolidated Financial Statements

 

See Notes to Consolidated Financial Statements

3


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

For the three months ended

 

 

For the six months ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

June 30, 2020

 

 

June 30, 2019

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

6,156

 

 

$

6,105

 

 

$

12,027

 

 

$

12,202

 

Federal funds sold

 

 

10

 

 

 

74

 

 

 

95

 

 

 

93

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

229

 

 

 

246

 

 

 

738

 

 

 

498

 

Tax exempt

 

 

92

 

 

 

76

 

 

 

167

 

 

157

 

Dividends

 

 

24

 

 

 

31

 

 

 

48

 

 

 

57

 

Total interest and dividend income

 

 

6,511

 

 

 

6,532

 

 

 

13,075

 

 

 

13,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings deposits

 

 

390

 

 

 

463

 

 

 

1,085

 

 

 

844

 

Certificates and other time deposits

 

 

366

 

 

 

586

 

 

 

860

 

 

 

1,045

 

Repurchase agreements and other borrowings

 

 

 

 

 

22

 

 

 

 

 

 

89

 

Total interest expense

 

 

756

 

 

 

1,071

 

 

 

1,945

 

 

 

1,978

 

Net interest income

 

 

5,755

 

 

 

5,461

 

 

 

11,130

 

 

 

11,029

 

Provision for (recovery of) loan losses

 

 

378

 

 

 

(64

)

 

 

1,143

 

 

 

620

 

Net interest income after provision for (recovery of) loan losses

 

 

5,377

 

 

 

5,525

 

 

 

9,987

 

 

 

10,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust income

 

 

228

 

 

 

402

 

 

 

538

 

 

 

749

 

Advisory and brokerage income

 

 

163

 

 

 

156

 

 

 

341

 

 

 

292

 

Royalty income

 

 

24

 

 

 

4

 

 

 

71

 

 

 

8

 

Deposit account fees

 

 

143

 

 

 

192

 

 

 

322

 

 

 

373

 

Debit/credit card and ATM fees

 

 

134

 

 

 

189

 

 

 

291

 

 

 

346

 

Earnings/increase in value of bank owned life insurance

 

 

109

 

 

 

466

 

 

 

216

 

 

 

576

 

Fees on mortgage sales

 

 

30

 

 

 

56

 

 

 

77

 

 

 

86

 

Gains on sales of securities

 

 

590

 

 

 

64

 

 

 

643

 

 

 

64

 

Loan swap fee income

 

 

124

 

 

 

38

 

 

 

633

 

 

 

46

 

Other

 

 

81

 

 

 

133

 

 

 

163

 

 

 

219

 

Total noninterest income

 

 

1,626

 

 

 

1,700

 

 

 

3,295

 

 

 

2,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

2,258

 

 

 

2,321

 

 

 

4,682

 

 

 

4,667

 

Net occupancy

 

 

452

 

 

 

444

 

 

 

904

 

 

 

923

 

Equipment

 

 

136

 

 

 

114

 

 

 

267

 

 

 

231

 

Data processing

 

 

338

 

 

 

330

 

 

 

666

 

 

 

646

 

Other

 

 

1,220

 

 

 

1,476

 

 

 

2,428

 

 

 

2,629

 

Total noninterest expense

 

 

4,404

 

 

 

4,685

 

 

 

8,947

 

 

 

9,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,599

 

 

 

2,540

 

 

 

4,335

 

 

 

4,072

 

Provision for income taxes

 

 

511

 

 

 

425

 

 

 

843

 

 

 

711

 

Net income

 

$

2,088

 

 

$

2,115

 

 

$

3,492

 

 

$

3,361

 

Net income per common share, basic *

 

$

0.77

 

 

$

0.79

 

 

$

1.29

 

 

$

1.25

 

Net income per common share, diluted *

 

$

0.77

 

 

$

0.79

 

 

$

1.29

 

 

$

1.25

 

Weighted average common shares outstanding, basic *

 

 

2,710,019

 

 

 

2,688,005

 

 

 

2,701,411

 

 

 

2,683,122

 

Weighted average common shares outstanding, diluted *

 

 

2,711,017

 

 

 

2,688,965

 

 

 

2,702,311

 

 

 

2,687,391

 

 

*

Share data has been retroactively adjusted to reflect the 5% stock dividend effective July 5, 2019.

See Notes to Consolidated Financial Statements

4


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollars in thousands)

(Unaudited)

 

 

 

For the three months ended

 

 

For the six months ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

June 30, 2020

 

 

June 30, 2019

 

Net income

 

$

2,088

 

 

$

2,115

 

 

$

3,492

 

 

$

3,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain on securities, net of tax

   of $512 and $403 for the three and six months

   ended June 30, 2020; and net of tax of  $141 and

   $342 for the three and six months ended June 30, 2019

 

 

1,920

 

 

 

537

 

 

 

1,514

 

 

 

1,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment for realized gains

   on sales of securities, net of tax of ($124) and ($135)

   for the three and six months ended June 30, 2020;

   and net of tax of ($13) and ($13) for the three and

   six months ended June 30, 2019

 

 

(466

)

 

 

(51

)

 

 

(508

)

 

 

(51

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income

 

 

1,454

 

 

 

486

 

 

 

1,006

 

 

 

1,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

$

3,542

 

 

$

2,601

 

 

$

4,498

 

 

$

4,601

 

 

See Notes to Consolidated Financial Statements

5


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

Common

 

 

Capital

 

 

Retained

 

 

Comprehensive

 

 

 

 

 

 

 

Stock

 

 

Surplus

 

 

Earnings

 

 

Income (Loss)

 

 

Total

 

Balance, December 31, 2018

 

$

6,359

 

 

$

27,013

 

 

$

38,647

 

 

$

(1,277

)

 

$

70,742

 

Stock options exercised

 

 

14

 

 

 

88

 

 

 

-

 

 

 

-

 

 

 

102

 

Stock option expense

 

 

-

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

24

 

Unrestricted stock grants

 

 

27

 

 

 

397

 

 

 

-

 

 

 

-

 

 

 

424

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(767

)

 

 

-

 

 

 

(767

)

Net income

 

 

-

 

 

 

-

 

 

 

1,246

 

 

 

-

 

 

 

1,246

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

754

 

 

 

754

 

Balance, March 31, 2019

 

$

6,400

 

 

$

27,522

 

 

$

39,126

 

 

$

(523

)

 

$

72,525

 

Stock option expense

 

 

-

 

 

 

23

 

 

 

-

 

 

 

-

 

 

 

23

 

Stock dividend distributable *

 

 

320

 

 

 

4,593

 

 

 

(4,913

)

 

 

-

 

 

 

-

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(806

)

 

 

-

 

 

 

(806

)

Net income

 

 

-

 

 

 

-

 

 

 

2,115

 

 

 

-

 

 

 

2,115

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

486

 

 

 

486

 

Balance, June 30, 2019

 

$

6,720

 

 

$

32,138

 

 

$

35,522

 

 

$

(37

)

 

$

74,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2019

 

$

6,720

 

 

$

32,195

 

 

$

37,235

 

 

$

(43

)

 

$

76,107

 

Stock option expense

 

 

-

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

24

 

Restricted stock grant expense

 

 

-

 

 

 

15

 

 

 

-

 

 

 

-

 

 

 

15

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(811

)

 

 

-

 

 

 

(811

)

Net income

 

 

-

 

 

 

-

 

 

 

1,404

 

 

 

-

 

 

 

1,404

 

Other comprehensive loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(448

)

 

 

(448

)

Balance, March 31, 2020

 

$

6,720

 

 

$

32,234

 

 

$

37,828

 

 

$

(491

)

 

$

76,291

 

Stock option expense

 

 

-

 

 

 

34

 

 

 

-

 

 

 

-

 

 

 

34

 

Restricted stock grant expense

 

 

-

 

 

 

39

 

 

 

-

 

 

 

-

 

 

 

39

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(814

)

 

 

-

 

 

 

(814

)

Net income

 

 

-

 

 

 

-

 

 

 

2,088

 

 

 

-

 

 

 

2,088

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,454

 

 

 

1,454

 

Balance, June 30, 2020

 

$

6,720

 

 

$

32,307

 

 

$

39,102

 

 

$

963

 

 

$

79,092

 

 

    

   * Common stock and capital surplus as of June 30, 2019 includes the 5% stock dividend distributable effective July 5, 2019.

See Notes to Consolidated Financial Statements

6


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

(Unaudited)

 

 

 

For the six months ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

Net income

 

$

3,492

 

 

$

3,361

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

1,143

 

 

 

620

 

Net amortization and accretion of securities

 

 

210

 

 

 

133

 

Net gains on sale of securities

 

 

(643

)

 

 

(64

)

Earnings on bank owned life insurance

 

 

(216

)

 

 

(576

)

Amortization of intangible assets

 

 

57

 

 

 

51

 

Depreciation and other amortization

 

 

915

 

 

 

881

 

Stock option expense

 

 

58

 

 

 

47

 

Stock grants, unrestricted

 

 

-

 

 

 

424

 

Stock grant expense, restricted

 

 

54

 

 

 

-

 

Net change in:

 

 

 

 

 

 

 

 

Accrued interest receivable and other assets

 

 

(430

)

 

 

(397

)

Accrued interest payable and other liabilities

 

 

292

 

 

 

64

 

Net cash provided by operating activities

 

 

4,932

 

 

 

4,544

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Net increase in restricted investments

 

 

(53

)

 

 

(1

)

Purchases of available for sale securities

 

 

(62,259

)

 

 

(6,946

)

Proceeds from maturities, calls and principal payments of available for sale securities

 

 

29,161

 

 

 

2,547

 

Proceeds from sales of available for sale securities

 

 

46,075

 

 

 

10,443

 

Net decrease (increase) in organic loans

 

 

(103,984

)

 

 

14,168

 

Net decrease in purchased loans

 

 

10,688

 

 

 

565

 

Cash payment for wealth management book of business

 

 

(50

)

 

 

(50

)

Proceeds from settlement of bank owned life insurance

 

 

-

 

 

 

1,176

 

Purchase of bank premises and equipment

 

 

(80

)

 

 

(84

)

Net cash provided by (used in) investing activities

 

 

(80,502

)

 

 

21,818

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Net increase (decrease) in demand deposits, NOW accounts, and money market accounts

 

 

105,669

 

 

 

(32,476

)

Net increase (decrease) in certificates of deposit and other time deposits

 

 

(12,679

)

 

 

13,462

 

Proceeds from stock options exercised

 

 

-

 

 

 

102

 

Cash dividends paid

 

 

(1,618

)

 

 

(1,530

)

Net cash provided by (used in) financing activities

 

 

91,372

 

 

 

(20,442

)

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

$

15,802

 

 

$

5,920

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS:

 

 

 

 

 

 

 

 

Beginning of period

 

$

19,085

 

 

$

18,874

 

End of period

 

$

34,887

 

 

$

24,794

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

Cash payments for:

 

 

 

 

 

 

 

 

Interest

 

$

2,032

 

 

$

1,904

 

Taxes

 

$

375

 

 

$

1,150

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING

   ACTIVITIES

 

 

 

 

 

 

 

 

Unrealized gain on available for sale securities

 

$

1,274

 

 

$

1,569

 

Initial right-of-use assets obtained in exchange for new operating lease liabilities

 

$

 

 

$

4,279

 

 

See Notes to Consolidated Financial Statements

7


 

VIRGINIA NATIONAL BANKSHARES CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

June 30, 2020

Note 1.  Significant Accounting Policies

Basis of Presentation

The consolidated financial statements include the accounts of Virginia National Bankshares Corporation (the “Company”), and its subsidiaries Virginia National Bank (the “Bank”) and Masonry Capital Management, LLC (“Masonry Capital”), a registered investment advisor.  Effective July 1, 2018, VNBTrust, National Association (“VNBTrust”), formerly a subsidiary of the Bank, was merged into Virginia National Bank, and the Bank continued to offer investment management, wealth advisory and trust and estate administration services under the name of VNB Wealth Management, also referred to herein as “VNB Wealth.” All references herein to VNB Wealth Management or VNB Wealth refer to VNBTrust for periods prior to July 1, 2018.  In 2019, the services offered by VNB Wealth are provided by Masonry Capital or by the Bank under VNB Trust & Estate Services or Sturman Wealth Advisors, formerly known as VNB Investment Services.  All significant intercompany balances and transactions have been eliminated in consolidation.

The unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring items) considered necessary for a fair presentation have been included.

The preparation of financial statements in conformity with GAAP and the reporting guidelines prescribed by regulatory authorities requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses (including impaired loans), other-than-temporary impairment of securities, intangible assets, and fair value measurements. Operating results for the three and six months ended June 30, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020.

The statements should be read in conjunction with the Notes to Consolidated Financial Statements included in the Company’s Form 10-K for the year ended December 31, 2019. If needed, certain previously reported amounts have been reclassified to conform to current period presentation. No such reclassifications were significant.

Adoption of New Accounting Guidance

Interagency COVID-19 Guidance In March 2020, various regulatory agencies, including the Office of the Comptroller of the Currency, the Board of Governors of the Federal Reserve System and the Federal Deposit Insurance Corporation, (“the agencies”) issued an interagency statement on loan modifications and reporting for financial institutions working with customers affected by COVID-19. The interagency statement was effective immediately and impacted accounting for loan modifications. Under Accounting Standards Codification 310-40, “Receivables – Troubled Debt Restructurings by Creditors,” (“ASC 310-40”), a restructuring of debt constitutes a troubled debt restructuring (“TDR”) if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The agencies confirmed with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs. This includes short-term (e.g., six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. This interagency guidance may have a material impact on the Company’s financial statements; however, this impact cannot be quantified at this time.  

Recent Accounting Pronouncements

Financial Instruments – Credit Losses In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.”  The amendments in this ASU, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss

8


 

estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The FASB has issued multiple updates to ASU 2016-13 as codified in Topic 326, including ASU’s 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03.  These ASU’s have provided for various minor technical corrections and improvements to the codification as well as other transition matters.  Smaller reporting companies who file with the U.S. Securities and Exchange Commission (SEC) and all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. The Company is currently assessing the impact that ASU 2016-13 will have on its consolidated financial statements.  Early in 2017, the Company formed a cross-functional steering committee, including some members of senior management, to provide governance and guidance over the project plan.  The steering committee meets regularly to address the compliance requirements, data requirements and sources, and analysis efforts that are required to adopt these new requirements.  In addition to attending seminars and webinars on this topic with regulators and other experts, the committee is working closely with the Company’s vendor to gather additional loan data which is anticipated to be needed for this calculation and is attending training sessions on the software to be utilized to calculate the expected credit losses.  The extent of the change is indeterminable at this time as it will be dependent upon portfolio composition and credit quality at the adoption date, as well as economic conditions and forecasts at that time.  Upon adoption, the impact to the allowance for credit losses (currently allowance for loan losses) will have an offsetting one-time cumulative-effect adjustment to retained earnings.  

Effective November 25, 2019, the SEC adopted Staff Accounting Bulletin (SAB) 119.  SAB 119 updated portions of SEC interpretative guidance to align with FASB ASC 326, “Financial Instruments – Credit Losses.”  It covers topics including (1) measuring current expected credit losses; (2) development, governance, and documentation of a systematic methodology; (3) documenting the results of a systematic methodology; and (4) validating a systematic methodology.

Income Taxes In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740) – Simplifying the Accounting for Income Taxes.”  The ASU is expected to reduce cost and complexity related to the accounting for income taxes by removing specific exceptions to general principles in Topic 740 (eliminating the need for an organization to analyze whether certain exceptions apply in a given period) and improving financial statement preparers’ application of certain income tax-related guidance. This ASU is part of the FASB’s simplification initiative to make narrow-scope simplifications and improvements to accounting standards through a series of short-term projects.  For public business entities, the amendments are effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years.  Early adoption is permitted. The Company does not expect the adoption of ASU 2019-12 to have a material impact on its consolidated financial statements.

 

Investments – Equity Securities In January 2020, the FASB issued ASU 2020-01, “Investments – Equity Securities (Topic 321), Investments – Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) – Clarifying the Interactions between Topic 321, Topic 323, and Topic 815.”  The ASU is based on a consensus of the FASB’s Emerging Issues Task Force and is expected to increase comparability in accounting for these transactions.  ASU 2016-01 made targeted improvements to accounting for financial instruments, including providing an entity the ability to measure certain equity securities without a readily determinable fair value at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer.  Among other topics, the amendments clarify that an entity should consider observable transactions that require it to either apply or discontinue the equity method of accounting.  For public business entities, the amendments in the ASU are effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years.  Early adoption is permitted. The Company does not expect the adoption of ASU 2020-01 to have a material impact on its consolidated financial statements.

 

LIBOR and Other Reference Rates In March 2020, the Financial Accounting Standards Board (FASB) issued ASU No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference the London Inter-bank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022.  To facilitate an orderly transition from LIBOR, Inter-bank Offered Rate (“IBOR”) and other benchmark rates to alternative reference rates (“ARRs”), the Company has established a focus committee, which includes members of senior management, including the Chief Credit Officer and Chief Financial Officer, among others.  The task of this committee is to identify, assess and monitor risk associated with the expected discontinuation or unavailability of benchmarks, including LIBOR, achieve operations readiness and engage impacted clients in connection with the transition to ARRs.  The Company is assessing ASU 2020-04 and its impact on the Company’s transition away from LIBOR for its loan and other financial instruments.

9


 

SEC Filing Requirements On March 12, 2020, the SEC finalized amendments to the definitions of its “accelerated filer” and “large accelerated filer” definitions. The amendments increase the threshold criteria for meeting these filer classifications and are effective on April 27, 2020. Any changes in filer status are to be applied beginning with the filer’s first annual report filed with the SEC subsequent to the effective date. Prior to these changes, the Company was required to comply with section 404(b) of the Sarbanes Oxley Act concerning auditor attestation over internal control over financial reporting as an “accelerated filer” as it had more than $75 million in public float but less than $700 million at the end of the Company’s most recent second quarter. The rule change expands the definition of “smaller reporting companies” to include entities with public float of less than $700 million and less than $100 million in annual revenues. The Company expects to meet this expanded category of smaller reporting company and will no longer be considered an accelerated filer.  If the Company’s annual revenues exceed $100 million, its category will change back to “accelerated filer”. The classifications of “accelerated filer” and “large accelerated filer” require a public company to obtain an auditor attestation concerning the effectiveness of internal control over financial reporting (ICFR) and include the opinion on ICFR in its annual report on Form 10-K.  Smaller reporting companies also have additional time to file quarterly and annual financial statements.  All public companies are required to obtain and file annual financial statement audits, as well as provide management’s assertion on effectiveness of internal control over financial reporting, but the external auditor attestation of internal control over financial reporting is not required for smaller reporting companies.  As the Bank’s total assets exceed $500 million, it remains subject to FDICIA’s internal reporting requirements, but does not require an auditor attestation concerning internal controls over financial reporting. As such, professional and consulting expenditures should decline by an immaterial amount.

