UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington,WASHINGTON, D.C. 20549

 

FORM 10-Q

FORM10-Q

 

(Mark One)

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

For the quarterly period ended September 30, 2019March 31, 2021

orOR

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

For the transition period fromto

Commission File Number 033-25507Number: 001-39165

 

BLUE RIDGE BANKSHARES, INC.

(Exact Namename of Registrantregistrant as Specifiedspecified in its Charter)charter)

 

 

Virginia

Virginia

54-1470908

( State or Other Jurisdictionother jurisdiction of

Incorporationincorporation or Organizationorganization)

(I.R.S. Employer


Identification No.)

1807 Seminole Trail

Charlottesville, Virginia

22835

17 West Main Street, Luray, Virginia22835

(Address of Principal Executive Officesprincipal executive offices)

(Zip CodeCode)

(540)743-6521

Registrant’s Telephone Number, Including Area Code

Former Name, Former Address and Former Fiscal Year, if Changed Since Last Reporttelephone number, including area code: (540) 743-6521

 

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

 

Title of each class

Trading

Symbol(s)

Name of each exchange

on which registered

Common Stock, no par value

None

BRBS

NYSE American

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

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

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

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

TheAs of May 6, 2021, the registrant had 4,346,86618,622,669 shares of common stock, no par value per share, outstanding as of December 13, 2019.outstanding.

 

 

 

 


PART I

FINANCIAL INFORMATION

Item 1.

Financial Statements

3

Consolidated Balance Sheets as of September  30, 2019March 31, 2021 (unaudited) and December 31, 20182020

3

4

Consolidated Statements of Income for the three months ended September 30, 2019March 31, 2021 and September 30, 20182020 (unaudited)

4

5

Consolidated Statement of Income for the nine months ended September 30, 2019 and September 30, 2018

5

Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2019March 31, 2021 and 20182020 (unaudited)

6

Condensed Consolidated Statements of Changes in Stockholders’ Equity for the three and nine months ended September 30, 2019March 31, 2021 and 20182020 (unaudited)

6

7

Consolidated Statements of Cash Flows for the ninethree months ended September 30, 2019March 31, 2021 and 20182020 (unaudited)

7

8

Notes to Consolidated Financial Statements (unaudited)

8

10

Item 2.

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

26

38

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

44

51

Item 4.

Controls and Procedures

44

52

PART II

OTHER INFORMATION

45

53

Item 1.

Legal Proceedings

45

53

Item 1A.

Risk Factors

45

53

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

45

53

Item 3.

Defaults Upon Senior Securities

45

53

Item 4.

Mine Safety Disclosures

45

53

Item 5.

Other Information

45

53

Item 6.

Exhibits

45

53

Signatures

46

55

 

2



PART I.    FINANCIAL INFORMATION

Item 1. Financial Statements



Blue Ridge Bankshares, Inc.

Consolidated Balance Sheets

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

 

 

(unaudited)

 

 

 

 

 

(Dollars in thousands except share data)

 

March 31, 2021

 

 

December 31, 2020 (2)

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

273,540

 

 

$

117,945

 

Federal funds sold

 

 

5,238

 

 

 

775

 

Certificates of deposit

 

 

1,018

 

 

 

 

Securities available for sale, at fair value

 

 

278,734

 

 

 

109,475

 

Restricted equity and other investments

 

 

14,821

 

 

 

11,173

 

Loans held for sale

 

 

122,453

 

 

 

148,209

 

Paycheck Protection Program loans, net of deferred fees and costs

 

 

597,626

 

 

 

288,533

 

Loans held for investment, net of deferred fees and costs

 

 

1,706,916

 

 

 

732,883

 

Less allowance for loan losses

 

 

(13,402

)

 

 

(13,827

)

Loans held for investment, net

 

 

1,693,514

 

 

 

719,056

 

Accrued interest receivable

 

 

10,507

 

 

 

5,428

 

Other real estate owned

 

 

594

 

 

 

 

Premises and equipment, net

 

 

29,677

 

 

 

14,831

 

Right-of-use asset

 

 

6,805

 

 

 

5,328

 

Bank owned life insurance

 

 

36,164

 

 

 

15,724

 

Goodwill

 

 

27,098

 

 

 

19,892

 

Other intangible assets

 

 

9,440

 

 

 

2,922

 

Mortgage derivative asset

 

 

5,949

 

 

 

5,293

 

Mortgage servicing rights, net

 

 

11,442

 

 

 

7,084

 

Mortgage brokerage receivable

 

 

2,546

 

 

 

8,516

 

Interest rate swap asset

 

 

7,248

 

 

 

1,716

 

Other assets

 

 

32,960

 

 

 

16,358

 

Total assets

 

$

3,167,374

 

 

$

1,498,258

 

LIABILITIES & STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

617,102

 

 

$

333,051

 

Interest-bearing demand and money market deposits

 

 

751,390

 

 

 

282,263

 

Savings

 

 

159,455

 

 

 

78,352

 

Time deposits

 

 

612,171

 

 

 

251,443

 

Total deposits

 

 

2,140,118

 

 

 

945,109

 

Securities sold under repurchase agreements

 

 

1,198

 

 

 

 

FHLB borrowings

 

 

183,122

 

 

 

115,000

 

FRB borrowings

 

 

509,667

 

 

 

281,650

 

Subordinated notes, net

 

 

54,588

 

 

 

24,506

 

Lease liability

 

 

7,990

 

 

 

5,506

 

Interest rate swap liability

 

 

1,593

 

 

 

2,735

 

Other liabilities

 

 

29,364

 

 

 

15,552

 

Total liabilities

 

 

2,927,640

 

 

 

1,390,058

 

Commitments and contingencies (Note 14)

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

Common stock, no par value; 37,500,000 shares authorized; 18,621,531 and

   8,577,932 shares issued and outstanding at March 31, 2021 and December 31,

   2020, respectively (1)

 

 

192,974

 

 

 

66,771

 

Additional paid-in capital

 

 

252

 

 

 

252

 

Retained earnings

 

 

42,239

 

 

 

40,688

 

Accumulated other comprehensive income, net of tax

 

 

4,035

 

 

 

264

 

 

 

 

239,500

 

 

 

107,975

 

Noncontrolling interest

 

 

234

 

 

 

225

 

Total stockholders’ equity

 

 

239,734

 

 

 

108,200

 

Total liabilities and stockholders’ equity

 

$

3,167,374

 

 

$

1,498,258

 

 

   September 30,
2019
  December 31,
2018
 
   (unaudited)  (audited) 

Assets

   

Cash and due from banks

  $22,318  $15,026 

Federal funds sold

   285   546 

Securities available for sale, at fair value

   121,740   38,047 

Securities held to maturity, at cost

   13,117   15,565 

Restricted equity securities, at cost

   7,855   5,138 

Loans held for sale

   80,255   29,233 

Loans, net of unearned income

   460,878   414,868 

Less allowance for loan losses

   (4,404  (3,580
  

 

 

  

 

 

 

Loans, net

   456,474   411,288 

Premises and equipment, net

   3,457   3,343 

Cash surrender value of life insurance

   8,871   8,455 

Goodwill

   3,307   2,694 

Other assets

   18,559   10,255 
  

 

 

  

 

 

 

Total assets

  $736,238  $539,590 
  

 

 

  

 

 

 
Liabilities and Stockholders’ Equity       

Deposits:

   

Noninterest-bearing

  $91,840  $88,265 

Interest-bearing

   428,440   326,762 
  

 

 

  

 

 

 

Total deposits

   520,280   415,027 
  

 

 

  

 

 

 

Other borrowings

   129,600   73,100 

Subordinated debentures, net of issuance costs

   9,792   9,766 

Other liabilities

   10,970   2,076 
  

 

 

  

 

 

 

Total liabilities

   670,642   499,969 
  

 

 

  

 

 

 

Stockholders’ Equity:

   

Common stock, no par value; 10,000,000 shares authorized; 4,346,866 and 2,792,885 shares issued and outstanding at September 30, 2019 and December 31, 2018, respectively

   38,731   16,453 

Additionalpaid-in capital

   252   252 

Retained earnings

   25,516   23,321 

Accumulated other comprehensive income

   876   (618
  

 

 

  

 

 

 
   65,375   39,408 

Noncontrolling interest

   221   213 
  

 

 

  

 

 

 

Total stockholders’ equity

   65,596   39,621 
  

 

 

  

 

 

 

Total liabilities and stockholders’ equity

  $736,238  $539,590 
  

 

 

  

 

 

 

(1)

Common stock as of the periods presented is reflective of the Company’s 3-for-2 stock split effective April 30, 2021.

(2)

Derived from audited December 31, 2020 Consolidated Financial Statements.

See accompanying notes to unaudited consolidated financial statements.

 


3

Blue Ridge Bankshares, Inc.


