UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q

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

For the quarterly period ended March 31, 2018


	~~For the quarterly period ended~~~~June 30, 2017~~

or

¨	TRANSITION REPORT PURSUANT TOSECTION 13 OR 15(d)OF THE SECURITIES EXCHANGE ACT OF 1934

	~~For the transition period from~~to

For the transition period from to

Commission File Number: 001-32590

COMMUNITY BANKERS TRUST CORPORATION

(Exact name of registrant as specified in its charter)

Virginia	20-2652949
(State or other jurisdiction of	~~(I.R.S. Employer~~
incorporation or organization)	(I.R.S. Employer Identification No.)

9954 Mayland Drive, Suite 2100
Richmond, Virginia	23233
(Address of principal executive offices)	(Zip Code)

~~(804) 934-9999~~
(804) 934-9999 ~~(Registrant’s~~(Registrant’s telephone number, including area code)

n/a
~~(Former~~(Former name, former address and former fiscal year, if changed since last report)

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ 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	þ

Non-accelerated filer	¨	(Do not check if a smaller reporting company)	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.o¨

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

At ~~June 30, 2017,~~March 31, 2018, there were ~~22,037,221~~22,084,193 shares of the Company’s common stock outstanding.

COMMUNITY BANKERS TRUST CORPORATION

TABLE OF CONTENTS

FORM 10-Q

~~June 30, 2017~~March 31, 2018

PART I — FINANCIAL INFORMATION
Item 1. Financial Statements
Unaudited Consolidated Balance Sheets	3
Unaudited Consolidated Statements of Income	4
Unaudited Consolidated Statements of Comprehensive Income	5
Unaudited Consolidated Statements of Changes in Shareholders’ Equity	6
Unaudited Consolidated Statements of Cash Flows	7
Notes to Unaudited Consolidated Financial Statements	8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	3127
Item 3. Quantitative and Qualitative Disclosures About Market Risk	4540
Item 4. Controls and Procedures	4641
PART II — OTHER INFORMATION
Item 1. Legal Proceedings	4741
Item 1A. Risk Factors	4742
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	4742
Item 3. Defaults upon Senior Securities	4742
Item 4. Mine Safety Disclosures	4742
Item 5. Other Information	4742
Item 6. Exhibits	4742
SIGNATURES	4843

PART I — FINANCIAL INFORMATION

Item 1.Financial Statements

COMMUNITY BANKERS TRUST CORPORATION

UNAUDITED CONSOLIDATED BALANCE SHEETS

AS OF ~~JUNE 30, 2017~~MARCH 31, 2018 AND DECEMBER 31, ~~2016~~2017

(dollars in ~~thousands)~~thousands, except per share data)

	June 30, 2017			December 31, 2016			March 31, 2018			December 31, 2017 *
ASSETS
Cash and due from banks	$	11,342		$	13,828		$	12,013		$	14,642
Interest bearing bank deposits		29,908			7,244			9,141			7,316
Federal funds sold		152			—			152			—
Total cash and cash equivalents		41,402			21,072			21,306			21,958

Securities available for sale, at fair value		212,343			216,121			202,165			204,834
Securities held to maturity, at cost (fair value of $47,764 and $46,858, respectively)		46,914			46,608
Securities held to maturity, at cost (fair value of $44,578 and $46,888, respectively)								44,534			46,146
Equity securities, restricted, at cost		8,048			8,290			9,356			9,295
Total securities		267,305			271,019			256,055			260,275


Loans		864,049			836,299			964,311			942,018
Purchased credit impaired (PCI) loans		48,387			51,964			42,215			44,333
Total loans		912,436			888,263			1,006,526			986,351
Allowance for loan losses (loans of $9,489 and $9,493, respectively; PCI loans of $200 and $200, respectively)		(9,689	)		(9,693	)
Allowance for loan losses (loans of $8,968 and $8,969, respectively; PCI loans of $200 and $200, respectively)								(9,168	)		(9,169	)
Net loans		902,747			878,570			997,358			977,182

Bank premises and equipment, net		29,771			28,357			29,761			30,198
Bank premises and equipment held for sale								525			—
Other real estate owned		2,387			4,427			3,166			2,791
Bank owned life insurance		27,723			27,339			28,282			28,099
Core deposit intangibles, net		82			898
Other assets		19,090			18,134			16,779			15,687
Total assets	$	1,290,507		$	1,249,816		$	1,353,232		$	1,336,190

LIABILITIES
Deposits:
Noninterest bearing	$	138,471		$	128,887		$	150,037		$	153,028
Interest bearing		944,414			908,407			946,283			942,736
Total deposits		1,082,885			1,037,294			1,096,320			1,095,764

Federal funds purchased		—			4,714			20,000			4,849
Federal Home Loan Bank advances		76,494			81,887
Long-term debt		—			1,670
Federal Home Loan Bank borrowings								101,061			101,429
Trust preferred capital notes		4,124			4,124			4,124			4,124
Other liabilities		5,247			5,591			6,683			6,021
Total liabilities		1,168,750			1,135,280			1,228,188			1,212,187

SHAREHOLDERS’ EQUITY
Common stock (200,000,000 shares authorized, $0.01 par value; 22,037,221 and 21,959,648 shares issued and outstanding, respectively)		220			220
Common stock (200,000,000 shares authorized, $0.01 par value; 22,084,193 and 22,072,523 shares issued and outstanding, respectively)								221			221
Additional paid in capital		147,250			146,667			147,935			147,671
Retained deficit		(25,701	)		(31,128	)		(21,338	)		(23,932	)
Accumulated other comprehensive loss		(12	)		(1,223	)
Accumulated other comprehensive (loss) income								(1,774	)		43
Total shareholders’ equity		121,757			114,536			125,044			124,003
Total liabilities and shareholders’ equity	$	1,290,507		$	1,249,816		$	1,353,232		$	1,336,190

* Derived from audited financial statements

See accompanying notes to unaudited consolidated financial statements

COMMUNITY BANKERS TRUST CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

FOR THE THREE ~~AND SIX~~ MONTHS ENDED ~~JUNE 30,~~MARCH 31, 2018 AND 2017 ~~AND 2016~~

(dollars and shares in thousands, except per share data)

	Three months ended					Six months ended					Three months ended
	June 30, 2017		June 30, 2016			June 30, 2017		June 30, 2016			March 31, 2018		March 31, 2017
Interest and dividend income
Interest and fees on loans	$	9,952	$	8,873		$	19,549	$	17,426		$	10,876	$	9,597
Interest and fees on PCI loans		1,453		1,556			2,932		3,155			1,398		1,479
Interest on deposits in other banks		52		23			78		44			40		26
Interest and dividends on securities
Taxable		1,157		1,124			2,406		2,395			1,186		1,249
Nontaxable		606		557			1,203		1,151			579		597
Total interest and dividend income		13,220		12,133			26,168		24,171			14,079		12,948
Interest expense
Interest on deposits		1,944		1,537			3,723		3,088			2,143		1,779
Interest on borrowed funds		302		363			604		737			469		302
Total interest expense		2,246		1,900			4,327		3,825			2,612		2,081
Net interest income		10,974		10,233			21,841		20,346			11,467		10,867
Provision for loan losses		—		200			—		200			—		—
Net interest income after provision for loan losses		10,974		10,033			21,841		20,146			11,467		10,867
Noninterest income
Service charges on deposit accounts		690		599			1,333		1,168
Service charges and fees												581		525
Gain on securities transactions, net		37		261			132		520			30		95
Income on bank owned life insurance		235		204			469		392			232		234
Mortgage loan income		71		174			104		347			111		33
Other		155		157			303		289			128		148
Total noninterest income		1,188		1,395			2,341		2,716			1,082		1,035
Noninterest expense
Salaries and employee benefits		4,886		4,561			9,568		9,172			5,898		4,682
Occupancy expenses		740		646			1,472		1,287			812		732
Equipment expenses		260		248			544		487			314		284
FDIC assessment		164		252			365		503			206		201
Data processing fees		477		405			965		820			486		488
Amortization of intangibles		339		476			816		953			—		477
Other real estate expense (income), net		34		(15	)		61		(117	)
Other real estate expense, net												50		27
Other operating expenses		1,636		1,656			3,196		3,155			1,649		1,442
Total noninterest expense		8,536		8,229			16,987		16,260			9,415		8,333
Income before income taxes		3,626		3,199			7,195		6,602			3,134		3,569
Income tax expense		692		881			1,768		1,864			540		1,076
Net income	$	2,934	$	2,318		$	5,427	$	4,738		$	2,594	$	2,493
Net income per share — basic	$	0.13	$	0.11		$	0.25	$	0.22		$	0.12	$	0.11
Net income per share — diluted	$	0.13	$	0.11		$	0.24	$	0.22		$	0.12	$	0.11
Weighted average number of shares outstanding
Basic		21,997		21,897			21,979		21,885			22,076		21,962
Diluted		22,424		22,039			22,440		22,080			22,521		22,433

See accompanying notes to unaudited consolidated financial statements

COMMUNITY BANKERS TRUST CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE ~~AND SIX~~ MONTHS ENDED ~~JUNE 30,~~MARCH 31, 2018 AND 2017 ~~AND 2016~~

(dollars in thousands)

Three months ended Six months ended
June 30, 2017 June 30, 2016 June 30, 2017 June 30, 2016
Net income $ 2,934 $ 2,318 $ 5,427 $ 4,738

Other comprehensive income:
Unrealized gains on investment securities:
Change in unrealized gain in investment securities 1,165 1,644 1,935 5,197
Tax related to unrealized gain in investment securities (407 ) (559 ) (669 ) (1,767 )
Reclassification adjustment for gain in securities sold (37 ) (261 ) (132 ) (520 )
Tax related to realized gain in securities sold 13 89 45 177
Defined benefit pension plan:
Tax related to defined benefit pension plan 11 — 11 —
Cash flow hedge:
Change in unrealized (loss) gain in cash flow hedge (51 ) (129 ) 31 (677 )
Tax related to cash flow hedge 18 44 (10 ) 230
Total other comprehensive income 712 828 1,211 2,640
Total comprehensive income $ 3,646 $ 3,146 $ 6,638 $ 7,378
Three months ended
March 31, 2018 March 31, 2017
Net income $ 2,594 $ 2,493

Other comprehensive (loss) income:
Unrealized (loss) gain on investment securities:
Change in unrealized (loss) gain in investment securities (2,488 ) 770
Tax related to unrealized loss (gain) in investment securities 548 (262 )
Reclassification adjustment for gain in securities sold (30 ) (95 )
Tax related to realized gain in securities sold 7 32
Cash flow hedge:
Change in unrealized gain in cash flow hedge 186 82
Tax related to cash flow hedge (40 ) (28 )
Total other comprehensive (loss) income (1,817 ) 499
Total comprehensive income $ 777 $ 2,992

See accompanying notes to unaudited consolidated financial statements

5

COMMUNITY BANKERS TRUST CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE ~~SIX~~THREE MONTHS ENDED ~~JUNE 30,~~MARCH 31, 2018 AND 2017 ~~AND 2016~~
(dollars and shares in thousands)

Accumulated Accumulated
Additional Other Additional Other
Common Stock Paid in Retained Comprehensive Common Stock Paid in Retained Comprehensive
Shares Amount Capital Deficit Income (Loss) Total Shares Amount Capital Deficit (Loss) Income Total

Balance January 1, 2016 21,867 $ 219 $ 145,907 $ (41,050 ) $ (589 ) $ 104,487
Issuance of common stock 44 — 83 — — 83
Exercise and issuance of employee stock options — — 283 — — 283
Net income — — — 4,738 — 4,738
Other comprehensive income — — — — 2,640 2,640
Balance June 30, 2016 21,911 $ 219 $ 146,273 $ (36,312 ) $ 2,051 $ 112,231
Balance January 1, 2017 21,960 $ 220 $ 146,667 $ (31,128 ) $ (1,223 ) $ 114,536 21,960 $ 220 $ 146,667 $ (31,128 ) $ (1,223 ) $ 114,536
Issuance of common stock 77 — 81 — — 81 11 — 39 — — 39
Exercise and issuance of employee stock options — — 502 — — 502 — — 146 — — 146
Net income — — — 5,427 — 5,427 — — — 2,493 — 2,493
Other comprehensive income — — — — 1,211 1,211 — — — — 499 499
Balance June 30, 2017 22,037 $ 220 $ 147,250 $ (25,701 ) $ (12 ) $ 121,757
Balance March 31, 2017 21,971 $ 220 $ 146,852 $ (28,635 ) $ (724 ) $ 117,713
Balance January 1, 2018 22,073 $ 221 $ 147,671 $ (23,932 ) $ 43 $ 124,003
Issuance of common stock 4 — 39 — — 39
Exercise and issuance of employee stock options 7 — 225 — — 225
Net income — — — 2,594 — 2,594
Other comprehensive loss — — — — (1,817 ) (1,817 )
Balance March 31, 2018 22,084 $ 221 $ 147,935 $ (21,338 ) $ (1,774 ) $ 125,044

See accompanying notes to unaudited consolidated financial statements

6

COMMUNITY BANKERS TRUST CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE ~~SIX~~THREE MONTHS ENDED ~~JUNE 30,~~MARCH 31, 2018 AND 2017 ~~AND 2016~~
(dollars in thousands)

June 30, 2017 June 30, 2016 March 31, 2018 March 31, 2017
Operating activities:
Net income $ 5,427 $ 4,738 $ 2,594 $ 2,493
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and intangibles amortization 1,630 1,707 459 877
Stock-based compensation expense 373 286 234 185
Tax benefit of exercised stock options (94 ) (20 ) (10 ) —
Amortization of purchased loan premium 91 126 54 45
Provision for loan losses — 200
Amortization of security premiums and accretion of discounts, net 833 892 443 359
Net gain on sale of securities (132 ) (520 ) (30 ) (95 )
Net loss (gain) on sale and valuation of OREO and bank premises 1 (227 )
Net gain on sale and valuation of other real estate owned — (14 )
Originations of mortgages held for sale — (30,940 ) (872 ) —
Proceeds from sales of mortgages held for sale — 31,278 872 —
Increase in bank owned life insurance investment (384 ) (321 ) (184 ) (192 )
Changes in assets and liabilities:
(Increase) decrease in other assets (1,220 ) 329
Decrease in other liabilities (313 ) (1,124 )
Increase in other assets (182 ) (226 )
Increase in accrued expenses and other liabilities 673 1,000
Net cash provided by operating activities 6,212 6,404 4,051 4,432

Investing activities:
Proceeds from available for sale securities 35,173 76,311
Proceeds from held to maturity securities 233 6,164
Proceeds from restricted equity securities 1,035 2,253
Proceeds from sales/calls/maturities/paydowns of available for sale securities 9,363 23,816
Proceeds from calls/maturities/paydowns of held to maturity securities 1,584 89
Proceeds from sales of restricted equity securities 17 813
Purchase of available for sale securities (30,191 ) (32,547 ) (9,596 ) (20,981 )
Purchase of held to maturity securities (643 ) (18,910 )
Purchase of restricted equity securities (793 ) (2,477 ) (78 ) (700 )
Proceeds from sale of other real estate owned 2,081 1,249 21 872
Improvements of other real estate, net of insurance proceeds — (34 )
Net increase in loans (24,602 ) (33,207 ) (20,708 ) (13,832 )
Principal recoveries of loans previously charged off 291 228 83 105
Purchase of premises and equipment, net (2,228 ) (1,035 ) (548 ) (631 )
Purchase of small business investment company fund investment (262 ) — (210 ) —
Purchase of bank owned life insurance investment — (5,000 )
Proceeds from sale of premises and equipment — 146
Net cash used in investing activities (19,906 ) (6,859 ) (20,072 ) (10,449 )

Financing activities:
Net increase in deposits 45,591 11,495 556 15,378
Net decrease in federal funds purchased (4,714 ) (6,620 )
Net decrease in Federal Home Loan Bank advances (5,393 ) (1,382 )
Net increase (decrease) in federal funds purchased 15,151 (4,714 )
Net increase in short-term Federal Home Loan Bank borrowings 5,000 —
Payments on long-term Federal Home Loan Bank borrowings (5,368 ) (195 )
Proceeds from issuance of common stock 210 56 30 —
Payments on long-term debt (1,670 ) (1,869 ) — (1,670 )
Net cash provided by financing activities 34,024 1,680 15,369 8,799

Net increase in cash and cash equivalents 20,330 1,225
Net (decrease) increase in cash and cash equivalents (652 ) 2,782

Cash and cash equivalents:
Beginning of the period 21,072 16,969 21,958 21,072
End of the period $ 41,402 $ 18,194 $ 21,306 $ 23,854

Supplemental disclosures of cash flow information:
Interest paid $ 4,315 $ 3,844 $ 2,638 $ 2,141
Income taxes paid 2,470 3,214
Transfer of OREO property 42 425
Transfers of loans to other real estate owned 396 —
Transfers of building premises and equipment to held for sale 525 —

See accompanying notes to unaudited consolidated financial statements

7

COMMUNITY BANKERS TRUST CORPORATION

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Nature of Banking Activities and Significant Accounting Policies

Organization

Community Bankers Trust Corporation (the “Company”) is headquartered in Richmond, Virginia and is the holding company for Essex Bank (the “Bank”), a Virginia state bank with 2526 full-service offices in Virginia and Maryland. The Bank also operates one loan production office in Virginia.

The Bank engages in a general commercial banking business and provides a wide range of financial services primarily to individuals and small businesses, including individual and commercial demand and time deposit accounts, commercial and industrial loans, consumer and small business loans, real estate and mortgage loans, investment services, on-line and mobile banking products, and safe deposit box facilities.

Financial Statements

The consolidated statements presented include accounts of the Company and the Bank, its wholly-owned subsidiary. All material intercompany balances and transactions have been eliminated. The statements should be read in conjunction with the Company’s consolidated financial statements and the accompanying notes to consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2016.~~2017. The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (GAAP) and to the general practices within the banking industry. The interim financial statements have not been audited; however, in the opinion of management, all adjustments, consisting of normal accruals, were made that are necessary to present fairly the balance sheet of the Company as of ~~June 30, 2017,~~March 31, 2018, the statements of income and comprehensive income for the three ~~and six~~ months ended ~~June 30, 2017,~~March 31, 2018, and the statements of changes in shareholders’ equity and cash flows for the ~~six~~three months ended ~~June 30, 2017.~~March 31, 2018. Results for the ~~six~~three month period ended ~~June 30, 2017~~March 31, 2018 are not necessarily indicative of the results that may be expected for the year ending December 31, ~~2017.~~2018.

The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained when either earning income, recognizing an expense, recovering an asset or relieving a liability. The Company uses historical loss factors as one factor in determining the inherent loss that may be present in its loan portfolio. Actual losses could differ significantly from the historical factors that the Company uses. In addition, GAAP itself may change from one previously acceptable method to another method. Although the economics of the Company’s transactions would be the same, the timing of events that would impact its transactions could change.

In preparing these financial statements, the Company has evaluated subsequent events and transactions for potential recognition or disclosure through the date the financial statements were issued.

Certain reclassifications have been made to prior period balances to conform to the current year presentations.
~~Recent Accounting Pronouncements~~
~~In March 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2017-08,~~~~Receivables — Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization~~ Such reclassifications had no impact on ~~Purchased Callable Debt Securities.~~ ~~The ASU shortens the amortization period for certain callable debt securities held at a premium to the earliest call date.~~
Under current GAAP, entities normally amortize the premium as an adjustment of yield over the contractual life of the instrument. Stakeholders have expressed concerns with the current approach on the basis that current GAAP excludes certain callable debt securities from consideration of early repayment of principal even if the holder is certain that the call will be exercised. As a result, upon the exercise of a call on a callable debt security held at a premium, the unamortized premium is recorded as a loss in earnings. Further, there is diversity in practice (1) in the amortization period for premiums of callable debt securities, and (2) in how the potential for exercise of a call is factored into current impairment assessments.net income or shareholder’s equity.

8

The ASU shortens the amortization period for certain callable debt securities held at a premium and requires the premium to be amortized to the earliest call date. However, the amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity.
The amendments are effective for public business entities for annual periods beginning after December 15, 2018, including interim periods within those annual periods. Early adoption is permitted. The Company is currently in compliance with this guidance; therefore, its adoption will have no impact on its financial statements.
~~Also in March 2017, the FASB issued ASU No. 2017-07,~~~~Compensation — Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost~~.The amendments apply to all employers, including not-for-profit entities, that offer to their employees defined benefit pension plans, other postretirement benefit plans, or other types of benefits accounted for under Topic 715,~~Compensation — Retirement Benefits~~.
The amendments require that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component. The line item or items used in the income statement to present the other components of net benefit cost must be disclosed.
The amendments are effective for public business entities for annual periods beginning after December 15, 2017, including interim periods within those annual periods. Early adoption is permitted as of the beginning of an annual period for which financial statements (interim or annual) have not been issued or made available for issuance. The Company does not expect the adoption of this guidance to have a material impact on its financial statements. The Company does not offer a post retirement benefit plan. As the Company’s pension plan is frozen, no additional service cost will be incurred. The remaining components of net periodic benefit cost are not expected to be significant. See Note 10 for further details.

Note 2. Securities

Amortized costs and fair values of securities available for sale and held to maturity at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 were as follows(dollars in thousands):

June 30, 2017 March 31, 2018
Gross Unrealized Gross Unrealized
Amortized Cost Gains Losses Fair Value Amortized Cost Gains Losses Fair Value
Securities Available for Sale
U.S. Treasury issue and other U.S. Gov’t agencies $ 47,450 $ 20 $ (641 ) $ 46,829 $ 37,978 $ 149 $ (526 ) $ 37,601
U.S. Gov’t sponsored agencies 2,844 — (54 ) 2,790 9,168 81 (22 ) 9,227
State, county and municipal 123,625 2,877 (669 ) 125,833 123,949 1,079 (1,454 ) 123,574
Corporate and other bonds 16,087 119 (116 ) 16,090 7,702 164 (52 ) 7,814
Mortgage backed – U.S. Gov’t agencies 4,372 — (118 ) 4,254 5,456 20 (204 ) 5,272
Mortgage backed – U.S. Gov’t sponsored agencies 16,784 17 (254 ) 16,547 19,207 26 (556 ) 18,677
Total Securities Available for Sale $ 211,162 $ 3,033 $ (1,852 ) $ 212,343 $ 203,460 $ 1,519 $ (2,814 ) $ 202,165

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies $ 10,000 $ — $ (79 ) $ 9,921 $ 10,000 $ — $ (255 ) $ 9,745
State, county and municipal 36,392 975 (57 ) 37,310 34,111 415 (121 ) 34,405
Mortgage backed – U.S. Gov’t agencies 522 11 — 533 423 5 — 428
Total Securities Held to Maturity $ 46,914 $ 986 $ (136 ) $ 47,764 $ 44,534 $ 420 $ (376 ) $ 44,578

9
December 31, 2016 December 31, 2017
Gross Unrealized Gross Unrealized
Amortized Cost Gains Losses Fair Value Amortized Cost Gains Losses Fair Value
Securities Available for Sale
U.S. Treasury issue and other U.S. Gov’t agencies $ 58,724 $ 15 $ (763 ) $ 57,976 $ 40,473 $ 165 $ (382 ) $ 40,256
U.S. Gov’t sponsored agencies 3,452 — (116 ) 3,336 9,247 55 (24 ) 9,278
State, county and municipal 121,686 2,247 (1,160 ) 122,773 124,032 2,324 (596 ) 125,760
Corporate and other bonds 15,936 — (433 ) 15,503 7,323 173 (36 ) 7,460
Mortgage backed – U.S. Gov’t agencies 3,614 — (119 ) 3,495 5,551 37 (146 ) 5,442
Mortgage backed – U.S. Gov’t sponsored agencies 13,330 21 (313 ) 13,038 16,985 26 (373 ) 16,638
Total Securities Available for Sale $ 216,742 $ 2,283 $ (2,904 ) $ 216,121 $ 203,611 $ 2,780 $ (1,557 ) $ 204,834

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies $ 10,000 $ — $ (154 ) $ 9,846 $ 10,000 $ — $ (155 ) $ 9,845
State, county and municipal 35,847 568 (185 ) 36,230 35,678 922 (33 ) 36,567
Mortgage backed – U.S. Gov’t agencies 761 21 — 782 468 8 — 476
Total Securities Held to Maturity $ 46,608 $ 589 $ (339 ) $ 46,858 $ 46,146 $ 930 $ (188 ) $ 46,888

The amortized cost and fair value of securities at ~~June 30, 2017~~March 31, 2018 by final contractual maturity are shown below. Expected maturities may differ from final contractual maturities because issuers may have the right to call or prepay obligations without any penalties.