Note 2.  Securities

The amortized cost and fair values of securities available for sale as of June 30, 2020 and December 31, 2019 were as follows (dollars in thousands):

 

June 30, 2020

 

Amortized

 

 

Gross Unrealized

 

 

Gross Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

(Losses)

 

 

Value

 

U.S. Government agencies

 

$

9,003

 

 

$

40

 

 

$

(6

)

 

$

9,037

 

Mortgage-backed securities/CMOs

 

 

57,842

 

 

 

762

 

 

 

(202

)

 

 

58,402

 

Municipal bonds

 

 

34,707

 

 

 

773

 

 

 

(147

)

 

 

35,333

 

Total Securities Available for Sale

 

$

101,552

 

 

$

1,575

 

 

$

(355

)

 

$

102,772

 

 

December 31, 2019

 

Amortized

 

 

Gross Unrealized

 

 

Gross Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

(Losses)

 

 

Value

 

U.S. Government agencies

 

$

15,000

 

 

$

-

 

 

$

(48

)

 

$

14,952

 

Corporate bonds

 

 

7,469

 

 

 

-

 

 

 

-

 

 

 

7,469

 

Mortgage-backed securities/CMOs

 

 

71,970

 

 

 

76

 

 

 

(314

)

 

 

71,732

 

Municipal bonds

 

 

19,656

 

 

 

282

 

 

 

(50

)

 

 

19,888

 

Total Securities Available for Sale

 

$

114,095

 

 

$

358

 

 

$

(412

)

 

$

114,041

 

 

As of June 30, 2020, there were $42.2 million, or 29 issues of individual securities, held in an unrealized loss position.  These securities have an unrealized loss of $355 thousand and consisted of 12 mortgage-backed/CMOs, 15 municipal bonds, and 2 agency bonds.  

The following table summarizes all securities with unrealized losses, segregated by length of time in a continuous unrealized loss position, at June 30, 2020, and December 31, 2019 (dollars in thousands):

 

June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

U.S. Government agencies

 

$

2,994

 

 

$

(6

)

 

$

 

 

$

 

 

$

2,994

 

 

$

(6

)

Mortgage-backed/CMOs

 

 

25,205

 

 

 

(202

)

 

 

 

 

 

 

 

 

25,205

 

 

 

(202

)

Municipal bonds

 

 

13,958

 

 

 

(147

)

 

 

 

 

 

 

 

 

13,958

 

 

 

(147

)

 

 

$

42,157

 

 

$

(355

)

 

$

 

 

$

 

 

$

42,157

 

 

$

(355

)

10


 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

U.S. Government agencies

 

$

9,957

 

 

$

(43

)

 

$

1,995

 

 

$

(5

)

 

$

11,952

 

 

$

(48

)

Mortgage-backed/CMOs

 

 

39,061

 

 

 

(228

)

 

 

7,716

 

 

 

(86

)

 

 

46,777

 

 

 

(314

)

Municipal bonds

 

 

5,922

 

 

 

(50

)

 

 

 

 

 

 

 

 

5,922

 

 

 

(50

)

 

 

$

54,940

 

 

$

(321

)

 

$

9,711

 

 

$

(91

)

 

$

64,651

 

 

$

(412

)

 

The Company’s securities portfolio is primarily made up of fixed rate bonds, the prices of which move inversely with interest rates.  Any unrealized losses are considered by management to be driven by increases in market interest rates over the yields available at the time the underlying securities were purchased.  The fair value is expected to recover as the bonds approach their maturity date or repricing date or if market yields for such investments decline.  At the end of any accounting period, the portfolio may have both unrealized gains and losses.  Management does not believe any of the securities in an unrealized loss position are impaired due to credit quality.  Accordingly, as of June 30, 2020, management believes the impairments detailed in the table above are temporary, and no impairment loss has been realized in the Company’s consolidated income statement.

An “other-than-temporary impairment” (“OTTI”) is considered to exist if either of the following conditions are met: it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis, or the Company does not expect to recover the security’s entire amortized cost basis (even if the Company does not intend to sell).  In the event that a security would suffer impairment for a reason that was “other than temporary,” the Company would be expected to write down the security’s value to its new fair value, and the amount of the write down would be included in earnings as a realized loss.  As of June 30, 2020, management has concluded that none of its investment securities have an OTTI based upon the information available.  Additionally, management has the ability to hold any security with an unrealized loss until maturity or until such time as the value of the security has recovered from its unrealized loss position.

Securities having carrying values of $4.0 million at June 30, 2020 were pledged as collateral to secure public deposits and facilitate borrowing from the Federal Reserve Bank of Richmond (“FRB”).  At December 31, 2019, securities having carrying values of $5.0 million were similarly pledged.

For the six months ended June 30, 2020, proceeds from the sales of securities amounted to $46.1 million, with gross realized gains of $655 thousand and gross realized losses of $12 thousand, for a net realized gain of $643 thousand. For the six months ended June 30, 2019, proceeds from the sales of securities amounted to $10.4 million, with gross realized gains of $93 thousand and gross realized losses of $29 thousand, for a net realized gain of $64 thousand.    

Restricted securities are securities with limited marketability and consist of stock in the FRB, the Federal Home Loan Bank of Atlanta (“FHLB”), and CBB Financial Corporation (“CBBFC”), the holding company for Community Bankers Bank.  These restricted securities, totaling $1.7 million as of both June 30, 2020 and December 31, 2019 are carried at cost.

11


 

Note 3.  Loans

The composition of the loan portfolio by loan classification at June 30, 2020 and December 31, 2019 appears below (dollars in thousands).  

 

 

 

June 30,

 

 

December 31,

 

 

 

2020

 

 

2019

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

37,459

 

 

$

38,843

 

Commercial and industrial - Paycheck Protection Program

 

 

84,244

 

 

 

 

Commercial and industrial - government guaranteed

 

 

33,959

 

 

 

35,347

 

Commercial and industrial - syndicated

 

 

6,374

 

 

 

6,398

 

Total commercial and industrial

 

 

162,036

 

 

 

80,588

 

Real estate construction and land

 

 

 

 

 

 

 

 

Residential construction

 

 

3,208

 

 

 

2,197

 

Commercial construction

 

 

16,010

 

 

 

6,880

 

Land and land development

 

 

7,282

 

 

 

8,063

 

Total construction and land

 

 

26,500

 

 

 

17,140

 

Real estate mortgages

 

 

 

 

 

 

 

 

1-4 family residential, first lien, investment

 

 

55,180

 

 

 

44,099

 

1-4 family residential, first lien, owner occupied

 

 

16,766

 

 

 

20,671

 

1-4 family residential, junior lien

 

 

2,254

 

 

 

2,520

 

1-4 family residential - purchased

 

 

27,050

 

 

 

33,428

 

Home equity lines of credit, first lien

 

 

9,862

 

 

 

10,268

 

Home equity lines of credit, junior lien

 

 

9,990

 

 

 

9,671

 

Farm

 

 

7,949

 

 

 

8,808

 

Multifamily

 

 

32,330

 

 

 

27,093

 

Commercial owner occupied

 

 

97,267

 

 

 

96,117

 

Commercial non-owner occupied

 

 

121,823

 

 

 

118,561

 

Total real estate mortgage

 

 

380,471

 

 

 

371,236

 

Consumer

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

18,435

 

 

 

20,081

 

Consumer all other credit

 

 

4,209

 

 

 

5,741

 

Student loans purchased

 

 

40,743

 

 

 

44,747

 

Total consumer

 

 

63,387

 

 

 

70,569

 

Total loans

 

 

632,394

 

 

 

539,533

 

Less:  Allowance for loan losses

 

 

(4,917

)

 

 

(4,209

)

Net loans

 

$

627,477

 

 

$

535,324

 

 

During the second quarter of 2020, the Bank originated $86.9 million of Small Business Administration (SBA) Paycheck Protection Program (PPP) loans, which were designed to provide economic relief to small businesses adversely impacted by COVID-19.

The balances in the table above include unamortized premiums and net deferred loan costs (fees). As of June 30, 2020 and December 31, 2019, unamortized premiums on loans purchased were $2.2 million and $2.5 million, respectively.  Net deferred loan costs (fees) totaled $(2.5) million and $100 thousand as of June 30, 2020 and December 31, 2019.  The deferred fees increased $2.6 million due to the fees collected from the SBA for the PPP loans which are being amortized over the contractual life of the underlying loans, most of which are over a 24-month period.

Accounting guidance requires certain disclosures about investments in impaired loans, the allowance for loan losses and interest income recognized on impaired loans.  A loan is considered impaired when it is probable that the Company will be unable to collect all principal and interest amounts when due according to the contractual terms of the loan agreement.  Factors involved in determining impairment include, but are not limited to, expected future cash flows, financial condition of the borrower, and current economic conditions.

12


 

Following is a breakdown by class of the loans classified as impaired loans as of June 30, 2020 and December 31, 2019.  These loans are reported at their recorded investment, which is the carrying amount of the loan as reflected on the Company’s balance sheet, net of charge-offs and other amounts applied to reduce the net book balance.  Average recorded investment in impaired loans is computed using an average of month-end balances for these loans for either the six months ended June 30, 2020 or the twelve months ended December 31, 2019.  Interest income recognized is for the six months ended June 30, 2020 or the twelve months ended December 31, 2019.  (Dollars below reported in thousands.)

 

June 30, 2020

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and land development

 

$

11

 

 

$

57

 

 

$

-

 

 

$

185

 

 

$

-

 

1-4 family residential mortgages, junior lien

 

 

113

 

 

 

113

 

 

 

-

 

 

 

115

 

 

 

3

 

Commercial non-owner occupied real estate

 

 

854

 

 

 

854

 

 

 

-

 

 

 

865

 

 

 

23

 

Total impaired loans without a valuation allowance

 

 

978

 

 

 

1,024

 

 

 

-

 

 

 

1,165

 

 

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Student loans purchased

 

 

1,090

 

 

 

1,090

 

 

 

7

 

 

 

1,110

 

 

 

37

 

Total impaired loans with a valuation allowance

 

 

1,090

 

 

 

1,090

 

 

 

7

 

 

 

1,110

 

 

 

37

 

Total impaired loans

 

$

2,068

 

 

$

2,114

 

 

$

7

 

 

$

2,275

 

 

$

63

 

 

December 31, 2019

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and land development

 

$

279

 

 

$

324

 

 

$

-

 

 

$

67

 

 

$

13

 

1-4 family residential mortgages, first lien, owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20

 

 

 

2

 

1-4 family residential mortgages, junior lien

 

 

117

 

 

 

117

 

 

 

-

 

 

 

122

 

 

 

6

 

Commercial and industrial - organic

 

 

20

 

 

 

20

 

 

 

-

 

 

 

3

 

 

 

1

 

Commercial non-owner occupied real estate

 

 

879

 

 

 

879

 

 

 

-

 

 

 

900

 

 

 

48

 

Total impaired loans without a valuation allowance

 

 

1,295

 

 

 

1,340

 

 

 

-

 

 

 

1,112

 

 

 

70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Student loans purchased

 

 

1,184

 

 

 

1,184

 

 

 

21

 

 

 

1,549

 

 

 

86

 

Total impaired loans with a valuation allowance

 

 

1,184

 

 

 

1,184

 

 

 

21

 

 

 

1,549

 

 

 

86

 

Total impaired loans

 

$

2,479

 

 

$

2,524

 

 

$

21

 

 

$

2,661

 

 

$

156

 

 

Included in the impaired loans above are non-accrual loans.  Generally, loans are placed on non-accrual when a loan is specifically determined to be impaired or when principal or interest is delinquent for 90 days or more.  Any unpaid interest previously accrued on those loans is reversed from income.  Interest income generally is not recognized on specific impaired loans unless the likelihood of further loss is remote.  Interest payments received on such loans are applied as a reduction of the loan principal balance.  Interest income on other non-accrual loans is recognized only to the extent of interest payments received.  The recorded investment in non-accrual loans is shown below by class (dollars in thousands):

 

 

 

June 30, 2020

 

 

December 31, 2019

 

Land and land development

 

$

11

 

 

$

279

 

Commercial and industrial - organic

 

 

-

 

 

 

20

 

Total non-accrual loans

 

$

11

 

 

$

299

 

 

Additionally, Troubled Debt Restructurings (“TDRs”) are considered impaired loans.  TDRs occur when the Company agrees to modify the original terms of a loan by granting a concession that it would not otherwise consider due to the deterioration in the financial condition of the borrower.  These concessions are done in an attempt to improve the paying capacity of the borrower, and in some cases to avoid foreclosure, and are made with the intent to restore the loan to a

13


 

performing status once sufficient payment history can be demonstrated.  These concessions could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions.

In accordance with regulatory guidance, the Bank has approved for certain customers who have been adversely affected by COVID-19 to defer principal-only, or principal and interest, payments for a 90- to 180-day period.  Such short-term modifications, which were made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs.  While interest will continue to accrue to income, in accordance with GAAP, if the Bank ultimately incurs a credit loss on these deferred payments, interest income would need to be reversed and therefore, interest income in future periods could be negatively impacted.   A total of $56.8 million in loan deferments have been approved in total since the beginning of the pandemic, and as of June 30, 2020, $17.0 million, or 29.9%, of the total loan deferments approved have returned to normal payment schedules and are now current.  

Based on regulatory guidance on Student Lending, the Company has classified 72 of its student loans purchased as TDRs for a total of $1.1 million as of June 30, 2020.  These borrowers that should have been in repayment have requested and been granted payment extensions or reductions exceeding the maximum lifetime allowable payment forbearance of twelve months (36 months lifetime allowance for military service), as permitted under the regulatory guidance, and are therefore considered restructurings.  Student loan borrowers are allowed in-school deferments, plus an automatic six-month grace period post in-school status, before repayment is scheduled to begin, and these deferments do not count toward the maximum allowable forbearance.  Initially, all student loans were fully insured by a surety bond, and the Company did not expect to experience a loss on these loans.  Based on the loss of insurance after July 27, 2018 due to the insolvency of the insurer, management has evaluated these loans individually for impairment and included any probable loss in the allowance for loan losses; interest continues to accrue on these TDRs during any deferment and forbearance periods.

The following provides a summary, by class, of TDRs that continue to accrue interest under the terms of the restructuring agreement, which are considered to be performing, and TDRs that have been placed in non-accrual status, which are considered to be nonperforming (dollars in thousands).

 

Troubled debt restructurings (TDRs)

 

June 30, 2020

 

 

December 31, 2019

 

 

 

No. of

 

 

Recorded

 

 

No. of

 

 

Recorded

 

 

 

Loans

 

 

Investment

 

 

Loans

 

 

Investment

 

Performing TDRs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages, junior lien

 

 

1

 

 

$

113

 

 

 

1

 

 

$

117

 

Commercial non-owner occupied real estate

 

 

1

 

 

 

854

 

 

 

1

 

 

 

879

 

Student loans purchased

 

 

72

 

 

 

1,090

 

 

 

67

 

 

 

1,184

 

Total performing TDRs

 

 

74

 

 

$

2,057

 

 

 

69

 

 

$

2,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming TDRs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and land development

 

 

1

 

 

$

11

 

 

 

1

 

 

$

13

 

Total nonperforming TDRs

 

 

1

 

 

$

11

 

 

 

1

 

 

$

13

 

Total TDRs

 

 

75

 

 

$

2,068

 

 

 

70

 

 

$

2,193

 

 

14


 

A summary of loans shown above that were modified under the terms of a TDR during the three and six months ended June 30, 2020 and 2019 is shown below by class (dollars in thousands).  The Post-Modification Recorded Balance reflects the period end balances, inclusive of any interest capitalized to principal, partial principal paydowns, and principal charge-offs since the modification date.  Loans modified as TDRs that were fully paid down, charged-off, or foreclosed upon by period end are not reported.

 

 

 

For three months ended

 

 

For three months ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

Student loans purchased

 

 

6

 

 

$

49

 

 

$

49

 

 

 

10

 

 

$

78

 

 

$

78

 

Total loans modified during the period

 

 

6

 

 

$

49

 

 

$

49

 

 

 

10

 

 

$

78

 

 

$

78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended

 

 

For the six months ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

Student loans purchased

 

 

11

 

 

$

109

 

 

$

109

 

 

 

12

 

 

$

133

 

 

$

133

 

Total loans modified during the period

 

 

11

 

 

$

109

 

 

$

109

 

 

 

12

 

 

$

133

 

 

$

133

 

 

During the six months ended June 30, 2020, there were two loans modified as TDRs that subsequently defaulted which had been modified as TDRs during the twelve months prior to default.  These student loans had a balance of $7 thousand prior to being charged off. There were three loans modified as a TDR that subsequently defaulted during the year ended December 31, 2019 which had been modified as a TDR during the twelve months prior to default.  These student loan had balances totaling $23 thousand prior to being charged off.

There were no loans secured by 1-4 family residential property that were in the process of foreclosure at either June 30, 2020 or December 31, 2019.

Note 4.  Allowance for Loan Losses

The allowance for loan losses is maintained at a level which, in management’s judgment, is adequate to absorb probable credit losses inherent in the loan portfolio. The amount of the allowance is based on management’s quarterly evaluation of the collectability of the loan portfolio, credit concentrations, historical loss experience, specific impaired loans, and economic conditions. To determine the total allowance for loan losses, the Company estimates the reserves needed for each segment of the portfolio, including loans analyzed individually and loans analyzed on a pooled basis. Allowances for impaired loans are generally determined based on collateral values or the present value of estimated cash flows.  

15


 

For purposes of determining the allowance for loan losses, the Company has segmented certain loans in the portfolio by product type.  Within these segments, the Company has sub-segmented its portfolio by classes within the segments, based on the associated risks within these classes.  

 

Loan Classes by Segments

 

Commercial loan segment:

 

Commercial and industrial - organic

 

Commercial and industrial - Paycheck Protection Program (“PPP”)

 

Commercial and industrial - government guaranteed 1

 

Commercial and industrial - syndicated

 

 

Real estate construction and land loan segment:

 

Residential construction

 

Commercial construction

 

Land and land development

 

 

Real estate mortgage loan segment:

 

1-4 family residential, first lien, investment

 

1-4 family residential, first lien, owner occupied

 

1-4 family residential, junior lien

 

Home equity lines of credit, first lien

 

Home equity lines of credit, junior lien

 

Farm

 

Multifamily

 

Commercial owner occupied

 

Commercial non-owner occupied

 

 

Consumer loan segment:

 

Consumer revolving credit

 

Consumer all other credit

 

Student loans purchased

 

Management utilizes a loss migration model for determining the quantitative risk assigned to unimpaired loans in order to capture historical loss information at the loan level, track loss migration through risk grade deterioration, and increase efficiencies related to performing the calculations. The quantitative risk factor for each loan class primarily utilizes a migration analysis loss method based on loss history for the prior twelve quarters.