Consolidated Statements of Income

(unaudited)

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

For the three months ended

 

INTEREST INCOME

 

March 31, 2021

 

 

March 31, 2020

 

Interest and fees on loans

 

$

21,363

 

 

$

9,544

 

Interest on taxable securities

 

 

1,130

 

 

 

829

 

Interest on nontaxable securities

 

 

52

 

 

 

48

 

Interest on deposit accounts and federal funds sold

 

 

31

 

 

 

2

 

Total interest income

 

 

22,576

 

 

 

10,423

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,540

 

 

 

1,725

 

Interest on subordinated notes

 

 

630

 

 

 

177

 

Interest on FHLB and FRB borrowings

 

 

389

 

 

 

498

 

Total interest expense

 

 

2,559

 

 

 

2,400

 

Net interest income

 

 

20,017

 

 

 

8,023

 

Provision for loan losses

 

 

 

 

 

575

 

Net interest income after provision for loan losses

 

 

20,017

 

 

 

7,448

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

327

 

 

 

272

 

Residential mortgage banking income, net

 

 

9,301

 

 

 

3,861

 

Mortgage servicing rights

 

 

3,371

 

 

 

 

Gain on sale of guaranteed USDA loans

 

 

1,074

 

 

 

20

 

Wealth and trust management

 

 

602

 

 

 

 

Increase in cash surrender value of bank owned life insurance

 

 

164

 

 

 

93

 

Payroll processing

 

 

270

 

 

 

303

 

Bank and purchase card, net

 

 

300

 

 

 

129

 

Other

 

 

400

 

 

 

162

 

Total noninterest income

 

 

15,809

 

 

 

4,840

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

14,009

 

 

 

7,160

 

Occupancy and equipment

 

 

1,357

 

 

 

856

 

Data processing

 

 

845

 

 

 

382

 

Legal, issuer, and regulatory filing

 

 

576

 

 

 

194

 

Advertising and marketing

 

 

290

 

 

 

224

 

Communications

 

 

368

 

 

 

135

 

Audit and accounting fees

 

 

189

 

 

 

43

 

FDIC insurance

 

 

343

 

 

 

150

 

Intangible amortization

 

 

400

 

 

 

143

 

Other contractual services

 

 

853

 

 

 

175

 

Other taxes and assessments

 

 

348

 

 

 

224

 

Merger-related

 

 

9,019

 

 

 

269

 

Other

 

 

1,915

 

 

 

1,225

 

Total noninterest expenses

 

 

30,512

 

 

 

11,180

 

Income before income tax

 

 

5,314

 

 

 

1,108

 

Income tax expense

 

 

1,077

 

 

 

267

 

Net income

 

$

4,237

 

 

$

841

 

Net income attributable to noncontrolling interest

 

 

(9

)

 

 

(9

)

Net income attributable to Blue Ridge Bankshares, Inc.

 

$

4,228

 

 

$

832

 

Net income available to common stockholders

 

$

4,228

 

 

$

832

 

Basic and diluted earnings per common share (EPS) (1)

 

$

0.28

 

 

$

0.10

 

(1)

EPS has been adjusted for all periods presented to reflect the Company’s 3-for-2 stock split effective April 30, 2021.

See accompanying notes to unaudited consolidated financial statements.


Blue Ridge Bankshares, Inc.

Consolidated Statements of Comprehensive Income

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

(Unaudited)(unaudited)

 

   Three Months Ended
September 30,
 
   2019  2018 

Interest income:

   

Interest and fees on loans

  $6,927  $5,285 

Interest on taxable securities

   1,133   409 

Interest on nontaxable securities

   56   73 

Interest on federal funds sold

   2   3 
  

 

 

  

 

 

 

Total interest income

   8,118   5,770 
  

 

 

  

 

 

 

Interest expense:

   

Interest on deposits

   1,763   910 

Interest on subordinated debentures

   169   169 

Interest on other borrowings

   750   255 
  

 

 

  

 

 

 

Total interest expense

   2,682   1,334 
  

 

 

  

 

 

 

Net interest income

   5,436   4,436 

Provision for loan losses

   570   225 
  

 

 

  

 

 

 

Net interest income after provision for loan losses

   4,866   4,211 
  

 

 

  

 

 

 

Non-interest income:

   

Service charges on deposit accounts

   171   155 

Mortgage brokerage income

   1,648   904 

Gain on sale of mortgages

   2,295   1,385 

Income from investment in life insurance contracts

   59   50 

Other income

   800   597 
  

 

 

  

 

 

 

Total other income

   4,973   3,091 
  

 

 

  

 

 

 

Non-interest expenses:

   

Salaries and employee benefits

   5,079   3,430 

Occupancy and equipment expense

   627   414 

Data processing fees

   413   265 

Legal and other professional fees

   434   334 

Advertising fees

   191   113 

Audit and accounting fees

   37   29 

FDIC insurance expense

   86   42 

Director fees

   52   45 

Other taxes and assessments

   171   159 

Other operating

   1,117   872 
  

 

 

  

 

 

 

Total other expenses

   8,207   5,703 
  

 

 

  

 

 

 

Income before income tax

   1,632   1,599 

Income tax expense

   379   329 
  

 

 

  

 

 

 

Net income

  $1,253  $1,270 
  

 

 

  

 

 

 

Net Income attributable to noncontrolling interest

   (3  (1
  

 

 

  

 

 

 

Net Income attributable to Blue Ridge Bankshares, Inc.

  $1,250  $1,269 
  

 

 

  

 

 

 

Net Income available to Common Stockholders

  $1,250  $1,269 
  

 

 

  

 

 

 

Basic earnings per common share

  $0.29  $0.45 
  

 

 

  

 

 

 

Diluted earnings per common share

  $0.29  $0.45 
  

 

 

  

 

 

 

 

 

For the three months ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2020

 

Net income

 

$

4,237

 

 

$

841

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

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

 

 

(3,142

)

 

 

(612

)

   Deferred income tax benefit

 

 

660

 

 

 

128

 

        Unrealized losses on securities available for sale arising during period,

        net of tax

 

 

(2,482

)

 

 

(484

)

   Unrealized gains (losses) on interest rate swaps

 

 

7,915

 

 

 

(3,164

)

   Deferred income tax (expense) benefit

 

 

(1,662

)

 

 

665

 

        Unrealized gains (losses) on interest rate swaps, net of tax

 

 

6,253

 

 

 

(2,499

)

Other comprehensive income (loss), net of tax

 

 

3,771

 

 

 

(2,983

)

Comprehensive income (loss), net of tax

 

$

8,008

 

 

$

(2,142

)

Comprehensive income attributable to noncontrolling interest

 

 

(9

)

 

 

(9

)

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

 

$

7,999

 

 

$

(2,151

)

See accompanying notes to unaudited consolidated financial statements.



Blue Ridge Bankshares, Inc.

Consolidated Statements of Changes in Stockholders’ Equity

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

Shares of

 

 

 

 

 

 

Additional

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Common

 

 

Common

 

 

Paid-in

 

 

Retained

 

 

Comprehensive

 

 

Noncontrolling

 

 

 

 

 

Three months ended March 31, 2021

Stock (1)

 

 

Stock

 

 

Capital

 

 

Earnings

 

 

Income, net

 

 

Interest

 

 

Total

 

Balance at beginning of period

 

8,577,932

 

 

$

66,771

 

 

$

252

 

 

$

40,688

 

 

$

264

 

 

$

225

 

 

$

108,200

 

Net income

 

 

 

 

 

 

 

 

 

 

4,228

 

 

 

 

 

 

9

 

 

 

4,237

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

3,771

 

 

 

 

 

 

3,771

 

Dividends on common stock

 

 

 

 

 

 

 

 

 

 

(2,677

)

 

 

 

 

 

 

 

 

(2,677

)

Issuance of common stock and other consideration paid in business combination

 

9,951,743

 

 

 

125,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125,403

 

Stock option exercises

 

67,031

 

 

 

633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

633

 

Restricted stock awards, net of forfeitures

 

24,825

 

 

 

167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167

 

Balance at end of period

 

18,621,531

 

 

$

192,974

 

 

$

252

 

 

$

42,239

 

 

$

4,035

 

 

$

234

 

 

$

239,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

Shares of

 

 

 

 

 

 

Additional

 

 

 

 

 

 

Comprehensive

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Common

 

 

Common

 

 

Paid-in

 

 

Retained

 

 

Income (Loss),

 

 

Noncontrolling

 

 

 

 

 

Three months ended March 31, 2020

Stock (1)

 

 

Stock

 

 

Capital

 

 

Earnings

 

 

net

 

 

Interest

 

 

Total

 

Balance at beginning of period

 

8,487,878

 

 

$

66,204

 

 

$

252

 

 

$

25,428

 

 

$

229

 

 

$

224

 

 

$

92,337

 

Net income

 

 

 

 

 

 

 

 

 

 

832

 

 

 

 

 

 

9

 

 

 

841

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,983

)

 

 

 

 

 

(2,983

)

Restricted stock awards, net of forfeitures

 

3,600

 

 

 

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79

 

Balance at end of period

 

8,491,478

 

 

$

66,283

 

 

$

252

 

 

$

26,260

 

 

$

(2,754

)

 

$

233

 

 

$

90,274

 

(1)

Common stock outstanding as of and for the periods presented is reflective of the Company’s 3-for-2 stock split effective April 30, 2021.

See accompanying notes to unaudited consolidated financial statements.

 


4


Blue Ridge Bankshares, Inc.

Consolidated Statements of IncomeCash Flows

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

(Unaudited)(unaudited)

 

   Nine Months Ended
September 30,
 
   2019  2018 

Interest income:

   

Interest and fees on loans

  $19,640  $14,625 

Interest on taxable securities

   2,601   1,199 

Interest on nontaxable securities

   183   226 

Interest on federal funds sold

   6   13 
  

 

 

  

 

 

 

Total interest income

   22,430   16,063 
  

 

 

  

 

 

 

Interest expense:

   

Interest on deposits

   4,491   2,469 

Interest on subordinated debentures

   532   532 

Interest on other borrowings

   1,920   563 
  

 

 

  

 

 

 

Total interest expense

   6,943   3,564 
  

 

 

  

 

 

 

Net interest income

   15,487   12,499 

Provision for loan losses

   1,465   640 
  

 

 

  

 

 

 

Net interest income after provision for loan losses

   14,022   11,859 
  

 

 

  

 

 

 

Non-interest income:

   

Service charges on deposit accounts

   459   479 

Mortgage brokerage income

   3,511   1,914 

Gain on sale of mortgages

   7,455   2,954 

Income from investment in life insurance contracts

   874   148 

Other income

   1,956   1,514 
  

 

 

  

 

 

 

Total other income

   14,255   7,009 
  

 

 

  

 

 

 

Non-interest expenses:

   

Salaries and employee benefits

   14,149   8,127 

Occupancy and equipment expense

   1,868   1,117 

Data processing fees

   1,069   803 

Legal and other professional fees

   1,253   578 

Advertising fees

   607   348 

Audit and accounting fees

   125   114 

FDIC insurance expense

   256   138 

Director fees

   174   141 

Other taxes and assessments

   490   397 

Other operating

   3,226   2,574 
  

 

 

  

 

 

 

Total other expenses

   23,217   14,337 
  

 

 

  

 

 

 

Income before income tax

   5,060   4,531 

Income tax expense

   989   944 
  

 

 

  

 

 

 

Net income

  $4,071  $3,587 
  

 

 

  

 

 

 

Net Income attributable to noncontrolling interest

   (21  (8
  

 

 

  

 

 

 

Net Income attributable to Blue Ridge Bankshares, Inc.