Held to Maturity Available for Sale Held to Maturity Available for Sale
(dollars in thousands) Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value
Due in one year or less $ 4,126 $ 4,170 $ 1,560 $ 1,577 $ 13,662 $ 13,426 $ 5,321 $ 5,292
Due after one year through five years 23,226 23,416 93,522 94,729 13,737 13,808 89,246 89,466
Due after five years through ten years 13,641 14,083 99,688 99,820 12,529 12,692 101,615 100,099
Due after ten years 5,921 6,095 16,392 16,217 4,606 4,652 7,278 7,308
Total securities $ 46,914 $ 47,764 $ 211,162 $ 212,343 $ 44,534 $ 44,578 $ 203,460 $ 202,165
9

Proceeds from sales of securities available for sale were ~~$8.7~~$7.0 million and ~~$20.1~~$22.3 million during the three months ended ~~June 30,~~March 31, 2018 and 2017, ~~and 2016, respectively, and $21.0 million and $71.5 million for the six months ended June 30, 2017 and 2016,~~ respectively. Gains and losses on the sale of securities are determined using the specific identification method. Gross realized gains and losses on sales of securities available for sale during the three ~~and six~~ months ended ~~June 30,~~March 31, 2018 and 2017 ~~and 2016~~ were as follows (dollars in thousands):

Three Months Ended Six Months Ended Three months ended
June 30, 2017 June 30, 2016 June 30, 2017 June 30, 2016 March 31, 2018 March 31, 2017
Gross realized gains $ 134 $ 278 $ 264 $ 1,032 $ 42 $ 130
Gross realized losses (97 ) (17 ) (132 ) (512 ) (12 ) (35 )
Net securities gains $ 37 $ 261 $ 132 $ 520 $ 30 $ 95

In estimating other than temporary impairment (OTTI) losses, management considers the length of time and the extent to which the fair value has been less than cost, the financial condition and short-term prospects for the issuer, and the intent and ability of management to hold its investment for a period of time to allow a recovery in fair value. There were no investments held that had OTTI losses for the three ~~and six~~ months ended ~~June 30, 2017~~March 31, 2018 and ~~2016.~~2017.
10

The fair value and gross unrealized losses for securities, segregated by the length of time that individual securities have been in a continuous gross unrealized loss position, at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 were as follows (dollars in thousands):

March 31, 2018
June 30, 2017 Less than 12 Months 12 Months or More Total
Less than 12 Months 12 Months or More Total Fair Value Unrealized Loss Fair Value Unrealized Loss Fair Value Unrealized Loss
Securities Available for Sale Fair Value Unrealized Loss Fair Value Unrealized Loss Fair Value Unrealized Loss
U.S. Treasury issue and other U.S. Gov’t agencies $ 16,777 $ (229 ) $ 24,266 $ (412 ) $ 41,043 $ (641 ) $ 7,555 $ (70 ) $ 16,619 $ (456 ) $ 24,174 $ (526 )
U.S. Gov’t sponsored agencies - - 2,290 (54 ) 2,290 (54 ) - - 2,969 (22 ) 2,969 (22 )
State, county and municipal 18,184 (327 ) 4,504 (342 ) 22,688 (669 ) 42,017 (815 ) 10,481 (639 ) 52,498 (1,454 )
Corporate and other bonds 1,240 (9 ) 6,700 (107 ) 7,940 (116 ) 481 (16 ) 2,681 (36 ) 3,162 (52 )
Mortgage backed – U.S. Gov’t agencies 1,576 (23 ) 1,903 (95 ) 3,479 (118 ) 1,670 (42 ) 1,836 (162 ) 3,506 (204 )
Mortgage backed – U.S. Gov’t sponsored agencies 12,571 (253 ) 124 (1 ) 12,695 (254 ) 7,865 (238 ) 7,790 (318 ) 15,655 (556 )
Total $ 50,348 $ (841 ) $ 39,787 $ (1,011 ) $ 90,135 $ (1,852 ) $ 59,588 $ (1,181 ) $ 42,376 $ (1,633 ) $ 101,964 $ (2,814 )

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies $ 9,921 $ (79 ) $ - $ - $ 9,921 $ (79 ) $ - $ - $ 9,745 $ (255 ) $ 9,745 $ (255 )
State, county and municipal 3,834 (57 ) - - 3,834 (57 ) 6,118 (89 ) 1,245 (32 ) 7,363 (121 )
Total $ 13,755 $ (136 ) $ - $ - $ 13,755 $ (136 ) $ 6,118 $ (89 ) $ 10,990 $ (287 ) $ 17,108 $ (376 )

December 31, 2017
Less than 12 Months 12 Months or More Total
Fair Value Unrealized Loss Fair Value Unrealized Loss Fair Value Unrealized Loss
Securities Available for Sale
U.S. Treasury issue and other U.S. Gov’t agencies $ 5,097 $ (36 ) $ 19,443 $ (346 ) $ 24,540 $ (382 )
U.S. Gov’t sponsored agencies 497 (3 ) 5,040 (21 ) 5,537 (24 )
State, county and municipal 20,740 (188 ) 9,569 (408 ) 30,309 (596 )
Corporate and other bonds - - 2,772 (36 ) 2,772 (36 )
Mortgage backed – U.S. Gov’t agencies 1,722 (25 ) 1,876 (121 ) 3,598 (146 )
Mortgage backed – U.S. Gov’t sponsored agencies 6,525 (111 ) 7,985 (262 ) 14,510 (373 )
Total $ 34,581 $ (363 ) $ 46,685 $ (1,194 ) $ 81,266 $ (1,557 )

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies $ - $ - $ 9,845 $ (155 ) $ 9,845 $ (155 )
State, county and municipal 1,485 (14 ) 1,262 (19 ) 2,747 (33 )
Total $ 1,485 $ (14 ) $ 11,107 $ (174 ) $ 12,592 $ (188 )

December 31, 2016
Less than 12 Months 12 Months or More Total
Securities Available for Sale Fair Value Unrealized Loss Fair Value Unrealized Loss Fair Value Unrealized Loss
U.S. Treasury issue and other U.S. Gov’t agencies $ 29,756 $ (324 ) $ 25,155 $ (439 ) $ 54,911 $ (763 )
U.S. Gov’t sponsored agencies - - 2,523 (116 ) 2,523 (116 )
State, county and municipal 39,713 (848 ) 3,885 (312 ) 43,598 (1,160 )
Corporate and other bonds 6,864 (103 ) 8,639 (330 ) 15,503 (433 )
Mortgage backed – U.S. Gov’t agencies 1,598 (18 ) 1,897 (101 ) 3,495 (119 )
Mortgage backed – U.S. Gov’t sponsored agencies          9,247 (313 ) - - 9,247 (313 )
Total $ 87,178 $ (1,606 ) $ 42,099 $ (1,298 ) $ 129,277 $ (2,904 )

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies $ 9,846 $ (154 ) $ - $ - $ 9,846 $ (154 )
State, county and municipal 8,052 (185 ) - - 8,052 (185 )
Total $ 17,898 $ (339 ) $ - $ - $ 17,898 $ (339 )
10

The unrealized losses (impairments) in the investment portfolio at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 are generally a result of market fluctuations of interest rates that occur daily. The unrealized losses are from ~~116~~176 securities at ~~June 30, 2017.~~March 31, 2018. Of those, ~~102~~169 are investment grade, have U.S. government agency guarantees, or are backed by the full faith and credit of local municipalities throughout the United States. ~~Fourteen~~Five investment grade asset-backed securities comprised of student loan pools included in corporate obligations and ~~other bond obligations comprise~~two corporate bonds make up the remaining securities with unrealized losses at ~~June 30, 2017.~~March 31, 2018. The Company considers the reason for impairment, length of impairment, and ability and intent to hold until the full value is recovered in determining if the impairment is temporary in nature. Based on this analysis, the Company has determined these impairments to be temporary in nature. The Company does not intend to sell, and it is more likely than not that the Company will not be required to sell, these securities until they recover in value or reach maturity.

Market prices are affected by conditions beyond the control of the Company. Investment decisions are made by the management group of the Company and reflect the overall liquidity and strategic asset/liability objectives of the Company. Management analyzes the securities portfolio frequently and manages the portfolio to provide an overall positive impact to the Company’s income statement and balance sheet.

Securities with amortized costs of ~~$67.2~~$68.6 million and ~~$75.8~~$71.7 million at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, respectively, were pledged to secure public deposits as required or permitted by law. Securities with amortized costs of ~~$4.1~~$7.0 million and ~~$4.4~~$7.0 million at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, respectively, were pledged to secure lines of credit at the Federal Reserve discount window. At each of ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, there were no securities purchased from a single issuer, other than U.S. Treasury issue and other U.S. Government agencies that comprised more than 10% of the consolidated shareholders’ equity.
11

Note 3. Loans and Related Allowance for Loan Losses

The Company’s loans, net of deferred fees and costs, at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 were comprised of the following (dollars in thousands):

June 30, 2017 December 31, 2016 March 31, 2018 December 31, 2017
Amount % of Loans Amount % of Loans Amount % of Loans Amount % of Loans
Mortgage loans on real estate:
Residential 1-4 family $ 212,502 24.59 % $ 207,863 24.86 % $ 222,717 23.10 % $ 227,542 24.16 %
Commercial 341,182 39.49 339,804 40.63 371,494 38.52 366,331 38.89
Construction and land development 100,677 11.65 98,282 11.75 109,534 11.36 107,814 11.44
Second mortgages 7,537 0.87 7,911 0.95 7,689 0.80 8,410 0.89
Multifamily 50,511 5.85 39,084 4.67 59,920 6.21 59,024 6.27
Agriculture 7,985 0.92 7,185 0.86 7,424 0.77 7,483 0.79
Total real estate loans 720,394 83.37 700,129 83.72 778,778 80.76 776,604 82.44
Commercial loans 137,261 15.89 129,300 15.46 170,445 17.67 159,024 16.88
Consumer installment loans 5,107 0.59 5,627 0.67 13,878 1.44 5,169 0.55
All other loans 1,287 0.15 1,243 0.15 1,210 0.13 1,221 0.13
Total loans $ 864,049 100.00 % $ 836,299 100.00 % $ 964,311 100.00 % $ 942,018 100.00 %

The Company held ~~$15.5~~$17.7 million and ~~$15.8~~$18.0 million in balances of loans guaranteed by the United States Department of Agriculture (USDA), which are included in various categories in the table above, at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, respectively. As these loans are 100% guaranteed by the USDA, no loan loss allowance is required. These loan balances included a purchase premium of ~~$688,000~~$785,000 and ~~$749,000~~$824,000 at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, respectively. The purchase premium is amortized as an adjustment of the related loan yield on a straight line basis, which is substantially equivalent to the results obtained using the effective interest method.

At ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, the Company’s allowance for credit losses was comprised of the following: (i) a specific valuation component calculated in accordance with ~~FASB ASC~~Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 310,Receivables,(ii) a general valuation component calculated in accordance with FASB ~~Accounting Standards Codification (ASC)~~ASC 450,Contingencies, based on historical loan loss experience, current economic conditions and other qualitative risk factors, and (iii) an unallocated component to cover uncertainties that could affect management’s estimate of probable losses. Management identified loans subject to impairment in accordance with ASC 310.

1211

The following table summarizes information related to impaired loans as of ~~June 30, 2017~~March 31, 2018 (dollars in thousands):

Three months ended Six months ended Three months ended
June 30, 2017 June 30, 2017 June 30, 2017 March 31, 2018 March 31, 2018
Recorded
Investment⁽¹⁾ Unpaid
Principal
Balance⁽²⁾ Related
Allowance Average
Investment Interest
Recognized Average
Investment Interest
Recognized Recorded
Investment⁽¹⁾ Unpaid
Principal
Balance⁽²⁾ Related
Allowance Average
Investment Interest
Recognized
With no related allowance recorded:
Mortgage loans on real estate:
Residential 1-4 family $ 1,941 $ 2,257 $ — $ 2,065 $ 7 $ 1,945 $ 15 $ 1,873 $ 2,235 $ — $ 1,888 $ 7
Commercial 3,699 4,282 — 3,927 38 4,808 76 3,825 4,467 — 3,844 37
Construction and land development — — — — — — — 417 417 — 208 —
Agriculture 258 258 — 129 — 86 — — — — — —
Total real estate loans 5,898 6,797 — 6,121 45 6,839 91 6,115 7,119 — 5,940 44
Commercial loans — — — — — 400 — 978 978 — 1,043 —
Consumer installment loans — — — — — — —
Subtotal impaired loans with no valuation allowance 5,898 6,797 — 6,121 45 7,239 91 7,093 8,097 — 6,983 44
With an allowance recorded:
Mortgage loans on real estate:
Residential 1-4 family 2,369 2,787 314 2,352 20 2,441 39 2,253 2,688 296 2,234 19
Commercial 2,796 3,194 355 1,596 2 1,270 4 518 955 64 525 2
Construction and land development 4,296 5,552 569 4,300 — 4,699 — 5,137 6,401 694 4,707 —
Agriculture — — — — — — — 67 71 8 68 —
Total real estate loans 9,461 11,533 1,238 8,248 22 8,410 43 7,975 10,115 1,062 7,534 21
Commercial loans 1,499 1,620 189 892 1 612 2 250 251 31 287 1
Consumer installment loans 10 27 1 26 — 111 — 4 4 — 5 —
Subtotal impaired loans with a valuation allowance 10,970 13,180 1,428 9,166 23 9,133 45 8,229 10,370 1,093 7,826 22
Total:
Mortgage loans on real estate:
Residential 1-4 family 4,310 5,044 314 4,417 27 4,386 54 4,126 4,923 296 4,122 26
Commercial 6,495 7,476 355 5,523 40 6,078 80 4,343 5,422 64 4,369 39
Construction and land development 4,296 5,552 569 4,300 — 4,699 — 5,554 6,818 694 4,915 —
Agriculture 258 258 — 129 — 86 — 67 71 8 68 —
Total real estate loans 15,359 18,330 1,238 14,369 67 15,249 134 14,090 17,234 1,062 13,474 65
Commercial loans 1,499 1,620 189 892 1 1,012 2 1,228 1,229 31 1,330 1
Consumer installment loans 10 27 1 26 — 111 — 4 4 — 5 —
Total impaired loans $ 16,868 $ 19,977 $ 1,428 $ 15,287 $ 68 $ 16,372 $ 136 $ 15,322 $ 18,467 $ 1,093 $ 14,809 $ 66

(1) The amount of the investment in a loan, which is not net of a valuation allowance, but which does reflect any direct write-down of the investment
(2) The contractual amount due, which reflects paydowns applied in accordance with loan documents, but which does not reflect any direct write-downs or valuation allowances

1312

The following table summarizes information related to impaired loans as of December 31, ~~2016~~2017 and the three ~~and six~~ months ended ~~June 30, 2016~~March 31, 2017 (dollars in thousands):

Three months ended Six months ended Three months ended
December 31, 2016 June 30, 2016 June 30, 2016 December 31, 2017 March 31, 2017
Recorded
Investment ⁽¹⁾ Unpaid
Principal
Balance ⁽²⁾ Related
Allowance Average
Investment Interest
Recognized Average
Investment Interest
Recognized Recorded
Investment⁽¹⁾ Unpaid
Principal
Balance⁽²⁾ Related
Allowance Average
Investment Interest
Recognized
With no related allowance recorded:
Mortgage loans on real estate:
Residential 1-4 family $ 1,704 $ 1,931 $ — $ 2,570 $ 11 $ 2,863 $ 22 $ 1,901 $ 2,246 $ — $ 1,947 $ 7
Commercial 6,570 7,078 — 4,252 39 4,282 78 3,862 4,477 — 5,363 38
Construction and land development — — — — — — — — — — — —
Second mortgages — — — 68 — 68 —
Agriculture — — — — —
Total real estate loans 8,274 9,009 — 6,890 50 7,213 100 5,763 6,723 — 7,310 45
Commercial loans 1,200 1,200 — — — — — 1,108 1,108 — 600 —
Consumer installment loans — — — 246 1 122 2 — — — — —
Subtotal impaired loans with no valuation allowance 9,474 10,209 — 7,136 51 7,335 102 6,871 7,831 — 7,910 45
With an allowance recorded:
Mortgage loans on real estate:
Residential 1-4 family 2,621 3,062 283 2,984 7 2,799 14 2,216 2,640 290 2,478 12
Commercial 617 1,051 73 540 2 435 4 533 958 65 506 2
Construction and land development 5,495 6,746 730 5,100 — 5,107 — 4,277 5,537 556 4,900 —
Second mortgages — — — 74 — 6 —
Agriculture 68 71 8 — —
Total real estate loans 8,733 10,859 1,086 8,698 9 8,347 18 7,094 9,206 919 7,884 14
Commercial loans 53 53 7 54 — 27 — 325 446 39 168 1
Consumer installment loans 281 285 37 82 — 81 — 7 7 1 162 —
Subtotal impaired loans with a valuation allowance 9,067 11,197 1,130 8,834 9 8,455 18 7,426 9,659 959 8,214 15
Total:
Mortgage loans on real estate:
Residential 1-4 family 4,325 4,993 283 5,554 18 5,662 36 4,117 4,886 290 4,425 19
Commercial 7,187 8,129 73 4,792 41 4,717 82 4,395 5,435 65 5,869 40
Construction and land development 5,495 6,746 730 5,100 — 5,107 — 4,277 5,537 556 4,900 —
Second mortgages — — — 142 — 74 —
Agriculture 68 71 8 — —
Total real estate loans 17,007 19,868 1,086 15,588 59 15,560 118 12,857 15,929 919 15,194 59
Commercial loans 1,253 1,253 7 54 — 27 — 1,433 1,554 39 768 1
Consumer installment loans 281 285 37 328 1 203 2 7 7 1 162 —
Total impaired loans $ 18,541 $ 21,406 $ 1,130 $ 15,970 $ 60 $ 15,790 $ 120 $ 14,297 $ 17,490 $ 959 $ 16,124 $ 60

(1) The amount of the investment in a loan, which is not net of a valuation allowance, but which does reflect any direct write-down of the investment
(2) The contractual amount due, which reflects paydowns applied in accordance with loan documents, but which does not reflect any direct write-downs or valuation allowances

Troubled debt restructures ~~and some substandard loans~~ still accruing interest are loans that management expects to ultimately collect all principal and interest due, but not under the terms of the original contract. A reconciliation of impaired loans to nonaccrual loans at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, is set forth in the table below (dollars in thousands):

June 30, 2017 December 31, 2016
Nonaccruals $ 11,514 $ 10,243
Trouble debt restructure and still accruing 5,354 4,653
Substandard and still accruing — 3,645
Total impaired $ 16,868 $ 18,541

14
March 31, 2018 December 31, 2017
Nonaccruals $ 10,090 $ 9,026
Trouble debt restructure and still accruing 5,232 5,271
Total impaired $ 15,322 $ 14,297

Interest income on nonaccrual loans, if recognized, is recorded using the cash basis method of accounting. There was an insignificant amount of cash basis income recognized during the three ~~and six~~ months ended ~~June 30, 2017~~March 31, 2018 and ~~2016.~~2017. For the three months ended ~~June 30,~~March 31, 2018 and 2017, ~~and 2016,~~ estimated interest income of ~~$201,000and $219,000, respectively, would have been recorded if all such loans had been accruing interest according to their original contractual terms. For the six months ended June 30, 2017~~$160,000 and ~~2016, estimated interest income of $345,000and $409,000,~~$163,000, respectively, would have been recorded if all such loans had been accruing interest according to their original contractual terms.