 

1 Commercial and industrial – government guaranteed class excludes Paycheck Protection Program loans


16


 

The migration analysis loss method is used for all loan classes except for the following:

 

Student loans purchased - On June 27, 2018, the Company was notified that ReliaMax Surety Company (“ReliaMax Surety”), the South Dakota insurance company which issued surety bonds for the student loan pools, was placed into liquidation due to insolvency.  As such, the historical charge-off rate on this portfolio is determined by using the Company’s own losses/charge-offs since July 1, 2018 together with prior insurance claim history. For reporting periods prior to June 30, 2018, the Company did not charge off student loans as the insurance covered the past due loans, but the Company did apply qualitative factors to calculate a reserve on these loans, net of the deposit reserve accounts held by the Company for this group of loans.

 

Commercial and industrial PPP loans – These loans require no reserve as these are 100% guaranteed by the SBA.  

 

Commercial and industrial government guaranteed loans - These purchased loans require no reserve as these are 100% guaranteed by either the Small Business Administration (“SBA”) or the United States Department of Agriculture (“USDA”).

 

Commercial and industrial syndicated loans - Beginning with the quarter ended September 30, 2016, migration analysis was utilized on the Pass pool. For all other pools, there was not an established loss history; therefore the S&P credit and recovery ratings on the credit facilities were utilized to calculate a three-year weighted average historical default rate. As of December 31, 2019, only migration analysis was utilized since all outstanding syndicated loans at that time were in the Pass pool.

Under the migration analysis method, average loss rates are calculated at the risk grade and class levels by dividing the twelve-quarter average net charge-off amount by the twelve-quarter average loan balances.  Qualitative factors are combined with these quantitative factors to arrive at the overall general allowances.

The Company’s internal creditworthiness grading system is based on experiences with similarly graded loans. The Company performs regular credit reviews of the loan portfolio to review the credit quality and adherence to its underwriting standards. Additionally, external reviews of a portion of the credits are conducted on a semi-annual basis.

Loans that trend upward on the risk ratings scale, toward more positive risk ratings, generally exhibit lower risk factor characteristics. Conversely, loans that migrate toward more negative ratings generally will result in a higher risk factor being applied to those related loan balances.

Risk Ratings and Historical Loss Factor Assigned

Excellent

A 0% historical loss factor is applied, as these loans are secured by cash or fully guaranteed by a U.S. government agency and represent a minimal risk.  The Company has never experienced a loss within this category.

Good

A 0% historical loss factor is applied, as these loans represent a low risk and are secured by marketable collateral within margin. In an abundance of caution, a nominal loss reserve is applied to these loans. The Company has never experienced a loss within this category.

Pass

A historical loss factor for loans rated “Pass” is applied to current balances of like-rated loans, pooled by class.  Loans with the following risk ratings are pooled by class and considered together as “Pass”:

Satisfactory – modest risk loans where the borrower has strong and liquid financial statements and more than adequate cash flow

Average – average risk loans where the borrower has reasonable debt service capacity

Marginal – acceptable risk loans where the borrower has acceptable financial statements but is leveraged

17


 

Watch

These loans have an acceptable risk but require more attention than normal servicing.  A historical loss factor for loans rated “Watch” is applied to current balances of like-rated loans pooled by class.

Special Mention

These potential problem loans are currently protected but are potentially weak.  A historical loss factor for loans rated “Special Mention” is applied to current balances of like-rated loans pooled by class.

Substandard

These problem loans are inadequately protected by the sound worth and paying capacity of the borrower and/or the value of any collateral pledged.  These loans may be considered impaired and evaluated on an individual basis.  Otherwise, a historical loss factor for loans rated “Substandard” is applied to current balances of all other “Substandard” loans pooled by class.

Doubtful

Loans with this rating have significant deterioration in the sound worth and paying capacity of the borrower and/or the value of any collateral pledged, making collection or liquidation of the loan in full highly questionable.  These loans would be considered impaired and evaluated on an individual basis.  

18


 

The following represents the loan portfolio designated by the internal risk ratings assigned to each credit as of June 30, 2020 and December 31, 2019 (dollars in thousands). There were no loans rated “Doubtful” as of either period.

 

June 30, 2020

 

Excellent

 

 

Good

 

 

Pass

 

 

Watch

 

 

Special

Mention

 

 

Sub-

standard

 

 

TOTAL

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

5,980

 

 

$

16,733

 

 

$

14,182

 

 

$

224

 

 

$

 

 

$

340

 

 

$

37,459

 

Commercial and industrial - Paycheck Protection Program

 

 

84,244

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

84,244

 

Commercial and industrial - government guaranteed

 

 

33,959

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

33,959

 

Commercial and industrial - syndicated

 

 

-

 

 

 

-

 

 

 

6,374

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,374

 

Real estate construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

-

 

 

 

-

 

 

 

3,208

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,208

 

Commercial construction

 

 

-

 

 

 

-

 

 

 

16,010

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,010

 

Land and land development

 

 

-

 

 

 

-

 

 

 

7,059

 

 

 

200

 

 

 

-

 

 

 

23

 

 

 

7,282

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien investment

 

 

-

 

 

 

-

 

 

 

52,114

 

 

 

2,702

 

 

 

-

 

 

 

364

 

 

 

55,180

 

1-4 family residential, first lien, owner occupied

 

 

-

 

 

 

-

 

 

 

14,979

 

 

 

1,022

 

 

 

-

 

 

 

765

 

 

 

16,766

 

1-4 family residential, junior lien

 

 

-

 

 

 

-

 

 

 

1,805

 

 

 

31

 

 

 

15

 

 

 

403

 

 

 

2,254

 

1-4 family residential, first lien - purchased

 

 

-

 

 

 

-

 

 

 

27,050

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

27,050

 

Home equity lines of credit, first lien

 

 

-

 

 

 

-

 

 

 

9,862

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,862

 

Home equity lines of credit, junior lien

 

 

-

 

 

 

-

 

 

 

9,824

 

 

 

84

 

 

 

-

 

 

 

82

 

 

 

9,990

 

Farm

 

 

-

 

 

 

-

 

 

 

6,366

 

 

 

307

 

 

 

-

 

 

 

1,276

 

 

 

7,949

 

Multifamily

 

 

-

 

 

 

-

 

 

 

31,934

 

 

 

396

 

 

 

-

 

 

 

-

 

 

 

32,330

 

Commercial owner occupied

 

 

-

 

 

 

-

 

 

 

86,895

 

 

 

5,533

 

 

 

-

 

 

 

4,839

 

 

 

97,267

 

Commercial non-owner occupied

 

 

-

 

 

 

-

 

 

 

119,431

 

 

 

1,510

 

 

 

-

 

 

 

882

 

 

 

121,823

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

839

 

 

 

17,433

 

 

 

160

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

18,435

 

Consumer all other credit

 

 

400

 

 

 

3,340

 

 

 

468

 

 

 

-

 

 

 

-

 

 

 

1

 

 

 

4,209

 

Student loans purchased

 

 

-

 

 

 

-

 

 

 

39,374

 

 

 

1,213

 

 

 

64

 

 

 

92

 

 

 

40,743

 

Total Loans

 

$

125,422

 

 

$

37,506

 

 

$

447,095

 

 

$

13,222

 

 

$

79

 

 

$

9,070

 

 

$

632,394

 

19


 

 

December 31, 2019

 

Excellent

 

 

Good

 

 

Pass

 

 

Watch

 

 

Special

Mention

 

 

Sub-

standard

 

 

TOTAL

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

6,463

 

 

$

16,453

 

 

$

14,257

 

 

$

1,493

 

 

$

37

 

 

$

140

 

 

$

38,843

 

Commercial and industrial - government guaranteed

 

 

35,347

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

35,347

 

Commercial and industrial - syndicated

 

 

-

 

 

 

-

 

 

 

6,398

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,398

 

Real estate construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

-

 

 

 

-

 

 

 

2,197

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,197

 

Commercial construction

 

 

-

 

 

 

-

 

 

 

6,880

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,880

 

Land and land development

 

 

-

 

 

 

-

 

 

 

7,563

 

 

 

207

 

 

 

-

 

 

 

293

 

 

 

8,063

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien, investment

 

 

-

 

 

 

-

 

 

 

39,641

 

 

 

4,076

 

 

 

-

 

 

 

382

 

 

 

44,099

 

1-4 family residential, first lien, owner occupied

 

 

-

 

 

 

-

 

 

 

19,578

 

 

 

1,040

 

 

 

-

 

 

 

53

 

 

 

20,671

 

1-4 family residential, junior lien

 

 

-

 

 

 

-

 

 

 

2,029

 

 

 

33

 

 

 

17

 

 

 

441

 

 

 

2,520

 

1-4 family residential, first lien - purchased

 

 

-

 

 

 

-

 

 

 

33,428

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

33,428

 

Home equity lines of credit, first lien

 

 

-

 

 

 

-

 

 

 

9,591

 

 

 

677

 

 

 

-

 

 

 

-

 

 

 

10,268

 

Home equity lines of credit, junior lien

 

 

-

 

 

 

-

 

 

 

9,357

 

 

 

232

 

 

 

-

 

 

 

82

 

 

 

9,671

 

Farm

 

 

-

 

 

 

-

 

 

 

6,149

 

 

 

318

 

 

 

-

 

 

 

2,341

 

 

 

8,808

 

Multifamily

 

 

-

 

 

 

-

 

 

 

26,690

 

 

 

403

 

 

 

-

 

 

 

-

 

 

 

27,093

 

Commercial owner occupied

 

 

-

 

 

 

-

 

 

 

86,884

 

 

 

5,928

 

 

 

1,677

 

 

 

1,628

 

 

 

96,117

 

Commercial non-owner occupied

 

 

-

 

 

 

-

 

 

 

116,092

 

 

 

1,558

 

 

 

-

 

 

 

911

 

 

 

118,561

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

279

 

 

 

19,176

 

 

 

606

 

 

 

20

 

 

 

-

 

 

 

-

 

 

 

20,081

 

Consumer all other credit

 

 

199

 

 

 

5,035

 

 

 

507

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,741

 

Student loans purchased

 

 

-

 

 

 

-

 

 

 

42,598

 

 

 

1,729

 

 

 

211

 

 

 

209

 

 

 

44,747

 

Total Loans

 

$

42,288

 

 

$

40,664

 

 

$

430,445

 

 

$

17,714

 

 

$

1,942

 

 

$

6,480

 

 

$

539,533

 

 

In addition, the adequacy of the Company’s allowance for loan losses is evaluated through reference to eight qualitative factors, listed below and ranked in order of importance:

 

1)

Changes in national and local economic conditions, including the condition of various market segments, which deteriorated in the first six months of 2020,

 

2)

Changes in the value of underlying collateral;

 

3)

Changes in volume of classified assets, measured as a percentage of capital;

 

4)

Changes in volume of delinquent loans;

 

5)

The existence and effect of any concentrations of credit and changes in the level of such concentrations;

 

6)

Changes in lending policies and procedures, including underwriting standards;

 

7)

Changes in the experience, ability and depth of lending management and staff; and

 

8)

Changes in the level of policy exceptions.

It has been the Company’s experience that the first five factors drive losses to a much greater extent than the last three factors; therefore, the first five factors are weighted more heavily. Qualitative factors are not assessed against loans rated “Excellent” or “Good,” as the Company has never experienced a loss within these categories.

For each segment and class of loans, management must exercise significant judgment to determine the estimation method that fits the credit risk characteristics of its various segments. Although this evaluation is inherently subjective, qualified management utilizes its significant knowledge and experience related to both the Company’s market and the history of the Company’s loan losses.

20


 

Impaired loans are individually evaluated and, if deemed appropriate, a specific allocation is made for these loans. In reviewing the loans classified as impaired loans totaling $2.1 million at June 30, 2020, specific valuation allowance was recognized after consideration was given for each borrowing as to the fair value of the collateral on the loan or the present value of expected future cash flows from the borrower.  The $7 thousand in the allowance total shown below as individually evaluated for impairment was attributed to the impaired student loans that required an allowance as of June 30, 2020 due to the loss of the insurance on this portfolio as discussed previously.

A summary of the transactions in the Allowance for Loan Losses by loan portfolio segment for the six months ended June 30, 2020 and the year ended December 31, 2019 appears below (dollars in thousands):

 

Allowance for Loan Losses Rollforward by Portfolio Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the period ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

Loans

 

 

Real Estate

Construction

and Land

 

 

Real Estate

Mortgages

 

 

Consumer

Loans

 

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of beginning of year

 

$

302

 

 

$

109

 

 

$

2,684

 

 

$

1,114

 

 

$

4,209

 

Charge-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(581

)

 

 

(581

)

Recoveries

 

 

19

 

 

 

-

 

 

 

-

 

 

 

127

 

 

 

146

 

Provision for (recovery of) loan losses

 

 

(59

)

 

 

96

 

 

 

691

 

 

 

415

 

 

 

1,143

 

Ending Balance

 

$

262

 

 

$

205

 

 

$

3,375

 

 

$

1,075

 

 

$

4,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-

 

 

$

-

 

 

$

-

 

 

$

7

 

 

$

7

 

Collectively evaluated for impairment

 

 

262

 

 

 

205

 

 

 

3,375

 

 

 

1,068

 

 

 

4,910

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-

 

 

$

11

 

 

$

967

 

 

$

1,090

 

 

$

2,068

 

Collectively evaluated for impairment

 

 

162,036

 

 

 

26,489

 

 

 

379,504

 

 

 

62,297

 

 

 

630,326

 

Ending Balance

 

$

162,036

 

 

$

26,500

 

 

$

380,471

 

 

$

63,387

 

 

$

632,394

 

 

As of and for the period ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

Loans

 

 

Real Estate

Construction

and Land

 

 

Real Estate

Mortgages

 

 

Consumer

Loans

 

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of beginning of year

 

$

811

 

 

$

119

 

 

$

2,611

 

 

$

1,350

 

 

$

4,891

 

Charge-offs

 

 

(482

)

 

 

-

 

 

 

-

 

 

 

(1,777

)

 

 

(2,259

)

Recoveries

 

 

51

 

 

 

1

 

 

 

14

 

 

 

136

 

 

 

202

 

Provision for (recovery of) loan losses

 

 

(78

)

 

 

(11

)

 

 

59

 

 

 

1,405

 

 

 

1,375

 

Ending Balance

 

$

302

 

 

$

109

 

 

$

2,684

 

 

$

1,114

 

 

$

4,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-

 

 

$

-

 

 

$

-

 

 

$

21

 

 

$

21

 

Collectively evaluated for impairment

 

 

302

 

 

 

109

 

 

 

2,684

 

 

 

1,093

 

 

 

4,188

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

20

 

 

$

279

 

 

$

996

 

 

$

1,184

 

 

$

2,479

 

Collectively evaluated for impairment

 

 

80,568

 

 

 

16,861

 

 

 

370,240

 

 

 

69,385

 

 

 

537,054

 

Ending Balance

 

$

80,588

 

 

$

17,140

 

 

$

371,236

 

 

$

70,569

 

 

$

539,533

 

 

21


 

As previously mentioned, one of the major factors that the Company uses in evaluating the adequacy of its allowance for loan losses is changes in the volume of delinquent loans.  Management monitors payment activity on a regular basis.  For all classes of loans, the Company considers the entire balance of the loan to be contractually delinquent if the minimum payment is not received by the due date.  Interest and fees continue to accrue on past due loans until they are placed in nonaccrual or charged off.

The following tables show the aging of past due loans as of June 30, 2020 and December 31, 2019. (Dollars below reported in thousands.)

 

Past Due Aging as of

June 30, 2020

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or

More Past

Due

 

 

Total Past

Due

 

 

Current

 

 

Total

Loans

 

 

90 Days

Past Due

and Still

Accruing

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

45

 

 

$

421

 

 

$

-

 

 

$

466

 

 

$

36,993

 

 

$

37,459

 

 

$

-

 

Commercial and industrial - Paycheck Protection Program

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

84,244

 

 

 

84,244

 

 

 

-

 

Commercial and industrial - government guaranteed

 

 

-

 

 

 

-

 

 

 

548

 

 

 

548

 

 

 

33,411

 

 

 

33,959

 

 

 

548

 

Commercial and industrial - syndicated

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,374

 

 

 

6,374

 

 

 

-

 

Real estate construction and land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,208

 

 

 

3,208

 

 

 

-

 

Commercial construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,010

 

 

 

16,010

 

 

 

-

 

Land and land development

 

 

-

 

 

 

12

 

 

 

-

 

 

 

12

 

 

 

7,270

 

 

 

7,282

 

 

 

-

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien, investment

 

 

-

 

 

 

681

 

 

 

-

 

 

 

681

 

 

 

54,499

 

 

 

55,180

 

 

 

-

 

1-4 family residential, first lien, owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,766

 

 

 

16,766

 

 

 

-

 

1-4 family residential, junior lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,254

 

 

 

2,254

 

 

 

-

 

1-4 family residential - purchased

 

 

-

 

 

 

384

 

 

 

437

 

 

 

821

 

 

 

26,229

 

 

 

27,050

 

 

 

437

 

Home equity lines of credit, first lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,862

 

 

 

9,862

 

 

 

-

 

Home equity lines of credit, junior lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,990

 

 

 

9,990

 

 

 

-

 

Farm

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,949

 

 

 

7,949

 

 

 

-

 

Multifamily

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

32,330

 

 

 

32,330

 

 

 

-

 

Commercial owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

97,267

 

 

 

97,267

 

 

 

-

 

Commercial non-owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

121,823

 

 

 

121,823

 

 

 

-

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

-

 

 

 

20

 

 

 

-

 

 

 

20

 

 

 

18,415

 

 

 

18,435

 

 

 

-

 

Consumer all other credit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,209

 

 

 

4,209

 

 

 

-

 

Student loans purchased

 

 

123

 

 

 

64

 

 

 

92

 

 

 

279

 

 

 

40,464

 

 

 

40,743

 

 

 

92

 

Total Loans

 

$

168

 

 

$

1,582

 

 

$

1,077

 

 

$

2,827

 

 

$

629,567

 

 

$

632,394

 

 

$

1,077

 

22


 

 

Past Due Aging as of

December 31, 2019

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or

More Past

Due

 

 

Total Past

Due

 

 

Current

 

 

Total

Loans

 

 

90 Days

Past Due

and Still

Accruing

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

604

 

 

$

20

 

 

$

-

 

 

$

624

 

 

$

38,219

 

 

$

38,843

 

 

$

-

 

Commercial and industrial - government guaranteed

 

 

-

 

 

 

-

 

 

 

548

 

 

 

548

 

 

 

34,799

 

 

 

35,347

 