  $4,050  $3,579 
  

 

 

  

 

 

 

Net Income available to Common Stockholders

  $4,050  $3,579 
  

 

 

  

 

 

 

Basic earnings per common share

  $1.01  $1.29 
  

 

 

  

 

 

 

Diluted earnings per common share

  $1.01  $1.29 
  

 

 

  

 

 

 

 

 

For the three months ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2020

 

Cash Flows From Operating Activities

 

 

 

 

 

 

 

 

Net income

 

$

4,237

 

 

$

841

 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

453

 

 

 

211

 

Deferred income taxes

 

 

(1,002

)

 

 

85

 

Provision for loan losses

 

 

 

 

 

575

 

Accretion of fair value adjustments (discounts) on acquired loans

 

 

(359

)

 

 

(388

)

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

 

 

(697

)

 

 

(23

)

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

 

 

(35

)

 

 

 

Proceeds from sale of loans held for sale

 

 

412,139

 

 

 

67,362

 

Loans held for sale, originated

 

 

(377,854

)

 

 

(104,815

)

Gain on sale of loans held for sale, originated

 

 

(4,715

)

 

 

(3,041

)

Loss on disposal of premises and equipment

 

 

32

 

 

 

4

 

Investment amortization expense, net

 

 

463

 

 

 

229

 

Amortization of subordinated debt issuance costs

 

 

17

 

 

 

8

 

Intangible amortization

 

 

400

 

 

 

143

 

Increase in cash surrender value of bank owned life insurance

 

 

(164

)

 

 

(93

)

Increase in other assets

 

 

(2,873

)

 

 

(12,248

)

Increase in other liabilities

 

 

5,674

 

 

 

5,618

 

Net cash provided by (used in) operating activities

 

 

35,716

 

 

 

(45,532

)

Cash Flows From Investing Activities

 

 

 

 

 

 

 

 

Net (increase) decrease in federal funds sold

 

 

(2,731

)

 

 

316

 

Purchases of securities available for sale

 

 

(107,057

)

 

 

(200

)

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

 

 

12,490

 

 

 

9,012

 

Proceeds from calls, sales, paydowns and maturities of securities held to maturity

 

 

 

 

 

960

 

Proceeds from sale of other real estate owned

 

 

4

 

 

 

 

Net change in restricted equity securities

 

 

1,944

 

 

 

(1,970

)

Net increase in loans held for investment

 

 

(252,760

)

 

 

(17,843

)

Purchase of premises and equipment

 

 

(78

)

 

 

(832

)

Proceeds from sale of premises and equipment

 

 

278

 

 

 

6

 

Capital calls of small business investment company funds and other investments

 

 

(376

)

 

 

(38

)

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

 

 

44,066

 

 

 

 

Nonincome distributions from limited liability companies

 

 

107

 

 

 

 

Net cash used in investing activities

 

 

(304,113

)

 

 

(10,589

)

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

 

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

 

 

181,850

 

 

 

45,358

 

Net (decrease) increase in time deposits

 

 

(17,032

)

 

 

1,795

 

Common stock dividends paid

 

 

(2,677

)

 

 

 

Federal Home Loan Bank advances

 

 

200,000

 

 

 

147,300

 

Federal Home Loan Bank repayments

 

 

(142,000

)

 

 

(131,200

)

Federal Reserve Bank advances

 

 

265,908

 

 

 

 

Federal Reserve Bank repayments

 

 

(62,706

)

 

 

 

Stock option exercises

 

 

633

 

 

 

 

Net increase in securities sold under repurchase agreements

 

 

16

 

 

 

 

Net cash provided by financing activities

 

 

423,992

 

 

 

63,253

 

Net increase in cash and due from banks

 

 

155,595

 

 

 

7,132

 

Cash and due from banks at beginning of period

 

 

117,945

 

 

 

60,026

 

Cash and due from banks at end of period

 

$

273,540

 

 

$

67,158

 

Supplemental Schedule of Cash Flow Information

 

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

 

8


Interest

 

$

2,039

 

 

$

2,289

 

Income taxes

 

$

1,000

 

 

$

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Unrealized loss on available-for-sale securities

 

$

(3,142

)

 

$

(612

)

Issuance of restricted stock awards, net of forfeitures

 

$

167

 

 

$

79

 

Assets acquired in business combination

 

$

1,224,583

 

 

$

 

Liabilities assumed in business combination

 

$

1,107,036

 

 

$

 

Effective settlement of subordinated notes in business combination

 

$

650

 

 

$

 

Change in goodwill

 

$

7,206

 

 

$

23

 

See accompanying notes to unaudited consolidated financial statements.

5


Blue Ridge Bankshares, Inc.

Consolidated Statements of Comprehensive Income

9


(dollars in thousands)

(Unaudited)

   Nine Months Ended
September 30,
  Three Months Ended
September 30,
 
   2019  2018  2019  2018 

Net income

  $4,071  $3,587  $1,253  $1,270 

Other comprehensive income:

     

Gross unrealized gains (losses) arising during the period

   2,288   (500  1,256   (110

Adjustment for income tax (expense) benefit

   (480  101   (264  23 
  

 

 

  

 

 

  

 

 

  

 

 

 
   1,808   (399  992   (87

Unrealized gains (losses) on interest rate swaps

   (483  —     (258  —   

Adjustment for income tax benefit

   102   —     54   —   
  

 

 

  

 

 

  

 

 

  

 

 

 
   (381  —     (204  —   

Less:

     

Reclassifications adjustment for gains included in net income

   86   5   —     2 

Adjustment for income tax expense

   (20  (1  —     (1
  

 

 

  

 

 

  

 

 

  

 

 

 
   66   4   —     1 

Other comprehensive income (loss), net of tax

   1,493   (395  788   (86
  

 

 

  

 

 

  

 

 

  

 

 

 

Comprehensive income

  $5,564  $3,192  $2,041  $1,184 
  

 

 

  

 

 

  

 

 

  

 

 

 

Comprehensive income attributable to noncontrolling interest

  $(21 $(8 $(3 $(1
  

 

 

  

 

 

  

 

 

  

 

 

 

Comprehensive income attributable to Blue Ridge Bankshares, Inc.

  $5,543  $3,184  $2,038  $1,183 
  

 

 

  

 

 

  

 

 

  

 

 

 

See accompanying notes to unaudited consolidated financial statements.

Blue Ridge Bankshares, Inc.

Condensed Consolidated Statements of Changes in Stockholders’ Equity

(dollars in thousands)

(Unaudited)

Three Months Ended September 30, 2019 and 2018

   Common Stock
& Related
Surplus
   Contributed
Equity
   Retained
Earnings
  Accumulated
Other
Comprehensive
Income (Loss)
  Noncontrolling
Interest
   Unearned
ESOP Shares
  Total 

Balance, June 30, 2018

  $16,375   $237   $21,782  $(633 $206   $(31 $37,936 

Net income

   —      —      1,269   —     1    —     1,270 

Other comprehensive income (loss)

   —      —      —     (86  —      —     (86

Dividends on common stock ($0.14 per share)

   —      —      (391  —     —      —     (391

Issuance of restricted common stock, net of forfeitures

   38    —      —     —     —      —     38 

Release of unearned ESOP shares

   —      10    —     —     —      31   41 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Balance, September 30, 2018

  $16,413   $248   $22,660  $(719 $207   $—    $38,808 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Balance, June 30, 2019

  $38,690   $252   $24,886  $88  $218   $—    $64,134 

Net income

   —      —      1,250   —     3    —     1,253 

Other comprehensive income (loss)

   —      —      —     788   —      —     788 

Dividends on common stock ($0.1425 per share)

   —      —      (620  —     —      —     (620

Issuance of restricted common stock, net of forfeitures

   41    —      —     —     —      —     41 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Balance, September 30, 2019

  $38,731   $252   $25,516  $876  $221   $—    $65,596 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

 

Blue Ridge Bankshares, Inc.

Condensed Consolidated Statements of Changes in Stockholders’ Equity

(dollars in thousands)

(Unaudited)

Nine Months Ended September 30, 2019 and 2018

   Common Stock
& Related
Surplus
   Contributed
Equity
   Retained
Earnings
  Accumulated
Other
Comprehensive
Income (Loss)
  Noncontrolling
Interest
  Unearned
ESOP Shares
  Total 

Balance,December 31, 2017

  $16,324   $195   $20,190  $(324 $199  $(143 $36,441 

Net income

   —      —      3,579   —     8   —     3,587 

Other comprehensive income (loss)

   —      —      —     (395  —     —     (395

Dividends on common stock ($0.40 per share)

   —      —      (1,110  —     —     —     (1,110

Issuance of restricted common stock, net of forfeitures

   89    —      —     —     —     —     89 

Release of unearned ESOP shares

   —      53    —     —     —     143   196 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, September 30, 2018

  $16,413   $248   $22,660  $(719 $207  $—    $38,808 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance,December 31, 2018

  $16,452   $252   $23,321  $(618 $213  $—    $39,620 

Net income

   —      —      4,050   —     21   —     4,071 

Other comprehensive income (loss)

   —      —      —     1,494   —     —     1,494 

Noncontrolling interest capital distributions

   —      —      —     —     (13  —     (13

Dividends on common stock ($0.1425 per share)

   —      —      (1,855  —     —     —     (1,855

Issuance of common stock (1,536,731 shares), Net of capital raise expenses

   22,119    —      —     —     —     —     22,119 

Issuance of restricted common stock, net of forfeitures

   160    —      —     —     —     —     160 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, September 30, 2019

  $38,731   $252   $25,516  $876  $221  $—    $65,596 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

6


Blue Ridge Bankshares, Inc.