13
There were no loans greater than 90 days past due and still accruing interest at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016.~~2017. The following tables present an age analysis of past due status of loans by category as of ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 (dollars in thousands):

June 30, 2017 March 31, 2018
30-89 Days
Past Due Nonaccrual Total Past
Due Current Total Loans
Receivable 30-89 Days
Past Due Nonaccrual Total Past
Due Current Total Loans
Receivable
Mortgage loans on real estate:
Residential 1-4 family $ 1,289 $ 2,130 $ 3,419 $ 209,083 $ 212,502 $ 1,075 $ 1,985 $ 3,060 $ 219,657 $ 222,717
Commercial 1,904 3,548 5,452 335,730 341,182 1,611 1,466 3,077 368,417 371,494
Construction and land development — 4,296 4,296 96,381 100,677 62 5,554 5,616 103,918 109,534
Second mortgages — — — 7,537 7,537 — — — 7,689 7,689
Multifamily — — — 50,511 50,511 — — — 59,920 59,920
Agriculture — 258 258 7,727 7,985 19 67 86 7,338 7,424
Total real estate loans 3,193 10,232 13,425 706,969 720,394 2,767 9,072 11,839 766,939 778,778
Commercial loans 1,300 1,272 2,572 134,689 137,261 98 1,014 1,112 169,333 170,445
Consumer installment loans 52 10 62 5,045 5,107 9 4 13 13,865 13,878
All other loans — — — 1,287 1,287 — — — 1,210 1,210
Total loans $ 4,545 $ 11,514 $ 16,059 $ 847,990 $ 864,049 $ 2,874 $ 10,090 $ 12,964 $ 951,347 $ 964,311

December 31, 2016
30-89 Days
Past Due Nonaccrual Total Past
Due Current Total Loans
Receivable
Mortgage loans on real estate:
Residential 1-4 family $ 296 $ 2,893 $ 3,189 $ 204,674 $ 207,863
Commercial — 1,758 1,758 338,046 339,804
Construction and land  development 54 5,495 5,549 92,733 98,282
Second mortgages — — — 7,911 7,911
Multifamily — — — 39,084 39,084
Agriculture — — — 7,185 7,185
Total real estate loans 350 10,146 10,496 689,633 700,129
Commercial loans — 53 53 129,247 129,300
Consumer installment loans 3 44 47 5,580 5,627
All other loans — — — 1,243 1,243
Total loans $ 353 $ 10,243 $ 10,596 $ 825,703 $ 836,299
15
December 31, 2017
30-89 Days
Past Due Nonaccrual Total Past
Due Current Total Loans
Receivable
Mortgage loans on real estate:
Residential 1-4 family $ 1,056 $ 1,962 $ 3,018 $ 224,524 $ 227,542
Commercial 104 1,498 1,602 364,729 366,331
Construction and land development — 4,277 4,277 103,537 107,814
Second mortgages — — — 8,410 8,410
Multifamily — — — 59,024 59,024
Agriculture 19 68 87 7,396 7,483
Total real estate loans 1,179 7,805 8,984 767,620 776,604
Commercial loans 48 1,214 1,262 157,762 159,024
Consumer installment loans 12 7 19 5,150 5,169
All other loans — — — 1,221 1,221
Total loans $ 1,239 $ 9,026 $ 10,265 $ 931,753 $ 942,018

Activity in the allowance for loan losses on loans by segment for the three ~~and six~~ months ended ~~June 30,~~March 31, 2018 and 2017 ~~and 2016~~ is presented in the following tables (dollars in thousands):

Three Months Ended June 30, 2017
March 31, 2017 Provision
Allocation Charge-offs Recoveries June 30, 2017
Mortgage loans on real estate:
Residential 1-4 family $ 2,823 $ 927 $ (12 ) $ 59 $ 3,797
Commercial 1,776 (11 ) — 18 1,783
Construction and land development 1,547 (226 ) — 62 1,383
Second mortgages 50 (19 ) — 2 33
Multifamily 193 (26 ) — — 167
Agriculture 32 (11 ) — — 21
Total real estate loans 6,421 634 (12 ) 141 7,184
Commercial loans 1,316 260 (120 ) 1 1,457
Consumer installment loans 133 12 (78 ) 44 111
All other loans 15 (6 ) — — 9
Unallocated 1,628 (900 ) — — 728
Total loans $ 9,513 $ — $ (210 ) $ 186 $ 9,489
Three Months Ended June 30, 2016
March 31, 2016 Provision
Allocation Charge-offs Recoveries June 30, 2016
Mortgage loans on real estate:
Residential 1-4 family $ 2,455 $ 281 $ (305 ) $ 14 $ 2,445
Commercial 3,114 516 (75 ) 17 3,572
Construction and land development 1,589 (13 ) — 1 1,577
Second mortgages 103 (58 ) — 1 46
Multifamily 300 (7 ) — — 293
Agriculture 12 13 — — 25
Total real estate loans 7,573 732 (380 ) 33 7,958
Commercial loans 948 310 — 10 1,268
Consumer installment loans 86 39 (34 ) 11 102
All other loans 6 4 — — 10
Unallocated 981 (885 ) — — 96
Total loans $ 9,594 $ 200 $ (414 ) $ 54 $ 9,434
Six Months Ended June 30, 2017
December 31, 2016 Provision
Allocation Charge-offs Recoveries June 30, 2017 December 31, 2017 Provision
Allocation Charge-offs Recoveries March 31, 2018
Mortgage loans on real estate:
Residential 1-4 family $ 2,769 $ 989 $ (38 ) $ 77 $ 3,797 $ 3,466 $ (366 ) $ — $ 15 $ 3,115
Commercial 1,952 (194 ) — 25 1,783 2,423 184 — 13 2,620
Construction and land development 2,195 (861 ) (14 ) 63 1,383 1,247 364 — 1 1,612
Second mortgages 72 (88 ) — 49 33 24 9 — 1 34
Multifamily 260 (93 ) — — 167 496 (298 ) — — 198
Agriculture 15 6 — — 21 14 19 — — 33
Total real estate loans 7,263 (241 ) (52 ) 214 7,184 7,670 (88 ) — 30 7,612
Commercial loans 602 972 (120 ) 3 1,457 1,139 (152 ) (39 ) 14 962
Consumer installment loans 135 25 (123 ) 74 111 110 8 (45 ) 39 112
All other loans 7 2 — — 9 3 7 — — 10
Unallocated 1,486 (758 ) — — 728 47 225 — — 272
Total loans $ 9,493 $ — $ (295 ) $ 291 $ 9,489 $ 8,969 $ — $ (84 ) $ 83 $ 8,968

1614

Six Months Ended June 30, 2016
December 31, 2015 Provision
Allocation Charge-offs Recoveries June 30, 2016 December 31, 2016 Provision
Allocation Charge-offs Recoveries March 31, 2017
Mortgage loans on real estate:
Residential 1-4 family $ 2,884 $ (225 ) $ (325 ) $ 111 $ 2,445 $ 2,769 $ 62 $ (26 ) $ 18 $ 2,823
Commercial 3,769 (114 ) (112 ) 29 3,572 1,952 (183 ) — 7 1,776
Construction and land development 1,298 277 — 2 1,577 2,195 (635 ) (14 ) 1 1,547
Second mortgages 96 (56 ) — 6 46 72 (69 ) — 47 50
Multifamily 141 152 — — 293 260 (67 ) — — 193
Agriculture 24 1 — — 25 15 17 — — 32
Total real estate loans 8,212 35 (437 ) 148 7,958 7,263 (875 ) (40 ) 73 6,421
Commercial loans 631 626 — 11 1,268 602 712 — 2 1,316
Consumer installment loans 93 56 (116 ) 69 102 135 13 (45 ) 30 133
All other loans 25 (15 ) — — 10 7 8 — — 15
Unallocated 598 (502 ) — — 96 1,486 142 — — 1,628
Total loans $ 9,559 $ 200 $ (553 ) $ 228 $ 9,434 $ 9,493 $ — $ (85 ) $ 105 $ 9,513

The following tables present information on the loans evaluated for impairment in the allowance for loan losses as of ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 (dollars in thousands):

June 30, 2017 March 31, 2018
Allowance for Loan Losses Recorded Investment in Loans Allowance for Loan Losses Recorded Investment in Loans
Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total
Mortgage loans on real estate:
Residential 1-4 family $ 314 $ 3,483 $ 3,797 $ 4,310 $ 208,192 $ 212,502 $ 296 $ 2,819 $ 3,115 $ 4,126 $ 218,591 $ 222,717
Commercial 355 1,428 1,783 6,495 334,687 341,182 64 2,556 2,620 4,343 367,151 371,494
Construction and land development 569 814 1,383 4,296 96,381 100,677 694 918 1,612 5,554 103,980 109,534
Second mortgages — 33 33 — 7,537 7,537 — 34 34 — 7,689 7,689
Multifamily — 167 167 — 50,511 50,511 — 198 198 — 59,920 59,920
Agriculture — 21 21 258 7,727 7,985 8 25 33 67 7,357 7,424
Total real estate loans 1,238 5,946 7,184 15,359 705,035 720,394 1,062 6,550 7,612 14,090 764,688 778,778
Commercial loans 189 1,268 1,457 1,499 135,762 137,261 31 931 962 1,228 169,217 170,445
Consumer installment loans 1 110 111 10 5,097 5,107 — 112 112 4 13,874 13,878
All other loans — 9 9 — 1,287 1,287 — 10 10 — 1,210 1,210
Unallocated — 728 728 — — — — 272 272 — — —
Total loans $ 1,428 $ 8,061 $ 9,489 $ 16,868 $ 847,181 $ 864,049 $ 1,093 $ 7,875 $ 8,968 $ 15,322 $ 948,989 $ 964,311

1715

December 31, 2016 December 31, 2017
Allowance for Loan Losses Recorded Investment in Loans Allowance for Loan Losses Recorded Investment in Loans
Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total Individually
Evaluated for
Impairment Collectively
Evaluated for
Impairment Total
Mortgage loans on real estate:
Residential 1-4 family $ 283 $ 2,486 $ 2,769 $ 4,325 $ 203,538 $ 207,863 $ 290 $ 3,176 $ 3,466 $ 4,117 $ 223,425 $ 227,542
Commercial 73 1,879 1,952 7,187 332,617 339,804 65 2,358 2,423 4,396 361,935 366,331
Construction and land development 730 1,465 2,195 5,495 92,787 98,282 556 691 1,247 4,276 103,538 107,814
Second mortgages — 72 72 — 7,911 7,911 — 24 24 — 8,410 8,410
Multifamily — 260 260 — 39,084 39,084 — 496 496 — 59,024 59,024
Agriculture — 15 15 — 7,185 7,185 8 6 14 68 7,415 7,483
Total real estate loans 1,086 6,177 7,263 17,007 683,122 700,129 919 6,751 7,670 12,857 763,747 776,604
Commercial loans 7 595 602 1,253 128,047 129,300 39 1,100 1,139 1,433 157,591 159,024
Consumer installment loans 37 98 135 281 5,346 5,627 1 109 110 7 5,162 5,169
All other loans — 7 7 — 1,243 1,243 — 3 3 — 1,221 1,221
Unallocated — 1,486 1,486 — — — — 47 47 — — —
Total loans $ 1,130 $ 8,363 $ 9,493 $ 18,541 $ 817,758 $ 836,299 $ 959 $ 8,010 $ 8,969 $ 14,297 $ 927,721 $ 942,018

Loans are monitored for credit quality on a recurring basis. These credit quality indicators are defined as follows:

Pass - A pass loan is not adversely classified, as it does not display any of the characteristics for adverse classification. This category includes purchased loans that are 100% guaranteed by U.S. Government agencies of ~~$15.5~~$17.7 million and ~~$15.8~~$18.0 million at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, respectively.

Special Mention - A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, such potential weaknesses may result in deterioration of the repayment prospects or collateral position at some future date. Special mention loans are not adversely classified and do not warrant adverse classification.

Substandard - A substandard loan is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as substandard generally have a well defined weakness, or weaknesses, that jeopardize the liquidation of the debt. These loans are characterized by the distinct possibility of loss if the deficiencies are not corrected.

Doubtful - A doubtful loan has all the weaknesses inherent in a loan classified as substandard with the added characteristics that the weaknesses make collection or liquidation in full, highly questionable and improbable, on the basis of currently existing facts, conditions, and values. The possibility of loss is extremely high.

1816

The following tables present the composition of loans by credit quality indicator at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 (dollars in thousands):

June 30, 2017 March 31, 2018
Pass Special
Mention Substandard Doubtful Total Pass Special
Mention Substandard Doubtful Total
Mortgage loans on real estate:
Residential 1-4 family $ 206,324 $ 3,934 $ 2,244 $ — $ 212,502 $ 217,935 $ 2,753 $ 2,029 $ — $ 222,717
Commercial 333,570 2,523 5,089 — 341,182 354,462 14,073 2,959 — 371,494
Construction and land development 95,677 703 4,297 — 100,677 103,810 170 5,554 — 109,534
Second mortgages 7,427 110 — — 7,537 7,474 215 — — 7,689
Multifamily 47,950 — 2,561 — 50,511 57,357 — 2,563 — 59,920
Agriculture 7,327 380 278 — 7,985 6,952 386 86 — 7,424
Total real estate loans 698,275 7,650 14,469 — 720,394 747,990 17,597 13,191 — 778,778
Commercial loans 131,826 2,833 2,602 — 137,261 167,659 1,738 1,048 — 170,445
Consumer installment loans 5,057 40 10 — 5,107 13,683 191 4 — 13,878
All other loans 1,287 — — — 1,287 1,210 — — — 1,210
Total loans $ 836,445 $ 10,523 $ 17,081 $ — $ 864,049 $ 930,542 $ 19,526 $ 14,243 $ — $ 964,311

December 31, 2016 December 31, 2017
Pass Special
Mention Substandard Doubtful Total Pass Special
Mention Substandard Doubtful Total
Mortgage loans on real estate:
Residential 1-4 family $ 199,973 $ 4,612 $ 3,278 $ — $ 207,863 $ 222,026 $ 3,442 $ 2,074 $ — $ 227,542
Commercial 330,851 3,168 5,785 — 339,804 355,188 8,145 2,998 — 366,331
Construction and land development 92,556 234 5,492 — 98,282 103,356 182 4,276 — 107,814
Second mortgages 7,474 437 — — 7,911 8,187 223 — — 8,410
Multifamily 36,474 — 2,610 — 39,084 56,452 — 2,572 — 59,024
Agriculture 7,067 118 — — 7,185 7,010 385 88 — 7,483
Total real estate loans 674,395 8,569 17,165 — 700,129 752,219 12,377 12,008 — 776,604
Commercial loans 122,129 5,879 1,292 — 129,300 156,604 1,171 1,249 — 159,024
Consumer installment loans 5,563 20 44 — 5,627 5,137 25 7 — 5,169
All other loans 1,243 — — — 1,243 1,221 — — — 1,221
Total loans $ 803,330 $ 14,468 $ 18,501 $ — $ 836,299 $ 915,181 $ 13,573 $ 13,264 $ — $ 942,018

In accordance with FASB ~~ASU~~Accounting Standards Update (ASU) 2011-02,Receivables (Topic 310): A Creditor's Determination of Whether a Restructuring is a Troubled Debt Restructuring, the Company assesses all loan modifications to determine whether they are considered troubled debt restructurings (TDRs) under the guidance. The Company had 2123 and 1817 loans that met the definition of a TDR ~~as of June 30,~~at March 31, 2018 and 2017, ~~and 2016,~~ respectively.

~~During the three and six months ended June 30, 2017, the~~The Company ~~modified one 1-4 family~~had no loan ~~and one agriculture loan that was~~modifications considered to be a TDR. The Company lowered the interest rate for the 1-4 family loan, which had a pre- and post-modification balance of $894,000. The Company extended the terms for the agriculture loan, which had a pre- and post-modification balance of $258,000.
~~During~~TDRs during the three months ended ~~June 30, 2016, the Company modified one residential 1-4 family loan that was considered to be a TDR. The Company extended the terms for this loan, which had a pre-~~March 31, 2018 and post-modification balance of $81,000 and $97,000, respectively. During the six months ended June 30, 2016, the Company modified one residential 1-4 family loan and one consumer installment loan that was considered to be a TDR. The Company extended the terms for the residential 1-4 family loan, which had a pre- and post-modification balance of $81,000 and $97,000, respectively. The Company extended the terms and lowered the interest rate for the consumer installment loan, which had a pre- and post-modification balance of $248,000.2017.
19

A loan is considered to be in default if it is 90 days or more past due. There were no TDRs that had been restructured during the previous 12 months that resulted in default during either of the three ~~and six~~ months ended ~~June 30, 2017~~March 31, 2018 and ~~2016.~~2017.

In the determination of the allowance for loan losses, management considers TDRs and subsequent defaults in these restructures by reviewing for impairment in accordance with FASB ASC 310-10-35,Receivables, Subsequent Measurement.

At ~~June 30, 2017,~~March 31, 2018, the Company had 1-4 family mortgages in the amount of ~~$150.1~~$137.1 million pledged to the Federal Home Loan Bank with a lendable collateral value of ~~$124.7~~$110.3 million.
17

Note 4.  PCI Loans and Related Allowance for Loan Losses

On January 30, 2009, the Company entered into a Purchase and Assumption Agreement with the Federal Deposit Insurance Corporation (FDIC) to assume all of the deposits and certain other liabilities and acquire substantially all assets of Suburban Federal Savings Bank (SFSB). The Company is applying the provisions of FASB ASC 310-30,Loans and Debt Securities Acquired with Deteriorated Credit Quality, to all loans acquired in the SFSB transaction (the “PCI loans”). Of the total $198.3 million in loans acquired, $49.1 million met the criteria of FASB ASC 310-30. These loans, consisting mainly of construction loans, were deemed impaired at the acquisition date. The remaining $149.1 million of loans acquired, comprised mainly of residential 1-4 family, were analogized to meet the criteria of FASB ASC 310-30. Analysis of this portfolio revealed that SFSB utilized weak underwriting and documentation standards, which led the Company to believe that significant losses were probable given the economic environment at the time.

As of ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, the outstanding contractual balance of the PCI loans was ~~$76.3~~$68.2 million and ~~$81.1~~$71.0 million, respectively. The carrying amount, by loan type, as of these dates is as follows (dollars in thousands):

June 30, 2017 December 31, 2016 March 31, 2018 December 31, 2017
Amount % of PCI
Loans Amount % of PCI
Loans Amount % of PCI
Loans Amount % of PCI
Loans
Mortgage loans on real estate:
Residential 1-4 family $ 43,290 89.47 % $ 46,623 89.72 % $ 37,980 89.97 % $ 39,805 89.79 %
Commercial 571 1.18 649 1.25 503 1.19 547 1.23
Construction and land development 1,915 3.96 1,969 3.79 1,526 3.61 1,588 3.58
Second mortgages 2,348 4.85 2,453 4.72 1,953 4.63 2,136 4.82
Multifamily 263 0.54 270 0.52 253 0.60 257 0.58
Total real estate loans 48,387 100.00 51,964 100.00 42,215 100.00 44,333 100.00
Total PCI loans $ 48,387 100.00 % $ 51,964 100.00 % $ 42,215 100.00 % $ 44,333 100.00 %

There was no activity in the allowance for loan losses on PCI loans for the three ~~and six~~ months ended ~~June 30, 2017~~March 31, 2018 and ~~2016.~~2017.

The following table presents information on the PCI loans collectively evaluated for impairment in the allowance for loan losses at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 (dollars in thousands):

June 30, 2017 December 31, 2016
Allowance for
loan losses Recorded
investment in
loans Allowance for
loan losses Recorded
investment in
loans
Mortgage loans on real estate:
Residential 1-4 family $ 200 $ 43,290 $ 200 $ 46,623
Commercial — 571 — 649
Construction and land development — 1,915 — 1,969
Second mortgages — 2,348 — 2,453
Multifamily — 263 — 270
Total real estate loans 200 48,387 200 51,964
Total PCI loans $ 200 $ 48,387 $ 200 $ 51,964
20
March 31, 2018 December 31, 2017
Allowance for
loan losses Recorded
investment in
loans Allowance for
loan losses Recorded
investment in
loans
Mortgage loans on real estate:
Residential 1-4 family $ 200 $ 37,980 $ 200 $ 39,805
Commercial — 503 — 547
Construction and land development — 1,526 — 1,588
Second mortgages — 1,953 — 2,136
Multifamily — 253 — 257
Total real estate loans 200 42,215 200 44,333
Total PCI loans $ 200 $ 42,215 $ 200 $ 44,333

The change in the accretable yield balance for the ~~six~~three months ended ~~June 30, 2017~~March 31, 2018 and the year ended December 31, ~~2016,~~2017, is as follows (dollars in thousands):

Balance, January 1, 2016 $ 49,128
Accretion (6,206 )
Reclassification from nonaccretable yield 5,433
Balance, December 31, 2016 $ 48,355
Accretion (2,931 )
Reclassification from nonaccretable yield 149
Balance, June 30, 2017 $ 45,573
Balance, January 1, 2017 $ 48,355
Accretion (5,729 )
Reclassification from nonaccretable difference 1,500
Balance, December 31, 2017 $ 44,126
Accretion (1,397 )
Reclassification to nonaccretable difference (113 )
Balance, March 31, 2018 $ 42,616
18

The PCI loans were not classified as nonperforming assets as of ~~June 30, 2017,~~March 31, 2018, as the loans are accounted for on a pooled basis, and interest income, through accretion of the difference between the carrying amount of the loans and the expected cash flows, is being recognized on all PCI loans.

Note 5.  Other Real Estate Owned

The following table presents the balances of other real estate owned at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 (dollars in thousands):

June 30, 2017 December 31, 2016 March 31, 2018 December 31, 2017

Residential 1-4 family $ 27 $ 1,276 $ 882 $ 486
Commercial 15 643 15 15
Construction and land development 2,345 2,508 2,269 2,290
Total other real estate owned $ 2,387 $ 4,427 $ 3,166 $ 2,791

At ~~June 30, 2017,~~March 31, 2018, the Company had ~~$1.3 million~~$417,000 in residential 1-4 family loans and PCI loans that were in the process of foreclosure.

Note 6.  Deposits

The following table provides interest bearing deposit information, by type, ~~as of June 30, 2017~~at March 31, 2018 and December 31, ~~2016~~2017 (dollars in thousands):

June 30, 2017 December 31, 2016

NOW $ 142,838 $ 137,332
MMDA 119,582 111,346
Savings 90,224 90,340
Time deposits less than or equal to $250,000 451,352 440,699
Time deposits over $250,000 140,418 128,690
Total interest bearing deposits $ 944,414 $ 908,407
21
March 31, 2018 December 31, 2017

NOW $ 154,236 $ 157,037
MMDA 148,404 143,363
Savings 93,724 93,980
Time deposits less than or equal to $250,000 435,481 437,810
Time deposits over $250,000 114,438 110,546
Total interest bearing deposits $ 946,283 $ 942,736

Note 7. Accumulated Other Comprehensive (Loss) Income

The following tables present activity net of tax in accumulated other comprehensive (loss) income (AOCI) for the three ~~and six~~ months ended ~~June 30,~~March 31, 2018 and 2017 ~~and 2016~~ (dollars in thousands):

Three months ended June 30, 2017
Unrealized
Gain (Loss)
on Securities Defined
Benefit
Pension Plan Gain (Loss) on
Cash Flow
Hedge Total Other
Comprehensive
(Loss) Income

Beginning balance $ 35 $ (767 ) $ 8 $ (724 )
Other comprehensive income (loss) before reclassifications 758 11 (33 ) 736
Amounts reclassified from AOCI (24 ) - - (24 )
Net current period other comprehensive income (loss) 734 - (33 ) 712
Ending balance $ 769 $ (756 ) $ (25 ) $ (12 )
Three months ended June 30, 2016
Unrealized
Gain (Loss)
on Securities Defined
Benefit
Pension Plan Gain (Loss) on
Cash Flow
Hedge Total Other
Comprehensive
(Loss) Income

Beginning balance $ 2,617 $ (901 ) $ (493 ) $ 1,223
Other comprehensive income (loss) before reclassifications 1,085 - (85 ) 1,000
Amounts reclassified from AOCI (172 ) - - (172 )
Net current period other comprehensive income (loss) 913 - (85 ) 828
Ending balance $ 3,530 $ (901 ) $ (578 ) $ 2,051
Six months ended June 30, 2017
Unrealized
Gain (Loss)
on Securities Defined
Benefit
Pension Plan Gain (Loss) on
Cash Flow
Hedge Total Other
Comprehensive
(Loss) Income

Beginning balance $ (410 ) $ (767 ) $ (46 ) $ (1,223 )
Other comprehensive income (loss) before reclassifications 1,266 11 21 1,298
Amounts reclassified from AOCI (87 ) - - (87 )
Net current period other comprehensive income (loss) 1,179 - 21 1,211
Ending balance $ 769 $ (756 ) $ (25 ) $ (12 )
Six months ended June 30, 2016 Three months ended March 31, 2018
Unrealized
Gain (Loss)
on Securities Defined
Benefit
Pension Plan Gain (Loss) on
Cash Flow
Hedge Total Other
Comprehensive
(Loss) Income Unrealized
Gain (Loss)
on Securities Defined
Benefit
Pension Plan Gain (Loss) on
Cash Flow
Hedge Total Other
Comprehensive
(Loss) Income

Beginning balance $ 443 $ (901 ) $ (131 ) $ (589 ) $ 954 $ (1,048 ) $ 137 $ 43
Other comprehensive income (loss) before reclassifications 3,430 - (447 ) 2,983
Other comprehensive (loss) income before reclassifications (1,940 ) - 146 (1,794 )
Amounts reclassified from AOCI (343 ) - - (343 ) (23 ) - - (23 )
Net current period other comprehensive income (loss) 3,087 - (447 ) 2,640
Net current period other comprehensive (loss) income (1,963 ) - 146 (1,817 )
Ending balance $ 3,530 $ (901 ) $ (578 ) $ 2,051 $ (1,009 ) $ (1,048 ) $ 283 $ (1,774 )

2219

Three months ended March 31, 2017
Unrealized
Gain (Loss)
on Securities Defined
Benefit
Pension Plan Gain (Loss) on
Cash Flow
Hedge Total Other
Comprehensive
(Loss) Income

Beginning balance $ (410 ) $ (767 ) $ (46 ) $ (1,223 )
Other comprehensive (loss) income before reclassifications 508 - 54 562
Amounts reclassified from AOCI (63 ) - - (63 )
Net current period other comprehensive (loss) income 445 - 54 499
Ending balance $ 35 $ (767 ) $ 8 $ (724 )

The following table presents the effects of reclassifications out of AOCI on line items of consolidated income for the three ~~and six~~ months ended ~~June 30,~~March 31, 2018 and 2017 ~~and 2016~~ (dollars in thousands):

Details about AOCI Components Amount Reclassified from AOCI Affected Line Item in the Unaudited
Consolidated Statement of Income (Loss)
Three months ended
June 30, 2017 June 30, 2016
Securities available for sale:
Unrealized gains on securities available for sale $ (37 ) $ (261 ) Gain on securities transactions, net
Related tax expense 13 89 Income tax expense
$ (24 ) $ (172 ) Net of tax
Details about AOCI Components Amount Reclassified from AOCI Affected Line Item in the Unaudited
Consolidated Statement of Income (Loss)
Six months ended
June 30, 2017 June 30, 2016
Securities available for sale:
Unrealized gains on securities available for sale $ (132 ) $ (520 ) Gain on securities transactions, net
Related tax expense 45 177 Income tax expense
$ (87 ) $ (343 ) Net of tax
Details about AOCI Components Amount Reclassified from AOCI Affected Line Item in
the Unaudited
Consolidated
Statement of Income
Three months ended
March 31, 2018 March 31, 2017
Securities available for sale:
Unrealized gains on securities available for sale $ (30 ) $ (95 ) Gain on securities transactions, net
Related tax expense 7 32 Income tax expense
$ (23 ) $ (63 ) Net of tax

Note 8. Fair Values of Assets and Liabilities

FASB ASC 820,Fair Value Measurements and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820 requires that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs and also establishes a fair value hierarchy that prioritizes the valuation inputs into three broad levels. The Company groups assets and liabilities 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. These levels are:

• Level 1—Valuation is based upon quoted prices for identical instruments traded in active markets.