 

 

548

 

Commercial and industrial - syndicated

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,398

 

 

 

6,398

 

 

 

-

 

Real estate construction and land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,197

 

 

 

2,197

 

 

 

-

 

Commercial construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,880

 

 

 

6,880

 

 

 

-

 

Land and land development

 

 

1

 

 

 

-

 

 

 

280

 

 

 

281

 

 

 

7,782

 

 

 

8,063

 

 

 

14

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien, investment

 

 

188

 

 

 

-

 

 

 

-

 

 

 

188

 

 

 

43,911

 

 

 

44,099

 

 

 

-

 

1-4 family residential, first lien, owner occupied

 

 

-

 

 

 

123

 

 

 

-

 

 

 

123

 

 

 

20,548

 

 

 

20,671

 

 

 

-

 

1-4 family residential, junior lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,520

 

 

 

2,520

 

 

 

-

 

1-4 family residential - purchased

 

 

501

 

 

 

158

 

 

 

-

 

 

 

659

 

 

 

32,769

 

 

 

33,428

 

 

 

-

 

Home equity lines of credit, first lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,268

 

 

 

10,268

 

 

 

-

 

Home equity lines of credit, junior lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,671

 

 

 

9,671

 

 

 

-

 

Farm

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,808

 

 

 

8,808

 

 

 

-

 

Multifamily

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

27,093

 

 

 

27,093

 

 

 

-

 

Commercial owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

96,117

 

 

 

96,117

 

 

 

-

 

Commercial non-owner occupied

 

 

0

 

 

 

-

 

 

 

-

 

 

 

0

 

 

 

118,561

 

 

 

118,561

 

 

 

-

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

20

 

 

 

-

 

 

 

-

 

 

 

20

 

 

 

20,061

 

 

 

20,081

 

 

 

-

 

Consumer all other credit

 

 

43

 

 

 

0

 

 

 

-

 

 

 

43

 

 

 

5,698

 

 

 

5,741

 

 

 

-

 

Student loans purchased

 

 

697

 

 

 

218

 

 

 

209

 

 

 

1,124

 

 

 

43,623

 

 

 

44,747

 

 

 

209

 

Total Loans

 

$

2,054

 

 

$

519

 

 

$

1,037

 

 

$

3,610

 

 

$

535,923

 

 

$

539,533

 

 

$

771

 

 

Note 5.  Net Income Per Share

On June 13, 2019, the Board of Directors approved a stock dividend of five percent (5%) on the outstanding shares of common stock of the Company (or .05 share for each share outstanding) which was issued on July 5, 2019 to all shareholders of record as of the close of business on June 26, 2019, referred to as the “5% Stock Dividend”.  Shareholders received cash in lieu of any fractional shares that they otherwise would have been entitled to receive in connection with the stock dividend.  The price paid for fractional shares was based on the volume-weighted average price of a share of common stock for the most recent three (3) days prior to the record date during which a trade of the Company’s stock occurred.  

23


 

For the following table, share and per share data have been adjusted to reflect the 5% Stock Dividend. The table shows the weighted average number of shares used in computing net income per common share and the effect on the weighted average number of shares of diluted potential common stock for the three and six months ended June 30, 2020 and 2019. Potential dilutive common stock equivalents have no effect on net income available to common shareholders. Unvested restricted stock as noted in the Consolidated Balance Sheets as of June 30, 2020 and December 31, 2019 is included in the calculation of basic and diluted net income per share.  (Dollars below reported in thousands except per share data.)

 

Three Months Ended

 

June 30, 2020

 

 

June 30, 2019

 

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

Basic net income per share

 

$

2,088

 

 

 

2,710,019

 

 

$

0.77

 

 

$

2,115

 

 

 

2,688,005

 

 

$

0.79

 

Effect of dilutive stock options

 

 

-

 

 

 

998

 

 

 

-

 

 

 

-

 

 

 

960

 

 

 

-

 

Diluted net income per share

 

$

2,088

 

 

$

2,711,017

 

 

$

0.77

 

 

$

2,115

 

 

$

2,688,965

 

 

$

0.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

June 30, 2020

 

 

June 30, 2019

 

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

Basic net income per share

 

$

3,492

 

 

 

2,701,411

 

 

$

1.29

 

 

$

3,361

 

 

 

2,683,122

 

 

$

1.25

 

Effect of dilutive stock options

 

 

-

 

 

 

900

 

 

 

-

 

 

 

-

 

 

 

4,269

 

 

 

-

 

Diluted net income per share

 

$

3,492

 

 

$

2,702,311

 

 

$

1.29

 

 

$

3,361

 

 

$

2,687,391

 

 

$

1.25

 

 

 

For the six months ended June 30, 2020, there were 104,301 option shares considered anti-dilutive and excluded from this calculation. For the six months ended June 30, 2019, there were 66,308 option shares, as adjusted, considered anti-dilutive and excluded from this calculation.

Note 6.  Stock Incentive Plans

At the Annual Shareholders Meeting on May 21, 2014, shareholders approved the Virginia National Bankshares Corporation 2014 Stock Incentive Plan (“2014 Plan”). The 2014 Plan makes available up to 275,625 shares of the Company’s common stock, as adjusted by the 5% Stock Dividend and prior stock dividends, to be issued to plan participants. The 2014 Plan provides for granting of both incentive and nonqualified stock options, as well as restricted stock and other stock based awards. No new grants will be issued under the 2005 Stock Incentive Plan (“2005 Plan”) as this plan has expired.

For the 2014 Plan and the 2005 Plan (the “Plans”), the option price of incentive stock options will not be less than the fair value of the stock at the time an option is granted. Nonqualified stock options may be granted at prices established by the Board of Directors, including prices less than the fair value on the date of grant. Outstanding stock options generally expire ten years from the grant date. Stock options generally vest by the fourth or fifth anniversary of the date of the grant.

24


 

A summary of the shares issued and available under each of the Plans is shown below as of June 30, 2020.  Share data and exercise price range per share have been adjusted to reflect the 5% Stock Dividend and prior stock dividends.  Although the 2005 Plan has expired and no new grants will be issued under this plan, there were options issued before the plan expired that are still outstanding as shown below.

 

 

 

2005 Plan

 

 

2014 Plan

 

Aggregate shares issuable

 

 

253,575

 

 

 

275,625

 

Options issued, net of forfeited and expired options

 

 

(59,870

)

 

 

(122,047

)

Unrestricted stock issued

 

 

-

 

 

 

(11,535

)

Restricted stock grants issued

 

 

-

 

 

 

(26,268

)

Cancelled due to Plan expiration

 

 

(193,705

)

 

 

-

 

Remaining available for grant

 

 

-

 

 

 

115,775

 

 

 

 

 

 

 

 

 

 

Grants issued and outstanding:

 

 

 

 

 

 

 

 

Total vested and unvested shares

 

 

1,379

 

 

 

105,404

 

Fully vested shares

 

 

1,379

 

 

 

13,722

 

Exercise price range

 

$13.69 to $13.69

 

 

$26.00 to $42.62

 

 

The Company accounts for all of its stock incentive plans under recognition and measurement accounting principles which require that the compensation cost relating to stock-based payment transactions be recognized in the financial statements. Stock-based compensation arrangements include stock options and restricted stock. All stock-based payments to employees are required to be valued at a fair value on the date of grant and expensed based on that fair value over the applicable vesting period.

Stock Options

Changes in the stock options outstanding related to the Plans are summarized below.  (Dollars in thousands except per share data):

 

 

 

June 30, 2020

 

 

 

Number of Options

 

 

Weighted Average

Exercise Price

 

 

Aggregate

Intrinsic Value

 

Outstanding at January 1, 2020

 

 

80,783

 

 

$

40.76

 

 

 

 

 

Issued

 

 

26,000

 

 

 

26.00

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

Expired

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2020

 

 

106,783

 

 

$

37.17

 

 

$

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options exercisable at June 30, 2020

 

 

28,356

 

 

$

40.53

 

 

$

16

 

 

For the six months ended June 30, 2020 and 2019, the Company recognized $58 thousand and $47 thousand, respectively, in compensation expense for stock options.  As of June 30, 2020, there was $377 thousand in unrecognized compensation expense remaining to be recognized in future reporting periods through 2025. The fair value of any stock option grant is estimated at the grant date using the Black-Scholes pricing model. 26,000 stock option grants were issued during the six months ended June 30, 2020, and 420 stock option grants were issued during the six months ended June 30, 2019.  No stock option grants were issued during the three months ended June 30, 2020 and 420 stock option grants were issued during the three months ended June 30, 2019.  The fair value of each option granted in 2020 was estimated based on the assumptions noted in the following table:

 

25


 

 

 

For the six months ended

 

 

 

June 30, 2020

 

Expected volatility1

 

 

24.33

%

Expected dividends2

 

 

4.75

%

Expected term (in years)3

 

 

6.50

 

Risk-free rate4

 

 

0.72

%

 

 

1

Based on the monthly historical volatility of the Company’s stock price over the expected life of the options.

 

 

2

Calculated as the ratio of historical dividends paid per share of common stock to the stock price on the date of grant.

 

 

3

Based on the average of the contractual life and vesting period for the respective option.

 

 

4

Based upon an interpolated US Treasury yield curve interest rate that corresponds to the contractual life of the option, in effect at the time of the grant.

 

Summary information pertaining to options outstanding at June 30, 2020 is shown below. Share and per share data have been adjusted to reflect the 5% Stock Dividend and prior stock dividends.

 

 

 

Options Outstanding

 

 

Options Exercisable

 

Exercise Price

 

Number of

Options

Outstanding

 

 

Weighted-

Average

Remaining

Contractual Life

 

Weighted-

Average

Exercise

Price

 

 

Number of

Options

Exercisable

 

 

Weighted-

Average

Exercise

Price

 

$10.65 to $20.00

 

 

1,379

 

 

2.6 Years

 

$

13.69

 

 

 

1,379

 

 

$

13.69

 

$20.01 to $30.00

 

 

27,103

 

 

9.6 Years

 

 

26.06

 

 

 

551

 

 

 

27.39

 

$30.01 to $40.00

 

 

20,820

 

 

8.7 Years

 

 

38.14

 

 

 

3,444

 

 

 

39.44

 

$40.01 to $42.62

 

 

57,481

 

 

7.9 Years

 

 

42.62

 

 

 

22,982

 

 

 

42.62

 

Total

 

 

106,783

 

 

8.4 Years

 

$

37.17

 

 

 

28,356

 

 

$

40.53

 

 

Stock Grants

Unrestricted stock grants - No unrestricted stock grants were issued in the first six months of 2020.  On February 20, 2019, a total of 11,535 shares of unrestricted stock, as adjusted for the 5% Stock Dividend, were granted to non-employee directors and certain members of executive management for services to be provided during the year ended December 31, 2019. Based on the market price on February 20, 2019 of $38.65, the total expense for these shares of $424 thousand was expensed in 2019 as those services were provided.  As of June 30, 2019, $212 thousand of this total had been realized in stock grant expense.  

Restricted stock grants – In September 2019, 4,000 restricted shares were granted to certain members of executive management, vesting over a four-year period.  In March 2020, 10,368 restricted shares were granted to non-employee directors, vesting over a four-year period.  In April 2020, 1,900 shares were issued to lenders in accordance with an internal lender incentive plan, vesting over a five-year period, and in May 2020, 10,000 restricted shares were granted to certain members of executive management, vesting over a four-year period.  For the three and six months ended June 30, 2020, $39 thousand and $54 thousand, respectively, was expensed as a result of restricted stock grants.  As of June 30, 2020, there was $643 thousand in unrecognized compensation expense for restricted stock grants remaining to be recognized in future reporting periods through 2025.  For the three and six months ended June 30, 2019, there was no expense incurred, and as of June 30, 2019, there was no unrecognized compensation expense, for restricted stock grants, as no restricted stock had been granted during or at such time.  

26


 

Changes in the restricted stock grants outstanding during the six months ended June 30, 2020 are summarized below. (Dollars in thousands except per share data):

 

 

 

June 30, 2020

 

 

 

Number of Shares

 

 

Weighted Average

Grant Date

Fair Value

Per Share

 

 

Aggregate

Intrinsic Value

 

Nonvested as of January 1, 2020

 

 

4,000

 

 

$

36.00

 

 

$

101

 

Issued

 

 

22,268

 

 

 

25.34

 

 

562

 

Vested

 

 

 

 

 

 

 

 

 

 

Nonvested at June 30, 2020

 

 

26,268

 

 

$

28.78

 

 

$

663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 7.  Fair Value Measurements

Determination of Fair Value

The Company follows ASC 820, “Fair Value Measurements and Disclosures,” to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. This codification clarifies that the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.

The fair value guidance provides a consistent definition of fair value, which focuses on exit price in the principal or most advantageous market for the asset or liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.

Fair Value Hierarchy

In accordance with this guidance, the Company groups its financial assets and financial liabilities generally measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.

 

 

Level 1 –

 

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

 

 

 

 

 

Level 2 –

 

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

 

 

 

 

 

Level 3 –

 

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

 

27


 

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

Securities available for sale

Securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Third party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that consider observable market data (Level 2).

The following tables present the balances measured at fair value on a recurring basis as of June 30, 2020 and December 31, 2019 (dollars in thousands):

 

 

 

 

 

 

 

Fair Value Measurements at June 30, 2020 Using:

 

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

Description

 

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

$

9,037

 

 

$

-

 

 

$

9,037

 

 

$

-

 

Mortgage-backed securities/CMOs

 

 

58,402

 

 

 

-

 

 

 

58,402

 

 

 

-

 

Municipal bonds

 

 

35,333

 

 

 

-

 

 

 

35,333

 

 

 

-

 

Total securities available for sale

 

$

102,772

 

 

$

-

 

 

$

102,772

 

 

$

-

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using:

 

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

Description

 

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

$

14,952

 

 

$

-

 

 

$

14,952

 

 

$

-

 

Corporate bonds

 

 

7,469

 

 

 

-

 

 

 

7,469

 

 

 

-

 

Mortgage-backed securities/CMOs

 

 

71,732

 

 

 

-

 

 

 

71,732

 

 

 

-

 

Municipal bonds

 

 

19,888

 

 

 

-

 

 

 

19,888

 

 

 

-

 

Total securities available for sale

 

$

114,041

 

 

$

-

 

 

$

114,041

 

 

$

-

 

 

Certain assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write downs of individual assets. The following describes the valuation techniques used by the Company to measure certain assets recorded at fair value on a nonrecurring basis in the consolidated financial statements:

Other Real Estate Owned

Other real estate owned (“OREO”) is measured at fair value less cost to sell, based on an appraisal conducted by an independent, licensed appraiser outside of the Company. If the collateral value is significantly adjusted due to differences in the comparable properties, or is discounted by the Company because of marketability, then the fair value is considered Level 3. OREO is measured at fair value on a nonrecurring basis. Any initial fair value adjustment is charged against the Allowance for Loan Losses.  Subsequent fair value adjustments are recorded in the period incurred and included in other noninterest expense on the Consolidated Statements of Income. As of June 30, 2020 and December 31, 2019, the Company had no OREO property.

28


 

Impaired Loans

Loans are designated as impaired when, in the judgment of management based on current information and events, it is probable that all amounts due according to the contractual terms of the loan agreement will not be collected when due. The measurement of loss associated with impaired loans can be based on either (a) the observable market price of the loan or the fair value of the collateral, or (b) using the present value of expected future cash flows discounted at the loan’s effective interest rate, which is not a fair value measurement. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. The vast majority of the collateral is real estate. The value of real estate collateral is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Company using observable market data (Level 2). However, if the collateral value is significantly adjusted due to differences in the comparable properties, or is discounted by the Company because of marketability, then the fair value is considered Level 3.

Impaired loans that are measured based on expected future cash flows discounted at the loan’s effective interest rate rather than the market rate of interest are not recorded at fair value, and are therefore excluded from fair value disclosure requirements.

The value of business equipment is based upon an outside appraisal if deemed significant, or the net book value on the applicable business’ financial statements if not considered significant. Likewise, values for inventory and accounts receivables collateral are based on financial statement balances or aging reports (Level 3).

Impaired loans allocated to the Allowance for Loan Losses are measured at fair value on a nonrecurring basis. Any fair value adjustments are recorded in the period incurred as provision for loan losses on the Consolidated Statements of Income. The Company had impaired loans of $2.1 million as of June 30, 2020 and $2.5 million as of December 31, 2019. All impaired loans were measured based on expected future cash flows discounted at the loan’s effective interest rate, or fair value of collateral, as noted above.

ASC 825, “Financial Instruments,” requires disclosures about fair value of financial instruments for interim periods and excludes certain financial instruments and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

The Company uses the exit price notion in calculating the fair values of financial instruments not measured at fair value on a recurring basis.  

The carrying values and estimated fair values of the Company's financial instruments as of June 30, 2020 and December 31, 2019 are as follows (dollars in thousands):

 

 

 

 

 

 

 

Fair Value Measurements at June 30, 2020 Using:

 

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

 

 

Carrying value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalent

 

$

34,887

 

 

$

34,887

 

 

$

-

 

 

$

-

 

 

$

34,887

 

Available for sale securities

 

 

102,772

 

 

 

-

 

 

 

102,772

 

 

 

-

 

 

 

102,772

 

Loans, net

 

 

624,477

 

 

 

-

 

 

 

-

 

 

 

615,070

 

 

 

615,070

 

Bank owned life insurance

 

 

16,628

 

 

 

-

 

 

 

16,628

 

 

 

-

 

 

 

16,628

 

Accrued interest receivable

 

 

2,548

 

 

 

-

 

 

 

336

 

 

 

2,212

 

 

 

2,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing transaction, money market, and savings accounts

 

$

617,602

 

 

$

-

 

 

$

617,602

 

 

$

-

 

 

$

617,602

 

Certificates of deposit and other time deposits

 

 

96,599

 

 

 

-

 

 

 

97,646

 

 

 

-

 

 

 

97,646

 

Accrued interest payable

 

 

208

 

 

 

-

 

 

 

208

 

 

 

-

 

 

 

208

 

29


 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using:

 

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

 

 

Carrying value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalent

 

$

19,085

 

 

$

19,085

 

 

$

-

 

 

$

-

 

 

$

19,085

 

Available for sale securities

 

 

114,041

 

 

 

-

 

 

 

114,041

 

 

 

-

 

 

 

114,041

 

Loans, net

 

 

535,324

 

 

 

-

 

 

 

-

 

 

 

523,507

 

 

 

523,507

 

Bank owned life insurance

 

 

16,412

 

 

 

-

 

 

 

16,412

 

 

 

-

 

 

 

16,412

 

Accrued interest receivable

 

 

2,240

 

 

 

-

 

 

 

385

 

 

 

1,855

 

 

 

2,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing transaction and money market accounts

 

$

511,933

 

 

$

-

 

 

$

511,933

 

 

$

-

 

 

$

511,933

 

Certificates of deposit and other time deposits

 

 

109,278

 

 

 

-

 

 

 

109,848

 

 

 

-

 

 

 

109,848

 

Accrued interest payable

 

 

295

 

 

 

-

 

 

 

295

 

 

 

-

 

 

 

295

 

 

The Company assumes interest rate risk (the risk that general interest rate levels will change) as a result of its normal operations. Consequently, the fair values of the Company’s financial instruments will fluctuate when interest rate levels change, and that change may be either favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk; however, borrowers with fixed rate obligations are less likely to prepay in a rising rate environment and more likely to prepay in a falling rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate environment. Management monitors rates and maturities of assets and liabilities and attempts to minimize interest rate risk by adjusting terms of new loans and deposits and by investing in securities with terms that mitigate the Company’s overall interest rate risk.