Consolidated Statements of Cash Flows

For the Nine Months Ended September 30, 2019 and 2018

(Unaudited)

   2019  2018 

Cash flows from operating activities:

   

Net income

  $4,071  $3,587 

Adjustments to reconcile net income to net cash used in operating activities:

   

Depreciation, amortization and accretion

   383   295 

Deferred income taxes

   9   (325

Provision for loan losses

   1,465   640 

Proceeds from sale of loans held for sale, originated

   241,112   105,343 

Gain on sale of loans held for sale, originated

   (7,455  (2,954

Gain on sale of securities

   (86  (5

Loans held for sale, originated

   (264,625  (108,773

(Gain) loss on disposal of premises and equipment

   (2  5 

Loss on sale of other real estate owned

   33   —   

Investment amortization expense, net

   356   182 

Amortization of debt refinancing fees

   —     57 

Amortization of subordinated debt issuance costs

   25   25 

Amortization of other intangibles

   352   390 

Earnings on life insurance

   (874  (148

Increase in other assets

   (9,677  (2,392

Increase (decrease) in accrued expenses

   8,893   (160

Release of unearned ESOP shares

   —     196 
  

 

 

  

 

 

 

Net cash used in operating activities

   (26,020  (4,037
  

 

 

  

 

 

 

Cash flows used in investing activities:

   

Net (increase) decrease in federal funds sold

   261   (138

Purchase of securities available for sale

   (96,743  (9,307

Purchase of securities held to maturity

   —     (4,401

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

   15,231   4,342 

Proceeds from calls, maturities, sales, paydowns and maturities of securities held for investment

   2,370   1,915 

Purchase of insurance policies

   (600  —   

Redemption of insurance policies

   1,058   —   

Net change in restricted equity securities

   (2,717  (249

Net increase in loans held for investment

   (46,650  (45,484

Net increase in loans held for sale, participations

   (20,053  (4,719

Purchase of premises and equipment

   (507  (640

Proceeds from sale of premises and equipment

   13   4 

Capital calls of SBIC funds and other investments

   (665  (310

Nonincome distributions from limited liability companies

   147   252 
  

 

 

  

 

 

 

Net cash used in investing activities

   (148,855  (58,735
  

 

 

  

 

 

 

Cash flows from financing activities:

   

Net increase in deposits

   105,254   53,683 

Common stock dividends paid

   (1,866  (1,110

Federal Home Loan Bank advances

   257,100   106,100 

Federal Home Loan Bank repayments

   (200,600  (92,700

Issuance of common stock

   22,279   89 

Repayment of contingent ESOP liability

   —     (151
  

 

 

  

 

 

 

Net cash provided by financing activities

   182,167   65,911 
  

 

 

  

 

 

 

Net increase in cash and due from banks

   7,292   3,139 

Cash and due from banks at beginning of period

   15,026   10,319 
  

 

 

  

 

 

 

Cash and due from banks at end of period

  $22,318  $13,458 
  

 

 

  

 

 

 

Supplemental disclosures of cash flow information:

   

Cash paid during the period for interest

  $6,217  $3,203 

See accompanying notes to unaudited consolidated financial statements.

7


Notes to Consolidated Financial Statements (Unaudited)

Note 1 – SummaryOrganization and Basis of Significant Accounting PoliciesPresentation

Principles Blue Ridge Bankshares, Inc. (the "Company"), a Virginia corporation, was formed in 1988 and is registered as a bank holding company under the Bank Holding Company Act of Consolidation1956, as amended. The Company is headquartered in Charlottesville, Virginia and conducts its business activities primarily through the branch offices of its wholly-owned subsidiary bank, Blue Ridge Bank, National Association (the "Bank"). The Company exists primarily for the purposes of holding the stock of its subsidiary, the Bank.

The Bank operates under a national charter and is subject to regulation by the Office of the Comptroller of the Currency (the “OCC”). Consequently, it undergoes periodic examinations by this regulatory authority.

On January 31, 2021, the Company completed a merger with Bay Banks of Virginia, Inc. (“Bay Banks”), a bank holding company conducting substantially all its operations through its bank subsidiary, Virginia Commonwealth Bank, and its wealth and trust management subsidiary, VCB Financial Group, Inc. (the “Financial Group”). Immediately following the Company’s merger with Bay Banks, Bay Banks’ subsidiary bank was merged with and into the Bank, while the Financial Group became a subsidiary of the Company (collectively, the “Bay Banks Merger”).

The Financial Group provides management services for personal and corporate trusts, including estate planning, estate settlement and trust administration, and investment and wealth management services from its Richmond and Kilmarnock, Virginia offices. Products and services include revocable and irrevocable living trusts, testamentary trusts, custodial accounts, investment planning, brokerage services, insurance investment managed accounts, and managed and self-directed individual retirement accounts.

The accompanying unaudited consolidated financial statements of Blue Ridge Bankshares, Inc. (“the Company” or “Blue Ridge”)Company include the accounts of Blue Ridgethe Bank, N.A. (“the Bank”),Financial Group, PVB Properties, LLC, and MoneyWise Payroll Solutions, Inc. (net of noncontrolling interest) and were prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) forand to general practices within the interim financial information. Accordingly, these financial statements do not include all of the informationbanking industry. All significant intercompany balances and footnotes required by U.S. GAAP for complete financial statements. Operating results for the quarter ended September 30, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019.transactions have been eliminated in consolidation. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 included2020.

Information contained herein as of March 31, 2021 includes the balances of Bay Banks; information contained herein as of and for the year ended December 31, 2020 does not include the balances of Bay Banks. Information for the three months ended March 31, 2021 includes the operations of Bay Banks only for the period immediately following the effective date of the Bay Banks Merger (January 31, 2021) through March 31, 2021.

On March 17, 2021, the Company announced that its board of directors had approved a three-for-two stock split (“Stock Split”) effected in the joint proxy statement/prospectus filedform of a 50% stock dividend on its common stock outstanding paid on April 30, 2021 to shareholders of record as of April 20, 2021. Cash was paid in lieu of fractional shares based on the closing price of common stock on the record date. References made to outstanding shares or per share amounts in the accompanying consolidated financial statements and disclosures have been adjusted to reflect the Stock Split for all periods presented, unless otherwise noted.

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

Correction of Immaterial Classification Error

During the first quarter of 2021, the Company determined a loan arrangement with a third-party financial institution for the purpose of residential mortgage loan originations, which had been reported on its consolidated balance sheets in loans held for sale, should be reported as loans held for investment.  

The Company has changed the classification of this loan on its December 31, 2020 consolidated balance sheet to reflect it as held for investment. The change in classification resulted in a $30.4 million decrease from what was

10


previously reported in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020 in loans held for sale with a corresponding increase of the same amount in loans held for investment as of December 31, 2020.

The change in classification does not affect the Company’s reported earnings for 2020, as the Company does not believe any material allowance for loan losses (“ALL”) would have been necessary for this loan as of December 31, 2020, and the Company believes its ALL was adequate as of December 31, 2020. This reclassification does not change total loans or total assets on the Company’s consolidated balance sheets. The Company has evaluated the effect of the incorrect presentation, both qualitatively and quantitatively, and concluded that it did not materially misstate the Company’s previously issued financial statements.

Note 2 – Amendments to the Accounting Standards Codification

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments in this ASU, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. As a “smaller reporting company” under Securities and Exchange Commission (“SEC”) rules, the Company will be required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. The Company has formed a cross-functional working group to assess and implement the requirements of ASU 2016-13 by the adoption date. 

In November 2019, the FASB issued ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments – Credit Losses. This ASU addresses issues raised by stakeholders during the implementation of ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on October 31, 2019.

Financial Instruments. Among other narrow-scope improvements, the new ASU clarifies guidance around how to report expected recoveries. “Expected recoveries” describes a situation in which an organization recognizes a full or partial write-off of the amortized cost basis of a financial asset, but then later determines that the amount written off, or a portion of that amount, will in fact be recovered. While applying the credit losses standard, stakeholders questioned whether expected recoveries were permitted on assets that had already shown credit deterioration at the time of purchase (also known as purchased credit-deteriorated (“PCD”) assets). In response to this question, the ASU permits organizations to record expected recoveries on PCD assets. In addition to other narrow technical improvements, the ASU also reinforces existing guidance that prohibits organizations from recording negative allowances for available-for-sale debt securities. The accompanying unauditedASU includes effective dates and transition requirements that vary depending on whether or not an entity has already adopted ASU 2016-13. The Company is currently assessing the impact that ASU 2019-11 will have on its consolidated financial statements includestatements.  

Note 3 – Business Combinations

On January 31, 2021, the accountsCompany completed its acquisition of Bay Banks, which was accounted for as a business combination. At the effective date of the merger, Bay Banks’ shareholders received 0.5000 shares of the Company’s common stock in exchange for each share of Bay Banks common stock held (“Exchange Ratio”), plus cash in lieu of any fractional shares, resulting in the Company issuing 6,634,495 shares (9,951,743 shares on a post Stock Split basis) with an aggregate fair market value of $124.9 million based on the closing price of the Company’s common stock at January 29, 2021, the last trading day prior to the effective date of the merger, and paying $3.4 thousand in lieu of fractional shares. In addition, options to purchase 198,362 shares of Bay Banks common stock, whether vested or unvested, were converted to options to acquire 99,176 shares of the Company’s common stock (148,764 shares on a post Stock Split basis) at an estimated fair value of $472 thousand as of the merger date. Finally, Bay Banks had previously acquired $1.75 million of the Company’s subordinated notes, while the Bank had previously acquired $1.10 million of Bay Banks’ subordinated notes. In the merger, an effective settlement of the notes occurred in the amount of $650 thousand, which reduced the consideration paid.


The Bay Banks Merger combined two banks with complementary capabilities and geographical focus, thus provided the opportunity for the organization to leverage its subsidiaries. All significant intercompany balancesexisting infrastructure, including people, processes and transactions have been eliminated in consolidation.systems, across a larger asset base.  

Nature of Operations

The Company operateshas accounted for the Bay Banks Merger under the supervisionacquisition method of accounting, whereby the acquired assets and monitoringassumed liabilities are recorded by the Company at their estimated fair values as of the Federal Reserve Bank of Richmond while the Bank operates under a national charter subject to regulation by the Officeeffective date of the Comptrollermerger. Fair value estimates were based on management’s assessment of the Currency.    best information available at the time of determination and are highly subjective.