• Level 2—Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

• Level 3—Valuation is determined using model-based techniques with significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of third party pricing services, option pricing models, discounted cash flow models and similar techniques.

2320

FASB ASC 825,Financial Instruments, allows an entity the irrevocable option to elect fair value for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis. The Company has not made any material FASB ASC 825 elections as of ~~June 30, 2017.~~March 31, 2018.

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

The Company utilizes fair value measurements to record adjustments to certain assets to determine fair value disclosures. Securities available for sale and loans held for sale are recorded at fair value on a recurring basis. The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis (dollars in thousands):

June 30, 2017 March 31, 2018
Total Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3
Investment securities available for sale
U.S. Treasury issue and other U.S. Gov’t agencies $ 46,829 $ 1,086 $ 45,743 $ - $ 37,601 $ - $ 37,601 $ -
U.S. Gov’t sponsored agencies 2,790 - 2,790 - 9,227 - 9,227 -
State, county and municipal 125,833 3,552 122,281 - 123,574 1,468 122,106 -
Corporate and other bonds 16,090 - 16,090 - 7,814 - 7,814 -
Mortgage backed – U.S. Gov’t agencies 4,254 - 4,254 - 5,272 - 5,272 -
Mortgage backed – U.S. Gov’t sponsored agencies 16,547 1,809 14,738 - 18,677 1,046 17,631 -
Total investment securities available for sale 212,343 6,447 205,896 - 202,165 2,514 199,651 -
Cash flow hedge 363 - 363 -
Total assets at fair value $ 212,343 $ 6,447 $ 205,896 $ - $ 202,528 $ 2,514 $ 200,014 $ -
Cash flow hedge 39 - 39 -
Total liabilities at fair value $ 39 $ - $ 39 $ - $ - $ - $ - $ -

December 31, 2016 December 31, 2017
Total Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3
Investment securities available for sale
U.S. Treasury issue and other U.S. Gov’t agencies $ 57,976 $ 11,055 $ 46,921 $ - $ 40,256 $ - $ 40,256 $ -
U.S. Gov’t sponsored agencies 3,336 952 2,384 - 9,278 - 9,278 -
State, county and municipal 122,773 2,345 120,428 - 125,760 332 125,428 -
Corporate and other bonds 15,503 - 15,503 - 7,460 - 7,460 -
Mortgage backed – U.S. Gov’t agencies 3,495 - 3,495 - 5,442 - 5,442 -
Mortgage backed – U.S. Gov’t sponsored agencies 13,038 - 13,038 - 16,638 - 16,638 -
Total investment securities available for sale 216,121 14,352 201,769 - 204,834 332 204,502 -
Cash flow hedge 177 - 177 -
Total assets at fair value $ 216,121 $ 14,352 $ 201,769 $ - $ 205,011 $ 332 $ 204,679 $ -
Cash flow hedge $ (70 ) $ - $ (70 ) $ -
Total liabilities at fair value $ (70 ) $ - $ (70 ) $ - $ - $ - $ - $ -

Investment securities available for sale

Investment securities available for sale are recorded at fair value each reporting period. Fair value measurement is based upon quoted prices, if available (Level 1). Quoted prices are available within the same month as the settlement date of the related security transaction. As a result, investment securities held at December 31, 2017 priced as Level 1 that were still held at March 31, 2018 were priced as Level 2 securities. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions (Level 2).

21
The Company utilizes a third party vendor to provide fair value data for purposes of determining the fair value of its available for sale securities portfolio. The third party vendor uses a reputable pricing company for security market data. The third party vendor has controls ~~and edits~~ in place for month-to-month market checks and zero pricing, and a Statement on Standards for Attestation Engagements No. 16 report is obtained from the third party vendor on an annual basis. The Company makes no adjustments to the pricing service data received for its securities available for sale.
24

Cash flow hedge

The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company is also required to measure and recognize certain other financial assets at fair value on a nonrecurring basis on the consolidated balance sheet. The following tables present assets measured at fair value on a nonrecurring basis as of ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 (dollars in thousands):

June 30, 2017 March 31, 2018
Total Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3
Impaired loans $ 11,013 $ — $ 1,301 $ 9,712 $ 8,983 $ — $ 1,716 $ 7,267
Bank premises and equipment held for sale 525 — — 525
Other real estate owned 2,387 — 1,226 1,161 3,166 — 1,183 1,983
Total assets at fair value $ 13,400 $ — $ 2,527 $ 10,873 $ 12,674 $ — $ 2,899 $ 9,775
Total liabilities at fair value $ — $ — $ — $ — $ — $ — $ — $ —

December 31, 2016 December 31, 2017
Total Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3
Impaired loans $ 9,536 $ — $ 2,168 $ 7,368 $ 7,915 $ — $ 1,306 $ 6,609
Other real estate owned 4,427 — 3,408 1,019 2,791 — 1,203 1,588
Total assets at fair value $ 13,963 $ — $ 5,576 $ 8,387 $ 10,706 $ — $ 2,509 $ 8,197
Total liabilities at fair value $ — $ — $ — $ — $ — $ — $ — $ —

Impaired loans

Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures the impairment in accordance with FASB ASC 310,Receivables. The fair value of impaired loans is estimated using one of several methods, including collateral value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceeds the recorded investments in such loans. At ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, a majority of total impaired loans were evaluated based on the fair value of the collateral. The Company frequently obtains appraisals prepared by external professional appraisers for classified loans greater than $250,000 when the most recent appraisal is greater than 18 months old and/or deemed to be invalid. The Company may also utilize internally prepared estimates that generally result from current market data and actual sales data related to the Company’s collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the impaired loan within Level 2.

The Company may also identify collateral deterioration based on current market sales data, including price and absorption, as well as input from real estate sales professionals and developers, county or city tax assessments, market data and on-site inspections by Company personnel. When management determines that the fair value of the collateral is further impaired below the appraised value, due to such things as absorption rates and market conditions, and there is no observable market price, the Company records the impaired loan as nonrecurring Level 3. In instances where an appraisal received subsequent to an internally prepared estimate reflects a higher collateral value, management does not revise the carrying amount. Impaired loans can also be evaluated for impairment using the present value of expected future cash flows discounted at the loan’s effective interest rate. The measurement of impaired loans using future cash flows discounted at the loan’s effective interest rate rather than the market rate of interest ~~rate~~ is not a fair value measurement and is therefore excluded from fair value disclosure requirements. Reviews of classified loans are performed by management on a quarterly basis.

2522

Bank premises and equipment held for sale
The fair value of bank premises and equipment held for sale was determined using the adjusted appraisal methodology described in the other real estate owned (OREO) asset section below.

Other real estate owned

OREO assets are adjusted to fair value less estimated disposal costs upon transfer of the related loans to OREO property, establishing a new cost basis. Subsequent to the transfer, valuations are periodically performed by management and the assets are carried at the lower of carrying value or fair value less estimated disposal costs. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the foreclosed asset within Level 2. When an appraised value is not available or management determines that the fair value of the collateral is further impaired below the appraised value due to such things as absorption rates and market conditions, the Company records the foreclosed asset within Level 3 of the fair value hierarchy.

Fair Value of Financial Instruments

FASB ASC 825,Financial Instruments, requires disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring or nonrecurring basis. FASB ASC 825 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

The following reflects the fair value of financial instruments, whether or not ~~measured as such~~recognized on the consolidated balance sheet, at fair valuemeasures by level of valuation assumptions used for those assets. These tables exclude financial instruments for which the carrying value approximates fair value (dollars in thousands):

June 30, 2017
Carrying Value
Estimated Fair
Value
Level 1 Level 2 Level 3
Financial assets:
Securities held to maturity $ 46,914 $ 47,764 $ 643 $ 47,121 $ —
Loans, net of allowance 854,560 855,322 — 845,610 9,712
PCI loans, net of allowance 48,187 53,879 — — 53,879

Financial liabilities:
Interest bearing deposits 944,414 945,069 — 945,069 —
Long-term borrowings 80,618 80,549 — 80,549 —
December 31, 2016
Carrying Value
Estimated Fair
Value
Level 1 Level 2 Level 3
Financial assets:
Securities held to maturity $ 46,608 $ 46,858 $ 1,093 $ 45,765 $ —
Loans, net of allowance 826,806 829,349 — 821,981 7,368
PCI loans, net of allowance 51,764 57,100 — — 57,100

Financial liabilities:
Interest bearing deposits 908,407 909,627 — 909,627 —
Long-term borrowings 87,681 87,611 — 87,611 —
The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying balance sheets at amounts other than fair value as of June 30, 2017. The Company applied the provisions of FASB ASC 820 to the fair value measurements of financial instruments not recognized on the consolidated balance sheet at fair value. The provisions requiring the Company to maximize the use of observable inputs and to measure fair value using a notion of exit price were factored into the Company’s selection of inputs into its established valuation techniques.
March 31, 2018
Carrying Value
Estimated Fair
Value
Level 1 Level 2 Level 3
Financial assets:
Securities held to maturity $ 44,534 $ 44,578 $ — $ 44,578 $ —
Loans, net of allowance 955,343 961,245 — 961,245
PCI loans, net of allowance 42,015 46,345 — — 46,345

Financial liabilities:
Interest bearing deposits 946,283 945,267 — 945,267 —
Borrowings 105,185 104,859 — 104,859 —

2623

~~Financial Assets~~
~~Cash and cash equivalents~~
~~The carrying amounts of cash and due from banks, interest bearing bank deposits, and federal funds sold approximate fair value (Level 1).~~
~~Securities held to maturity~~
~~For securities held to maturity, fair values are based on quoted market prices or dealer quotes (Level 1 and 2).~~
~~Restricted securities~~
~~The carrying value of restricted securities approximates their fair value based on the redemption provisions of the respective issuer (Level 2).~~
~~Loans~~
The fair value of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The fair value of impaired loans is consistent with the methodology used for the FASB ASC 820 disclosure for assets recorded at fair value on a nonrecurring basis presented above.
~~PCI loans~~
Fair values for PCI loans are based on a discounted cash flow methodology that considers various factors including the type of loan and related collateral, classification status, term of loan and whether or not the loans are amortizing. Loans were pooled together according to similar characteristics and were treated in the aggregate when applying various valuation techniques. The discount rates used for loans are based on the rates used at acquisition (which were based on market rates for new originations of comparable loans) adjusted for any material changes in interest rates since acquisition. Increases in cash flow expectations since acquisition resulted in estimated fair value being higher than carrying value. The increase in cash flows is also reflected in a transfer from unaccretable yield to accretable yield as disclosed in Note 4.
~~Accrued interest receivable~~
~~The carrying amounts of accrued interest receivable approximate fair value (Level 2).~~
~~Financial Liabilities~~
~~Noninterest bearing deposits~~
~~The carrying amount of noninterest bearing deposits approximates fair value (Level 2).~~
~~Interest bearing deposits~~
The fair value of NOW accounts, savings accounts, and certain money market deposits is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities.
~~Federal funds purchased~~
~~The carrying amount of federal funds purchased approximates fair value (Level 2).~~
27
~~Long-term borrowings~~
The fair values of the Company’s long-term borrowings, such as FHLB advances and long-term debt, are estimated using discounted cash flow analyses based on the Company’s current incremental borrowing rates for similar types of borrowing arrangements.
~~Accrued interest payable~~
~~The carrying amounts of accrued interest payable approximate fair value (Level 2).~~
~~Off-balance sheet financial instruments~~
The fair value of commitments to extend credit is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of stand-by letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligations with the counterparties at the reporting date. The Company’s off-balance sheet commitments are funded at current market rates at the date they are drawn upon. It is management’s opinion that the fair value of these commitments would approximate their carrying value, if drawn upon.
The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves.
The Company assumes interest rate risk (the risk that general interest rate levels will change) as a result of its normal operations. As a result, the fair values of the Company’s financial instruments will change when interest rate levels change, and that change may be either favorable or unfavorable. 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.
28
December 31, 2017
Carrying Value
Estimated Fair
Value
Level 1 Level 2 Level 3
Financial assets:
Securities held to maturity $ 46,146 $ 46,888 $ — $ 46,888 $ —
Loans, net of allowance 933,049 933,938 — 927,329 6,609
PCI loans, net of allowance 44,133 48,655 — — 48,655

Financial liabilities:
Interest bearing deposits 942,736 943,037 — 943,037 —
Borrowings 105,553 105,363 — 105,363 —

Note 9. Earnings Per Common Share

Basic earnings per common share (EPS) is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted EPS is computed using the weighted average number of common shares outstanding during the period, including the effect of all potentially dilutive common shares outstanding attributable to stock instruments. The following table presents basic and diluted EPS for the three ~~and six~~ months ended ~~June 30,~~March 31, 2018 and 2017 ~~and 2016~~ (dollars and shares in thousands, except per share data):

Net Income
(Numerator) Weighted Average
Common Shares
(Denominator) Per Common
Share Amount Net Income (Loss)
(Numerator) Weighted Average
Common Shares
(Denominator) Per Common
Share Amount
For the three months ended June 30, 2017
For the three months ended March 31, 2018
Basic EPS $ 2,934 21,997 $ 0.13 $ 2,594 22,076 $ 0.12
Effect of dilutive stock awards — 427 — — 445 —
Diluted EPS $ 2,934 22,424 $ 0.13 $ 2,594 22,521 $ 0.12

For the three months ended June 30, 2016
For the three months ended March 31, 2017
Basic EPS $ 2,318 21,897 $ 0.11 $ 2,493 21,962 $ 0.11
Effect of dilutive stock awards — 142 — — 471 —
Diluted EPS $ 2,318 22,039 $ 0.11 $ 2,493 22,433 $ 0.11

For the six months ended June 30, 2017
Basic EPS $ 5,427 21,979 $ 0.25
Effect of dilutive stock awards — 461 (0.01 )
Diluted EPS $ 5,427 22,440 $ 0.24

For the six months ended June 30, 2016
Basic EPS $ 4,738 21,885 $ 0.22
Effect of dilutive stock awards — 195 —
Diluted EPS $ 4,738 22,080 $ 0.22

Antidilutive common shares issuable under awards or options of 279,000 were excluded from the computation of diluted earnings per common share for the three months ended March 31, 2018. There were no antidilutive exclusions from the computation of diluted earnings per common share for the three ~~and six~~ months ended ~~June 30,~~March 31, 2017. ~~Antidilutive common shares issuable under awards or options of 259,000 were excluded from the computation of diluted earnings per common share for the three and six months ended June 30, 2016.~~

Note 10. Employee Benefit Plan

The Company adopted the Bank of Essex noncontributory, defined benefit pension plan for all full-time pre-merger Bank of Essex employees over 21 years of age. Benefits are generally based upon years of service and the employees’ compensation. The Company funds pension costs in accordance with the funding provisions of the Employee Retirement Income Security Act.

The Company has frozen the plan benefits for all the defined benefit plan participants effective December 31, 2010.

29
The following table provides the components of net periodic benefit cost for the plan for the three ~~and six~~ months ended ~~June 30,~~March 31, 2018 and 2017 ~~and 2016~~ (dollars in thousands):

Three months ended Six months ended Three months ended
June 30, 2017 June 30, 2016 June 30, 2017 June 30, 2016 March 31, 2018 March 31, 2017
Interest cost $ 39 $ 47 $ 78 $ 95 $ 39 $ 39
Expected return on plan assets (70 ) (81 ) (140 ) (163 ) (59 ) (70 )
Amortization of prior service cost 1 1 2 2 1 1
Recognized net loss due to settlement — 13 — 26
Recognized net actuarial loss 12 59 24 72 15 12
Net periodic benefit (income) cost $ (18 ) $ 39 $ (36 ) $ 32
Net periodic benefit cost $ (4 ) $ (18 )

24
~~In accordance with FASB ASC 715,~~~~Compensation-Retirement Benefits~~, settlement accounting is triggered when lump sum payments to plan participants exceed the sum of the plan’s service cost and interest cost for the year. The impact of settlement accounting is that a percentage of any outstanding losses that the plan is currently amortizing must be recognized immediately. This percentage is calculated as the ratio of lump sums paid to the total liability for the plan. This amount changes as plan participants retire during the year.

Note 11. Cash Flow Hedge

On November 7, 2014, the Company entered into an interest rate swap with a total notional amount of $30 million. The Company designated the swap as a cash flow hedge intended to protect against the variability in the expected future cash flows on the designated variable rate borrowings. The swap hedges the interest rate risk, wherein the Company will receive an interest rate based on the three month LIBOR from the counterparty and pays an interest rate of 1.69% to the same counterparty calculated on the notional amount for a term of five years. The Company intends to sequentially issue a series of three month fixed rate debt as part of a planned roll-over of short term debt for five years. The forecasted funding will be provided through one of the following wholesale funding sources: a new FHLB advance, a new repurchase agreement, or a pool of brokered CDs, based on whichever market offers the most advantageous pricing at the time that pricing is first initially determined for the effective date of the swap and each reset period thereafter. Each quarter when the Company rolls over the three month debt, it will decide at that time which funding source to use for that quarterly period.

The swap was entered into with a counterparty that met the Company’s credit standards, and the agreement contains collateral provisions protecting the at-risk party. The Company believes that the credit risk inherent in the contract is not significant. The Company had $0 and $390,000 of cash pledged as collateral for ~~each of~~ the periods ended ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016.~~2017, respectively.

Amounts receivable or payable are recognized as accrued under the terms of the agreements. In accordance with FASB ASC 815,Derivatives and Hedging, the Company has designated the swap as a cash flow hedge, with the effective portions of the derivatives’ unrealized gains or losses recorded as a component of other comprehensive income. The ineffective portions of the unrealized gains or losses, if any, would be recorded in other operating expense. The Company has assessed the effectiveness of each hedging relationship by comparing the changes in cash flows on the designated hedged item. The Company’s cash flow hedge was deemed to be effective for the three ~~and six~~ months ended ~~June 30, 2017~~March 31, 2018 and ~~2016.~~2017. The fair value of the Company’s cash flow hedge was an unrealized ~~loss~~gain of ~~$39,000~~$363,000 and ~~$70,000~~$177,000 at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, respectively, and was recorded in other ~~liabilities.~~assets. The ~~loss~~gain was recorded as a component of other comprehensive income net of associated tax effects.

Note 12. Revenue Recognition
On January 1, 2018, the Company adopted ASU No. 2014-09,Revenue from Contracts with Customers (Topic 606),and all subsequent ASUs that modified Topic 606. The implementation of the new standard did not have a material impact on the measurement or recognition of revenue; as such, a cumulative effect adjustment to opening retained earnings was not deemed necessary. Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. In addition, certain noninterest income streams such as fees associated with mortgage servicing rights, financial guarantees, derivatives, and certain credit card fees are also not in scope of the new guidance. Topic 606 is applicable to noninterest revenue streams such as deposit related fees, interchange fees, merchant income, and brokerage fees and commissions. However, the recognition of these revenue streams did not change significantly upon adoption of Topic 606. Substantially all of the Company’s revenue is generated from contracts with customers. Noninterest revenue streams in-scope of Topic 606 are discussed below.
Service charges on deposit accounts
The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees, which include services such as stop payment charges, statement rendering, and ACH fees, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer’s account balance.
3025
Interchange fees
The Company earns interchange and ATM fees from debit/credit cardholder transactions conducted through the Visa and ATM payment networks. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. Because the Company acts as an agent and does not control the services rendered to the customers, related costs are netted against the fee income. These costs were included in other operating expenses prior to the adoption of Topic 606.
Brokerage fees and commissions
Brokerage fees and commissions consist of other recurring revenue streams such as commissions from sales of mutual funds and other investments to its customers by a third-party service provider and investment advisor fees. The Company receives commissions from the third-party service provider on a monthly basis based upon customer activity for the month. The investment advisor fees are charged to the customer’s account in advance on the first month of the quarter, and the revenue is recognized over the following three-month period.
The following table presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three months ended March 31, 2018 and 2017 (dollars in thousands):
Three months ended
March 31, 2018 March 31, 2017
Noninterest income
In-scope of Topic 606:
Service charges on deposit accounts $ 391 $ 370
Interchange fees 190 155
Brokerage fees and commissions 61 80
Noninterest income (in-scope of Topic 606) 642 605
Noninterest income (out-of-scope of Topic 606) 440 430
Total noninterest income $ 1,082 $ 1,035
Note 13. Branch Closing
The Company will close its Prince Street branch located in Tappahanock, Virginia as of the close of business June 29, 2018. From a historical perspective, when the Company opened its Dillard branch, also in Tappahannock, the Company’s intention was to consolidate the Prince Street branch into the newer Dillard branch, which was built as a larger and modern banking facility. The Company is now following through with its intention.
The Prince Street branch building is being marketed for sale. The book value of $525,000 reflects the lower of cost or fair market value at March 31, 2018.
26

Item 2.  Management’s Discussion and Analysis of Financial Condition andResults of Operations
The following discussion and analysis of the financial condition at ~~June 30, 2017~~March 31, 2018 and results of operations of Community Bankers Trust Corporation (the “Company”) for the three ~~and six~~ months ended ~~June 30, 2017~~March 31, 2018 should be read in conjunction with the Company’s consolidated financial statements and the accompanying notes to consolidated financial statements included in this report and in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2016.~~2017.

OVERVIEW

Community Bankers Trust Corporation (the “Company”) is headquartered in Richmond, Virginia and is the holding company for Essex Bank (the “Bank”), a Virginia state bank with 2526 full-service offices in Virginia and Maryland. The Bank also operates one loan production office in Virginia.