 


30


 

Note 8.  Other Comprehensive Income

A component of the Company’s other comprehensive income, in addition to net income from operations, is the recognition of the unrealized gains and losses on available for sale securities, net of income taxes.  Reclassifications of realized gains and losses on available for sale securities are reported in the income statement as “Gains on sales of securities” with the corresponding income tax effect reflected as a component of income tax expense.  Amounts reclassified out of accumulated other comprehensive income are presented below for the three and six months ended June 30, 2020 and 2019 (dollars in thousands)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

June 30, 2020

 

 

June 30, 2019

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized gains on sales of securities

 

$

590

 

 

$

64

 

 

$

643

 

 

$

64

 

Tax effect

 

 

(124

)

 

 

(13

)

 

 

(135

)

 

 

(13

)

Realized gains, net of tax

 

$

466

 

 

$

51

 

 

$

508

 

 

$

51

 

 

 

Note 9.  Segment Reporting

Beginning in 2019, the Company has four reportable segments.  Each reportable segment is a strategic business unit that offers different products and services.  They are managed separately, because each segment appeals to different markets and, accordingly, require different technology and marketing strategies.  The accounting policies of the segments are the same as those described in the summary of significant accounting policies provided earlier in this report.  

The four reportable segments are:

 

Bank - The commercial banking segment involves making loans and generating deposits from individuals, businesses and charitable organizations.  Loan fee income, service charges from deposit accounts, and other non-interest-related fees, such as fees for debit cards and ATM usage and fees for treasury management services, generate additional income for the Bank segment.

 

Sturman Wealth Advisors – Sturman Wealth Advisors, formerly known as VNB Investment Services, offers wealth management and investment advisory services.  Revenue for this segment is generated primarily from investment advisory and financial planning fees, with a small and decreasing portion attributable to brokerage commissions.  

 

VNB Trust & Estate Services – VNB Trust & Estate Services offers corporate trustee services, trust and estate administration, IRA administration and custody services.  Revenue for this segment is generated from administration, service and custody fees, as well as management fees which are derived from Assets Under Management and incentive income which is based on the investment returns generated on performance-based Assets Under Management.  Investment management services currently are offered through in-house and third-party managers.  In addition, royalty income, in the form of fixed and incentive fees, from the sale of Swift Run Capital Management, LLC in 2013 is reported as income of VNB Trust & Estate Services.  More information on royalty income and the related sale can be found under Summary of Significant Accounting Policies in Note 1 of the notes to consolidated financial statements, which is found in Item 8. Financial Statements and Supplementary Data, in the Company’s Form 10-K Report for December 31, 2019.

 

Masonry Capital - Masonry Capital offers investment management services for separately managed accounts and a private investment fund employing a value-based, catalyst-driven investment strategy.  Revenue for this segment is generated from management fees which are derived from Assets Under Management and incentive income which is based on the investment returns generated on performance-based Assets Under Management.

A management fee for administrative and technology support services provided by the Bank is allocated to the other three lines of business previously combined under VNB Wealth.  For both the three months ended June 30, 2020 and 2019, management fees totaling $25 thousand were charged by the Bank and eliminated in consolidated totals.  For both the six months ended June 30, 2020 and 2019, management fees totaling $50 thousand were charged by the Bank and eliminated in consolidated totals.  

Segment information for the three and six months ended June 30, 2020 and 2019 is shown in the following tables (dollars in thousands). Note that asset information is not reported below, as the assets previously allocated to VNB Wealth are

31


 

reported at the Bank level subsequent to the merger of VNBTrust, National Association, into the Bank effective July 1, 2018; also, assets specifically allocated to the VNB Wealth lines of business are insignificant and are no longer provided to the chief operating decision maker.  

 

 

Three months ended June 30, 2020

 

Bank

 

 

Sturman Wealth Advisors

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

5,755

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

5,755

 

Provision for loan losses

 

 

378

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

378

 

Noninterest income

 

 

1,211

 

 

 

162

 

 

 

175

 

 

 

78

 

 

 

1,626

 

Noninterest expense

 

 

3,811

 

 

 

154

 

 

 

234

 

 

 

205

 

 

 

4,404

 

Income (loss) before income taxes

 

 

2,777

 

 

 

8

 

 

 

(59

)

 

 

(127

)

 

 

2,599

 

Provision for income taxes

 

 

547

 

 

 

2

 

 

 

(12

)

 

 

(26

)

 

 

511

 

Net income (loss)

 

$

2,230

 

 

$

6

 

 

$

(47

)

 

$

(101

)

 

$

2,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2020

 

Bank

 

 

Sturman Wealth Advisors

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

11,130

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

11,130

 

Provision for loan losses

 

 

1,143

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,143

 

Noninterest income

 

 

2,346

 

 

 

340

 

 

 

433

 

 

 

176

 

 

 

3,295

 

Noninterest expense

 

 

7,774

 

 

 

328

 

 

 

472

 

 

 

373

 

 

 

8,947

 

Income (loss) before income taxes

 

 

4,559

 

 

 

12

 

 

 

(39

)

 

 

(197

)

 

 

4,335

 

Provision for income taxes

 

 

889

 

 

 

3

 

 

 

(8

)

 

 

(41

)

 

 

843

 

Net income (loss)

 

$

3,670

 

 

$

9

 

 

$

(31

)

 

$

(156

)

 

$

3,492

 

 

 

 

 

32


 

Three months ended June 30, 2019

 

Bank

 

 

Sturman Wealth Advisors

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

5,461

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

5,461

 

Provision for (recovery of) loan losses

 

 

(64

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(64

)

Noninterest income

 

 

1,137

 

 

 

156

 

 

 

348

 

 

 

59

 

 

 

1,700

 

Noninterest expense

 

 

4,073

 

 

 

147

 

 

 

303

 

 

 

162

 

 

 

4,685

 

Income (loss) before income taxes

 

 

2,589

 

 

 

9

 

 

 

45

 

 

 

(103

)

 

 

2,540

 

Provision for income taxes

 

 

435

 

 

 

2

 

 

 

10

 

 

 

(22

)

 

 

425

 

Net income (loss)

 

$

2,154

 

 

$

7

 

 

$

35

 

 

$

(81

)

 

$

2,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2019

 

Bank

 

 

Sturman Wealth Advisors

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

11,029

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

11,029

 

Provision for loan losses

 

 

620

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

620

 

Noninterest income

 

 

1,710

 

 

 

292

 

 

 

694

 

 

 

63

 

 

 

2,759

 

Noninterest expense

 

 

7,872

 

 

 

283

 

 

 

610

 

 

 

331

 

 

 

9,096

 

Income (loss) before income taxes

 

 

4,247

 

 

 

9

 

 

 

84

 

 

 

(268

)

 

 

4,072

 

Provision for income taxes

 

 

747

 

 

 

2

 

 

 

18

 

 

 

(56

)

 

 

711

 

Net income (loss)

 

$

3,500

 

 

$

7

 

 

$

66

 

 

$

(212

)

 

$

3,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 10.  Leases

On January 1, 2019, the Company adopted ASU No. 2016-02 “Leases (Topic 842)” and all subsequent ASUs that modified Topic 842. The Company elected the prospective application approach provided by ASU 2018-11 and did not adjust prior periods for ASC 842.  The Company also elected certain practical expedients within the standard and consistent with such elections did not reassess whether any expired or existing contracts are or contain leases, did not reassess the lease classification for any expired or existing leases, and did not reassess any initial direct costs for existing leases.  Lease payments for short-term leases are recognized as lease expense on a straight-line basis over the lease term.  Payments for leases with terms longer than twelve months are included in the determination of the lease liability. The right-of-use asset and lease liability are included in other assets and other liabilities, respectively, in the Consolidated Balance Sheets.

Lease liabilities represent the Company’s obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows.  Cash flows are discounted at the Company’s incremental borrowing rate in effect at the commencement date of the lease for a term similar to the length of the lease, including any probable renewal options available.  Right-of-use assets represent the Company’s right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and if applicable, prepaid rent, initial direct costs and any incentives received from the lessor.

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

33


 

The following tables present information about the Company’s leases (dollars in thousands):

 

 

 

June 30, 2020

 

Lease liability

 

$

3,966

 

Right-of-use asset

 

$

3,923

 

Weighted average remaining lease term

 

5.55 years

 

Weighted average discount rate

 

 

2.56

%

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

Lease Expense

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Operating lease expense

 

$

204

 

 

$

204

 

 

$

408

 

 

$

408

 

Short-term lease expense

 

 

29

 

 

 

37

 

 

 

57

 

 

 

73

 

Total lease expense

 

$

233

 

 

$

241

 

 

$

465

 

 

$

481

 

Cash paid for amounts included in lease liabilities

 

$

199

 

 

$

197

 

 

$

398

 

 

$

393

 

 

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total of operating lease liabilities is as follows (dollars in thousands):

 

Undiscounted Cash Flow

 

June 30, 2020

 

Six months ending December 31, 2020

 

$

426

 

Twelve months ending December 31, 2021

 

 

877

 

Twelve months ending December 31, 2022

 

 

839

 

Twelve months ending December 31, 2023

 

 

753

 

Twelve months ending December 31, 2024

 

 

544

 

Twelve months ending December 31, 2025

 

 

469

 

Thereafter

 

 

372

 

Total undiscounted cash flows

 

$

4,280

 

Less:  Discount

 

 

(314

)

Lease liability

 

$

3,966

 

 

34


 

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with Virginia National Bankshares Corporation’s consolidated financial statements, and notes thereto, included in the Company’s Form 10-K for the year ended December 31, 2019. Per share data for June 30, 2019 has been adjusted to reflect the 5% stock dividend effective July 5, 2019 (the “5% Stock Dividend”).  Operating results for the three and six months ended June 30, 2020 are not necessarily indicative of the results for the year ending December 31, 2020 or any future period.

FORWARD-LOOKING STATEMENTS AND FACTORS THAT COULD AFFECT FUTURE RESULTS

Certain statements contained or incorporated by reference in this quarterly report on Form 10-Q, including but not limited to, statements concerning future results of operations or financial position, borrowing capacity and future liquidity, future investment results, future credit exposure, future loan losses and plans and objectives for future operations, change in laws and regulations applicable to the Company and its subsidiaries, adequacy of funding sources, actuarial expected benefit payment, valuation of foreclosed assets, regulatory requirements, economic environment and other statements contained herein regarding matters that are not historical facts, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are often characterized by use of qualified words such as “expect,” “believe,” “estimate,” “project,” “anticipate,” “intend,” “will,” “should,” or words of similar meaning or other statements concerning the opinions or judgement of the Company and its management about future events. While Company management believes such statements to be reasonable, future events and predictions are subject to circumstances that are not within the control of the Company and its management.  Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in: general economic and market conditions, including the effects of declines in real estate values, an increase in unemployment levels and general economic contraction as a result of COVID-19 or other pandemics; fluctuations in interest rates, deposits, loan demand, and asset quality; assumptions that underlie the Company’s allowance for loan losses; the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts or public health events (e.g., COVID-19 or other pandemics), and of governmental and societal responses thereto; the performance of vendors or other parties with which the Company does business; competition; technology; laws, regulations and guidance; accounting principles or guidelines; performance of assets under management; and other factors impacting financial services businesses.  Many of these factors and additional risks and uncertainties are described in the Company’s Form 10-K for the year ended December 31, 2019 (the Company’s 2019 Form 10-K) and other reports filed from time to time by the Company with the Securities and Exchange Commission. These statements speak only as of the date made, and the Company does not undertake to update any forward-looking statements to reflect changes or events that may occur after this release.

IMPACT OF COVID-19

The COVID-19 pandemic has caused, and will likely continue to cause, economic and social disruption, significantly affecting many industries, including many of our clients.  Significant uncertainty exists regarding the magnitude of the impact and duration of this pandemic.  Following are brief descriptions of areas within our Company that have been or may be impacted.  

Financial Condition and Results of Operations

The Company’s consolidated financial statements include estimates and assumptions made by management which affect the reported amounts of assets and liabilities, including the level of the allowance for loan losses (ALLL) that is established. While the Company has not yet experienced any charge-offs directly related to COVID-19, the ALLL calculation and resulting provision for loan losses are impacted by changes in economic conditions.  As of March 31, 2020 and June 30, 2020, the Company downgraded the economic qualitative factors within its ALLL model in light of the effects of COVID-19 on the economy.  If economic conditions continue to worsen, the Company could experience further increases in the required ALLL and record additional provision for loan loss expense.  It is possible that asset quality metrics could decline in the future if the effects of COVID-19 are sustained.  

While most industries have been adversely impacted by COVID-19, the Company has exposures on its balance sheet as of June 30, 2020 in the following categories of loans that are considered to have higher risk of significant impact:

 

Retail trade - $18.1 million, or 3.3% of loans

 

Hotels and motels - $14.3 million, or 2.6% of loans

 

Wholesale trade - $11.1 million, or 2.0% of loans

 

Arts, entertainment and recreation - $6.6 million, or 1.2% of loans

35


 

 

Caterers - $6.3 million, or 1.2% of loans, and

 

Full-service restaurants - $6.0 million, or 1.1% of loans

Note that the loan balances and percentages above do not include Small Business Administration (SBA) Paycheck Protection Program (PPP) loans made to entities within such categories.  

Interest income could be reduced due to the economic impact of COVID-19.  In accordance with guidance from regulators, we are working with borrowers who have been adversely affected by COVID-19 to defer principal only, or principal and interest payments for a 90- to 180-day period.  While interest will continue to accrue to income, in accordance with accounting principles generally accepted in the United States (“GAAP”), if the Company ultimately incurs a credit loss on these deferred payments, interest income would need to be reversed and therefore, interest income in future periods could be negatively affected.  Since the beginning of the pandemic, the Company has accommodated 169 deferrals on outstanding loan balances of $56.8 million (of which 131 deferrals on outstanding loan balances of $1.8 million were related to student loans).  In accordance with interagency guidance issued in March 2020, these short-term deferrals are not considered troubled debt restructurings.  

Within the second quarter of 2020, the Company devoted significant resources to accept PPP applications, a program designed to provide a direct incentive for small businesses to keep employees on their payroll.  In total, the Company has closed 574 loans representing $86.9 million in funding, with average origination fees of 3.4%, assisting many nonprofits and local businesses through this program.  Loans funded through the PPP are fully guaranteed by the U.S. government.  The Company performed the required due diligence pursuant to the established SBA criteria; nonetheless if a determination was made that certain loans did not meet the criteria established for the program, the Company may be required to establish additional ALLL through provision for loan loss expense which will negatively impact net income.

Throughout the onset of this pandemic, the Company has maintained its high standards of credit quality on organic loan funding to limit credit risk exposure.

Capital and Liquidity

As of June 30, 2020, capital ratios of the Company were in excess of regulatory requirements.  While currently included in the category of “well capitalized” by bank regulators, a prolonged economic recession could adversely impact reported and regulatory capital ratios.  

The Company maintains access to multiple sources of liquidity.  Management has also revisited its capital and liquidity stress tests, as well as capital and liquidity contingency plans to validate how the Company can react effectively to the economic downturn caused by this pandemic and to gauge the amount of SBA PPP loans the Company can and should accept.

Goodwill

As of June 30, 2020, the goodwill on our balance sheet was not deemed to be impaired.  However, management may determine that goodwill is required to be evaluated for impairment in the future due to the presence of a triggering event, which may have a negative impact on the Company’s results of operations.  

Operations, Processes, Controls and Business Continuity Plan

The Company began internal social distancing in mid-March, as well as distancing from the public by keeping our drive-thru services available, and encouraging customers to conduct transactions at ATMs, through online banking and the mobile app.  The Company also increased consumer and business mobile deposit limits to encourage customers to make deposits remotely from the safety of their home or business. The Company implemented a schedule whereby the majority of staff members are working remotely at any given time, allowing the remaining essential staff to create more distance between each other within the offices.  We increased the number of staff in the client service center to assist more customers by telephone.  The client service center was also moved to a larger location to allow the team members to be physically separated in accordance with social distancing guidelines.  In addition, the Company enhanced disinfecting procedures to include hospital-grade cleaning solution, increased the frequency of cleaning and issued personal protective equipment, including N-95 and disposable face masks, gloves and thermometers, to employees, along with specific instructions for use, to enhance their safety.  Management provides frequent email communications to customers and employees regarding updates on COVID-19, helpful tips and status of Company initiatives, as well as warning customers of potential scams during this pandemic.  Beginning mid-July, the Company took steps to resume normal branch activities with specific guidelines in place to continue protecting our customers and employees.

36


 

The Company’s preparedness resulted in minimal impact to the Company’s operations as a result of COVID-19.  Business continuity planning allowed for successful deployment of the majority of our employees to work in a remote environment.  No material operational or internal control risks have been identified to date, and the Company has enhanced fraud-related controls.

 

APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The accounting and reporting policies followed by the Company conform, in all material respects, to GAAP and to general practices within the financial services industry. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While the Company bases estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.

The Company considers accounting estimates to be critical to reported financial results if (i) the accounting estimate requires management to make assumptions about matters that are highly uncertain, and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on the Company’s consolidated financial statements. The Company’s accounting policies are fundamental to understanding management’s discussion and analysis of financial condition and results of operations.

For additional information regarding critical accounting policies, refer to the Application of Critical Accounting Policies and Critical Accounting Estimates section under Item 7 in the Company’s 2019 Form 10-K.  There have been no significant changes in the Company’s application of critical accounting policies since December 31, 2019.

FINANCIAL CONDITION

Total assets

The total assets of the Company as of June 30, 2020 were $799.6 million. This is a $97.0 million increase from the $702.6 million total assets reported at December 31, 2019 and a $165.8 million increase from the $633.8 million reported at June 30, 2019. A $92.9 million increase in gross loans, primarily from the origination of $86.9 million in PPP loans, was the major reason for the increase in assets since year-end.  