The Bank provides commercial banking services to customers located primarilyfollowing table presents the consideration paid in the Piedmont, Southside,merger and Shenandoah Valley regionsthe summary balance sheet of Bay Banks as of the Commonwealthdate of Virginiathe merger inclusive of estimated fair value adjustments and also operates under the name Carolina State Bankallocation of consideration paid in Greensboro, North Carolina. Mortgage lending servicesthe merger to the acquired assets and assumed liabilities. The goodwill resulting from the Bay Banks Merger was $7.2 million.

(Dollars in thousands, except per share data)

 

 

 

 

Consideration paid:

 

 

 

Reference:

     Company's common shares issued

 

9,951,743

 

A

     Purchase price per share

$

12.55

 

A, B

          Value of common stock issued

$

124,928

 

 

     Estimated fair value of stock options

 

472

 

 

     Cash in lieu of fractional shares

 

3

 

 

          Total consideration paid

$

125,403

 

 

     Effective settlement of subordinated notes

 

(650

)

 

          Total consideration paid less effective settlement of subordinated notes

$

124,753

 

 

Fair value of assets acquired:

 

 

 

 

     Cash and due from banks

$

44,066

 

 

     Federal funds sold

 

1,732

 

 

     Certificates of deposit

 

1,018

 

 

     Securities available for sale

 

79,505

 

 

     Restricted securities

 

4,385

 

 

     Loans held for investment

 

1,030,433

 

C

     Loans held for sale

 

3,814

 

 

     Premises and equipment

 

15,532

 

D

     Right of use asset

 

1,864

 

 

     Other real estate owned

 

598

 

 

     Bank owned life insurance

 

20,259

 

 

     Mortgage servicing rights

 

987

 

 

     Core deposit intangible

 

6,850

 

E

     Deferred tax asset, net

 

2,685

 

F

     Other assets

 

10,855

 

G

          Total assets

$

1,224,583

 

 

Fair value of liabilities assumed:

 

 

 

 

     Deposits

$

1,030,888

 

H

     FHLB borrowings

 

10,124

 

I

     FRB borrowings

 

24,815

 

 

     Subordinated notes

 

31,850

 

J

     Other liabilities

 

9,359

 

 

          Total liabilities

$

1,107,036

 

 

Net identifiable assets acquired at fair value

$

117,547

 

 

Goodwill

$

7,206

 

 


Reference:

Explanation of reference:

A

Common shares issued and purchase price per share are presented on a post Stock Split basis, which was effective April 30, 2021.

B

The value of the shares of the Company's common stock exchanged for shares of legacy Bay Banks common stock was based upon the closing price of the Company's common stock at January 29, 2021, the last trading day prior to the date of completion of the merger on January 31, 2021.

C

Reflective of a $17.9 million (or 1.70%) fair value adjustment (discount) to the amortized cost of the loan portfolio acquired.

D

Reflective of a $4.4 million fair value adjustment (premium) over the net book value of premises and equipment acquired.

E

Core deposit intangible asset recorded to reflect the fair value of nonmaturity deposits, except for time deposits over $100,000, assumed by the Company.

F

Reflective of a $2.1 million net deferred tax asset recorded on all fair value adjustments, excluding goodwill, at the statutory federal income tax rate of 21%.

G

Reflective of a $203 thousand fair vale adjustment (premium) on other assets acquired.

H

Reflective of a $5.8 million fair value adjustment (premium) over the book value of time deposits assumed.

I

Reflective of a $124 thousand fair value adjustment (premium) on the $10 million Federal Home Loan Bank of Atlanta ("FHLB") advance assumed.

J

Reflective of a $950 thousand fair value adjustment (premium) over the book value of subordinated notes assumed.

Below are the methods used to determine the fair values of the significant assets acquired and liabilities assumed in the acquisition.

Cash and cash equivalents. The carrying amounts of cash, due from banks, federal funds sold, and certificates of deposit was deemed to be a reasonable estimate of fair value.

Securities available for sale. The estimated fair value of investment securities acquired was based on quoted market and third-party broker provided prices as of the merger date.

Restricted securities. The carrying amount of restricted equity securities was used as a reasonable estimate of fair value. These investments are carried at cost as no active trading market exists.

Loans. The acquired loan portfolio was segregated into two categories for valuation purposes: purchased credit-impaired (“PCI”) and purchased performing loans. PCI loans were identified as those loans that were nonaccrual prior to the business combination and those loans that were identified as potentially impaired. Potentially impaired loans were those loans that were identified during the credit review process where there was an indication that the borrower did not have sufficient cash flows to service the loan in accordance with its terms. Specifically, loans with a risk rating of special mention or worse, loans that had been previously restructured as a troubled debt restructuring (“TDR”), or loans that had a history of delinquent payments were deemed PCI. Performing loans were those loans that were currently performing in accordance with the loan contract and did not exhibit any significant deterioration in credit quality since origination.

For loans that were identified as performing, the fair values were determined using a discounted cash flow analysis (the "income approach"). Performing loans were segmented into pools based on loan type including commercial mortgages, multifamily, commercial and industrial, construction and land development, consumer residential, and consumer nonresidential, and further segmented based on payment structure (fully amortizing, non-fully amortizing balloon, or interest only), rate type (fixed versus variable), and remaining maturity. The estimated cash flows expected to be collected for each loan were determined using a valuation model that included the following key assumptions: prepayment speeds, expected credit loss rates, and discount rates. Prepayment speeds were influenced by many factors including, but not limited to, current yields, historic rate trends, payment types, interest rate type, and the duration of the individual loan. Expected credit loss rates were based on recent and historical default and loss rates observed for loans with similar characteristics, and further influenced by a third-party loan review on a selection of loans within the acquired portfolio. The discount rates used were based on rates market participants may require for cash flows with similar risk characteristics at the acquisition date.

13


For loans that were identified as PCI, either the above income approach or the asset approach was used. The income approach was used for PCI loans where there was an expectation that the borrower would more likely than not continue to pay based on the current terms of the loan contract. Management used the asset approach for all nonaccrual loans to reflect market participant assumptions. Under the asset approach, the fair value of each loan was determined based on the estimated fair values of the underlying collateral, less estimated costs to sell.

The methods used to estimate the fair values of loans are sensitive to the assumptions and estimates used. While management attempted to use assumptions and estimates that best reflected the acquired loan portfolios and current market conditions, a greater degree of subjectivity is inherent in these regions as well with additional mortgage offices locatedvalues than in Northern Virginia, Maryland, North Carolina, and Florida.

Basis of Presentationthose determined in active markets.

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimatesfollowing table presents the purchased performing and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilitiesPCI loans receivable at the date of the financial statementsBay Banks Merger and the reportedfair value adjustments (discounts) recorded immediately following the merger.

 

As of January 31, 2021

 

(dollars in thousands)

Purchased Performing

 

 

PCI

 

 

Total

 

Principal payments receivable

$

936,523

 

 

$

111,766

 

 

$

1,048,289

 

Fair value adjustment - credit and interest

 

(2,784

)

 

 

(15,072

)

 

 

(17,856

)

     Fair value of acquired loans

$

933,739

 

 

$

96,694

 

 

$

1,030,433

 

Premises and equipment. Land and buildings (collectively, “premises”) acquired were recorded at estimated fair value as determined by third-party appraisals at or near the merger date. Equipment, including office furniture, computers, and similar assets, were recorded at the their net book values as of the merger date, which approximated fair value.

Bank owned life insurance. The carrying value of bank owned life insurance was deemed to reasonably approximate fair value. These policies are recorded at their cash surrender value, using information provided by the insurance carriers.

Core deposit intangible. Core deposit intangible ("CDI") is the measure of the value of noninterest-bearing checking, savings, interest-bearing checking, money market, and certain certificates of deposits assumed in a business combination. Certificates of deposit with balances over $100,000 and brokered deposits are excluded from evaluation, as the Company determined customer related intangible assets are non-existent for these accounts. The estimated fair value of CDI was based on the present value of the expected cost savings attributable to the core deposit funding relative to an alternative funding source. The CDI is being amortized over an estimated useful life of 10 years, which approximates the existing deposit relationships acquired.

Deposits. The fair values of deposit liabilities with no stated maturity (noninterest-bearing checking, savings, interest-bearing checking, and money market deposits) are equal to the carrying amounts payable on demand. The estimated fair value of revenuesthe certificates of deposit represents contractual cash flows, discounted to present value using interest rates currently offered by market participants on deposits with similar characteristics and expenses duringremaining maturities.

FHLB borrowings. The fair value of the reporting period. Actual results could differ from those estimates. MaterialFHLB borrowings was estimated by discounting the future cash flows using current interest rates offered for similar advances as of the acquisition date.

FRB borrowings. The fair value of Federal Reserve Bank (“FRB”) borrowings was deemed to approximate its carrying value. These borrowings are pursuant to the FRB’s Paycheck Protection Plan Liquidity Facility (“PPPLF”) and there is no comparable borrowing to advances under this facility.

Subordinated notes. The fair value of the subordinated notes was estimated by utilizing recent issuance rates for subordinated debt offerings of similar issuer size near the merger date.

The fair value estimates that are particularly susceptiblesubject to significant change for up to one year after the effective date of the merger, if additional information relative to effective date fair values becomes available.

14


Impact of Certain Fair Value Adjustments

The net effect of the amortization and accretion of premiums and discounts associated with the Company’s fair value adjustments to assets acquired and liabilities assumed in the near term relate toBay Banks Merger had the determinationfollowing effect on the Company’s consolidated income statement for the three months ended March 31, 2021.

 

For the three months ended March 31,

 

(dollars in thousands)

2021

 

Loans (1)

$

272

 

Time deposits (2)

 

687

 

FHLB borrowings (3)

 

2

 

Subordinated notes (4)

 

35

 

CDI (5)

 

(226

)

     Net impact to income before income taxes

$

770

 

(1) Loan discount accretion is included in the “Interest and fees on loans” section of “Interest Income” in the allowance for loan losses, goodwillconsolidated income statements.

(2) Time deposit premium amortization is included in the “Interest on deposits” section of “Interest Expense” in the consolidated income statements.