The Bank engages in a general commercial banking business and provides a wide range of financial services primarily to individuals and small businesses, including individual and commercial demand and time deposit accounts, commercial and industrial loans, consumer and small business loans, real estate and mortgage loans, investment services, on-line and mobile banking products, and safe deposit box facilities.

The Company generates a significant amount of its income from the net interest income earned by the Bank. Net interest income is the difference between interest income and interest expense. Interest income depends on the amount of interest earning assets outstanding during the period and the interest rates earned thereon. The Company’s cost of funds is a function of the average amount of interest bearing deposits and borrowed money outstanding during the period and the interest rates paid thereon. The quality of the assets further influences the amount of interest income lost on nonaccrual loans and the amount of additions to the allowance for loan losses. Additionally, the Bank earns noninterest income from service charges on deposit accounts and other fee or commission-based services and products. Other sources of noninterest income can include gains or losses on securities transactions, mortgage loan income and income from ~~Bank Owned Life Insurance~~bank owned life insurance (BOLI) policies. The Company’s income is offset by noninterest expense, which consists of salaries and employee benefits, occupancy and equipment costs, professional fees, transactions involving bank-owned property, the amortization of intangible assets and other operational expenses. The provision for loan losses and income taxes may materially affect net income.

CAUTION ABOUT FORWARD-LOOKING STATEMENTS

The Company makes certain forward-looking statements in this report that are subject to risks and uncertainties. These forward-looking statements include statements regarding our profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, future strategy, and financial and other goals. These forward-looking statements are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar import.

These forward-looking statements are subject to significant uncertainties because they are based upon or are affected by factors, including, without limitation, the effects of and changes in the following:

· the quality or composition of the Company’s loan or investment portfolios, including collateral values and the repayment abilities of borrowers and issuers;

· assumptions that underlie the Company’s allowance for loan losses;

· general economic and market conditions, either nationally or in the Company’s market areas;

· the interest rate environment;

· competitive pressures among banks and financial institutions or from companies outside the banking industry;

· real estate values;

· the demand for deposit, loan, and investment products and other financial services;
31

· the demand, development and acceptance of new products and services;
27

· the performance of vendors or other parties with which the Company does business;

· time and costs associated with de novo branching, acquisitions, dispositions and similar transactions;

· the realization of gains and expense savings from acquisitions, dispositions and similar transactions;

· assumptions and estimates that underlie the accounting for purchased credit impaired loans;

· consumer profiles and spending and savings habits;

· levels of fraud in the banking industry;

· the level of attempted cyber attacks in the banking industry;

· the securities and credit markets;

· costs associated with the integration of banking and other internal operations;

· the soundness of other financial institutions with which the Company does business;

· inflation;

· technology; and

· legislative and regulatory requirements.

These factors and additional risks and uncertainties are described in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2016~~2017 and other reports filed from time to time by the Company with the Securities and Exchange Commission.

Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements.

CRITICAL ACCOUNTING POLICIES

The Company’s financial statements are prepared in accordance with accounting principles generally accepted in the United States (GAAP). The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained when either earning income, recognizing an expense, recovering an asset or relieving a liability. For example, the Company uses historical loss factors as one factor in determining the inherent loss that may be present in its loan portfolio. Actual losses could differ significantly from the historical factors that the Company uses. In addition, GAAP itself may change from one previously acceptable method to another method. Although the economics of the Company’s transactions would be the same, the timing of events that would impact its transactions could change.

The following is a summary of the Company’s critical accounting policies that are highly dependent on estimates, assumptions and judgments.

3228

Allowance for Loan Losses on Loans

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance is an amount that management believes is appropriate to absorb estimated losses relating to specifically identified loans, as well as probable credit losses inherent in the balance of the loan portfolio, based on an evaluation of the collectability of existing loans and prior loss experience. This evaluation also takes into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current economic conditions that may affect the borrower’s ability to pay. This evaluation does not include the effects of expected losses on specific loans or groups of loans that are related to future events or expected changes in economic conditions. The evaluation also considers the following risk characteristics of each loan portfolio:

· Residential 1-4 family mortgage loans include HELOCs and single family investment properties secured by first liens. The carry risks associated with owner-occupied and investment properties are the continued credit-worthiness of the borrower, changes in the value of the collateral, successful property maintenance and collection of rents due from tenants. The Company manages these risks by using specific underwriting policies and procedures and by avoiding concentrations in geographic regions.
· Commercial real estate loans, including owner occupied and non-owner occupied mortgages, carry risks associated with the successful operations of the principal business operated on the property securing the loan or the successful operation of the real estate project securing the loan. General market conditions and economic activity may impact the performance of these loans. In addition to using specific underwriting policies and procedures for these types of loans, the Company manages risk by avoiding concentrations to any one business or industry, and by diversifying the lending to various lines of businesses, such as retail, office, office warehouse, industrial and hotel.
· Construction and land development loans are generally made to commercial and residential builders/developers for specific construction projects, as well as to consumer borrowers. These carry more risk than real estate term loans due to the dynamics of construction projects, changes in interest rates, the long-term financing market and state and local government regulations. The Company manages risk by using specific underwriting policies and procedures for these types of loans and by avoiding concentrations to any one business or industry and by diversifying lending to various lines of businesses, in various geographic regions and in various sales or rental price points.
· Second mortgages on residential 1-4 family loans carry risk associated with the continued credit-worthiness of the borrower, changes in value of the collateral and a higher risk of loss in the event the collateral is liquidated due to the inferior lien position. The Company manages risk by using specific underwriting policies and procedures.
· Multifamily loans carry risks associated with the successful operation of the property, general real estate market conditions and economic activity. In addition to using specific underwriting policies and procedures, the Company manages risk by avoiding concentrations to geographic regions and by diversifying the lending to various unit mixes, tenant profiles and rental rates.
· Agriculture loans carry risks associated with the successful operation of the business, changes in value of non-real estate collateral that may depreciate over time and inventory that may be affected by weather, biological, price, labor, regulatory and economic factors. The Company manages risks by using specific underwriting policies and procedures, as well as avoiding concentrations to individual borrowers and by diversifying lending to various agricultural lines of business (i.e., crops, cattle, dairy, etc.).
· Commercial loans carry risks associated with the successful operation of the business, changes in value of non-real estate collateral that may depreciate over time, accounts receivable whose collectability may change and inventory values that may be subject to various risks including obsolescence. General market conditions and economic activity may also impact the performance of these loans. In addition to using specific underwriting policies and procedures for these types of loans, the Company manages risk by diversifying the lending to various industries and avoids geographic concentrations.
· Consumer installment loans carry risks associated with the continued credit-worthiness of the borrower and the value of rapidly depreciating assets or lack thereof. These types of loans are more likely than real estate loans to be quickly and adversely affected by job loss, divorce, illness or personal bankruptcy. The Company manages risk by using specific underwriting policies and procedures for these types of loans.

3329

· All other loans generally support the obligations of state and political subdivisions in the U.S. and are not a material source of business for the Company. The loans carry risks associated with the continued credit-worthiness of the obligations and economic activity. The Company manages risk by using specific underwriting policies and procedures for these types of loans.

While management uses the best information available to make its evaluation, future adjustments to the allowance may be necessary if there are significant changes in economic conditions. In addition, regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses, and may require the Company to make additions to the allowance based on their judgment about information available to them at the time of their examinations.

The allowance consists of specific, general and unallocated components. For loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. The unallocated component covers uncertainties that could affect management’s estimate of probable losses.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured by either the present value of the expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

Large groups of smaller balance homogeneous loans are ~~collectively~~ evaluated for ~~impairment.~~impairment as a pool. Accordingly, the Company does not separately analyze these individual loans for impairment disclosures.

Accounting for Certain Loans Acquired in a Transfer

FASB ASC 310,Receivables, requires acquired loans to be recorded at fair value and prohibits carrying over valuation allowances in the initial accounting for acquired impaired loans. Loans carried at fair value, mortgage loans held for sale, and loans to borrowers in good standing under revolving credit arrangements are excluded from the scope of FASB ASC 310, which limits the yield that may be accreted to the excess of the undiscounted expected cash flows over the investor’s initial investment in the loan. The excess of the contractual cash flows over expected cash flows may not be recognized as an adjustment of yield. Subsequent increases in cash flows to be collected are recognized prospectively through an adjustment of the loan’s yield over its remaining life. Decreases in expected cash flows are recognized as impairments through the allowance for loan losses.

The Company’s acquired loans from the Suburban Federal Savings Bank (SFSB) transaction (the “PCI loans”), subject to FASB ASC Topic 805,Business Combinations, were recorded at fair value and no separate valuation allowance was recorded at the date of acquisition. FASB ASC 310-30,Loans and Debt Securities Acquired with Deteriorated Credit Quality, applies to loans acquired in a transfer with evidence of deterioration of credit quality for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. The Company is applying the provisions of FASB ASC 310-30 to all loans acquired in the SFSB transaction. The Company has grouped loans together based on common risk characteristics including product type, delinquency status and loan documentation requirements among others.

The PCI loans are subject to the credit review standards described above for loans. If and when credit deterioration occurs subsequent to the date that the loans were acquired, a provision for loan loss for PCI loans will be charged to earnings for the full amount.

3430

The Company has made an estimate of the total cash flows it expects to collect from each pool of loans, which includes undiscounted expected principal and interest. The excess of that amount over the fair value of the pool is referred to as accretable yield. Accretable yield is recognized as interest income on a constant yield basis over the life of the pool. The Company also determines each pool’s contractual principal and contractual interest payments. The excess of that amount over the total cash flows that it expects to collect from the pool is referred to as nonaccretable difference, which is not accreted into income. Judgmental prepayment assumptions are applied to both contractually required payments and cash flows expected to be collected at acquisition. Over the life of the loan or pool, the Company continues to estimate cash flows expected to be collected. Subsequent decreases in cash flows expected to be collected over the life of the pool are recognized as an impairment in the current period through the allowance for loan losses. Subsequent increases in expected or actual cash flows are first used to reverse any existing valuation allowance for that loan or pool. Any remaining increase in cash flows expected to be collected is recognized as an adjustment to the accretable yield with the amount of periodic accretion adjusted over the remaining life of the pool.
Other Real Estate Owned

Real estate acquired through, or in lieu of, loan foreclosure is held for sale and is initially recorded at the fair value at the date of foreclosure net of estimated disposal costs, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of the carrying amount or the fair value less costs to sell. Revenues and expenses from operations and changes in the valuation allowance are included in other operating expenses. Costs to bring a property to salable condition are capitalized up to the fair value of the property while costs to maintain a property in salable condition are expensed as incurred.
~~Other Intangible Assets~~
~~The Company is accounting for other intangible assets in accordance with FASB ASC 350,~~~~Intangibles - Goodwill and Others~~. Under FASB ASC 350, acquired intangible assets (such as core deposit intangibles) are separately recognized if the benefit of the assets can be sold, transferred, licensed, rented, or exchanged, and amortized over their useful lives. The costs of purchased deposit relationships and other intangible assets, based on independent valuation by a qualified third party, are being amortized over their estimated lives. The core deposit intangible is evaluated for impairment in accordance with FASB ASC 350.
Income Taxes

Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws.

Positions taken in the Company’s tax returns may be subject to challenge by the taxing authorities upon examination. Uncertain tax positions are initially recognized in the consolidated financial statements when it is more likely than not that the position will be sustained upon examination by the tax authorities. Such tax positions are both initially and subsequently measured as the largest amount of tax benefit that is greater than 50 percent likely of being realized upon settlement with the tax authority, assuming full knowledge of the position and all relevant facts. The Company provides for interest and, in some cases, penalties on tax positions that may be challenged by the taxing authorities. Interest expense is recognized beginning in the first period that such interest would begin accruing. Penalties are recognized in the period that the Company claims the position in the tax return. Interest and penalties on income tax uncertainties are classified within income tax expense in the consolidated statement of income. The Company had no interest or penalties during the three ~~and six~~ months ended ~~June 30, 2017~~March 31, 2018 and ~~2016.~~2017. Under FASB ASC 740,Income Taxes,a valuation allowance is provided when it is more likely than not that some portion of the deferred tax asset will not be realized. In management’s opinion, based on a three year taxable income projection, tax strategies that would result in potential securities gains and the effects of off-setting deferred tax liabilities, it is more likely than not that the deferred tax assets are ~~realizable.~~realizable; therefore, no allowance is required.

The Company and its subsidiaries are subject to U. S. federal income tax as well as Virginia and Maryland state income tax. All years from ~~2013~~2014 through ~~2016~~2017 are open to examination by the respective tax authorities.
35
RESULTS OF OPERATIONS

Overview

Net income was ~~$2.9~~$2.6 million for the ~~second~~first quarter of ~~2017,~~2018, compared with ~~$2.3~~net income of $2.5 million in the ~~second~~first quarter of ~~2016.~~2017. Earnings per common share, basic and fully diluted, were ~~$0.13~~$0.12 per share and $0.11 per share for the three months ended ~~June 30,~~March 31, 2018 and 2017, ~~and 2016,~~ respectively.

The increase of ~~$616,000~~$101,000, or 4.1%, in net income, infor the ~~second~~first quarter of 2018 compared with the first quarter of 2017 ~~over~~was primarily the ~~same period in 2016 was principally driven by~~result of a $1.1 million increase in interest ~~and fees on loans, which resulted in an increase in net interest~~ income ~~of $741,000, or 7.2%. Also improving in the second quarter of 2017 versus the same period in 2016 was~~and a reduction of ~~$189,000, or 21.5%,~~$536,000 in income tax expense. Offsetting these ~~improvements~~increases was an increase of ~~$307,000, or 3.7%,~~$531,000 in interest expense and an increase of $1.1 million in noninterest expenses, ~~and a decrease of $207,000 in noninterest income, as gains on securities transactions declined $224,000 year-over-year.~~
~~Net income was $5.4 million for the six months ended June 30, 2017 compared with $4.7 million for the first half of 2016. The increase in net income was the result of~~including an increase of ~~$2.0 million~~$703,000 in interest and dividend income, driving an improvement in net interest income of $1.5 million. Another improvement was a decline of $96,000 in income tax expense. Offsetting the increases in net income was an increase of $727,000, or 4.5%, in noninterest expenses and a decline of $375,000 in noninterest income. Basic and fully diluted earnings per common share for the six months ended June 30, 2017 were $0.25 and $0.24, respectively, compared with basic and fully diluted earnings per common share of $0.22 for the same period in 2016. The change in basic earnings per common share represents an increase of 13.6%.group benefit costs.
31

Net Interest Income

The Company’s operating results depend primarily on its net interest income, which is the difference between interest income on interest-earning assets, including securities and loans, and interest expense incurred on interest bearing liabilities, including deposits and other borrowed funds. Net interest income is affected by changes in the amount and mix of interest earning assets and interest bearing liabilities, referred to as a “volume change.” It is also affected by changes in yields earned on interest earning assets and rates paid on interest bearing deposits and other borrowed funds, referred to as a “rate change.”

Net interest income ~~for~~increased $600,000, or 5.5%, from the ~~second~~first quarter of 2017 ~~was $11.0 million, an increase of $741,000, or 7.2%, from~~to the ~~second~~first quarter of ~~2016. The yield on earning assets of 4.53%~~2018. Net interest income was $11.5 million in the ~~second~~first quarter of 2017 is an increase of two basis points from 4.51% for the second quarter of 2016. The yield for the second quarter of 2017 was positively influenced by an increase in the yield on loans, from 4.59% in the second quarter of 2016 to 4.64%2018 compared with $10.9 million for the same period in 2017. ~~Additionally, the tax-equivalent yield on securities increased from 3.03% in the second quarter of 2016 to 3.09% in the second quarter of 2017.~~ Interest ~~and dividend~~ income increased $1.1 million, or ~~9.0%~~8.7%, over this time period. The increase in interest income was generated by an increase of $86.7 million, or 7.4%, in the level of earning assets. The yield on earning assets decreased from 4.61% in the first quarter of 2017 to 4.60% in the first quarter of 2018. The average balance of loans, excluding PCI loans, increased ~~$85.8~~$104.2 million, or ~~11.1%~~12.4%, from ~~$774.6~~$839.2 million in the ~~second~~first quarter of ~~2016~~2017 to ~~$860.4~~$943.4 million in the ~~second~~first quarter of ~~2017.~~2018. Interest income on securities was $1.8 million in each of the first quarter of 2018 and first quarter of 2017. On a tax-equivalent basis, the yield on investment securities was 2.98% in the first quarter of 2018, based on a 21% tax ~~equivalent basis increased by $107,000, year-over-year, from $2.0~~rate, and 3.22% in the first quarter of 2017, based on a 34% tax rate.
Interest on PCI loans was $1.4 million in the ~~second~~first quarter of ~~2016 to $2.1~~2018 compared with $1.5 million in the ~~second~~first quarter of 2017. Interest and fees on PCI loans decreased by $103,000 year-over-year and was $1.5 million for the second quarter of 2017. The yield on the PCI portfolio was 11.8% in the second quarter of 2017 compared with 11.2% in the second quarter of 2016. The average balance of the PCI portfolio declined ~~$6.5~~$7.4 million ~~for~~during the year-over-year comparison period.

Interest expense increased ~~$346,000,~~$531,000, or ~~18.2%~~25.5%, when comparing the ~~second~~first quarter of ~~2016~~2017 and the ~~second~~first quarter of ~~2017.~~2018. Interest expense on deposits increased ~~$407,000,~~$364,000, or ~~26.5%~~20.5%, as the average balance of interest bearing deposits increased ~~$93.3~~$41.3 million, or ~~11.1%~~4.6%. The increase in deposit cost was driven by an increase in NOW and MMDA average balances, which increased a combined $62.5 million year-over-year. Likewise, the cost of these balances increased $189,000, from 0.24% to 0.45%, over the same time frame. Higher cost time deposit balances declined over the comparison period by $22.4 million; however, expense on this category increased by $176,000, resulting in an increase in cost from 1.11% to 1.29%. FHLB and other borrowings increased, on average, $15.6 million year-over-year, and there was an increase in the rate paid, from 1.33% in the first quarter of 2017 to 1.74% in the first quarter of 2018. This resulted in an increase in the expense of $162,000, to $458,000 in the first quarter of 2018. The average balance of FHLB and other borrowings was $105.5 million in the first quarter of 2018. Overall, the Bank’s cost of interest bearing liabilities increased 15 basis points, from ~~0.80%~~0.85% in the ~~second~~first quarter of ~~2016~~2017 to ~~0.89%~~1.00% in the ~~second~~first quarter of ~~2017.~~2018.

The ~~tax equivalent~~tax-equivalent net interest margin ~~declined four~~decreased 12 basis points, from ~~3.82%~~3.88% in the ~~second~~first quarter of ~~2016~~2017 to ~~3.78%~~3.76% in the ~~second~~first quarter of ~~2017.~~2018. Likewise, the interest spread decreased from ~~3.71%~~3.76% to ~~3.64%~~3.60% over the same time period. The ~~decline~~decrease in the margin was precipitated by anthe increase in the cost of ~~two basis points~~interest bearing liabilities without a corresponding increase in the yield on earning assets ~~offset by an increase of nine basis points~~and the decrease in the ~~cost of total interest bearing liabilities.~~
~~For~~tax benefit derived from tax exempt securities resulting from the first half of 2017, net interest income increased $1.5 million, or 7.3%, over the prior year and was $21.8 million. The yield on earning assets of 4.57% for the same period compared with 4.52% for the first six months of 2016. Interest and fees on loans of $19.5 milliondecrease in the first two quarters of 2017 was an increase of $2.1 million compared with $17.4 million for the same period in 2016. Interest and fees on PCI loans declined $223,000 over this same time frame. Securities income increased $63,000 for the first six months of 2017 compared with the same period in 2016. On a tax-equivalent basis, income on securities increased $89,000 and the tax-equivalent yield on the portfolio was 3.15% for the first two quarters of 2017 and 3.12% for the same period in 2016.
36
Interest expense of $4.3 million represents an increase of $502,000 in the first six months of 2017 compared with the same period in 2016. Total average interest bearing liabilities increased 5.9%, or $56.5 million, as loan growth has been fueled by an average balance increase of 12.1%, or $63.4 million, in time deposits and by a $23.8 million, or 22.4%, increase in noninterest bearing deposits.
~~The~~Company’s corporate federal tax equivalent net interest margin was 3.83% for the first six months of 2017 versus 3.82% for the first six months of 2016. The net interest spread was 3.70% for the first six months of 2017 versus 3.71% for the first six months of 2016.rate.

The following ~~tables set~~table sets forth, for each category of interest-earning assets and interest bearing liabilities, the average amounts outstanding, the interest earned or paid on such amounts, and the average rate earned or paid for the three ~~and six~~ months ended ~~June 30, 2017~~March 31, 2018 and ~~2016.~~2017. The table also sets forth the average rate paid on total interest bearing liabilities, and the net interest margin on average total interest earning assets for the same periods. Except as indicated in the footnotes, no tax equivalent adjustments were made and all average balances are daily average balances. Any nonaccruing loans have been included in the tables, as loans carrying a zero yield.