Federal funds sold

The Company had overnight federal funds sold of $24.8 million as of June 30, 2020, compared to $4.2 million as of December 31, 2019 and $12.3 million as of June 30, 2019. Any excess funds are sold on a daily basis in the federal funds market.  The Company intends to maintain sufficient liquidity at all times to meet its funding commitments.

The Company continues to participate in the Federal Reserve Bank of Richmond’s Excess Balance Account (“EBA”). The EBA is a limited-purpose account at the Federal Reserve Bank for the maintenance of excess cash balances held by financial institutions. The EBA eliminates the potential of concentration risk that comes with depositing excess balances with one or multiple correspondent banks.

Securities

The Company’s investment securities portfolio as of June 30, 2020 totaled $104.5 million, a decrease of $11.2 million compared with the $115.7 million reported at December 31, 2019 and an increase of $46.0 million from the $58.5 million reported at June 30, 2019.  Management proactively manages the mix of earning assets and cost of funds to maximize the earning capacity of the Company.  At June 30, 2020 and December 31, 2019, the investment securities holdings represented 13.1% and 16.5% of the Company’s total assets, respectively.

The Company’s investment securities portfolio included restricted securities totaling $1.7 million as of June 30, 2020, December 31, 2019, and June 30, 2019. These securities represent stock in the Federal Reserve Bank of Richmond (“FRB-R”), the Federal Home Loan Bank of Atlanta (“FHLB-A”), and CBB Financial Corporation (“CBBFC”), the holding company for Community Bankers Bank. The level of FRB-R and FHLB-A stock that the Company is required to hold is determined in accordance with membership guidelines provided by the Federal Reserve Bank Board of Governors and the Federal Home Loan Bank of Atlanta, respectively. Stock ownership in the bank holding company for Community

37


 

Bankers’ Bank provides the Company with several benefits that are not available to non-shareholder correspondent banks. None of these restricted securities are traded on the open market and can only be redeemed by the respective issuer.

At June 30, 2020, the unrestricted securities portfolio totaled $102.8 million. The following table summarizes the Company's available for sale securities by type as of June 30, 2020, December 31, 2019, and June 30, 2019 (dollars in thousands):

 

 

 

June 30, 2020

 

 

December 31, 2019

 

 

June 30, 2019

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

Percent

 

 

 

 

 

 

Percent

 

 

 

Balance

 

 

of Total

 

 

Balance

 

 

of Total

 

 

Balance

 

 

of Total

 

U.S. Government agencies

 

$

9,037

 

 

 

8.8

%

 

$

14,952

 

 

 

13.1

%

 

$

19,461

 

 

 

34.2

%

Corporate bonds

 

 

 

 

 

 

 

 

7,469

 

 

 

6.5

%

 

 

 

 

 

 

Mortgage-backed securities/CMOs

 

 

58,402

 

 

 

56.8

%

 

 

71,732

 

 

 

63.0

%

 

 

26,465

 

 

 

46.6

%

Municipal bonds

 

 

35,333

 

 

 

34.4

%

 

 

19,888

 

 

 

17.4

%

 

 

10,922

 

 

 

19.2

%

Total available for sale securities

 

$

102,772

 

 

 

100.0

%

 

$

114,041

 

 

 

100.0

%

 

$

56,848

 

 

 

100.0

%

 

The securities are held primarily for earnings, liquidity, and asset/liability management purposes and are reviewed quarterly for possible other-than-temporary impairments.  During this review, management analyzes the length of time the fair value has been below cost, the expectation for that security’s performance, the creditworthiness of the issuer, and the Company’s intent and ability to hold the security to recovery or maturity.  These factors are analyzed for each individual security.

Loan portfolio

A management objective is to grow loan balances while maintaining the asset quality of the loan portfolio. The Company seeks to achieve this objective by maintaining rigorous underwriting standards coupled with regular evaluation of the creditworthiness of, and the designation of lending limits for, each borrower. The portfolio strategies include seeking industry, loan size, and loan type diversification in order to minimize credit exposure and originating loans in markets with which the Company is familiar. The predominant market area for loans includes Charlottesville, Albemarle County, Winchester, Frederick County, Richmond and areas in the Commonwealth of Virginia that are within a 75 mile radius of any Virginia National Bank office.

As of June 30, 2020, total loans were $632.4 million, compared to $539.5 million as of December 31, 2019 and $521.8 million at June 30, 2019. Loans as a percentage of total assets at June 30, 2020 were 79.1%, compared to 82.3% as of June 30, 2019. Loans as a percentage of deposits at June 30, 2020 were 88.5%, compared to 94.3% as of June 30, 2019.

The following table summarizes the Company's loan portfolio by type of loan as of June 30, 2020, December 31, 2019, and June 30, 2019 (dollars in thousands):

 

 

 

June 30, 2020

 

 

December 31, 2019

 

 

June 30, 2019

 

 

 

Balance

 

 

Percent

of Total

 

 

Balance

 

 

Percent

of Total

 

 

Balance

 

 

Percent

of Total

 

Commercial and industrial

 

$

162,036

 

 

 

25.6

%

 

$

80,588

 

 

 

14.9

%

 

$

86,610

 

 

 

16.6

%

Real estate - commercial

 

 

259,369

 

 

 

41.0

%

 

 

250,579

 

 

 

46.4

%

 

 

245,906

 

 

 

47.1

%

Real estate - residential mortgage

 

 

121,102

 

 

 

19.2

%

 

 

120,657

 

 

 

22.4

%

 

 

96,472

 

 

 

18.5

%

Real estate - construction

 

 

26,500

 

 

 

4.2

%

 

 

17,140

 

 

 

3.2

%

 

 

14,320

 

 

 

2.8

%

Consumer loans

 

 

63,387

 

 

 

10.0

%

 

 

70,569

 

 

 

13.1

%

 

 

78,455

 

 

 

15.0

%

Total loans

 

$

632,394

 

 

 

100.0

%

 

$

539,533

 

 

 

100.0

%

 

$

521,763

 

 

 

100.0

%

 

Loan balances increased $92.9 million, or 17.2%, since December 31, 2019 and increased $110.6 million, or 21.2%, from June 30, 2019. The primary reason for the increase since year-end was the origination of $86.9 million in SBA PPP loans.  

 


38


 

The purchase of loans is considered a secondary strategy, which allows the Company to supplement organic loan growth. Purchased loans with balances outstanding of $108.2 million as of June 30, 2020 were comprised of:

 

Student loans totaling $40.7 million. The Company purchased two student loan packages in 2015 and a third in the fourth quarter of 2016.  A fourth tranche was closed in December 2017. Along with the purchase of these four packages of student loans, the Company purchased surety bonds to fully insure this portion of the Company’s consumer portfolio.  However, during June 2018, ReliaMax Surety, the insurance company which issued the surety bonds, was placed into liquidation due to insolvency.  Loss claims were filed for loans in default as of July 27, 2018, when the surety bonds were terminated, and the Company received payment in the fourth quarter of 2019 on the balance of the claims approved by the liquidator.  The liquidator has notified the Company that it will be making distributions related to unearned premiums.  The Company expects to receive approximately $800 thousand from this distribution.  Student loans continue to be profitable for the Company.

 

Loans guaranteed by a U.S. government agency (“government guaranteed”) totaling $34.0 million, inclusive of premium. During the fourth quarter of 2016, the Company began augmenting the commercial and industrial portfolio with government guaranteed loans which represent the portion of loans that are 100% guaranteed by either the United States Department of Agriculture (“USDA”) or the Small Business Administration (“SBA”); the originating institution holds the unguaranteed portion of each loan and services it. These government guaranteed portion of loans are typically purchased at a premium. In the event of early prepayment, the Company may need to write off any unamortized premium.  

 

Mortgage loans totaling $27.1 million, inclusive of premium.  In each of the fourth quarters of 2019 and 2018, the Company purchased a package of 1-to-4 family residential mortgages.  Each of the adjustable rate loans purchased were individually underwritten by the Company prior to the closing of the purchases.  The collateral on these loans is located primarily on the East Coast of the United States.

 

Syndicated loans totaling $6.4 million. Syndicated loans represent shared national credits in leveraged lending transactions and are included in the commercial and industrial portfolio. The Company has developed policies to limit overall credit exposure to the syndicated market, as well as limits by industry and amount per borrower.  Management proactively manages shared national credits and has opportunistically increased or decreased exposure over time. In the third quarter of 2019, we elected to sell our interest in a credit which significantly lowered our allowance for loan losses and allowed for a recovery of loan loss provision.  

Management will continue to evaluate loan purchase transactions to strengthen earnings, diversity the loan portfolio and supplement organic loan growth.  

Loan quality

Non-accrual loans totaled $11 thousand at June 30, 2020, compared to the $299 thousand and $390 thousand reported at December 31, 2019 and June 30, 2019, respectively. The December 31, 2019 non-accrual balance included a loan which was foreclosed upon during the second quarter of 2020, with the Company being made whole on the loan with the proceeds from a third-party bidder without the Company’s taking title to the property.  The June 30, 2019 non-accrual balance included $363 thousand of student loan balances for which the Company has received payment from the liquidation process in the fourth quarter of 2019.

The Company had loans in its portfolio totaling $1.1 million, $771 thousand and $617 thousand, as of June 30, 2020, December 31, 2019 and June 30, 2019, respectively, that were ninety or more days past due, with all such loans still accruing interest as the Company deemed them to be collectible.  Each of these balances includes a government guaranteed loan of approximately $548 thousand.  The past due balance as of June 30, 2020 included one mortgage loan of $437 thousand covered by a formal forbearance agreement.  As of June 30, 2020, a total of seven loans were 90 days or more past due and still accruing interest, of which five were student loans totaling $92 thousand.

39


 

At June 30, 2020, the Company had loans classified as impaired loans in the amount of $2.1 million, compared to $2.5 million at December 31, 2019 and $2.6 million at June 30, 2019.  Based on regulatory guidance on Student Lending, the Company has classified 72 of its purchased student loans as TDRs for a total of $1.1 million as of June 30, 2020.  These borrowers that should have been in repayment have requested and been granted payment extensions or reductions exceeding the maximum lifetime allowable payment forbearance of twelve months (36 months lifetime allowance for military service), as permitted under the regulatory guidance, and are therefore considered restructurings.  Student loan borrowers are allowed in-school deferments, plus an automatic six-month grace period post in-school status, before repayment is scheduled to begin, and these deferments do not count toward the maximum allowable forbearance.  Management has evaluated these loans individually for impairment and included any probable loss in the allowance for loan loss; interest continues to accrue on these TDRs during any deferment and forbearance periods.

Management identifies potential problem loans through its periodic loan review process and considers potential problem loans as those loans classified as special mention, substandard, or doubtful.

Allowance for loan losses

In general, the Company determines the adequacy of its allowance for loan losses by considering the risk classification and delinquency status of loans and other factors.  Management may also establish specific allowances for loans which management believes require allowances greater than those allocated according to their risk classification.  The purpose of the allowance is to provide for losses inherent in the loan portfolio.  Since risks to the loan portfolio include general economic trends as well as conditions affecting individual borrowers, the allowance is an estimate.  The Company is committed to determining, on an ongoing basis, the adequacy of its allowance for loan losses.  The Company applies historical loss rates to various pools of loans based on risk rating classifications.  In addition, the adequacy of the allowance is further evaluated by applying estimates of loss that could be attributable to any one of the following eight qualitative factors:

 

1)

Changes in national and local economic conditions, including the condition of various market segments, which deteriorated in the first six months of 2020;

 

2)

Changes in the value of underlying collateral;

 

3)

Changes in volume of classified assets, measured as a percentage of capital;

 

4)

Changes in volume of delinquent loans;

 

5)

The existence and effect of any concentrations of credit and changes in the level of such concentrations;

 

6)

Changes in lending policies and procedures, including underwriting standards;

 

7)

Changes in the experience, ability and depth of lending management and staff; and

 

8)

Changes in the level of policy exceptions.

As discussed earlier, the Company utilizes a loss migration model.  Migration analysis uses loan level attributes to track the movement of loans through various risk classifications in order to estimate the percentage of losses likely in the portfolio.  

The relationship of the allowance for loan losses to total loans appears below (dollars in thousands):

 

 

 

June 30, 2020

 

 

December 31, 2019

 

 

June 30, 2019

 

Loans held for investment at period-end

 

$

632,394

 

 

$

539,533

 

 

$

521,763

 

Allowance for loan losses

 

$

4,917

 

 

$

4,209

 

 

$

4,817

 

Allowance as a percent of period-end loans

 

 

0.78

%

 

 

0.78

%

 

 

0.92

%

40


 

The Allowance for Loan Losses as a percentage of assets was 0.78% as of June 30, 2020 and December 31, 2019, compared to 0.92% as of June 30, 2019.  The percentage remained flat as compared to year-end, as the increase in the necessary allowance on most of the Company’s loans due to worsening economic qualitative factors was offset by the SBA-guaranteed PPP loans not needing an allowance.  Note that the allowance for loan losses as a percentage of total loans, excluding PPP loans, was 0.90% as of June 30, 2020.  The decline in the recorded percentage compared to the same quarter in the prior year was primarily due to a shared national credit with a higher loan loss allowance, which was later sold in the third quarter of 2019, and the impact of the PPP loans.

 

Provisions for loan losses totaling $1.1 million and $620 thousand were recorded in the six months ended June 30, 2020 and 2019, respectively.  The following is a summary of the changes in the allowance for loan losses for the six months ended June 30, 2020 and 2019 (dollars in thousands):

 

 

 

2020

 

 

2019

 

Allowance for loan losses, January 1

 

$

4,209

 

 

$

4,891

 

Charge-offs

 

 

(581

)

 

 

(823

)

Recoveries

 

 

146

 

 

 

129

 

Provision for loan losses

 

 

1,143

 

 

 

620

 

Allowance for loan losses, June 30

 

$

4,917

 

 

$

4,817

 

 

For additional insight into management’s approach and methodology in estimating the allowance for loan losses, please refer to the earlier discussion of “Allowance for Loan Losses” in Note 4 of the Notes to Consolidated Financial Statements.  In addition, Note 4 includes details regarding the rollforward of the allowance by loan portfolio segments. The rollforward tables indicate the activity for loans that are charged-off, amounts received from borrowers as recoveries of previously charged-off loan balances, and the allocation by loan portfolio segment of the provision made during the period. The events that can positively impact the amount of allowance in a given loan segment include any one or all of the following: the recovery of a previously charged-off loan balance; the decline in the amount of classified or delinquent loans in a loan segment from the previous period, which most commonly occurs when these loans are repaid or are foreclosed; or when there are improvements in the ratios used to estimate the probability of loan losses. Improvements to the ratios could include lower historical loss rates, improvements to any of the qualitative factors mentioned above, or reduced loss expectations for individually-classified loans.

Management reviews the Allowance for Loan Losses on a quarterly basis to ensure it is adequate based upon the calculated probable losses inherent in the portfolio. Management believes the allowance for loan losses was adequately provided for as of June 30, 2020 and acknowledges that the allowance for loan losses may increase throughout the year as economic conditions may continue to deteriorate for the foreseeable future.   

Premises and equipment

The Company’s premises and equipment, net of depreciation, as of June 30, 2020 totaled $5.7 million compared to $6.1 million as of December 31, 2019 and $6.6 million as of June 30, 2019. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed by the straight-line method based on the estimated useful lives of assets. Expenditures for repairs and maintenance are charged to expense as incurred. The costs of major renewals and betterments are capitalized and depreciated over their estimated useful lives. Upon disposition, assets and related accumulated depreciation are removed from the books, and any resulting gain or loss is charged to income.

As of June 30, 2020, the Company occupied five full-service banking facilities in the cities of Charlottesville and Winchester, as well as the county of Albemarle in Virginia. The Company also operates a drive-through location at 301 East Water Street, Charlottesville, Virginia. The Company entered into a lease for branch and office space in Richmond, Virginia during the first quarter of 2020 and anticipates opening the office by year-end absent delays as a result of COVID-19.

41


 

The five-story office building at 404 People Place, Charlottesville, Virginia, located in Albemarle County, also serves as the Company’s corporate headquarters and operations center, as well as the principal offices of both Masonry Capital and Sturman Wealth Advisors.  VNB Trust & Estate Services is located at 112 Third Street, SE, Charlottesville, Virginia, which is part of the same leased space that the Company uses to operate the drive-through location at 301 East Water Street, Charlottesville, Virginia.  

Both the Arlington Boulevard facility in Charlottesville and the People Place facility also contain office space that is currently under lease to tenants.

Leases

As of June 30, 2020, $3.9 million of right-of-use assets and $4.0 million of lease liabilities are included in Other Assets and Other Liabilities, respectively, in accordance with the Company’s implementation of ASU 2016-02 “Leases” (Topic 842) in the first quarter of 2019 and subsequent leasing activities.  This implementation required the Company to recognize right-of-use assets, which are assets that represent the Company’s right to use, or control the use of, a specified asset for the lease term, offset by the lease liability, which is the Company’s obligation to make lease payments arising from a lease, measured on a discounted basis.  

Deposits

Depository accounts represent the Company’s primary source of funds and are comprised of demand deposits, interest-bearing checking, money market, and savings accounts as well as time deposits. These deposits have been provided predominantly by individuals, businesses and charitable organizations in the Charlottesville/Albemarle, Richmond and Winchester areas.

Total deposits as of June 30, 2020 were $714.2 million, an increase of $93.0 million compared to the balances of $621.2 million at December 31, 2019, and an increase of $160.7 million compared to the $553.5 million total as of June 30, 2019.  The primary reason for the increase since year-end is due to increased balances in PPP customer accounts.  

 

Deposit accounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

June 30, 2020

 

 

December 31, 2019

 

 

June 30, 2019

 

 

 

Balance

 

 

% of Total

Deposits

 

 

Balance

 

 

% of Total

Deposits

 

 

Balance

 

 

% of Total

Deposits

 

No cost and low cost deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest demand deposits

 

$

197,227

 

 

 

27.6

%

 

$

166,975

 

 

 

26.9

%

 

$

158,166

 

 

 

28.6

%

Interest checking accounts

 

 

136,274

 

 

 

19.1

%

 

 

122,994

 

 

 

19.8

%

 

 

97,620

 

 

 

17.6

%

Money market and savings deposit accounts

 

 

284,101

 

 

 

39.8

%

 

 

221,964

 

 

 

35.7

%

 

 

175,740

 

 

 

31.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest and low cost deposit accounts

 

 

617,602

 

 

 

86.5

%

 

 

511,933

 

 

 

82.4

%

 

 

431,526

 

 

 

78.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit

 

 

88,071

 

 

 

12.3

%

 

 

95,621

 

 

 

15.4

%

 

 

96,925

 

 

 

17.5

%

CDARS deposits

 

 

8,528

 

 

 

1.2

%

 

 

13,657

 

 

 

2.2

%

 

 

25,068

 

 

 

4.5

%

Total certificates of deposit and other time deposits

 

 

96,599

 

 

 

13.5

%

 

 

109,278

 

 

 

17.6

%

 

 

121,993

 

 

 

22.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposit account balances

 

$

714,201

 

 

 

100.0

%

 

$

621,211

 

 

 

100.0

%

 

$

553,519

 

 

 

100.0

%

 

Noninterest-bearing demand deposits on June 30, 2020 were $197.2 million, representing 27.6% of total deposits. Interest-bearing transaction, money market, and savings accounts totaled $420.4 million, and represented 58.9% of total deposits at June 30, 2020. Collectively, noninterest-bearing and interest-bearing transaction and money market accounts represented 86.5% of total deposit accounts at June 30, 2020. These account types are an excellent source of low-cost funding for the Company.