(3) FHLB borrowings premium amortization is included in the “Interest on FHLB and intangibles, fair value,FRB borrowings” section of “Interest Expense” in the valuationconsolidated income statements.

(4) Subordinated notes premium amortization is included in the “Interest on subordinated notes” section of deferred tax assets and liabilities, and valuation“Interest Expense” in the consolidated income statements.

(5) CDI amortization is included in the “Intangible amortization” section of foreclosed real estate. In“Noninterest Expense” in the opinion of management, all adjustments, consisting only of normal recurring adjustments, which are necessary for fair presentation of the results of operations in these financial statements, have been made.consolidated income statements.

Reclassification

Certain reclassifications have been made to prior period amounts to conform to current period presentation. None of these reclassifications are considered material and have no impact on net income.

Earnings Per Share

Accounting guidance specifies the computation, presentation and disclosure requirements for earnings per share (“EPS”) for entities with publicly held common stock or potential common stock such as options, warrants, convertible securities or contingent stock agreements if those securities trade in a public market. ESOP shares are considered outstanding for this calculation. Basic EPS is computed by dividing net income by the weighted average number of common shares outstanding. Diluted EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares that would have been outstanding if the dilutive common shares had been issued. The Company had no dilutive common shares outstanding at September 30, 2019 and 2018.

8


Note 1 – Summary of Significant Accounting Policies, continued

Pro Forma Financial Information

The following table sets forthpresents the computationeffect of basicthe Bay Banks Merger on the Company on a pro forma basis, as if the merger had occurred at the beginning of the three-month periods ended March 31, 2021 and diluted earnings per share2020. There were no merger-related expenses incurred in the first quarter of 2020 related to the Bay Banks Merger. Merger-related expenses of $9.0 million for the three and nine months ended September 30.March 31, 2021, which are included in the Company’s consolidated income statements, are not included in the pro forma information below. Merger-related expenses incurred by Bay Banks prior to the completion of the Bay Banks Merger are not included in the Company’s consolidated income statements and are also not included in the pro forma information below. Net income includes pro forma adjustments for the accretion and amortization of estimated fair value adjustments on acquired loans and assumed time deposits and borrowings, as well as amortization of estimated CDI. An income tax rate of 21% was used in determining pro forma net income.

 

For the three months ended March 31,

 

(dollars in thousands, except per share data)

2021

 

 

2020

 

Revenue (net interest income plus noninterest income)

$

39,005

 

 

$

24,098

 

Net income

 

11,944

 

 

 

3,928

 

Earnings per common share

 

0.64

 

 

 

0.21

 

 

   For the nine months ended
September 30,
   For the three months ended
September 30,
 
   2019   2018   2019   2018 

Net income

  $4,070,745   $3,587,096   $1,253,139   $1,269,659 

Net income attributable to noncontrolling interest

   (21,251   (7,612   (3,075   (1,043
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

  $4,049,494   $3,579,484   $1,250,064   $1,268,616 
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares

   3,998,267    2,774,441    4,346,866    2,795,303 

Effect of dilutive securities

   —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted average common shares

   3,998,267    2,774,441    4,346,866    2,795,303 
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (losses) per common share

  $1.01   $1.29   $0.29   $0.45 
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings (losses) per common share

  $1.01   $1.29   $0.29   $0.45 
  

 

 

   

 

 

   

 

 

   

 

 

 

Note 24Investment SecuritiesInvestments

Investment securities available for sale are carried at fair value in the Company’s consolidated balance sheets at their fair value and investment securities held to maturity are carried in the consolidated balance sheets at their amortized cost.sheets. The following tables present amortized cost and fair values of investment securities at September 30, 2019available for sale as of the dates stated.

 

 

March 31, 2021

 

(Dollars in thousands)

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair

Value

 

Available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   State and municipal

 

$

31,630

 

 

$

185

 

 

$

(339

)

 

$

31,476

 

   U.S. Treasury and agencies

 

 

54,477

 

 

 

56

 

 

 

(807

)

 

 

53,726

 

   Mortgage backed securities

 

 

159,239

 

 

 

440

 

 

 

(2,552

)

 

 

157,127

 

   Corporate bonds

 

 

35,716

 

 

 

738

 

 

 

(49

)

 

 

36,405

 

Total investment securities

 

$

281,062

 

 

$

1,419

 

 

$

(3,747

)

 

$

278,734

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair

Value

 

Available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   State and municipal

 

$

14,069

 

 

$

258

 

 

$

(68

)

 

$

14,259

 

   U.S. Treasury and agencies

 

 

2,500

 

 

 

 

 

 

(91

)

 

 

2,409

 

   Mortgage backed securities

 

 

72,337

 

 

 

696

 

 

 

(398

)

 

 

72,635

 

   Corporate bonds

 

 

19,755

 

 

 

469

 

 

 

(52

)

 

 

20,172

 

Total investment securities

 

$

108,661

 

 

$

1,423

 

 

$

(609

)

 

$

109,475

 

As of March 31, 2021 and December 31, 20182020, securities with a market value of $11.9 million and $12.5 million, respectively, were pledged to secure public deposits with the Treasury Board of the Commonwealth of Virginia.

As of March 31, 2021 and December 31, 2020, securities with a market value of $23.6 million and $29.4 million, respectively, were pledged to secure the Bank’s borrowing facility with the FHLB.

As a result of the Bay Banks Merger, the Company assumed a limited number of reverse repurchase agreements, all of which had remaining contractual maturities that were overnight and continuous. Securities sold under repurchase agreements were $1.2 million as of March 31, 2021 and are included in liabilities on the Company’s consolidated balance sheets. The securities pledged to each agreement are reviewed daily and can be changed at the option of the Bank with minimal risk of loss due to fair value changes. Securities with a fair value of $3.0 million were pledged as follows:

   September 30, 2019 
(In thousands)  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
 

Available for sale

        

U.S. Treasury and agencies

  $3,375   $2   $46   $3,331 

Mortgage backed securities

   110,220    1,640    70    111,790 

Corporate bonds

   6,553    68    2    6,619 
  

 

 

   

 

 

   

 

 

   

 

 

 
  $120,148   $1,710   $118   $121,740 
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

        

State and municipal

  $13,117   $506   $8   $13,615 
  

 

 

   

 

 

   

 

 

   

 

 

 
  $13,117   $506   $8   $13,615 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Investment Securities

  $133,265   $2,216   $126   $135,355 
  

 

 

   

 

 

   

 

 

   

 

 

 
   December 31, 2018 
(In thousands)  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
 

Available for sale

        

State and municipal

  $1,000   $3   $—     $1,003 

U.S. Treasury and agencies

   3,375    —      208    3,167 

Mortgage backed securities

   28,976    22    628    28,370 

Corporate bonds

   5,477    78    48    5,507 
  

 

 

   

 

 

   

 

 

   

 

 

 
  $38,828   $103   $884   $38,047 
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

        

State and municipal

  $15,565   $78   $140   $15,503 
  

 

 

   

 

 

   

 

 

   

 

 

 
  $15,565   $78   $140   $15,503 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Investment Securities

  $54,393   $181   $1,024   $53,550 
  

 

 

   

 

 

   

 

 

   

 

 

 

9


Note 2 – Investment Securities, continued

collateral for securities sold under repurchase agreements as of March 31, 2021, and all securities pledged were state and municipal obligations.

The following table presents the amortized cost and fair value of securities at September 30, 2019,available for sale by contractual maturity are shown below.as of the date stated. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

March 31, 2021

 

  September 30, 2019 
  Securities Available for
Sale
   Securities Held to
Maturity
 
(In thousands)  Amortized
Cost
   Fair
Value
   Amortized
Cost
   Fair
Value
 

(Dollars in thousands)

 

Amortized

Cost

 

 

Fair

Value

 

Due in one year or less

  $—     $—     $461   $463 

 

$

20,100

 

 

$

19,986

 

Due after one year through five years

   2,500    2,499    2,590    2,641 

 

 

52,994

 

 

 

53,082

 

Due after five years

   8,794    8,781    3,761    3,863 

Due after five years through ten years

 

 

41,606

 

 

 

41,811

 

Due after ten years

   108,854    110,460    6,305    6,648 

 

 

166,362

 

 

 

163,855

 

  

 

   

 

   

 

   

 

 

Total

  $120,148   $121,740   $13,117   $13,615 

 

$

281,062

 

 

$

278,734

 

  

 

   

 

   

 

   

 

 

AThe following tables present a summary of unrealized losses (in thousands) and the length of time in a continuous loss position, by security type, as of the dates stated.


 

 

 

 

 

 

March 31, 2021

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or Greater

 

 

Total

 

(Dollars in thousands)

 

Number of Securities

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

State and municipal

 

 

38

 

 

$

17,258

 

 

$

(339

)

 

$

 

 

$

 

 

$

17,258

 

 

$

(339

)

U.S. Treasury and agencies

 

 

46

 

 

 

31,377

 

 

 

(807

)

 

 

 

 

 

 

 

 

31,377

 

 

 

(807

)

Mortgage backed securities

 

 

37

 

 

 

105,822

 

 

 

(2,381

)

 

 

10,182

 

 

 

(171

)

 

 

116,004

 

 

 

(2,552

)

Corporate bonds

 

 

4

 

 

 

5,005

 

 

 

(24

)

 

 

976

 

 

 

(25

)

 

 

5,981

 

 

 

(49

)

Total

 

 

125

 

 

$

159,462

 

 

$

(3,551

)

 

$

11,158

 

 

$

(196

)

 

$

170,620

 

 

$

(3,747

)

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or Greater

 

 

Total

 

(Dollars in thousands)

 

Number of Securities

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

State and municipal

 

 

6

 

 

$

3,111

 

 

$

(68

)

 

$

 

 

$

 

 

$

3,111

 

 

$

(68

)

U.S. Treasury and agencies

 

 

1

 

 

 

2,410

 

 

 

(91

)

 

 

 

 

 

 

 

 

2,410

 

 

 

(91

)

Mortgage backed securities

 

 

22

 

 

 

20,545

 

 

 

(65

)

 

 

8,592

 

 

 

(333

)

 

 

29,137

 

 

 

(398

)

Corporate bonds

 

 

7

 

 

 

3,242

 

 

 

(7

)

 

 

1,955

 

 

 

(45

)

 

 

5,197

 

 

 

(52

)

Total

 

 

36

 

 

$

29,308

 

 

$

(231

)

 

$

10,547

 

 

$

(378

)

 

$

39,855

 

 

$

(609

)

The Company reviews for other-than-temporary impairment of its investment securities portfolio at September 30, 2019least quarterly. As of March 31, 2021 and December 31, 2018 is2020, only investment grade securities were in an unrealized loss position. Investment securities with unrealized losses are a result of pricing changes due to recent and negative conditions in the current market environment and not as follows:a result of permanent credit impairment. Contractual cash flows for the agency mortgage-backed securities are guaranteed and/or funded by the U.S. government. Municipal securities show no indication that the contractual cash flows will not be received when due. The Company does not intend to sell nor does it believe that it will be required to sell any of its temporarily impaired securities prior to the recovery of the amortized cost.