~~NET INTEREST MARGIN ANALYSIS~~
~~AVERAGE BALANCE SHEETS~~
~~(Dollars in thousands)~~
Three months ended June 30, 2017 Three months ended June 30, 2016
Average Average
Average Interest Rates Average Interest Rates
Balance Income/ Earned/ Balance Income/ Earned/
Sheet Expense Paid Sheet Expense Paid
ASSETS:
Loans $ 860,393 $ 9,952 4.64 % $ 774,553 $ 8,873 4.59 %
Purchased credit impaired (PCI) loans 49,253 1,453 11.80 55,780 1,556 11.19
Total loans 909,646 11,405 5.03 830,333 10,429 5.04
Interest bearing bank balances 19,225 52 1.10 13,338 23 0.71
Federal funds sold 137 - 1.04 - - -
Securities (taxable) 182,227 1,157 2.54 178,915 1,124 2.51
Securities (tax exempt)⁽¹⁾ 85,972 918 4.27 81,205 844 4.16
Total earning assets 1,197,207 13,532 4.53 1,103,791 12,420 4.51
Allowance for loan losses (9,697 ) (10,014 )
Non-earning assets 89,222 84,859
Total assets $ 1,276,732 $ 1,178,636

LIABILITIES AND SHAREHOLDERS' EQUITY

Demand - interest bearing $ 241,376 154 0.26 $ 234,051 152 0.26
Savings 91,723 60 0.26 84,508 55 0.26
Time deposits 598,965 1,730 1.16 520,207 1,330 1.02
Total deposits 932,064 1,944 0.84 838,766 1,537 0.73
Short-term borrowings 517 2 1.37 1,405 3 0.92
FHLB and other borrowings 84,761 300 1.42 103,883 302 1.17
Long-term debt - - - 4,862 58 4.75
Total interest bearing liabilities 1,017,342 2,246 0.89 948,916 1,900 0.80
Noninterest bearing deposits 133,320 113,777
Other liabilities 5,654 5,076
Total liabilities 1,156,316 1,067,769
Shareholders' equity 120,416 110,867

Total liabilities and shareholders' equity $ 1,276,732 $ 1,178,636
Net interest earnings $ 11,286 $ 10,520
Interest spread 3.64 % 3.71 %
Net interest margin 3.78 % 3.82 %

Tax equivalent adjustment:
Securities $ 312 $ 287
~~(1) Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 34%.~~
3732

NET INTEREST MARGIN ANALYSIS
AVERAGE BALANCE SHEETS
(Dollars in thousands)

Six months ended June 30, 2017 Six months ended June 30, 2016 Three months ended March 31, 2018 Three months ended March 31, 2017
Average Average Average Average
Average Interest Rates Average Interest Rates Average Interest Rates Average Interest Rates
Balance Income/ Earned/ Balance Income/ Earned/ Balance Income/ Earned/ Balance Income/ Earned/
Sheet Expense Paid Sheet Expense Paid Sheet Expense Paid Sheet Expense Paid
ASSETS:
Loans $ 849,839 $ 19,549 4.64 % $ 764,093 $ 17,426 4.57 %
Purchased credit impaired (PCI) loans 50,011 2,932 11.66 56,820 3,155 11.14
Loans, including fees $ 943,398 $ 10,876 4.68 % $ 839,167 $ 9,597 4.64 %
PCI loans, including fees 43,331 1,398 12.91 50,777 1,479 11.65
Total loans 899,850 22,481 5.04 820,913 20,581 5.03 986,729 12,274 5.05 889,944 11,076 5.05
Interest bearing bank balances 14,207 78 1.11 11,665 44 0.77 9,060 40 1.80 9,134 26 1.13
Federal funds sold 93 - 1.00 - - - 58 - 1.55 49 - 0.88
Securities (taxable) 182,734 2,406 2.63 181,788 2,395 2.63 176,563 1,186 2.69 183,247 1,249 2.73
Securities (tax exempt)⁽¹⁾ 85,353 1,822 4.27 83,631 1,744 4.17 81,342 733 3.60 84,726 905 4.27
Total earning assets 1,182,237 26,787 4.57 1,097,997 24,764 4.52 1,253,752 14,233 4.60 1,167,100 13,256 4.61
Allowance for loan losses (9,709 ) (10,046 ) (9,177 ) (9,722 )
Non-earning assets 88,919 83,344 88,610 88,613
Total assets $ 1,261,447 $ 1,171,295 $ 1,333,185 $ 1,245,991

LIABILITIES AND SHAREHOLDERS' EQUITY

Demand - interest bearing $ 240,110 295 0.25 $ 232,356 325 0.28 $ 301,313 331 0.45 $ 238,829 142 0.24
Savings 91,829 121 0.27 83,818 118 0.28 93,107 60 0.26 91,936 61 0.27
Time deposits 586,722 3,307 1.14 523,337 2,645 1.01 551,987 1,752 1.29 574,344 1,576 1.11
Total deposits 918,661 3,723 0.82 839,511 3,088 0.74
Total interest bearing deposits 946,407 2,143 0.92 905,109 1,779 0.80
Short-term borrowings 1,306 7 1.14 2,102 8 0.80 2,343 11 1.95 2,104 6 1.08
FHLB and other borrowings 87,354 597 1.38 103,949 608 1.17 105,532 458 1.74 89,975 296 1.33
Long-term debt - - - 5,264 121 4.54
Total interest bearing liabilities 1,007,321 4,327 0.87 950,826 3,825 0.81 1,054,282 2,612 1.00 997,188 2,081 0.85
Noninterest bearing deposits 130,091 106,282 148,371 126,827
Other liabilities 5,534 5,067 5,542 5,414
Total liabilities 1,142,946 1,062,175 1,208,195 1,129,429
Shareholders' equity 118,500 109,120 124,990 116,562

Total liabilities and shareholders' equity $ 1,261,446 $ 1,171,295 $ 1,333,185 $ 1,245,991
Net interest earnings $ 22,460 $ 20,939 $ 11,621 $ 11,175
Interest spread 3.70 % 3.71 % 3.60 % 3.76 %
Net interest margin 3.83 % 3.82 % 3.76 % 3.88 %

Tax equivalent adjustment:
Securities $ 619 $ 593 $ 155 $ 308

~~(1) Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 34%.~~
38(1) Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 21% for 2018 and 34% for 2017.

Provision for Loan Losses

Management actively monitors the Company’s asset quality and provides specific loss provisions when necessary. Provisions for loan losses are charged to income to bring the total allowance for loan losses to a level deemed appropriate by management of the Company based on such factors as historical credit loss experience, industry diversification of the commercial loan portfolio, the amount of nonperforming loans and related collateral, the volume growth and composition of the loan portfolio, current economic conditions that may affect the borrower’s ability to pay and the value of collateral, the evaluation of the loan portfolio through the internal loan review function and other relevant factors. SeeAllowance for Loan Losses on Loans in the Critical Accounting Policies section above for further discussion.

Loans are charged-off against the allowance for loan losses when appropriate. Although management believes it uses the best information available to make determinations with respect to the provision for loan losses, future adjustments may be necessary if economic conditions differ from the assumptions used in making the initial determinations.

Management also actively monitors its PCI loan portfolio for impairment and necessary loan loss provisions. Provisions for these loans may be necessary due to a change in expected cash flows or an increase in expected losses within a pool of loans.

~~The Company did not record a~~There was no provision for loan losses on the loan portfolio, excluding PCI loans, during either of the ~~three~~first quarter of 2018 or the first quarter of 2017. The absence of a provision in the first quarter of 2018 was the direct result of nominal charge-offs and ~~six months ended June 30, 2017. Likewise, there~~stable asset quality. There was no provision for loan losses on the PCI loan portfolio during the three and six months ended June 30, 2017 and 2016, respectively. The Company recorded a $200,000 provision for loan losses for the three and six months ended June 30, 2016. The provision for loan losses booked in the secondfirst quarter of ~~2016 supported general reserves following loan growth~~2018 or the first quarter of ~~$19.5 million during the quarter. During the other periods, the absence of a provision was the direct result of minimal charge-offs and the ongoing stabilization of asset quality.~~2017. Additional discussion of loan quality is presented below.

33
There were net charge-offs of $24,000 in the second quarter of 2017, compared with net charge-offs of $360,000 in the second quarter of 2016. Total charge-offs for the second quarter of 2017 were $210,000 compared with $414,000 in the second quarter of 2016. Recoveries of previously charged-off loans were $186,000 for the second quarter of 2017 compared with $54,000 in the second quarter of 2016.

There were net charge-offs of ~~$4,000 for~~$1,000 in the ~~six months ended June 30, 2017,~~first quarter of 2018, compared with net recoveries of $20,000 in the first quarter of 2017. Total charge-offs ~~of $325,000~~were $84,000 for the ~~six months ended June 30, 2016. Total charge-offs for the six months ended June 30, 2017 were $295,000~~first quarter of 2018 compared with ~~$553,000 for~~$85,000 in the ~~six months ended June 30, 2016.~~first quarter of 2017. Recoveries of previously charged-off loans were ~~$291,000~~$83,000 for the ~~six months ended June 30, 2017~~first quarter of 2018 compared with ~~$228,000 for~~$105,000 in the ~~six months ended June 30, 2016.~~first quarter of 2017.
Noninterest Income

Noninterest income ~~decreased $207,000,~~increased $47,000, or ~~14.8%~~4.5%, from $1.0 million in the ~~second~~first quarter of 2017 to $1.1 million in the first quarter of 2018. Mortgage loan income increased $78,000, or 236.4%, from $33,000 in the first quarter of 2017 to $111,000 in the first quarter of 2018. The increase in mortgage loan income reflects continued momentum from a shift that began in the fourth quarter of 2016 to a less expensive platform program. Service charges and fees increased $56,000, or 10.7%, and were $581,000 in the ~~second~~first quarter of 2018 compared with $525,000 in the first quarter of 2017. Gains on securities transactions declined $65,000 over this time frame and were ~~$37,000~~$30,000 in the ~~second~~first quarter of 2018 versus $95,000 in the first quarter of 2017. There has been less activity in the securities portfolio in 2018 as the Company maintains the level of securities to total assets near a target close to the 18.9% reflected at March 31, 2018. Other noninterest income decreased from $148,000 in the first quarter of 2017 compared with $261,000 in the second quarter of 2016, decreasing $224,000. Also decreasing year-over-year was mortgage loan income, which decreased $103,000. Offsetting these decreases were increases in service charges on deposit accounts, which increased by $91,000, or 15.2%, on a higher level of demand deposit accounts. Income on bank owned life insurance increased by $31,000 over the comparison period.
~~Noninterest income was $2.3 million for the first six months of 2017, a decrease of $375,000, or 13.8%, compared with $2.7 million for the first six months of 2016. Securities gains of $132,000~~to $128,000 in the first two quarters of 2017 compared with $520,000 for the same period in 2016, a decrease of $388,000. Mortgage loan income of $104,000 for the first six months of 2017 is a decline of $243,000 from mortgage loan income of $347,000 for the same period in 2016. The Company discontinued a wholesale mortgage operation at the end of the third quarter of ~~2016~~2018. Within other noninterest income, brokerage fees and has shifted to a platform that requires lower overhead but has equivalent or better net revenue potential. Offsetting these declines were a $165,000 increase in service charges on deposit accounts, which were $1.3 million for the first six months of 2017, and a $77,000 increase in income on bank owned life insurance. The increase in service charges is the result of an increased volume of DDA accounts in 2017 versus the same period in 2016.commissions declined by $18,000 year-over-year.

Noninterest Expense

Noninterest expenses increased ~~$307,000,~~$1.1 million, or ~~3.7%~~13.0%, when comparing the ~~second~~first quarter of ~~2017~~2018 to the same period in ~~2016.~~2017. The increase year-over-year was largely attributable to abnormally higher than usual group benefit costs, which increased by $703,000 in the first quarter of 2018 over the same period in 2017. Salaries and employee benefits increased ~~$325,000 over this time frame while occupancy~~$1.2 million, or 26.0%, from $4.7 million in the first quarter of 2017 to $5.9 million in the first quarter of 2018. Other operating expenses increased ~~$94,000, data processing expenses increased $72,000, other real estate expense increased $49,000~~$207,000, or 14.4%, and ~~equipment expenses increased $12,000. Offsetting these increases was a decrease of $137,000~~were $1.6 million in ~~amortization of intangibles and a decrease of $88,000 in FDIC assessment.~~
39
~~Noninterest expenses were $17.0 million for~~ the first ~~six months~~quarter of ~~2017, as~~2018 compared with ~~$16.3~~$1.4 million for the same period in ~~2016. This is an increase of $727,000, or 4.5%. This increase is primarily the result from staffing, occupancy, equipment, data processing, advertising~~2017. Occupancy expenses increased $80,000 year-over-year and ~~supply costs associated with the six full months~~were $812,000 in ~~2017 of operating new offices opened in Fairfax during~~ the first quarter of ~~2016,~~2018 compared with $732,000 in ~~Cumberland~~the first quarter of 2017. Since the beginning of 2017, the Bank has opened three full service banking facilities, one office in ~~August 2016~~West Broad Marketplace in the Short Pump area of Richmond and two offices in ~~western Henrico and Lynchburg during 2017. The largest~~Lynchburg. These openings also resulted in an increase year-over-year in ~~noninterest~~equipment expenses, ~~over this time frame was in salaries and employee benefits,~~ which increased ~~$396,000, or 4.3%. Occupancy expenses increased by $185,000.~~$30,000, from $284,000 to $314,000. Other real estate ~~(ORE)~~ expenses, ~~increased by $178,000 for~~net, of $50,000 in the first ~~six months~~quarter of ~~2017~~2018 represented a year-over-year increase of $23,000. FDIC assessment was $206,000 in the first quarter of 2018 compared with $201,000 for the same period in 2016. The increase in other real estate expenses was the direct result of $197,000 in net gain on sale of ORE and $30,000 in gain on disposal of the Catonsville branch during the first six months of 2016. Offsetting those gains were ORE legal and direct expenses of $158,000 in 2016 versus $103,000 in 2017 and rental income on ORE properties of $47,000 during the first six months of 2016, compared to $41,000 during the first six months of 2017. Data processing fees ~~increased by $145,000, equipment expenses by $57,000 and other operating expenses by $41,000~~of $486,000 in the first ~~six month~~quarter of ~~2017~~2018 compared with $488,000 for the same period in ~~2016.~~2017. Offsetting these increases ~~to noninterest expenses were decreases to~~was a decline of $477,000 in amortization of intangibles, which ~~declined $137,000,~~expired during 2017 and ~~to FDIC assessment, which declined $138,000.~~was $0 in the first quarter of 2018.

Income Taxes

Income tax expense was ~~$692,000~~$540,000 for the three months ended ~~June 30, 2017~~March 31, 2018, compared with income tax expense of ~~$881,000~~$1.1 million for the ~~second~~first quarter of ~~2016.~~2017. The effective tax rate ~~was 19.1%~~ for the ~~second~~first quarter of ~~2017 compared with 27.5%~~2018 was 17.2% versus 30.1% for the ~~second~~first quarter of ~~2016~~.2017. The decrease in the Company’s effective tax rate ~~was 24.6% for~~resulted principally from the ~~six month period ended June 30, 2017 compared with 28.2% for~~decrease in its applicable federal corporate tax rate from 34% to 21% as a result of the ~~same period in 2016.~~Tax Cuts and Jobs Act.

FINANCIAL CONDITION

General

Total assets increased ~~$40.7~~$17.0 million, or ~~3.3%~~1.3%, to ~~$1.291~~$1.353 billion at ~~June 30, 2017 as~~March 31, 2018 when compared ~~with $1.250 billion at~~to December 31, ~~2016.~~2017. Total loans, excluding PCI loans, were ~~$864.0~~$964.3 million at ~~June 30, 2017,~~March 31, 2018, increasing ~~$27.8~~$22.3 million, or ~~3.3%~~2.4%, from year end ~~2016.~~2017. Total PCI loans were ~~$48.4~~$42.2 million at ~~June 30, 2017~~March 31, 2018 versus ~~$52.0~~$44.3 million at ~~year end 2016.~~December 31, 2017.

During the first ~~six months~~quarter of ~~2017, multifamily~~2018, commercial loans ~~exhibited the largest dollar volume increase,~~grew $11.4 million, or ~~29.2%~~7.2%, and were ~~$50.5~~$170.4 million ~~representing less than 6%~~at March 31, 2018. Consumer installment loans grew $8.7 million and were $13.9 million at March 31, 2018. On March 30, 2018, the Company purchased an in-market, high quality consumer auto loan pool totaling $9.0 million. The addition of these loans will bring an increase in diversification to the ~~total~~ portfolio. Commercial mortgage loans on real estate grew ~~$8.0~~by $5.2 million, or ~~6.2%~~1.4%, and ~~had total balances of $137.3~~were $371.5 million at ~~June 30, 2017.~~March 31, 2018. Residential 1-4 family loans ~~grew $4.6~~declined $4.8 million, or ~~2.2%~~2.1%, during the first quarter of 2018 and ~~had total balances of $212.5~~were $222.7 million at ~~June 30, 2017. Construction and land development loan balances of $100.7 million at June 30, 2017 grew $2.4 million during 2017.~~March 31, 2018.
34

The Company’s securities portfolio, excluding restricted equity securities, declined ~~$3.5~~$4.3 million ~~or 1.3%, from $262.7~~since year end 2017 to total $246.7 million at ~~December~~March 31, ~~2016 to $259.3 million at June 30, 2017.~~2018. Net ~~realized~~ gains of ~~$132,000~~$30,000 were recognized during the first ~~six months~~quarter of ~~2017~~2018 through sales and call activity, ~~as compared with $520,000~~and net gains of $95,000 were recognized during the first ~~six months~~quarter of ~~2016.~~2017. The Company actively manages the portfolio to improve its liquidity and maximize the return within the desired risk profile.

The Company is required to account for the effect of market changes in the value of securities available-for-sale (AFS) under FASB ASC 320,Investments – Debt and Equity Securities. The market value of the AFS portfolio was ~~$212.3~~$202.2 million at ~~June 30, 2017~~March 31, 2018 and ~~$216.1~~$204.8 million at December 31, ~~2016.~~2017. At ~~June 30, 2017,~~March 31, 2018, the Company had a net unrealized ~~gain~~loss on the AFS portfolio of ~~$1.2~~$1.3 million compared with a net unrealized ~~loss~~gain of ~~$621,000~~$1.2 million at December 31, ~~2016.~~2017. Municipal securities comprised ~~59.3%~~61.1% of the total AFS portfolio at ~~June 30, 2017.~~March 31, 2018. These securities exhibit more price volatility in a changing interest rate environment because of their longer weighted average life, as compared to other categories contained within the rest of the portfolio.

The Company had cash and cash equivalents of ~~$41.4~~$21.3 million and ~~$21.1~~$22.0 million at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, respectively. There were federal funds purchased of $20.0 million and federal funds sold of $152,000 at ~~June 30, 2017 and~~March 31, 2018 compared with federal funds purchased of ~~$4.7~~$4.8 million at December 31, ~~2016.~~2017. The increase in federal funds purchased at March 31, 2018 was used to fund loan growth in the first quarter of 2018 and is anticipated to be short-term in nature. Interest bearing bank balances were $9.1 million at March 31, 2018 compared with $7.3 million at December 31, 2017.
40

Interest bearing deposits at ~~June 30, 2017~~March 31, 2018 were ~~$944.4~~$946.3 million, an increase of ~~$36.0~~$3.5 million ~~or 4.0%,~~ from ~~$908.4 million at~~ December 31, ~~2016. During this period, time~~2017. Money market balances grew $5.0 million since December 31, 2017. NOW accounts declined $2.8 million during the first quarter of 2018. Time deposits over $250,000 increased $3.9 million during the first quarter of 2018. Driving the changes were brokered deposits, which increased $2.4 million during the first quarter of 2018. The increase in money market and ~~over increased $11.7 million, or 9.1%, time~~NOW account balances has allowed the Company to replace wholesale funding with core retail deposits. Time deposits less than or equal to $250,000 ~~increased $10.7 million, or 2.4%, MMDA balances increased $8.2 million, or 7.4%, and NOW accounts increased $5.5 million, or 4.0%. Total deposits grew 4.4%, or $45.6~~declined $2.3 million during ~~2017. That increase included a decline in brokered funding~~the first quarter of ~~$17.4 million, meaning retail deposits actually grew $63.0 million, or 6.4%, during 2017.~~2018.

FHLB advances were ~~$76.5~~$101.1 million at ~~June 30, 2017,~~March 31, 2018, compared with ~~$81.9~~$101.4 million at December 31, 2016. Long term debt was $0 at June 30, 2017 compared with $1.7 million at December 31, 2016. The Company has fully paid a borrowing, initially in the amount of $10.7 million and obtained in April 2014, the proceeds of which were used to redeem the Company’s remaining outstanding TARP preferred stock.2017.

Shareholders’ equity was ~~$121.8~~$125.0 million at ~~June 30, 2017~~March 31, 2018 and ~~$114.5~~$124.0 million at December 31, ~~2016.~~2017. Shareholder’s equity to assets was 9.2% at March 31, 2018 and 9.3% at December 31, 2017. Total shareholders’ equity increased through retained earnings from net income but was negatively impacted by the rise in interest rates, which impacted accumulated other comprehensive (loss) income due to the effect on the fair value of available-for-sale securities.

Asset Quality – excluding PCI loans

The allowance for loan losses represents management’s estimate of the amount appropriate to provide for probable losses inherent in the loan portfolio.

Loan quality is continually monitored, and the Company’s management has established an allowance for loan losses that it believes is appropriate for the risks inherent in the loan portfolio. Among other factors, management considers the Company’s historical loss experience, the size and composition of the loan portfolio, the value and appropriateness of collateral and guarantors, nonperforming loans and current and anticipated economic conditions. There are additional risks of future loan losses, which cannot be precisely quantified nor attributed to particular loans or classes of loans. Because those risks include general economic trends, as well as conditions affecting individual borrowers, the allowance for loan losses is an estimate. The allowance is also subject to regulatory examinations and determination as to appropriateness, which may take into account such factors as the methodology used to calculate the allowance and size of the allowance in comparison to peer companies identified by regulatory agencies. SeeAllowance for Loan Losses on Loans in the Critical Accounting Policies section above for further discussion.

The Company maintains a list of loans that have potential weaknesses and thus may need special attention. This loan list is used to monitor such loans and is used in the determination of the appropriateness of the allowance for loan losses. Nonperforming assets totaled ~~$13.9~~$13.3 million at ~~June 30, 2017~~March 31, 2018 and net charge-offs were ~~$4,000~~$1,000 for the ~~six~~three months ended ~~June 30, 2017.~~March 31, 2018. This compares with nonperforming assets of ~~$14.7~~$11.8 million and net charge-offs of ~~$516,000~~$1.1 million at and for the year ended December 31, ~~2016.~~2017.
35

Nonperforming loans were ~~$11.5~~$10.1 million at ~~June 30, 2017,~~March 31, 2018, a ~~$1.3~~$1.1 million increase from ~~$10.2~~$9.0 million at December 31, ~~2016.~~2017. The ~~$1.3~~$1.1 million increase in nonperforming loans since December 31, ~~2016~~2017 was the net result of ~~$4.4~~$1.4 million in additions to nonperforming loans and ~~$3.1 million~~$293,000 in reductions. The increase related mainly to two residential 1-4 family construction relationships comprised of four loans totaling $1.3 million. With respect to the reductions in nonperforming loans, ~~$841,000~~$249,000 were payments to existing credits ~~$172,000~~and $44,000 were ~~charge-offs, $926,000 were loans returned to accruing status, and $1.2 million paid off.~~charge-offs.

The allowance for loan losses, excluding PCI, equaled ~~82.41%~~88.88% of nonaccrual loans at ~~June 30, 2017~~March 31, 2018 compared with ~~92.68%~~99.37% at December 31, ~~2016. The ratio of the allowance for loan losses to total nonperforming assets was 69.70% at June 30, 2017, compared with 66.07% at December 31, 2016.~~2017. The ratio of nonperforming assets to loans and OREO ~~continued to decline.~~increased. The ratio was ~~1.60%~~1.37% at ~~June 30, 2017~~March 31, 2018 versus ~~1.74%~~1.25% at December 31, ~~2016.~~2017.

In accordance with GAAP, an individual loan is impaired when, based on current information and events, it is probable that a creditor will be unable to collect all amounts due in accordance with contractual terms of the loan agreement. The Company considers all troubled debt restructures and nonaccrual loans to be impaired loans. In addition, the Company reviews all substandard and doubtful loans that are not on nonaccrual status, as well as loans with other risk characteristics, pursuant to and specifically for compliance with the accounting definition of impairment as described above. These impaired loans have been determined through analysis, appraisals, or other methods used by management.

41
See Note 3 to the Company’s financial statements for information related to the allowance for loan losses. At ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, total impaired loans, excluding PCI loans, equaled ~~$16.9~~$15.3 million and ~~$18.5~~$14.3 million, respectively.