The Company also offers an insured cash sweep (“ICS®”) deposit products.  ICS® deposit balances of $30.6 million and $68.7 million are included in the interest checking accounts and the money market and savings deposit accounts

42


 

balances, respectively, in the table above, as of June 30, 2020.  As of December 31, 2019, ICS® deposit balances of $19.3 million and $53.6 million are included in the interest checking accounts and the money market and savings deposit account balances, respectively.  All ICS accounts consist of reciprocal balances for the Company’s customers.

The remaining 13.5% of total deposits consisted of certificates of deposit and other time deposit accounts totaling $96.6 million at June 30, 2020. Included in this deposit total are Certificate of Deposit Account Registry Service CDs, known as CDARSTM, whereby depositors can obtain FDIC deposit insurance on account balances of up to $50 million. CDARSTM deposits totaled $8.5 million as of June 30, 2020, all of which were reciprocal balances for the Company’s customers.

Borrowings

Short-term borrowings, consisting primarily of Federal Home Loan Bank (FHLB) advances and federal funds purchased, are additional sources of funds for the Company. The level of these borrowings is determined by various factors, including customer demand and the Company's ability to earn a favorable spread on the funds obtained.

The Company has a collateral dependent line of credit with the FHLB of Atlanta. As of June 30, 2020, December 31, 2019, and June 30, 2019, the Company had no outstanding balances from FHLB advances.  

Additional borrowing arrangements maintained by the Company include formal federal funds lines with four major regional correspondent banks and the Federal Reserve discount window. The Company had no outstanding balances on these lines or facilities as of June 30, 2020, December 31, 2019 or June 30, 2019.

Shareholders' equity and regulatory capital ratios

The following table displays the changes in shareholders' equity for the Company from December 31, 2019 to June 30, 2020 (dollars in thousands):

Equity, December 31, 2019

 

$

76,107

 

Net income

 

 

3,492

 

Other comprehensive income

 

 

1,006

 

Cash dividends declared

 

 

(1,625

)

Equity increase due to expensing of restricted stock

 

 

54

 

Equity increase due to expensing of stock options

 

 

58

 

Equity, June 30, 2020

 

$

79,092

 

For the calendar year 2019 and beyond, the 2.5% capital conservation buffer, which was phased in over a four year period under Basel III regulatory capital rules, effectively results in the minimum (i) common equity Tier 1 capital ratio of 7.00% of risk-weighted assets; (ii) Tier 1 capital ratio of 8.50% of risk-weighted assets; and (iii) total capital ratio of 10.50% of risk-weighted assets.  The minimum leverage ratio remains at 4.00%.  For additional information regarding the new capital requirements, refer to the Supervision and Regulation section, under Item 1. Business, found in the Company’s 2019 Form 10-K.

Using the current capital requirements, the Company’s capital ratios remain well above the levels designated by bank regulators as "well capitalized" at June 30, 2020. The Company’s common equity Tier 1 capital ratio and Tier 1 capital ratio are both at 14.63% of its risk-weighted assets and are in excess of the well-capitalized minimum capital requirements of 6.50% and 8.00%, respectively. Additionally, the Company has a total capital ratio of 15.56% of its risk-weighted assets and leverage ratio of 9.84% of total assets, which are both in excess of the well-capitalized minimum 10.00% and 5.00% levels, respectively, designated by bank regulators under “well capitalized” capital guidelines.

On September 17, 2019 the Federal Deposit Insurance Corporation finalized a rule that introduces an optional simplified measure of capital adequacy for qualifying community banking organizations, referred to as, the community bank leverage ratio (CBLR) framework, as required by the Economic Growth, Regulatory Relief and Consumer Protection Act. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework.

In order to qualify for the CBLR framework, a community banking organization must have a tier 1 leverage ratio of greater than 9 percent, less than $10 billion in total consolidated assets, and limited amounts of off-balance-sheet exposures and trading assets and liabilities. A qualifying community banking organization that opts into the CBLR framework and meets

43


 

all requirements under the framework will be considered to have met the well-capitalized ratio requirements under the Prompt Corrective Action regulations and will not be required to report or calculate risk-based capital.

The CBLR framework was made available for community banking organizations to use in their March 31, 2020 Call Report.  The Company has decided not to opt into the CBLR framework.

 

RESULTS OF OPERATIONS

Non-GAAP presentations

The Company, in referring to its net income and net interest income, is referring to income computed in accordance with GAAP, unless otherwise noted.  Management’s Discussion and Analysis of Consolidated Financial Condition and Results of Operations also refer to various calculations that are non-GAAP presentations.  They include:

 

Fully taxable-equivalent (“FTE”) adjustments Net interest margin and efficiency ratios are presented on an FTE basis, consistent with SEC guidance in Industry Guide 3 which states that tax exempt income may be calculated on a tax equivalent basis.  This is a non-GAAP presentation. The FTE basis adjusts for the tax-exempt status of net interest income from certain investments using a federal tax rate of 21%, where applicable, to increase tax-exempt interest income to a taxable-equivalent basis.

 

Net interest margin Net interest margin (FTE) is calculated as net interest income, computed on an FTE basis, expressed as a percentage of average earning assets.  The Company believes this measure to be the preferred industry measurement of net interest margin and that it enhances comparability of net interest margin among peers in the industry.

 

Efficiency ratio – One of the ratios the Company monitors in its evaluation of operations is the efficiency ratio, which measures the cost to produce one dollar of revenue.  The Company computes its efficiency ratio (FTE) by dividing noninterest expense by the sum of net interest income (FTE) and noninterest income.  A lower ratio is an indicator of increased operational efficiency. This non-GAAP metric is used to assist investors in understanding how management assesses its ability to generate revenues from its non-funding-related expense base, as well as to align presentation of this financial measure with peers in the industry.  The Company believes this measure to be the preferred industry measurement of operational efficiency, which is consistent with Federal Deposit Insurance Corporation (“FDIC”) studies.

Net interest income is discussed in Management’s Discussion and Analysis on a GAAP basis, unless noted as “FTE”; and the reconcilement below shows the fully taxable-equivalent adjustment to net interest income to aid the reader in understanding the computations of net interest margin and the efficiency ratio on a non-GAAP basis (dollars in thousands):

 

Reconcilement of Non-GAAP

Measures:

 

For the three months ended

 

 

For the six months ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

June 30, 2020

 

 

June 30, 2019

 

Net interest income

 

$

5,755

 

 

$

5,461

 

 

$

11,130

 

 

$

11,029

 

Fully taxable-equivalent adjustment

 

 

25

 

 

 

20

 

 

 

45

 

 

 

42

 

Net interest income (FTE)

 

$

5,780

 

 

$

5,481

 

 

$

11,175

 

 

$

11,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

59.7

%

 

 

65.4

%

 

 

62.0

%

 

 

66.0

%

Impact of FTE adjustment

 

 

-0.2

%

 

 

-0.2

%

 

 

-0.2

%

 

 

-0.2

%

Efficiency ratio (FTE)

 

 

59.5

%

 

 

65.2

%

 

 

61.8

%

 

 

65.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.11

%

 

 

3.65

%

 

 

3.14

%

 

 

3.71

%

Fully tax-equivalent adjustment

 

 

0.01

%

 

 

0.02

%

 

 

0.02

%

 

 

0.01

%

Net interest margin (FTE)

 

 

3.12

%

 

 

3.67

%

 

 

3.16

%

 

 

3.72

%

 

44


 

Net income

Net income for the three months ended June 30, 2020 was $2.1 million, a $27 thousand or 1.3% decrease compared to net income reported for the three months ended June 30, 2019.  Net income per diluted share was $0.77 for the quarter ended June 30, 2020 compared to $0.79 per diluted share for the same quarter in the prior year, as adjusted to reflect the 5% Stock Dividend issued in July 2019.  The decrease in net income for the three months ended June 30, 2020, when compared to the same period of 2019, was attributable to the combination of: i) a $442 thousand increase in provision for loan losses, largely as a result of worsening economic factors associated with the COVID-19 pandemic; ii) a $294 thousand increase in net interest income, primarily due to lower cost of funds; iii) a $74 thousand decrease in noninterest income, as explained in the Noninterest income section below; iv) a $281 thousand decrease in noninterest expense, as explained in the Noninterest expense section below, and v) an $86 thousand increase in provision for income taxes.  

Net income for the six months ended June 30, 2020 was $3.5 million, a $131 thousand or 3.9% increase compared to net income reported for the six months ended June 30, 2019.  Net income per diluted share was $1.29 for the six months ended June 30, 2020, compared to $1.25 per diluted share for the same period in the prior year, as adjusted to reflect the 5% Stock Dividend.  The increase in net income for the first six month of 2020, when compared to the same period in 2019, was attributable to the combination of: i) a $523 thousand increase in provision for loan losses largely as a result of worsening economic factors associated with the COVID-19 pandemic; ii) a $101 thousand increase in net interest income, primarily due to lower cost of funds incurred in the second quarter of the current year; iii) a $536 thousand increase in noninterest income, as explained in the Noninterest income section below; iv) a $149 thousand decrease in noninterest expense, as explained in the Noninterest expense section below, and v) a $132 thousand increase in provision for income taxes.  

Net interest income

Net interest income (FTE) for the three months ended June 30, 2020 was $5.8 million, a $299 thousand or 5.5% increase compared to net interest income (FTE) of $5.5 million for the three months ended June 30, 2019.  Net interest income (FTE) was positively impacted by the decrease in rates paid on deposit accounts, which decreased interest expense by $364 thousand, offset by the increased volume of deposits, which increased interest expense by $49 thousand. The increased volume of loans, increasing from an average of $524.4 million in the second quarter of 2019 to $618.1 million in the second quarter of 2020, positively impacted interest income by $1.0 million; however, the lower rate earned on loans, declining from 4.67% to 4.01% for the periods noted, negatively impacted interest income by $952 thousand, nearly offsetting the positive impact of the increase in volume.  

Net interest income (FTE) for the six months ended June 30, 2020 was $11.2 million, a $104 thousand or 0.9% increase compared to net interest income (FTE) of $11.1 million for the six months ended June 30, 2019.  Net interest income (FTE) was positively impacted by the increase in the volume of the securities portfolio, which increased from an average of $62.9 million in the first six months of 2019 to $91.5 million in the first six months of 2020, increasing interest income by $292 thousand.  The decline in rates paid on securities slightly offset the impact of the volume increase, declining from an average yield of 2.40% to 2.18% for the periods noted, impacting interest income negatively by $48 thousand. The increase in the volume of loans, up from an average of $528.9 million in the first six months of 2019 to $577.0 million in first six months of 2020, positively impacted interest income by $1.1 million; however, the lower rate earned on loans, declining from 4.65% to 4.19% for the periods noted, negatively impacted interest income by $1.2 million, offsetting the positive impact of the increase in volume.  

Net interest margin (FTE) is the ratio of net interest income (FTE) to average earning assets for the period. The level of interest rates, together with the volume and mix of earning assets and interest-bearing liabilities, impact net interest income (FTE) and net interest margin (FTE). The net interest margin (FTE) of 3.12% for the three months ended June 30, 2020 was 55 basis points lower than the 3.67% for the three months ended June 30, 2019.  The net interest margin (FTE) of 3.16% for the six months ended June 30, 2020 was 56 basis points lower than the 3.72% for the six months ended June 30, 2019.  Refer to the Reconcilement of Non-GAAP Measures table within the Non-GAAP presentations section for a reconcilement of GAAP to non-GAAP net interest margin.

Interest expense decreased $315 thousand for the three months ended June 30, 2020 compared to the same period in the prior year, due predominantly to rate decreases.  The rate paid on interest-bearing deposits averaged 62 basis points in the three months ended June 30, 2020, compared to 106 basis points for the three months ended June 30, 2019. Average balances of interest-bearing deposits increased from $397.1 million in the three months ended June 30, 2019 to $487.3 million in the three months ended June 30, 2020.  Average balances of borrowed funds, from fed funds sold,

45


 

decreased from $3.8 million in the three months ended June 30, 2019 to zero in the three months ended June 30, 2020, causing a decrease in interest expense on borrowed funds.  

Interest expense decreased $33 thousand for the six months ended June 30, 2020, compared to the same period in the prior year, due predominantly to the lack of borrowing expense, as noted above. The increased volume of deposits increased interest expense by $206 thousand, while the decrease in rates paid on deposit accounts decreased interest expense by $150 thousand, netting to an overall impact of increasing net interest income by $56 thousand. Average balances of borrowed funds, from fed funds sold, decreased from $6.9 million in the six months ended June 30, 2019 to zero in the six months ended June 30, 2020, causing a decrease in interest expense on borrowed funds. The lack of borrowed funds during the first six months of 2020 had a positive impact on net interest income in the amount of $89 thousand.  The rate paid on interest-bearing deposits averaged 83 basis points in the six months ended June 30, 2020, compared to 98 basis points for the six months ended June 30, 2019.  Average balances of interest-bearing deposits increased from $388.6 million in the six months ended June 30, 2019 to $473.9 million in the six months ended June 30, 2020.  A table showing the mix of no cost and low-cost deposit accounts is shown under “Financial Condition - Deposits” earlier in this report.  

The following tables detail the average balance sheet, including an analysis of net interest income (FTE) for earning assets and interest-bearing liabilities, for the three and six months ended June 30, 2020 and 2019.  These tables also include a rate/volume analysis for these same periods (dollars in thousands).


46


 

 

Consolidated Average Balance Sheet and Analysis of Net Interest Income

 

 

 

For the three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

Change in Interest Income/ Expense

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

Change Due to : 4

 

 

Total

 

 

 

Balance

 

 

Income

 

 

Yield/Cost

 

 

Balance

 

 

Income

 

 

Yield/Cost

 

 

Volume

 

 

Rate

 

 

Increase/

 

(dollars in thousands)

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities

 

$

53,953

 

 

$

253

 

 

 

1.88

%

 

$

49,814

 

 

$

277

 

 

 

2.22

%

 

$

22

 

 

$

(46

)

 

$

(24

)

Tax Exempt Securities 1

 

 

14,793

 

 

 

117

 

 

 

3.16

%

 

 

12,715

 

 

 

96

 

 

 

3.02

%

 

 

16

 

 

 

5

 

 

 

21

 

Total Securities 1

 

 

68,746

 

 

 

370

 

 

 

2.15

%

 

 

62,529

 

 

 

373

 

 

 

2.39

%

 

 

38

 

 

 

(41

)

 

 

(3

)

Total Loans

 

 

618,096

 

 

 

6,156

 

 

 

4.01

%

 

 

524,424

 

 

 

6,105

 

 

 

4.67

%

 

 

1,003

 

 

 

(952

)

 

 

51

 

Fed Funds Sold

 

 

57,920

 

 

 

10

 

 

 

0.07

%

 

 

12,885

 

 

 

74

 

 

 

2.30

%

 

 

62

 

 

 

(126

)

 

 

(64

)

Total Earning Assets

 

 

744,762

 

 

 

6,536

 

 

 

3.53

%

 

 

599,838

 

 

 

6,552

 

 

 

4.38

%

 

 

1,103

 

 

 

(1,119

)

 

 

(16

)

Less: Allowance for Loan Losses

 

 

(4,788

)

 

 

 

 

 

 

 

 

 

 

(4,951

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Earning Assets

 

 

46,543

 

 

 

 

 

 

 

 

 

 

 

44,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

786,517

 

 

 

 

 

 

 

 

 

 

$

639,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

131,333

 

 

$

26

 

 

 

0.08

%

 

$

100,983

 

 

$

47

 

 

 

0.19

%

 

$

11

 

 

$

(32

)

 

$

(21

)

Money Market and Savings Deposits

 

 

257,174

 

 

 

365

 

 

 

0.57

%

 

 

169,128

 

 

 

416

 

 

 

0.99

%

 

 

166

 

 

 

(217

)

 

 

(51

)

Time Deposits

 

 

98,762

 

 

 

365

 

 

 

1.49

%

 

 

126,993

 

 

 

586

 

 

 

1.85

%

 

 

(117

)

 

 

(104

)

 

 

(221

)

Total Interest-Bearing Deposits

 

 

487,269

 

 

 

756

 

 

 

0.62

%

 

 

397,104

 

 

 

1,049

 

 

 

1.06

%

 

 

60

 

 

 

(353

)

 

 

(293

)

Other borrowed funds

 

 

 

 

 

 

 

 

 

 

 

3,800

 

 

 

22

 

 

 

2.32

%

 

 

(11

)

 

 

(11

)

 

 

(22

)

Total Interest-Bearing Liabilities

 

 

487,269

 

 

 

756

 

 

 

0.62

%

 

 

400,904

 

 

 

1,071

 

 

 

1.07

%

 

 

49

 

 

 

(364

)

 

 

(315

)

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

216,747

 

 

 

 

 

 

 

 

 

 

 

159,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

3,577

 

 

 

 

 

 

 

 

 

 

 

5,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

707,593

 

 

 

 

 

 

 

 

 

 

 

565,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

78,924

 

 

 

 

 

 

 

 

 

 

 

73,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

786,517

 

 

 

 

 

 

 

 

 

 

$

639,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (FTE)

 

 

 

 

 

$

5,780

 

 

 

 

 

 

 

 

 

 

$

5,481

 

 

 

 

 

 

$

1,054

 

 

$

(755

)

 

$

299

 

Interest Rate Spread 2

 

 

 

 

 

 

 

 

 

 

2.91

%

 

 

 

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense as a Percentage of Average Earning Assets

 

 

 

 

 

 

 

 

 

 

0.41

%

 

 

 

 

 

 

 

 

 

 

0.72

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (FTE) 3

 

 

 

 

 

 

 

 

 

 

3.12

%

 

 

 

 

 

 

 

 

 

 

3.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%. Refer to the Reconcilement of Non-GAAP Measured table within the Non-GAAP Presentations earlier in this section.

(2)

Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.

(3)

Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets.

(4)

The impact on the net interest income (FTE) resulting from changes in average balances and average rates is shown for the period indicated. The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.