September 30, 2019

  Less than 12 Months  12 Months or Greater  Total 
   Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
 

State and Municipal

  $1,667   $(8 $—     $—    $1,667   $(8

U.S. Treasury and Agency

   —      —     2,829    (46  2,829    (46

Mortgage backed

   6,251    (4  6,986    (66  13,237    (70

Corporate bonds

   250    —     898    (2  1,148    (2
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $8,168   $(12 $10,713   $(114 $18,881   $(126
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

December 31, 2018

  Less than 12 Months  12 Months or Greater  Total 
   Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
 

State and Municipal

  $6,278   $(105 $2,402   $(35 $8,680   $(140

U.S. Treasury and Agency

   —      —     3,167    (208  3,167    (208

Mortgage backed

   10,031    (51  17,173    (577  27,204    (628

Corporate bonds

   2,114    (36  488    (12  2,602    (48
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total

  $18,423   $(192 $23,230   $(832 $41,653   $(1,024
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

OtherRestricted equity investments (in thousands) consistconsisted of stock in the Federal Home Loan BankFHLB (carrying basis $5,993)value of $8.2 million and $5.8 million as of March 31, 2021 and December 31, 2020, respectively), Federal ReserveFRB stock (carrying basis $963)value of $4.9 million and $2.2 million as of March 31, 2021 and December 31, 2020, respectively), and stock in the Company’s correspondent bank (carrying value of $468 thousand and $248 thousand as of March 31, 2021 and December 31, 2020, respectively). Restricted equity investments are carried at cost. The Company also has various other equity investments (carrying basis $899)totaling $1.2 million and $3.0 million as of March 31, 2021 and December 31, 2020, respectively, which are marked to market through the consolidated income statement each reporting period.

16


Note 5 – Loans and Allowance for Loan Losses

The following table presents loans held for investment as of the dates stated.

(Dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Commercial and industrial

 

$

286,835

 

 

$

123,675

 

Paycheck Protection Program

 

 

608,692

 

 

 

292,068

 

Real estate – construction, commercial

 

 

155,631

 

 

 

54,702

 

Real estate – construction, residential

 

 

49,338

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

649,474

 

 

 

273,499

 

Real estate – mortgage, residential

 

 

496,301

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

5,245

 

 

 

3,615

 

Consumer

 

 

65,210

 

 

 

46,684

 

Gross loans

 

 

2,316,726

 

 

 

1,025,687

 

Less: Deferred loan fees, net of costs

 

 

(12,184

)

 

 

(4,271

)

Total

 

$

2,304,542

 

 

$

1,021,416

 

In 2020, the Company participated in the Paycheck Protection Program (“PPP”) under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) (“PPP 1”). Through the PPP 1, which is administered by the Small Business Administration, the federal government partnered with banks, including the Bank, to provide over $650 billion to small businesses to support payrolls and other operating expenses. PPP 1 loans have a two-year term if originated prior to June 5, 2020 or a five-year term if originated on or subsequent to June 5, 2020 and earn an annual interest rate of 1%. Banks originating PPP 1 loans earned a processing fee of 1%, 3%, or 5% of the loan amount, depending on the size of the loan. The Company originated approximately $363.4 million in PPP 1 loans in 2020 and approximately $71.3 million were forgiven or paid back by the borrower by December 31, 2020. As of March 31, 2021, $261.0 million of PPP 1 loans were outstanding, including those acquired in the Bay Banks Merger.

In the first quarter of 2021, the Company participated in the PPP pursuant to the Economic Aid Act, passed into law on December 27, 2020 (“PPP 2”), and through March 31, 2021, the Company had funded over 3,800 PPP 2 loans for approximately $348.0 million. PPP 2 loans have a contractual term of five years and earn an annual interest rate of 1%. Banks originating PPP 2 loans earn processing fees that are tiered depending on the size of the loan. Specifically, processing fees for loans of not more than $50,000 equal 50% of the loan balance or $2,500, whichever is less; processing fees for loans more than $50,000 and not more than $350,000 equal 5% of the loan balance, and processing fees for loans above $350,000 equal 3% of the loan balance. As of March 31, 2021, no PPP 2 loans had been forgiven.

The Company had pledged securities (in thousands)believes that the majority of $97,265PPP 1 and $26,408 at September 30, 2019PPP 2 loans will be forgiven, in accordance with the terms of the program, and will be paid in full pursuant to the U.S. government guarantee.

The Company is accounting for the PPP processing fees in accordance with ASC 310-20, Receivables - Nonrefundable Fees and Other Costs, which requires fees, net of costs, to be deferred and amortized as a component of loan yield over the expected life of the loans, which the Company believes is 1.5 years for PPP 1 loans and one to three years for PPP 2 loans, depending on the loan balance. Of the $11.5 million of processing fees received in 2020 for PPP 1 loans, approximately $1.3 million of unamortized fees remain as of March 31, 2021, with $2.2 million recognized as a component of interest income in the first quarter of 2021. Of the $11.2 million of net processing fees received in the first quarter of 2021 for PPP 2 loans, approximately $10.1 million of unamortized fees remain as of March 31, 2021, with $1.1 million recognized as interest income in three months ended March 31, 2021.

From the onset of the global COVID-19 pandemic, the Company has proactively addressed the needs of its commercial and individual borrowers by modifying loans allowing for the short-term deferral of principal payments or of principal and interest payments. Pursuant to the CARES Act, banks have the option to temporarily suspend certain requirements of GAAP related to TDRs for a limited period of time if certain conditions are met. All loan modifications made by the Company were made on a good faith basis to borrowers who met the requirements for modifications under the CARES Act. As a result of regulatory and accounting guidance regarding such modifications, the loans are not designated as TDRs, as of March 31, 2021 and December 31, 2018, respectively.2020. In response to the COVID-19 pandemic, during 2020, the Company approved over 550 loan deferrals for a total of $110.6 million. In addition, Bay Banks approved

17


nearly 400 loan deferrals for approximately $160.0 million. Most of these loans are now past the deferment period and are back on normal payment schedules, and as of March 31, 2021, 30 loans were in deferment for a total of approximately $31.0 million.

 

10


Note 3 – Loans

Loans held for investment outstanding at September 30, 2019 and December 31, 2018 are summarized as follows:

   September 30,
2019
   December 31,
2018
 
(in thousands)    

Commercial and industrial

  $50,826   $49,076 

Agricultural

   175    216 

Real estate – construction, commercial

   19,876    14,666 

Real estate – construction, residential

   16,364    15,102 

Real estate – mortgage, commercial

   167,223    150,513 

Real estate – mortgage, residential

   165,865    149,856 

Real estate – mortgage, farmland

   3,754    4,179 

Consumer installment loans

   37,433    31,979 
  

 

 

   

 

 

 

Gross loans

   461,516    415,587 

Less: Unearned income

   (638   (719
  

 

 

   

 

 

 

Total

  $460,878   $414,868 
  

 

 

   

 

 

 

The Company has pledged loans held for investment (in thousands)certain commercial and residential mortgages as collateral for borrowings with the Federal Home Loan Bank of AtlantaFHLB. Loans totaling $126,125$567.0 million and $104,791$213.3 million were pledged as of September 30, 2019March 31, 2021 and December 31, 2018,2020, respectively. Additionally, PPP loans in the amount of $509.7 million and $281.6 million were pledged as collateral for PPPLF advances as of March 31, 2021 and December 31, 2020, respectively.

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

(Dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

PCI loans

 

 

 

 

 

 

 

 

Outstanding principal balance

 

$

112,964

 

 

$

1,278

 

Recorded investment

 

 

97,892

 

 

 

1,085

 

Purchased performing loans

 

 

 

 

 

 

 

 

Outstanding principal balance

 

 

967,580

 

 

 

97,301

 

Recorded investment

 

 

964,056

 

 

 

96,317

 

Total acquired loans

 

 

 

 

 

 

 

 

Outstanding principal balance

 

 

1,080,544

 

 

 

98,579

 

Recorded investment

 

 

1,061,948

 

 

 

97,402

 

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

 

 

For the three months ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2020

 

Balance, beginning of period

 

$

123

 

 

$

188

 

Additions

 

 

10,030

 

 

 

 

Accretion

 

 

(840

)

 

 

(16

)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

 

104

 

 

 

 

Other changes, net

 

 

22

 

 

 

(1

)

Balance, end of period

 

$

9,439

 

 

$

171

 

The following tables present the aging of the recorded investment of past due loans (in thousands)held for investment as of September 30, 2019the dates stated.