The following table sets forth selected asset quality data, excluding PCI loans, and ratios for the dates indicated (dollars in thousands):

June 30, 2017 December 31, 2016 March 31, 2018 December 31, 2017
Nonaccrual loans $ 11,514 $ 10,243 $ 10,090 $ 9,026
Loans past due 90 days and accruing interest — — — —
Total nonperforming loans 11,514 10,243 10,090 9,026
OREO 2,387 4,427 3,166 2,791
Total nonperforming assets $ 13,901 $ 14,670 $ 13,256 $ 11,817

Accruing troubled debt restructure loans $ 5,354 $ 4,653 $ 5,232 $ 5,271

Balances
Specific reserve on impaired loans 1,428 1,130 1,093 959
General reserve related to unimpaired loans 8,061 8,363 7,875 8,010
Total allowance for loan losses 9,489 9,493 8,968 8,969
Average loans during the year, net of unearned income 849,839 787,245 943,398 870,258

Impaired loans 16,868 18,541 15,322 14,297
Non-impaired loans 847,181 817,758 948,989 927,721
Total loans, net of unearned income 864,049 836,299 964,311 942,018

Ratios
Allowance for loan losses to loans, excluding PCI loans, to loans 1.10 % 1.14 %
Allowance for loan losses to nonperforming assets 69.70 66.07
Allowance for loan losses, excluding PCI loans, to nonaccrual loans 82.41 92.68
Allowance for loan losses to loans 0.93 % 0.95 %
Allowance for loan losses to nonaccrual loans 88.88 99.37
General reserve to non-impaired loans 0.95 1.02 0.83 0.86
Nonaccrual loans to loans 1.33 1.22 1.05 0.96
Nonperforming assets to loans and OREO 1.60 1.74 1.37 1.25
Net charge-offs to average loans 0.00 0.07 — 0.12
36

The Company grants troubled debt restructures (TDR) and other various loan workouts whereby an existing loan may be restructured into multiple new loans. At ~~June 30, 2017,~~March 31, 2018, the Company had 2123 loans that met the definition of a TDR, which are loans that for reasons related to the debtor’s financial difficulties have been restructured on terms and conditions that would otherwise not be offered or granted. Six of these loans were restructured using multiple new loans. The aggregated outstanding principal of all TDR loans at ~~June 30, 2017~~March 31, 2018 was ~~$6.9~~$6.2 million, of which ~~$1.5 million~~$947,000 were classified as nonaccrual.

The primary benefit of the restructured multiple loan workout strategy is to maximize the potential return by restructuring the loan into a “good loan” (the A loan) and a “bad loan” (the B loan). The impact on interest is positive because the Bank is collecting interest on the A loan rather than potentially not collecting interest on the entire original loan structure. The A loan is underwritten pursuant to the Bank’s standard requirements and graded accordingly. The B loan is classified as either “doubtful” or “loss”. An impairment analysis is performed on the B loan and, based on its results, all or a portion of the B loan is charged-off or a specific loan loss reserve is established.

The Company does not modify its nonaccrual policies in this arrangement, and the A loan and the B loan stand on their own terms. At inception, this structure meets the definition of a TDR. If the loan is on nonaccrual at the time of restructure, the A loan is held on nonaccrual until six consecutive payments have been received, at which time it may be put back on an accrual status. The B loan is placed on nonaccrual. Under the terms of each loan, the borrower’s payment is contractually due.

42
A further breakout of nonaccrual loans, excluding PCI loans, at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 is below (dollars in thousands):

June 30, 2017 December 31, 2016 March 31, 2018 December 31, 2017
Mortgage loans on real estate:
Residential 1-4 family $ 2,130 $ 2,893 $ 1,985 $ 1,962
Commercial 3,548 1,758 1,466 1,498
Construction and land development 4,296 5,495 5,554 4,277
Agriculture 258 — 67 68
Total real estate loans 10,232 10,146 9,072 7,805
Commercial loans 1,272 53 1,014 1,214
Consumer installment loans 10 44 4 7
Total loans $ 11,514 $ 10,243 $ 10,090 $ 9,026

At ~~June 30, 2017,~~March 31, 2018, the Company had ~~six~~eight construction and land development credit relationships in nonaccrual status. The borrowers for all of these relationships are residential land developers. All of the relationships are secured by the real estate to be developed and are in the Company’s central Virginia market. The total amount of the credit exposure outstanding at ~~June 30, 2017~~March 31, 2018 was ~~$4.3~~$5.6 million. These loans have either been charged-down or sufficiently reserved against to equal the current expected realizable value.

37
The total amount of the allowance for loan losses attributed to all ~~six~~eight relationships was ~~$569,000~~$694,000 at ~~June 30, 2017,~~March 31, 2018, or ~~13.25%~~12. 5% of the total credit exposure outstanding. The Company establishes its reserves as described above inAllowance for Loan Losses on Loans in the Critical Accounting Policies section. In conjunction with the impairment analysis the Company performs as part of its allowance methodology, the Company ordered appraisals for all loans with balances in excess of $250,000 unless there existed an appraisal that was not older than 18 months and/or deemed to be invalid. The Company uses a ratio analysis for balances less than $250,000. The Company maintains detailed analysis and other information for its allowance methodology, both for internal purposes and for review by its regulators.

Asset Quality – PCI loans

Loans accounted for under FASB ASC 310-30 are generally considered accruing and performing loans as the loans accrete interest income over the estimated life of the loan. Accordingly, acquired impaired loans that are contractually past due are still considered to be accruing and performing loans.

The Company makes an estimate of the total cash flows that it expects to collect from a pool of PCI loans, which include undiscounted expected principal and interest. Over the life of the loan or pool, the Company continues to estimate cash flows expected to be collected. Subsequent decreases in cash flows expected to be collected over the life of the pool are recognized as impairment in the current period through the allowance for loan losses. Subsequent increases in expected cash flows are first used to reverse any existing valuation allowance for that loan or pool. Any remaining increase in cash flows expected to be collected is recognized as an adjustment to the yield over the remaining life of the pool.

Capital Requirements

The determination of capital adequacy depends upon a number of factors, such as asset quality, liquidity, earnings, growth trends and economic conditions. The Company seeks to maintain a strong capital base exceeding regulatory minimums for well capitalized institutions to support its growth and expansion plans, provide stability to current operations and promote public confidence in the Company.

Under the final rule on Enhanced Regulatory Capital Standards, commonly referred to as Basel III which became effective January 1, 2015, the federal banking regulators have defined four tests for assessing the capital strength and adequacy of banks, based on three definitions of capital. “Common equity tier 1 capital” is defined as common equity, retained earnings, and accumulated other comprehensive income (AOCI), less certain intangibles. “Tier 1 capital” is defined as common equity tier 1 capital plus qualifying perpetual preferred stock, tier 1 minority interests, and grandfathered trust preferred securities. “Tier 2 capital” is defined as specific subordinated debt, some hybrid capital instruments and other qualifying preferred stock, non-tier 1 minority interests and a limited amount of the loan loss allowance. “Total capital” is defined as tier 1 capital plus tier 2 capital. Four risk-based capital ratios are computed using the above capital definitions, total assets and risk-weighted assets, and the ratios are measured against regulatory minimums to ascertain adequacy. All assets and off-balance sheet risk items are grouped into categories according to degree of risk and assigned a risk-weighting and the resulting total is risk-weighted assets. “Common equity tier 1 capital ratio” is common equity tier 1 capital divided by risk-weighted assets. “Tier 1 risk-based capital ratio” is tier 1 capital divided by risk-weighted assets. “Total risk-based capital ratio” is total capital divided by risk-weighted assets. The leverage ratio is tier 1 capital divided by total average assets.

43
The Company’s ratio of total risk-based capital was ~~13.5%~~12.6% at ~~June 30, 2017~~March 31, 2018 compared with ~~13.2%~~12.7% at December 31, ~~2016.~~2017. The tier 1 risk-based capital ratio was ~~12.6%~~11.8% at ~~June 30, 2017~~March 31, 2018 and ~~12.2%~~11.9% at December 31, ~~2016.~~2017. The Company’s tier 1 leverage ratio was ~~9.9%~~9.8% at ~~June 30, 2017~~March 31, 2018 and ~~9.6%~~9.7% at December 31, ~~2016.~~2017.  All capital ratios exceed regulatory minimums to be considered well capitalized. BASEL III introduced the common equity tier 1 capital ratio, which was ~~12.2%~~11.4% at ~~June 30, 2017~~March 31, 2018 and ~~11.8%~~11.5% at December 31, ~~2016.~~2017.

Under Basel III, a capital conservation buffer of 2.5% above the minimum risk-based capital thresholds was established. Dividend and executive compensation restrictions begin if the Company does not maintain the full amount of the buffer. The capital conservation buffer will be phased in between January 1, 2016 and January 1, 2019. At ~~June 30, 2017,~~March 31, 2018, the Company had a capital conservation buffer of ~~5.5%~~4.6%, well above the ~~2017~~2018 required buffer of ~~1.25%~~1.875%.
38

Liquidity

Liquidity represents the Company’s ability to meet present and future financial obligations through either the sale or maturity of existing assets or the acquisition of additional funds through liability management. Liquid assets include cash, interest bearing deposits with banks, federal funds sold and certain investment securities. As a result of the Company’s management of liquid assets and the ability to generate liquidity through liability funding, management believes that the Company maintains overall liquidity sufficient to satisfy its depositors’ requirements and meet its customers’ credit needs.

The Company’s results of operations are significantly affected by its ability to manage effectively the interest rate sensitivity and maturity of its interest earning assets and interest bearing liabilities. A summary of the Company’s liquid assets at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 was as follows (dollars in thousands):

June 30, 2017 December 31, 2016 March 31, 2018 December 31, 2017
Cash and due from banks $ 11,342 $ 13,828 $ 12,013 $ 14,642
Interest bearing bank deposits 29,908 7,244 9,141 7,316
Federal funds sold 152 — 152 —
Available for sale securities, at fair value, unpledged 175,450 170,898 167,103 168,221
Total liquid assets $ 216,852 $ 191,970 $ 188,409 $ 190,179

Deposits and other liabilities $ 1,168,750 $ 1,135,280 $ 1,228,188 $ 1,212,187
Ratio of liquid assets to deposits and other liabilities 18.55 % 16.91 % 15.34 % 15.69 %

Off-Balance Sheet Arrangements and Contractual Obligations

A summary of the contract amount of the Company’s exposure to off-balance sheet and balance sheet risk as of ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, is as follows (dollars in thousands):

June 30, 2017 December 31, 2016
Commitments with off-balance sheet risk:
Commitments to extend credit $ 129,597 $ 134,517
Standby letters of credit 6,399 7,151
Total commitments with off-balance sheet risks $ 135,996 $ 141,668
44
March 31, 2018 December 31, 2017
Commitments with off-balance sheet risk:
Commitments to extend credit $ 171,080 $ 163,686
Standby letters of credit 6,792 6,532
Total commitments with off-balance sheet risks $ 177,872 $ 170,218

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property and equipment, and income-producing commercial properties.

Unfunded commitments under lines of credit are commitments for possible future extensions of credit to existing customers. Those lines of credit may be drawn upon only to the total extent to which the Company is committed.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to clients. The Company holds certificates of deposit, deposit accounts, and real estate as collateral supporting those commitments for which collateral is deemed necessary.

39
On November 7, 2014, the Company entered into an interest rate swap with a total notional amount of $30 million. The Company designated the swap as a cash flow hedge intended to protect against the variability in the expected future cash flows on the designated variable rate borrowings. The swap hedges the interest rate risk, wherein the Company will receive an interest rate based on the three month LIBOR from the counterparty and pays an interest rate of 1.69% to the same counterparty calculated on the notional amount for a term of five years. The Company intends to sequentially issue a series of three month fixed rate debt as part of a planned roll-over of short term debt for five years. The forecasted funding will be provided through one of the following wholesale funding sources: a new FHLB advance, a new repurchase agreement, or a pool of brokered CDs, based on whichever market offers the most advantageous pricing at the time that pricing is first initially determined for the effective date of the swap and each reset period thereafter. Each quarter when the Company rolls over the three month debt, it will decide at that time which funding source to use for that quarterly period.

The fair value of the Company’s cash flow hedge was an unrealized ~~loss~~gain of ~~$39,000~~$363,000 and ~~$70,000~~$177,000 at ~~June 30, 2017~~March 31, 2018 and December 31, ~~2016,~~2017, respectively, which was recorded in other ~~liabilities.~~assets. The Company’s cash flow hedge is deemed to be effective. Therefore, the ~~loss~~gain was recorded as a component of other comprehensive (loss) income recorded in the Company’s Consolidated Statements of Comprehensive Income.

Item 3.Quantitative and Qualitative Disclosures About Market Risk

Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates or prices such as interest rates, foreign currency exchange rates, commodity prices and equity prices. The Company’s primary market risk exposure is interest rate risk. The ongoing monitoring and management of interest rate risk is an important component of the Company’s asset/liability management process, which is governed by policies established by its Board of Directors that are reviewed and approved annually. The Board of Directors delegates responsibility for carrying out asset/liability management policies to the Asset/Liability Committee (ALCO) of the Bank. In this capacity, ALCO develops guidelines and strategies that govern the Company’s asset/liability management related activities, based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends.

Interest rate risk represents the sensitivity of earnings to changes in market interest rates. As interest rates change, the interest income and expense streams associated with the Company’s financial instruments also change, affecting net interest income, the primary component of the Company’s earnings. ALCO uses the results of a detailed and dynamic simulation model to quantify the estimated exposure of net interest income to sustained interest rate changes. While ALCO routinely monitors simulated net interest income sensitivity over various periods, it also employs additional tools to monitor potential longer-term interest rate risk.

The simulation model captures the impact of changing interest rates on the interest income received and interest expense paid on all assets and liabilities reflected on the Company’s balance sheet. The simulation model is prepared and results are analyzed at least quarterly. This sensitivity analysis is compared to ALCO policy limits, which specify a maximum tolerance level for net interest income exposure over a one-year horizon, assuming no balance sheet growth, given a 400 basis point upward shift and a 400 basis point downward shift in interest rates. The downward shift of 300 or 400 basis points is included in the analysis, although less meaningful in the current rate environment, because all results are monitored regardless of likelihood. A parallel shift in rates over a 12-month period is assumed.

45
The following table represents the change to net interest income given interest rate shocks up and down 100, 200, 300 and 400 basis points at ~~June 30, 2017~~March 31, 2018 (dollars in thousands):

June 30, 2017 March 31, 2018
% $ % $
Change in Yield curve
+400 bp 2.8 1,246 2.1 954
+300 bp 2.2 982 1.8 841
+200 bp 1.6 685 1.4 624
+100 bp 0.8 358 0.6 273
most likely — — — —
-100 bp (1.2 ) (539 ) (0.8 ) (358 )
-200 bp (3.5 ) (1,556 ) (3.3 ) (1,525 )
-300 bp (3.7 ) (1,615 ) (4.7 ) (2,155 )
-400 bp (3.7 ) (1,618 ) (4.8 ) (2,174 )

At ~~June 30, 2017,~~March 31, 2018, the Company’s interest rate risk model indicated that, in a rising rate environment of 400 basis points over a 12 month period, net interest income could increase by ~~2.8%~~2.1%. For the same time period, the interest rate risk model indicated that in a declining rate environment of 400 basis points, net interest income could decrease by ~~3.7%~~4.8%. While these percentages are subjective based upon assumptions used within the model, management believes the balance sheet is appropriately balanced with acceptable risk to changes in interest rates.
40

The preceding sensitivity analysis does not represent a forecast and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions, including the nature and timing of interest rate levels such as yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment or replacement of asset and liability cash flows. While assumptions are developed based upon current economic and local market conditions, the Company cannot make any assurances about the predictive nature of these assumptions, including how customer preferences or competitor influences might change.

Also, as market conditions vary from those assumed in the sensitivity analysis, actual results will also differ due to factors such as prepayment and refinancing levels likely deviating from those assumed, the varying impact of interest rate change, caps or floors on adjustable rate assets, the potential effect of changing debt service levels on customers with adjustable rate loans, depositor early withdrawals and product preference changes, and other internal and external variables. Furthermore, the sensitivity analysis does not reflect actions that ALCO might take in response to, or in anticipation of, changes in interest rates.

Item 4.Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this Form 10-Q, the Company’s management, with the participation of the Company’s chief executive officer and ~~its~~ chief financial officer ~~(“the Certifying~~(the “Certifying Officers”), conducted evaluations of the Company’s disclosure controls and procedures. As defined under Section 13a-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the term “disclosure controls and procedures” means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the ~~SEC’s~~ rules and ~~forms.~~forms of the Securities and Exchange Commission. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including the Certifying Officers, to allow timely decisions regarding required disclosures.

Based on this evaluation, the Certifying Officers have concluded that the Company’s disclosure controls and procedures were effective to ensure that material information is recorded, processed, summarized and reported by management of the Company on a timely basis in order to comply with the Company’s disclosure obligations under the Exchange Act and the rules and regulations promulgated under it.

46
Internal Control over Financial Reporting

The management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is a process designed under the supervision of the Certifying Officers to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s financial statements for external purposes in accordance with U.S. generally accepted accounting principles. There were no changes in the Company’s internal control over financial reporting identified in connection with the evaluation of it that occurred during the Company’s last fiscal quarter that materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

There are no material pending legal proceedings, other than ordinary routine litigation incidental to the Company’s business, to which the Company, including its subsidiaries, is a party or of which the property of the Company is subject.

41
Item 1A.  Risk Factors

As of the date of this report, there were no material changes to the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2016.~~2017.

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

None.

Item 6.  Exhibits

Exhibit No. Description
31.1 Rule 13a-14(a)/15d-14(a) Certification for Chief Executive Officer*
31.2 Rule 13a-14(a)/15d-14(a) Certification for Chief Financial Officer*
32.1 Section 1350 Certifications*
101
Interactive Data File with respect to the following materials from the Company’s Quarterly Report on Form 10-Q for the period ended ~~June 30, 2017~~March 31, 2018 formatted in Extensible Business Reporting Language (XBRL): (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Consolidated Statements of Cash Flows, and (vi) Notes to Unaudited Consolidated Financial Statements*

* Filed herewith.

*        Filed herewith.
4742

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.

COMMUNITY BANKERS TRUST CORPORATION
(Registrant)

/s/ Rex L. Smith, III
Rex L. Smith, III
President and Chief Executive Officer
(principal executive officer)
~~Date:  August 8, 2017~~
Date: May 9, 2018
/s/ Bruce E. Thomas
Bruce E. Thomas
Executive Vice President and Chief Financial Officer
(principal financial officer)
~~Date:  August 8, 2017~~
Date: May 9, 2018

4843

										Accumulated														Accumulated
					Additional					Other									Additional					Other
	Common Stock				Paid in		Retained			Comprehensive					Common Stock				Paid in		Retained			Comprehensive
	Shares		Amount		Capital		Deficit			Income (Loss)			Total		Shares		Amount		Capital		Deficit			(Loss) Income			Total

Balance January 1, 2016		21,867	$	219	$	145,907	$	(41,050	)	$	(589	)	$	104,487
Issuance of common stock		44		—		83		—			—			83
Exercise and issuance of employee stock options		—		—		283		—			—			283
Net income		—		—		—		4,738			—			4,738
Other comprehensive income		—		—		—		—			2,640			2,640
Balance June 30, 2016		21,911	$	219	$	146,273	$	(36,312	)	$	2,051		$	112,231
Balance January 1, 2017		21,960	$	220	$	146,667	$	(31,128	)	$	(1,223	)	$	114,536		21,960	$	220	$	146,667	$	(31,128	)	$	(1,223	)	$	114,536
Issuance of common stock		77		—		81		—			—			81		11		—		39		—			—			39
Exercise and issuance of employee stock options		—		—		502		—			—			502		—		—		146		—			—			146
Net income		—		—		—		5,427			—			5,427		—		—		—		2,493			—			2,493
Other comprehensive income		—		—		—		—			1,211			1,211		—		—		—		—			499			499
Balance June 30, 2017		22,037	$	220	$	147,250	$	(25,701	)	$	(12	)	$	121,757
Balance March 31, 2017																21,971	$	220	$	146,852	$	(28,635	)	$	(724	)	$	117,713
Balance January 1, 2018																22,073	$	221	$	147,671	$	(23,932	)	$	43		$	124,003
Issuance of common stock																4		—		39		—			—			39
Exercise and issuance of employee stock options																7		—		225		—			—			225
Net income																—		—		—		2,594			—			2,594
Other comprehensive loss																—		—		—		—			(1,817	)		(1,817	)
Balance March 31, 2018																22,084	$	221	$	147,935	$	(21,338	)	$	(1,774	)	$	125,044

	June 30, 2017									March 31, 2018
			Gross Unrealized									Gross Unrealized
	Amortized Cost		Gains		Losses			Fair Value		Amortized Cost		Gains		Losses			Fair Value
Securities Available for Sale
U.S. Treasury issue and other U.S. Gov’t agencies	$	47,450	$	20	$	(641	)	$	46,829	$	37,978	$	149	$	(526	)	$	37,601
U.S. Gov’t sponsored agencies		2,844		—		(54	)		2,790		9,168		81		(22	)		9,227
State, county and municipal		123,625		2,877		(669	)		125,833		123,949		1,079		(1,454	)		123,574
Corporate and other bonds		16,087		119		(116	)		16,090		7,702		164		(52	)		7,814
Mortgage backed – U.S. Gov’t agencies		4,372		—		(118	)		4,254		5,456		20		(204	)		5,272
Mortgage backed – U.S. Gov’t sponsored agencies		16,784		17		(254	)		16,547		19,207		26		(556	)		18,677
Total Securities Available for Sale	$	211,162	$	3,033	$	(1,852	)	$	212,343	$	203,460	$	1,519	$	(2,814	)	$	202,165

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies	$	10,000	$	—	$	(79	)	$	9,921	$	10,000	$	—	$	(255	)	$	9,745
State, county and municipal		36,392		975		(57	)		37,310		34,111		415		(121	)		34,405
Mortgage backed – U.S. Gov’t agencies		522		11		—			533		423		5		—			428
Total Securities Held to Maturity	$	46,914	$	986	$	(136	)	$	47,764	$	44,534	$	420	$	(376	)	$	44,578

	December 31, 2016									December 31, 2017
			Gross Unrealized									Gross Unrealized
	Amortized Cost		Gains		Losses			Fair Value		Amortized Cost		Gains		Losses			Fair Value
Securities Available for Sale
U.S. Treasury issue and other U.S. Gov’t agencies	$	58,724	$	15	$	(763	)	$	57,976	$	40,473	$	165	$	(382	)	$	40,256
U.S. Gov’t sponsored agencies		3,452		—		(116	)		3,336		9,247		55		(24	)		9,278
State, county and municipal		121,686		2,247		(1,160	)		122,773		124,032		2,324		(596	)		125,760
Corporate and other bonds		15,936		—		(433	)		15,503		7,323		173		(36	)		7,460
Mortgage backed – U.S. Gov’t agencies		3,614		—		(119	)		3,495		5,551		37		(146	)		5,442
Mortgage backed – U.S. Gov’t sponsored agencies		13,330		21		(313	)		13,038		16,985		26		(373	)		16,638
Total Securities Available for Sale	$	216,742	$	2,283	$	(2,904	)	$	216,121	$	203,611	$	2,780	$	(1,557	)	$	204,834

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies	$	10,000	$	—	$	(154	)	$	9,846	$	10,000	$	—	$	(155	)	$	9,845
State, county and municipal		35,847		568		(185	)		36,230		35,678		922		(33	)		36,567
Mortgage backed – U.S. Gov’t agencies		761		21		—			782		468		8		—			476
Total Securities Held to Maturity	$	46,608	$	589	$	(339	)	$	46,858	$	46,146	$	930	$	(188	)	$	46,888

	Held to Maturity				Available for Sale				Held to Maturity				Available for Sale
(dollars in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value
Due in one year or less	$	4,126	$	4,170	$	1,560	$	1,577	$	13,662	$	13,426	$	5,321	$	5,292
Due after one year through five years		23,226		23,416		93,522		94,729		13,737		13,808		89,246		89,466
Due after five years through ten years		13,641		14,083		99,688		99,820		12,529		12,692		101,615		100,099
Due after ten years		5,921		6,095		16,392		16,217		4,606		4,652		7,278		7,308
Total securities	$	46,914	$	47,764	$	211,162	$	212,343	$	44,534	$	44,578	$	203,460	$	202,165