47


 

Consolidated Average Balance Sheet and Analysis of Net Interest Income

 

 

 

For the six months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

Change in Interest Income/ Expense

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

Change Due to : 4

 

 

Total

 

 

 

Balance

 

 

Income

 

 

Yield/Cost

 

 

Balance

 

 

Income

 

 

Yield/Cost

 

 

Volume

 

 

Rate

 

 

Increase/

 

(dollars in thousands)

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities

 

$

78,370

 

 

$

786

 

 

 

2.01

%

 

$

50,046

 

 

$

555

 

 

 

2.22

%

 

$

288

 

 

$

(57

)

 

$

231

 

Tax Exempt Securities (1)

 

 

13,109

 

 

 

212

 

 

 

3.23

%

 

 

12,824

 

 

 

199

 

 

 

3.10

%

 

 

4

 

 

 

9

 

 

 

13

 

Total Securities (1)

 

 

91,479

 

 

 

998

 

 

 

2.18

%

 

 

62,870

 

 

 

754

 

 

 

2.40

%

 

 

292

 

 

 

(48

)

 

 

244

 

Total Loans

 

 

576,952

 

 

 

12,027

 

 

 

4.19

%

 

 

528,854

 

 

 

12,202

 

 

 

4.65

%

 

 

1,058

 

 

 

(1,233

)

 

 

(175

)

Fed Funds Sold

 

 

43,409

 

 

 

95

 

 

 

0.44

%

 

 

8,077

 

 

 

93

 

 

 

2.32

%

 

 

129

 

 

 

(127

)

 

 

2

 

Total Earning Assets

 

 

711,840

 

 

 

13,120

 

 

 

3.71

%

 

 

599,801

 

 

 

13,049

 

 

 

4.39

%

 

 

1,479

 

 

 

(1,408

)

 

 

71

 

Less: Allowance for Loan Losses

 

 

(4,523

)

 

 

 

 

 

 

 

 

 

 

(4,928

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Earning Assets

 

 

45,650

 

 

 

 

 

 

 

 

 

 

 

42,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

752,967

 

 

 

 

 

 

 

 

 

 

$

636,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

127,026

 

 

$

57

 

 

 

0.09

%

 

$

101,944

 

 

$

96

 

 

 

0.19

%

 

$

20

 

 

$

(59

)

 

$

(39

)

Money Market and Savings Deposits

 

 

243,036

 

 

 

1,029

 

 

 

0.85

%

 

 

165,339

 

 

 

748

 

 

 

0.91

%

 

 

332

 

 

 

(51

)

 

 

281

 

Time Deposits

 

 

103,851

 

 

 

859

 

 

 

1.66

%

 

 

121,327

 

 

 

1,045

 

 

 

1.74

%

 

 

(146

)

 

 

(40

)

 

 

(186

)

Total Interest-Bearing Deposits

 

 

473,913

 

 

 

1,945

 

 

 

0.83

%

 

 

388,610

 

 

 

1,889

 

 

 

0.98

%

 

 

206

 

 

 

(150

)

 

 

56

 

Other borrowed funds

 

 

 

 

 

 

 

 

0.00

%

 

 

6,908

 

 

 

89

 

 

 

2.60

%

 

 

(45

)

 

 

(44

)

 

 

(89

)

Total Interest-Bearing Liabilities

 

 

473,913

 

 

 

1,945

 

 

 

0.83

%

 

 

395,518

 

 

 

1,978

 

 

 

1.01

%

 

 

161

 

 

 

(194

)

 

 

(33

)

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

197,312

 

 

 

 

 

 

 

 

 

 

 

165,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

3,507

 

 

 

 

 

 

 

 

 

 

 

3,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

674,732

 

 

 

 

 

 

 

 

 

 

 

564,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

78,235

 

 

 

 

 

 

 

 

 

 

 

72,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

752,967

 

 

 

 

 

 

 

 

 

 

$

636,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (FTE)

 

 

 

 

 

$

11,175

 

 

 

 

 

 

 

 

 

 

$

11,071

 

 

 

 

 

 

$

1,318

 

 

$

(1,214

)

 

$

104

 

Interest Rate Spread (2)

 

 

 

 

 

 

 

 

 

 

2.88

%

 

 

 

 

 

 

 

 

 

 

3.37

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense as a Percentage of Average Earning Assets

 

 

 

 

 

 

 

 

 

 

0.55

%

 

 

 

 

 

 

 

 

 

 

0.67

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (FTE) 3

 

 

 

 

 

 

 

 

 

 

3.16

%

 

 

 

 

 

 

 

 

 

 

3.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%. Refer to the Reconcilement of Non-GAAP Measured table within the Non-GAAP Presentations earlier in this section.

(2)

Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.

(3)

Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets.

(4)

The impact on the net interest income (FTE) resulting from changes in average balances and average rates is shown for the period indicated. The change in interest due to both volume and rate has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.

 

48


 

Provision for loan losses

A provision for loan losses of $378 thousand was recognized in the second quarter of 2020 primarily driven by further deterioration in the economic outlook resulting from the impact of COVID-19.  A recovery of loan loss provision of $64 thousand was recognized in the second quarter of 2019.  A provision for loan losses of $1.1 million was recognized in the first six months of 2020, compared to $620 thousand recognized in the first six months of 2019, and such increase was also primarily due to the deterioration in the economic outlook resulting from the impact of COVID-19.

The period-end allowance for loan losses as a percentage of total loans was 0.78% as of June 30, 2020 and December 31, 2019, compared to 0.92% as of June 30, 2019.  The percentage remained flat as compared to year-end, as the increase in the necessary allowance on most of the Company’s loans due to worsening economic qualitative factors was offset by the SBA-guaranteed PPP loans not needing an allowance.  Note that the allowance for loan losses as a percentage of total loans, excluding PPP loans, would have been 0.90% as of June 30, 2020.  The decline in the percentage from the second quarter of 2019 to year-end 2019 was related to the sale of a shared national credit with a higher loan loss allowance.

Further discussion of management’s assessment of the allowance for loan losses is provided earlier in the report and in Note 4 – Allowance for Loan Losses, found in the Notes to the Consolidated Financial Statements.  In management’s opinion, the allowance was adequately provided for at June 30, 2020.  While we have not experienced any charge-offs related to COVID-19, our ALLL calculation, provision for loan losses, asset quality and collateral values may be significantly impacted by deterioration in economic conditions.  We have downgraded the qualitative factors pertaining to economic conditions within our ALLL methodology.  Should economic conditions worsen, we could experience further increases in our required ALLL and record additional provision for loan loss exposure.

Noninterest income

The components of noninterest income for the three months ended June 30, 2020 and 2019 are shown below (dollars in thousands):

 

 

 

For the three months ended

 

 

Variance

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

$

 

 

%

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust income

 

$

228

 

 

$

402

 

 

$

(174

)

 

 

-43.3

%

Advisory and brokerage income

 

 

163

 

 

 

156

 

 

 

7

 

 

 

4.5

%

Royalty income

 

 

24

 

 

 

4

 

 

 

20

 

 

 

500.0

%

Deposit account fees

 

 

143

 

 

 

192

 

 

 

(49

)

 

 

-25.5

%

Debit/credit card and ATM fees

 

 

134

 

 

 

189

 

 

 

(55

)

 

 

-29.1

%

Earnings/increase in value of bank owned life insurance

 

 

109

 

 

 

466

 

 

 

(357

)

 

 

-76.6

%

Fees on mortgage sales

 

 

30

 

 

 

56

 

 

 

(26

)

 

 

-46.4

%

Gains on sales of securities

 

 

590

 

 

 

64

 

 

 

526

 

 

 

821.9

%

Loan swap fee income

 

 

124

 

 

 

38

 

 

 

86

 

 

 

226.3

%

Other

 

 

81

 

 

 

133

 

 

 

(52

)

 

 

-39.1

%

Total noninterest income

 

$

1,626

 

 

$

1,700

 

 

$

(74

)

 

 

-4.4

%

 

Noninterest income for the three months ended June 30, 2020 of $1.6 million was $74 thousand or 4.4% lower than the amount recorded for the three months ended June 30, 2019.  Noninterest income declined due to fluctuations in several categories.  Earnings from the proceeds of bank owned life insurance declined by $357 thousand, as the result of a death benefit received in the second quarter of 2019. Trust income declined $174 thousand due to restructuring of the entities and market conditions. In addition, deposit account fees and debit/credit card and ATM fees declined in total by $104 thousand due to suppressed customer activity.  Those declines were offset by $526 thousand increase in gains on sales of securities, which was used to provide liquidity for PPP funding, and an $86 thousand increase in loan swap fee income.

 

The components of noninterest income for the six months ended June 30, 2020 and 2019 are shown below (dollars in thousands):

49


 

 

 

For the six months ended

 

 

Variance

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

$

 

 

%

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust income

 

$

538

 

 

$

749

 

 

$

(211

)

 

 

-28.2

%

Advisory and brokerage income

 

 

341

 

 

 

292

 

 

 

49

 

 

 

16.8

%

Royalty income

 

 

71

 

 

 

8

 

 

 

63

 

 

 

787.5

%

Deposit account fees

 

 

322

 

 

 

373

 

 

 

(51

)

 

 

-13.7

%

Debit/credit card and ATM fees

 

 

291

 

 

 

346

 

 

 

(55

)

 

 

-15.9

%

Earnings/increase in value of bank owned life insurance

 

 

216

 

 

 

576

 

 

 

(360

)

 

 

-62.5

%

Fees on mortgage sales

 

 

77

 

 

 

86

 

 

 

(9

)

 

 

-10.5

%

Gains on sales of securities

 

 

643

 

 

 

64

 

 

 

579

 

 

 

904.7

%

Loan swap fee income

 

 

633

 

 

 

46

 

 

 

587

 

 

 

1276.1

%

Other

 

 

163

 

 

 

219

 

 

 

(56

)

 

 

-25.6

%

Total noninterest income

 

$

3,295

 

 

$

2,759

 

 

$

536

 

 

 

19.4

%

 

Noninterest income for the six months ended June 30, 2020 of $3.3 million was $536 thousand or 19.4% higher than the amount recorded for the six months ended June 30, 2019.  Noninterest income increased due to fluctuations in several categories.  Loan swap fee income increased $587 thousand and gains on sales of securities increased $579 thousand over the periods noted. Earnings from the proceeds of bank owned life insurance declined by $360 thousand, and trust income declined $211 thousand. Deposit account fees and debit/credit card and ATM fees declined in total by $106 thousand due to suppressed customer activity.  

 

Noninterest expense

The components of noninterest expense for the three months ended June 30, 2020 and 2019 are shown below (dollars in thousands):

 

 

 

For the three months ended

 

 

Variance

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

$

 

 

%

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

2,258

 

 

$

2,321

 

 

$

(63

)

 

 

-2.7

%

Net occupancy

 

 

452

 

 

 

444

 

 

 

8

 

 

 

1.8

%

Equipment

 

 

136

 

 

 

114

 

 

 

22

 

 

 

19.3

%

ATM, debit and credit card

 

 

41

 

 

 

45

 

 

 

(4

)

 

 

-8.9

%

Bank franchise tax

 

 

163

 

 

 

152

 

 

 

11

 

 

 

7.2

%

Computer software

 

 

136

 

 

 

139

 

 

 

(3

)

 

 

-2.2

%

Data processing

 

 

338

 

 

 

330

 

 

 

8

 

 

 

2.4

%

FDIC deposit insurance assessment

 

 

28

 

 

 

15

 

 

 

13

 

 

 

86.7

%

Loan expenses

 

 

66

 

 

 

80

 

 

 

(14

)

 

 

-17.5

%

Marketing, advertising and promotion

 

 

140

 

 

 

195

 

 

 

(55

)

 

 

-28.2

%

Professional fees

 

 

190

 

 

 

204

 

 

 

(14

)

 

 

-6.9

%

Settlement of claims

 

 

-

 

 

 

300

 

 

 

(300

)

 

 

-100.0

%

Other

 

 

456

 

 

 

346

 

 

 

110

 

 

 

31.8

%

Total noninterest expense

 

$

4,404

 

 

$

4,685

 

 

$

(281

)

 

 

-6.0

%

 

Noninterest expense for the quarter ended June 30, 2020 of $4.4 million was $281 thousand or 6.0% lower than the quarter ended June 30, 2019.  During the second quarter of 2019, $300 thousand was accrued in connection with a settlement of claims related to pending and threatened legal proceedings.  Other noninterest expense increased $110 thousand period over period, primarily due to increased expense of stock grants and cash compensation for directors.  

50


 

The components of noninterest expense for the six months ended June 30, 2020 and 2019 are shown below (dollars in thousands):

 

 

For the six months ended

 

 

Variance

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

$

 

 

%

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

4,682

 

 

$

4,667

 

 

$

15

 

 

 

0.3

%

Net occupancy

 

 

904

 

 

 

923

 

 

 

(19

)

 

 

-2.1

%

Equipment

 

 

267

 

 

 

231

 

 

 

36

 

 

 

15.6

%

ATM, debit and credit card

 

 

94

 

 

 

91

 

 

 

3

 

 

 

3.3

%

Bank franchise tax

 

 

326

 

 

 

303

 

 

 

23

 

 

 

7.6

%

Computer software

 

 

276

 

 

 

247

 

 

 

29

 

 

 

11.7

%

Data processing

 

 

666

 

 

 

646

 

 

 

20

 

 

 

3.1

%

FDIC deposit insurance assessment

 

 

28

 

 

 

30

 

 

 

(2

)

 

 

-6.7

%

Loan expenses

 

 

157

 

 

 

142

 

 

 

15

 

 

 

10.6

%

Marketing, advertising and promotion

 

 

279

 

 

 

389

 

 

 

(110

)

 

 

-28.3

%

Professional fees

 

 

376

 

 

 

407

 

 

 

(31

)

 

 

-7.6

%

Settlement of claims

 

 

-

 

 

 

300

 

 

 

(300

)

 

 

-100.0

%

Other

 

 

892

 

 

 

720

 

 

 

172

 

 

 

23.9

%

Total noninterest expense

 

$

8,947

 

 

$

9,096

 

 

$

(149

)

 

 

-1.6

%

 

Noninterest expense for the six months ended June 30, 2020 of $8.9 million was $149 thousand or 1.6% lower than the six months ended June 30, 2019.  Other noninterest expense increased $172 thousand period over period, primarily due to increased expense of stock grants and cash compensation for directors. As noted above, during the first six months of 2019, $300 thousand was accrued in connection with a settlement of claims related to pending and threatened legal proceedings.  Marketing, advertising and promotion expenses declined $110 thousand from the first six months of 2019 to the first six months of 2020 due to concerted efforts to reduce expenses in 2020. Management continues to evaluate expenses for potential containments and reductions that would have a positive impact on net income on an ongoing basis.

 

The efficiency ratio (FTE) of 59.5% for the three months ended June 30, 2020 compared favorably to the 65.2% for the same quarter of 2019, due primarily to the increase in net interest income. The efficiency rations (FTE) of 61.8% for the six months ended June 30, 2020 also compared favorably to the 65.8% for the same period of 2019, due to a combination of increased net interest income and increased noninterest income.  Refer to the Reconcilement of Non-GAAP Measures table within the Non-GAAP presentations section for a reconcilement of GAAP to non-GAAP efficiency ratio.

Provision for Income Taxes

The Company benefited from the Tax Cuts and Jobs Act (“Tax Act”) enacted on December 22, 2017, which permanently lowered the corporate income tax rate to 21% effective January 1, 2018, amongst other significant changes to the U.S. tax law.  For the six months ended June 30, 2020 and 2019, the Company provided $843 thousand and $711 thousand for Federal income taxes, respectively, resulting in an effective income tax rate of 19.4% and 17.5%, respectively. The effective income tax rates differed from the U.S. statutory rate of 21% primarily due to the effect of tax-exempt income from life insurance policies and municipal bonds, and the effective rate for the six months ended June 30, 2019 was lower than the current year, as the proceeds from a bank-owned life insurance death benefit received during that period were tax-exempt.

OTHER SIGNIFICANT EVENTS

None

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not required

51


 

ITEM 4.  CONTROLS AND PROCEDURES

The Company maintains “disclosure controls and procedures,” as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”), that are designed to ensure that information required to be disclosed in reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to management, including the Chief Executive Officer and the Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

In designing and evaluating its disclosure controls and procedures, management recognized that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable assurance that the objectives of the disclosure controls and procedures are met. Additionally, in designing disclosure controls and procedures, management necessarily is required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

Based on their evaluation as of the end of the period covered by this quarterly report on Form 10-Q, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the disclosure controls and procedures were effective at the reasonable assurance level. There was no change in the internal control over financial reporting that occurred during the quarter ended June 30, 2020 that has materially affected, or is reasonably likely to materially affect, the internal control over financial reporting.

PART II.  OTHER INFORMATION

None

ITEM 1A.  RISK FACTORS.

Not required

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

None

ITEM 4.  MINE SAFETY DISCLOSURES.

Not applicable

ITEM 5.  OTHER INFORMATION.

(a)

Required 8-K disclosures.

None

(b)

Changes in procedures for director nominations by security holders.

None

52


 

ITEM 6.  EXHIBITS.

 

Exhibit

Number

 

Description of Exhibit

 

 

 

  3.1

 

Articles of Incorporation of Virginia National Bankshares Corporation, as amended and restated (incorporated by reference to Exhibit 3.1 to Virginia National Bankshares Corporation’s Pre-effective Amendment No. 1 to Form S-4 Registration Statement filed with the Securities and Exchange Commission on April 12, 2013).

 

 

 

  3.2

 

Bylaws of Virginia National Bankshares Corporation (incorporated by reference to Exhibit 3.2 to Virginia National Bankshares Corporation’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 18, 2013).

 

 

 

 

 

 

 

 

 

31.1

 

302 Certification of Principal Executive Officer

 

 

 

31.2

 

302 Certification of Principal Financial Officer

 

 

 

32.1

 

906 Certification

 

 

 

101

 

The following financial statements from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2020, formatted in Inline eXtensible Business Reporting Language, pursuant to Rule 405 of Regulation S-T (1): (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Income (unaudited), (iii) Consolidated Statements of Net Loss and Comprehensive Loss (unaudited), (iv) Consolidated Statements of Stockholders' Equity (unaudited), (v) Consolidated Statements of Cash Flows (unaudited), and (vi) Notes to Consolidated Financial Statements (unaudited), tagged as blocks of text and including detailed tags

 

104

 

The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2020, formatted in Inline eXtensible Business Reporting Language (included with Exhibit 101.0)

 

53


 

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.

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

(Registrant)

 

 

 

By:

 

/s/ Glenn W. Rust

 

 

Glenn W. Rust

 

 

President and Chief Executive Officer

 

 

 

Date:

 

August 10, 2020

 

 

 

By:

 

/s/ Tara Y. Harrison

 

 

Tara Y. Harrison

 

 

Executive Vice President and Chief Financial Officer

 

 

 

Date:

 

August 10, 2020

 

54