																March 31, 2018
	June 30, 2017															Less than 12 Months					12 Months or More					Total
	Less than 12 Months					12 Months or More					Total					Fair Value		Unrealized Loss			Fair Value		Unrealized Loss			Fair Value		Unrealized Loss
Securities Available for Sale	Fair Value		Unrealized Loss			Fair Value		Unrealized Loss			Fair Value		Unrealized Loss
U.S. Treasury issue and other U.S. Gov’t agencies	$	16,777	$	(229	)	$	24,266	$	(412	)	$	41,043	$	(641	)	$	7,555	$	(70	)	$	16,619	$	(456	)	$	24,174	$	(526	)
U.S. Gov’t sponsored agencies		-		-			2,290		(54	)		2,290		(54	)		-		-			2,969		(22	)		2,969		(22	)
State, county and municipal		18,184		(327	)		4,504		(342	)		22,688		(669	)		42,017		(815	)		10,481		(639	)		52,498		(1,454	)
Corporate and other bonds		1,240		(9	)		6,700		(107	)		7,940		(116	)		481		(16	)		2,681		(36	)		3,162		(52	)
Mortgage backed – U.S. Gov’t agencies		1,576		(23	)		1,903		(95	)		3,479		(118	)		1,670		(42	)		1,836		(162	)		3,506		(204	)
Mortgage backed – U.S. Gov’t sponsored agencies		12,571		(253	)		124		(1	)		12,695		(254	)		7,865		(238	)		7,790		(318	)		15,655		(556	)
Total	$	50,348	$	(841	)	$	39,787	$	(1,011	)	$	90,135	$	(1,852	)	$	59,588	$	(1,181	)	$	42,376	$	(1,633	)	$	101,964	$	(2,814	)

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies	$	9,921	$	(79	)	$	-	$	-		$	9,921	$	(79	)	$	-	$	-		$	9,745	$	(255	)	$	9,745	$	(255	)
State, county and municipal		3,834		(57	)		-		-			3,834		(57	)		6,118		(89	)		1,245		(32	)		7,363		(121	)
Total	$	13,755	$	(136	)	$	-	$	-		$	13,755	$	(136	)	$	6,118	$	(89	)	$	10,990	$	(287	)	$	17,108	$	(376	)

																December 31, 2017
																Less than 12 Months					12 Months or More					Total
																Fair Value		Unrealized Loss			Fair Value		Unrealized Loss			Fair Value		Unrealized Loss
Securities Available for Sale
U.S. Treasury issue and other U.S. Gov’t agencies																$	5,097	$	(36	)	$	19,443	$	(346	)	$	24,540	$	(382	)
U.S. Gov’t sponsored agencies																	497		(3	)		5,040		(21	)		5,537		(24	)
State, county and municipal																	20,740		(188	)		9,569		(408	)		30,309		(596	)
Corporate and other bonds																	-		-			2,772		(36	)		2,772		(36	)
Mortgage backed – U.S. Gov’t agencies																	1,722		(25	)		1,876		(121	)		3,598		(146	)
Mortgage backed – U.S. Gov’t sponsored agencies																	6,525		(111	)		7,985		(262	)		14,510		(373	)
Total																$	34,581	$	(363	)	$	46,685	$	(1,194	)	$	81,266	$	(1,557	)

Securities Held to Maturity
U.S. Treasury issue and other U.S. Gov’t agencies																$	-	$	-		$	9,845	$	(155	)	$	9,845	$	(155	)
State, county and municipal																	1,485		(14	)		1,262		(19	)		2,747		(33	)
Total																$	1,485	$	(14	)	$	11,107	$	(174	)	$	12,592	$	(188	)

	June 30, 2017		December 31, 2016
Nonaccruals	$	11,514	$	10,243
Trouble debt restructure and still accruing		5,354		4,653
Substandard and still accruing		—		3,645
Total impaired	$	16,868	$	18,541

	June 30, 2017										March 31, 2018
	30-89 Days Past Due		Nonaccrual		Total Past Due		Current		Total Loans Receivable		30-89 Days Past Due		Nonaccrual		Total Past Due		Current		Total Loans Receivable
Mortgage loans on real estate:
Residential 1-4 family	$	1,289	$	2,130	$	3,419	$	209,083	$	212,502	$	1,075	$	1,985	$	3,060	$	219,657	$	222,717
Commercial		1,904		3,548		5,452		335,730		341,182		1,611		1,466		3,077		368,417		371,494
Construction and land development		—		4,296		4,296		96,381		100,677		62		5,554		5,616		103,918		109,534
Second mortgages		—		—		—		7,537		7,537		—		—		—		7,689		7,689
Multifamily		—		—		—		50,511		50,511		—		—		—		59,920		59,920
Agriculture		—		258		258		7,727		7,985		19		67		86		7,338		7,424
Total real estate loans		3,193		10,232		13,425		706,969		720,394		2,767		9,072		11,839		766,939		778,778
Commercial loans		1,300		1,272		2,572		134,689		137,261		98		1,014		1,112		169,333		170,445
Consumer installment loans		52		10		62		5,045		5,107		9		4		13		13,865		13,878
All other loans		—		—		—		1,287		1,287		—		—		—		1,210		1,210
Total loans	$	4,545	$	11,514	$	16,059	$	847,990	$	864,049	$	2,874	$	10,090	$	12,964	$	951,347	$	964,311

	Three Months Ended June 30, 2017
	March 31, 2017		Provision Allocation			Charge-offs			Recoveries		June 30, 2017
Mortgage loans on real estate:
Residential 1-4 family	$	2,823	$	927		$	(12	)	$	59	$	3,797
Commercial		1,776		(11	)		—			18		1,783
Construction and land development		1,547		(226	)		—			62		1,383
Second mortgages		50		(19	)		—			2		33
Multifamily		193		(26	)		—			—		167
Agriculture		32		(11	)		—			—		21
Total real estate loans		6,421		634			(12	)		141		7,184
Commercial loans		1,316		260			(120	)		1		1,457
Consumer installment loans		133		12			(78	)		44		111
All other loans		15		(6	)		—			—		9
Unallocated		1,628		(900	)		—			—		728
Total loans	$	9,513	$	—		$	(210	)	$	186	$	9,489

	Three Months Ended June 30, 2016
	March 31, 2016		Provision Allocation			Charge-offs			Recoveries		June 30, 2016
Mortgage loans on real estate:
Residential 1-4 family	$	2,455	$	281		$	(305	)	$	14	$	2,445
Commercial		3,114		516			(75	)		17		3,572
Construction and land development		1,589		(13	)		—			1		1,577
Second mortgages		103		(58	)		—			1		46
Multifamily		300		(7	)		—			—		293
Agriculture		12		13			—			—		25
Total real estate loans		7,573		732			(380	)		33		7,958
Commercial loans		948		310			—			10		1,268
Consumer installment loans		86		39			(34	)		11		102
All other loans		6		4			—			—		10
Unallocated		981		(885	)		—			—		96
Total loans	$	9,594	$	200		$	(414	)	$	54	$	9,434

	Six Months Ended June 30, 2017
	December 31, 2016		Provision Allocation			Charge-offs			Recoveries		June 30, 2017		December 31, 2017		Provision Allocation			Charge-offs			Recoveries		March 31, 2018
Mortgage loans on real estate:
Residential 1-4 family	$	2,769	$	989		$	(38	)	$	77	$	3,797	$	3,466	$	(366	)	$	—		$	15	$	3,115
Commercial		1,952		(194	)		—			25		1,783		2,423		184			—			13		2,620
Construction and land development		2,195		(861	)		(14	)		63		1,383		1,247		364			—			1		1,612
Second mortgages		72		(88	)		—			49		33		24		9			—			1		34
Multifamily		260		(93	)		—			—		167		496		(298	)		—			—		198
Agriculture		15		6			—			—		21		14		19			—			—		33
Total real estate loans		7,263		(241	)		(52	)		214		7,184		7,670		(88	)		—			30		7,612
Commercial loans		602		972			(120	)		3		1,457		1,139		(152	)		(39	)		14		962
Consumer installment loans		135		25			(123	)		74		111		110		8			(45	)		39		112
All other loans		7		2			—			—		9		3		7			—			—		10
Unallocated		1,486		(758	)		—			—		728		47		225			—			—		272
Total loans	$	9,493	$	—		$	(295	)	$	291	$	9,489	$	8,969	$	—		$	(84	)	$	83	$	8,968

	Six Months Ended June 30, 2016
	December 31, 2015		Provision Allocation			Charge-offs			Recoveries		June 30, 2016		December 31, 2016		Provision Allocation			Charge-offs			Recoveries		March 31, 2017
Mortgage loans on real estate:
Residential 1-4 family	$	2,884	$	(225	)	$	(325	)	$	111	$	2,445	$	2,769	$	62		$	(26	)	$	18	$	2,823
Commercial		3,769		(114	)		(112	)		29		3,572		1,952		(183	)		—			7		1,776
Construction and land development		1,298		277			—			2		1,577		2,195		(635	)		(14	)		1		1,547
Second mortgages		96		(56	)		—			6		46		72		(69	)		—			47		50
Multifamily		141		152			—			—		293		260		(67	)		—			—		193
Agriculture		24		1			—			—		25		15		17			—			—		32
Total real estate loans		8,212		35			(437	)		148		7,958		7,263		(875	)		(40	)		73		6,421
Commercial loans		631		626			—			11		1,268		602		712			—			2		1,316
Consumer installment loans		93		56			(116	)		69		102		135		13			(45	)		30		133
All other loans		25		(15	)		—			—		10		7		8			—			—		15
Unallocated		598		(502	)		—			—		96		1,486		142			—			—		1,628
Total loans	$	9,559	$	200		$	(553	)	$	228	$	9,434	$	9,493	$	—		$	(85	)	$	105	$	9,513

	June 30, 2017												March 31, 2018
	Allowance for Loan Losses						Recorded Investment in Loans						Allowance for Loan Losses						Recorded Investment in Loans
	Individually Evaluated for Impairment		Collectively Evaluated for Impairment		Total		Individually Evaluated for Impairment		Collectively Evaluated for Impairment		Total		Individually Evaluated for Impairment		Collectively Evaluated for Impairment		Total		Individually Evaluated for Impairment		Collectively Evaluated for Impairment		Total
Mortgage loans on real estate:
Residential 1-4 family	$	314	$	3,483	$	3,797	$	4,310	$	208,192	$	212,502	$	296	$	2,819	$	3,115	$	4,126	$	218,591	$	222,717
Commercial		355		1,428		1,783		6,495		334,687		341,182		64		2,556		2,620		4,343		367,151		371,494
Construction and land development		569		814		1,383		4,296		96,381		100,677		694		918		1,612		5,554		103,980		109,534
Second mortgages		—		33		33		—		7,537		7,537		—		34		34		—		7,689		7,689
Multifamily		—		167		167		—		50,511		50,511		—		198		198		—		59,920		59,920
Agriculture		—		21		21		258		7,727		7,985		8		25		33		67		7,357		7,424
Total real estate loans		1,238		5,946		7,184		15,359		705,035		720,394		1,062		6,550		7,612		14,090		764,688		778,778
Commercial loans		189		1,268		1,457		1,499		135,762		137,261		31		931		962		1,228		169,217		170,445
Consumer installment loans		1		110		111		10		5,097		5,107		—		112		112		4		13,874		13,878
All other loans		—		9		9		—		1,287		1,287		—		10		10		—		1,210		1,210
Unallocated		—		728		728		—		—		—		—		272		272		—		—		—
Total loans	$	1,428	$	8,061	$	9,489	$	16,868	$	847,181	$	864,049	$	1,093	$	7,875	$	8,968	$	15,322	$	948,989	$	964,311

	June 30, 2017										March 31, 2018
	Pass		Special Mention		Substandard		Doubtful		Total		Pass		Special Mention		Substandard		Doubtful		Total
Mortgage loans on real estate:
Residential 1-4 family	$	206,324	$	3,934	$	2,244	$	—	$	212,502	$	217,935	$	2,753	$	2,029	$	—	$	222,717
Commercial		333,570		2,523		5,089		—		341,182		354,462		14,073		2,959		—		371,494
Construction and land development		95,677		703		4,297		—		100,677		103,810		170		5,554		—		109,534
Second mortgages		7,427		110		—		—		7,537		7,474		215		—		—		7,689
Multifamily		47,950		—		2,561		—		50,511		57,357		—		2,563		—		59,920
Agriculture		7,327		380		278		—		7,985		6,952		386		86		—		7,424
Total real estate loans		698,275		7,650		14,469		—		720,394		747,990		17,597		13,191		—		778,778
Commercial loans		131,826		2,833		2,602		—		137,261		167,659		1,738		1,048		—		170,445
Consumer installment loans		5,057		40		10		—		5,107		13,683		191		4		—		13,878
All other loans		1,287		—		—		—		1,287		1,210		—		—		—		1,210
Total loans	$	836,445	$	10,523	$	17,081	$	—	$	864,049	$	930,542	$	19,526	$	14,243	$	—	$	964,311

	June 30, 2017				December 31, 2016
	Allowance for loan losses		Recorded investment in loans		Allowance for loan losses		Recorded investment in loans
Mortgage loans on real estate:
Residential 1-4 family	$	200	$	43,290	$	200	$	46,623
Commercial		—		571		—		649
Construction and land development		—		1,915		—		1,969
Second mortgages		—		2,348		—		2,453
Multifamily		—		263		—		270
Total real estate loans		200		48,387		200		51,964
Total PCI loans	$	200	$	48,387	$	200	$	51,964

Balance, January 1, 2016	$	49,128
Accretion		(6,206	)
Reclassification from nonaccretable yield		5,433
Balance, December 31, 2016	$	48,355
Accretion		(2,931	)
Reclassification from nonaccretable yield		149
Balance, June 30, 2017	$	45,573

Balance, January 1, 2017	$	48,355
Accretion		(5,729	)
Reclassification from nonaccretable difference		1,500
Balance, December 31, 2017	$	44,126
Accretion		(1,397	)
Reclassification to nonaccretable difference		(113	)
Balance, March 31, 2018	$	42,616

	June 30, 2017		December 31, 2016

NOW	$	142,838	$	137,332
MMDA		119,582		111,346
Savings		90,224		90,340
Time deposits less than or equal to $250,000		451,352		440,699
Time deposits over $250,000		140,418		128,690
Total interest bearing deposits	$	944,414	$	908,407

	March 31, 2018		December 31, 2017

NOW	$	154,236	$	157,037
MMDA		148,404		143,363
Savings		93,724		93,980
Time deposits less than or equal to $250,000		435,481		437,810
Time deposits over $250,000		114,438		110,546
Total interest bearing deposits	$	946,283	$	942,736

	Three months ended June 30, 2017
	Unrealized Gain (Loss) on Securities			Defined Benefit Pension Plan			Gain (Loss) on Cash Flow Hedge			Total Other Comprehensive (Loss) Income

Beginning balance	$	35		$	(767	)	$	8		$	(724	)
Other comprehensive income (loss) before reclassifications		758			11			(33	)		736
Amounts reclassified from AOCI		(24	)		-			-			(24	)
Net current period other comprehensive income (loss)		734			-			(33	)		712
Ending balance	$	769		$	(756	)	$	(25	)	$	(12	)

	Six months ended June 30, 2016												Three months ended March 31, 2018
	Unrealized Gain (Loss) on Securities			Defined Benefit Pension Plan			Gain (Loss) on Cash Flow Hedge			Total Other Comprehensive (Loss) Income			Unrealized Gain (Loss) on Securities			Defined Benefit Pension Plan			Gain (Loss) on Cash Flow Hedge		Total Other Comprehensive (Loss) Income

Beginning balance	$	443		$	(901	)	$	(131	)	$	(589	)	$	954		$	(1,048	)	$	137	$	43
Other comprehensive income (loss) before reclassifications		3,430			-			(447	)		2,983
Other comprehensive (loss) income before reclassifications														(1,940	)		-			146		(1,794	)
Amounts reclassified from AOCI		(343	)		-			-			(343	)		(23	)		-			-		(23	)
Net current period other comprehensive income (loss)		3,087			-			(447	)		2,640
Net current period other comprehensive (loss) income														(1,963	)		-			146		(1,817	)
Ending balance	$	3,530		$	(901	)	$	(578	)	$	2,051		$	(1,009	)	$	(1,048	)	$	283	$	(1,774	)

	Three months ended March 31, 2017
	Unrealized Gain (Loss) on Securities			Defined Benefit Pension Plan			Gain (Loss) on Cash Flow Hedge			Total Other Comprehensive (Loss) Income

Beginning balance	$	(410	)	$	(767	)	$	(46	)	$	(1,223	)
Other comprehensive (loss) income before reclassifications		508			-			54			562
Amounts reclassified from AOCI		(63	)		-			-			(63	)
Net current period other comprehensive (loss) income		445			-			54			499
Ending balance	$	35		$	(767	)	$	8		$	(724	)

Details about AOCI Components	Amount Reclassified from AOCI						Affected Line Item in the Unaudited Consolidated Statement of Income (Loss)
	Three months ended
	June 30, 2017			June 30, 2016
Securities available for sale:
Unrealized gains on securities available for sale	$	(37	)	$	(261	)	Gain on securities transactions, net
Related tax expense		13			89		Income tax expense
	$	(24	)	$	(172	)	Net of tax

Details about AOCI Components	Amount Reclassified from AOCI						Affected Line Item in the Unaudited Consolidated Statement of Income
	Three months ended
	March 31, 2018			March 31, 2017
Securities available for sale:
Unrealized gains on securities available for sale	$	(30	)	$	(95	)	Gain on securities transactions, net
Related tax expense		7			32		Income tax expense
	$	(23	)	$	(63	)	Net of tax

	June 30, 2017
	Carrying Value		Estimated Fair Value		Level 1		Level 2		Level 3
Financial assets:
Securities held to maturity	$	46,914	$	47,764	$	643	$	47,121	$	—
Loans, net of allowance		854,560		855,322		—		845,610		9,712
PCI loans, net of allowance		48,187		53,879		—		—		53,879

Financial liabilities:
Interest bearing deposits		944,414		945,069		—		945,069		—
Long-term borrowings		80,618		80,549		—		80,549		—

	Net Income (Numerator)		Weighted Average Common Shares (Denominator)		Per Common Share Amount			Net Income (Loss) (Numerator)		Weighted Average Common Shares (Denominator)		Per Common Share Amount
For the three months ended June 30, 2017
For the three months ended March 31, 2018
Basic EPS	$	2,934		21,997	$	0.13		$	2,594		22,076	$	0.12
Effect of dilutive stock awards		—		427		—			—		445		—
Diluted EPS	$	2,934		22,424	$	0.13		$	2,594		22,521	$	0.12

For the three months ended June 30, 2016
For the three months ended March 31, 2017
Basic EPS	$	2,318		21,897	$	0.11		$	2,493		21,962	$	0.11
Effect of dilutive stock awards		—		142		—			—		471		—
Diluted EPS	$	2,318		22,039	$	0.11		$	2,493		22,433	$	0.11

For the six months ended June 30, 2017
Basic EPS	$	5,427		21,979	$	0.25
Effect of dilutive stock awards		—		461		(0.01	)
Diluted EPS	$	5,427		22,440	$	0.24

For the six months ended June 30, 2016
Basic EPS	$	4,738		21,885	$	0.22
Effect of dilutive stock awards		—		195		—
Diluted EPS	$	4,738		22,080	$	0.22

	Three months ended June 30, 2017								Three months ended June 30, 2016
						Average								Average
	Average			Interest		Rates			Average			Interest		Rates
	Balance			Income/		Earned/			Balance			Income/		Earned/
	Sheet			Expense		Paid			Sheet			Expense		Paid
ASSETS:
Loans	$	860,393		$	9,952		4.64	%	$	774,553		$	8,873		4.59	%
Purchased credit impaired (PCI) loans		49,253			1,453		11.80			55,780			1,556		11.19
Total loans		909,646			11,405		5.03			830,333			10,429		5.04
Interest bearing bank balances		19,225			52		1.10			13,338			23		0.71
Federal funds sold		137			-		1.04			-			-		-
Securities (taxable)		182,227			1,157		2.54			178,915			1,124		2.51
Securities (tax exempt)⁽¹⁾		85,972			918		4.27			81,205			844		4.16
Total earning assets		1,197,207			13,532		4.53			1,103,791			12,420		4.51
Allowance for loan losses		(9,697	)							(10,014	)
Non-earning assets		89,222								84,859
Total assets	$	1,276,732							$	1,178,636

LIABILITIES AND SHAREHOLDERS' EQUITY

Demand - interest bearing	$	241,376			154		0.26		$	234,051			152		0.26
Savings		91,723			60		0.26			84,508			55		0.26
Time deposits		598,965			1,730		1.16			520,207			1,330		1.02
Total deposits		932,064			1,944		0.84			838,766			1,537		0.73
Short-term borrowings		517			2		1.37			1,405			3		0.92
FHLB and other borrowings		84,761			300		1.42			103,883			302		1.17
Long-term debt		-			-		-			4,862			58		4.75
Total interest bearing liabilities		1,017,342			2,246		0.89			948,916			1,900		0.80
Noninterest bearing deposits		133,320								113,777
Other liabilities		5,654								5,076
Total liabilities		1,156,316								1,067,769
Shareholders' equity		120,416								110,867

Total liabilities and shareholders' equity	$	1,276,732							$	1,178,636
Net interest earnings				$	11,286							$	10,520
Interest spread							3.64	%							3.71	%
Net interest margin							3.78	%							3.82	%

Tax equivalent adjustment:
Securities				$	312							$	287

	June 30, 2017		December 31, 2016
Commitments with off-balance sheet risk:
Commitments to extend credit	$	129,597	$	134,517
Standby letters of credit		6,399		7,151
Total commitments with off-balance sheet risks	$	135,996	$	141,668

	June 30, 2017						March 31, 2018
	%			$			%			$
Change in Yield curve
+400 bp		2.8			1,246			2.1			954
+300 bp		2.2			982			1.8			841
+200 bp		1.6			685			1.4			624
+100 bp		0.8			358			0.6			273
most likely		—			—			—			—
-100 bp		(1.2	)		(539	)		(0.8	)		(358	)
-200 bp		(3.5	)		(1,556	)		(3.3	)		(1,525	)
-300 bp		(3.7	)		(1,615	)		(4.7	)		(2,155	)
-400 bp		(3.7	)		(1,618	)		(4.8	)		(2,174	)

Exhibit No.		Description
31.1		Rule 13a-14(a)/15d-14(a) Certification for Chief Executive Officer*
31.2		Rule 13a-14(a)/15d-14(a) Certification for Chief Financial Officer*
32.1		Section 1350 Certifications*
101		Interactive Data File with respect to the following materials from the Company’s Quarterly Report on Form 10-Q for the period ended ~~June 30, 2017~~March 31, 2018 formatted in Extensible Business Reporting Language (XBRL): (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Consolidated Statements of Cash Flows, and (vi) Notes to Unaudited Consolidated Financial Statements*

	COMMUNITY BANKERS TRUST CORPORATION
	(Registrant)

	/s/ Rex L. Smith, III
	Rex L. Smith, III
	President and Chief Executive Officer
	(principal executive officer)

~~Date: August 8, 2017~~