 

 

March 31, 2021

 

(Dollars in thousands)

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

Greater than

90 Days Past

Due &

Accruing

 

 

Nonaccrual

 

 

Total Past

Due &

Nonaccrual

 

 

PCI Loans

 

 

Current

Loans

 

 

Total

Loans

 

Commercial and industrial

 

$

1,166

 

 

$

128

 

 

$

 

 

$

1,432

 

 

$

2,726

 

 

$

10,213

 

 

$

273,896

 

 

$

286,835

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608,692

 

 

 

608,692

 

Real estate – construction, commercial

 

 

310

 

 

 

 

 

 

 

 

 

 

 

 

310

 

 

 

31,049

 

 

 

124,272

 

 

 

155,631

 

Real estate – construction, residential

 

 

1,185

 

 

 

 

 

 

 

 

 

262

 

 

 

1,447

 

 

 

 

 

 

47,891

 

 

 

49,338

 

Real estate – mortgage, commercial

 

 

3,287

 

 

 

685

 

 

 

 

 

 

2,032

 

 

 

6,004

 

 

 

47,520

 

 

 

595,950

 

 

 

649,474

 

Real estate – mortgage, residential

 

 

6,027

 

 

 

800

 

 

 

7

 

 

 

965

 

 

 

7,799

 

 

 

7,379

 

 

 

481,123

 

 

 

496,301

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,245

 

 

 

5,245

 

Consumer

 

 

752

 

 

 

145

 

 

 

 

 

 

655

 

 

 

1,552

 

 

 

1,731

 

 

 

61,927

 

 

 

65,210

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,184

)

 

 

(12,184

)

Total Loans

 

$

12,727

 

 

$

1,758

 

 

$

7

 

 

$

5,346

 

 

$

19,838

 

 

$

97,892

 

 

$

2,186,812

 

 

$

2,304,542

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

Greater than

90 Days Past

Due &

Accruing

 

 

Nonaccrual

 

 

Total Past

Due &

Nonaccrual

 

 

PCI Loans

 

 

Current

Loans

 

 

Total

Loans

 

Commercial and industrial

 

$

1,117

 

 

$

 

 

$

 

 

$

1,310

 

 

$

2,427

 

 

$

 

 

$

121,248

 

 

$

123,675

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

292,068

 

 

 

292,068

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

54,667

 

 

 

54,702

 

Real estate – construction, residential

 

 

262

 

 

 

 

 

 

 

 

 

 

 

 

262

 

 

 

 

 

 

17,778

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

771

 

 

 

211

 

 

 

 

 

 

3,643

 

 

 

4,625

 

 

 

808

 

 

 

268,066

 

 

 

273,499

 

Real estate – mortgage, residential

 

 

1,062

 

 

 

 

 

 

46

 

 

 

881

 

 

 

1,989

 

 

 

242

 

 

 

211,173

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,615

 

 

 

3,615

 

Consumer

 

 

935

 

 

 

334

 

 

 

 

 

 

714

 

 

 

1,983

 

 

 

 

 

 

44,701

 

 

 

46,684

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,271

)

 

 

(4,271

)

Total Loans

 

$

4,147

 

 

$

545

 

 

$

46

 

 

$

6,548

 

 

$

11,286

 

 

$

1,085

 

 

$

1,009,045

 

 

$

1,021,416

 

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

 

March 31, 2021

 

(Dollars in thousands)

30-89

Days

Past Due

 

 

Greater than

90 Days Past

Due &

Accruing

 

 

Current

Loans

 

 

Total

Loans

 

Commercial and industrial

$

 

 

$

187

 

 

$

10,026

 

 

$

10,213

 

Real estate – construction, commercial

 

8

 

 

 

10

 

 

 

31,032

 

 

 

31,050

 

Real estate – mortgage, commercial

 

722

 

 

 

29

 

 

 

46,768

 

 

 

47,519

 

Real estate – mortgage, residential

 

739

 

 

 

978

 

 

 

5,662

 

 

 

7,379

 

Consumer

 

 

 

 

4

 

 

 

1,727

 

 

 

1,731

 

Total PCI Loans

$

1,469

 

 

$

1,208

 

 

$

95,215

 

 

$

97,892

 

 

December 31, 2020

 

(Dollars in thousands)

30-89

Days

Past Due

 

 

Greater than

90 Days Past

Due &

Accruing

 

 

Current

Loans

 

 

Total

Loans

 

Real estate – construction, commercial

 

 

 

 

 

 

 

35

 

 

 

35

 

Real estate – mortgage, commercial

 

224

 

 

 

 

 

 

584

 

 

 

808

 

Real estate – mortgage, residential

 

35

 

 

 

 

 

 

207

 

 

 

242

 

Total PCI Loans

$

259

 

 

$

 

 

$

826

 

 

$

1,085

 

The Company prepares a quarterly analysis of the ALL, with the objective of quantifying portfolio risk into a dollar amount of inherent losses. The ALL is established as losses are estimated to have occurred through a provision for loan

19


losses charged against income and decreased by loans charged-off (net of recoveries, if any). Management’s periodic evaluation of the adequacy of the ALL is based on past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, and current economic conditions. While management uses the best information available to make evaluations, future adjustments may be necessary, if economic or other conditions differ substantially from the assumptions used. The allowance consists of specific and general components. The specific component relates to loans that are identified as impaired. For loans that are classified as impaired, an allowance is established when the discounted cash flows or the net realizable value, which is equal to the estimated fair value less estimated costs to sell, of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and those loans classified that are not impaired and is based on historical loss experience adjusted for other internal or external influences on credit quality that are not fully reflected in the historical data.

The Company follows applicable guidance issued by the Financial Accounting Standards Board. This guidance requires that losses be accrued when they are probable of occurring and can be estimated. It also requires that impaired loans, within its scope, be measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, except that as a practical expedient, a creditor may measure impairment based on a loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent.

PPP loans are fully guaranteed by the U.S. government; therefore, the Company recorded no ALL for these loans as of March 31, 2021 and December 31, 2018:2020. In future periods, the Company may be required to establish an ALL for these loans, which would result in a provision for loan losses charged to earnings.

 

   September 30, 2019 

(in thousands)

  30-59
Days Past
Due
   60-89
Days Past
Due
   Greater than
90 Days Past
Due &
Accruing
   Nonaccrual   Total Past Due
& Nonaccrual
   Current
Loans
  Total Loans 

Commercial and industrial

  $126   $—     $—     $538   $664   $50,162  $50,826 

Real estate – construction, commercial

   141    363    —      942    1,446    18,430   19,876 

Real estate – construction, residential

   493    240    —      —      733    15,631   16,364 

Real estate – mortgage, commercial

   —      —      —      2,026    2,026    165,197   167,223 

Real estate – mortgage, residential

   1,482    —      708    947    3,137    162,728   165,865 

Agricultural & Farmland

   —      —      —      —      —      3,929   3,929 

Consumer installment loans

   760    322    —      688    1,770    35,663   37,433 

Less: Unearned income

   —      —      —      —      —      (638  (638
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 
  $3,002   $925   $708   $5,141   $9,776   $451,102  $460,878 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

11


Note 3 – Loans, continued

   December 31, 2018 

(in thousands)

  30-59
Days Past
Due
   60-89
Days Past
Due
   Greater than
90 Days Past
Due &
Accruing
   Nonaccrual   Total Past Due
& Nonaccrual
   Current
Loans
  Total Loans 

Commercial and industrial

  $280   $29   $—     $312   $621   $48,455  $49,076 

Real estate – construction, commercial

   —      —      —      979    979    13,687   14,666 

Real estate – construction, residential

   —      —      231    —      231    14,871   15,102 

Real estate – mortgage, commercial

   218    441    430    2,441    3,530    146,983   150,513 

Real estate – mortgage, residential

   760    7    1,079    1,441    3,287    146,569   149,856 

Agricultural & Farmland

   123    —      309    —      432    3,963   4,395 

Consumer installment loans

   1,017    408    4    357    1,786    30,193   31,979 

Less: Unearned income

   —      —      —      —      —      (719  (719
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 
  $2,398   $885   $2,053   $5,530   $10,866   $404,002  $414,868 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Note 4 – Allowance for Loans Losses

A summary of changes in the allowance for loans losses (in thousands) for September 30, 2019 and December 31, 2018 is as follows:

   September 30,
2019
   December 31,
2018
 

(Dollars in thousands)

    

Allowance, beginning of period

  $3,580   $2,803 
  

 

 

   

 

 

 

Charge-Offs

    

Commercial and industrial

  $43   $6 

Real estate, construction

   —      —   

Real estate, mortgage

   3    13 

Consumer and other loans

   733    545 
  

 

 

   

 

 

 

Total charge-offs

   779    564 
  

 

 

   

 

 

 

Recoveries

    

Commercial and industrial

   —      —   

Real estate, construction

   —      —   

Real estate, mortgage

   (6   (12

Consumer and other loans

   (132   (104
  

 

 

   

 

 

 

Total recoveries

   (138   (116
  

 

 

   

 

 

 

Net charge-offs (recoveries)

   641    448 
  

 

 

   

 

 

 

Provision for loan losses

   1,465    1,225 
  

 

 

   

 

 

 

Allowance, end of period

  $4,404   $3,580 
  

 

 

   

 

 

 

12


Note 4 – Allowance for Loans Losses, continued

   Individually
Evaluated for
Impairment
   Collectively
Evaluated for
Impairment
   Total 

September 30, 2019

      

Commercial and industrial

  $291   $50,535   $50,826 

Agricultural

   —      175    175 

Real Estate – construction, commercial

   —      19,876    19,876 

Real Estate – construction, residential

   —      16,364    16,364 

Real Estate – mortgage, commercial

   735    166,488    167,223 

Real Estate – mortgage, residential

   658    165,207    165,865 

Real Estate – mortgage, farmland

   —      3,754    3,754 

Consumer installment loans

   —      37,433    37,433 
  

 

 

   

 

 

   

 

 

 

Gross loans

   1,684    459,832    461,516 

Less: Unearned income

   —      (638   (638
  

 

 

   

 

 

   

 

 

 

Total

  $1,684   $459,194   $460,878 
  

 

 

   

 

 

   

 

 

 

   Individually
Evaluated for
Impairment
   Collectively
Evaluated for
Impairment
   Total 

December 31, 2018

      

Commercial and industrial

  $—     $49,076   $49,076 

Agricultural

   —      216    216 

Real Estate – construction, commercial

   —      14,666    14,666 

Real Estate – construction, residential

   —      15,102    15,102 

Real Estate – mortgage, commercial

   1,258    149,255    150,513 

Real Estate – mortgage residential

   688    149,168    149,856 

Real Estate – mortgage, farmland

   —      4,179    4,179 

Consumer installment loans

   —      31,979    31,979 
  

 

 

   

 

 

   

 

 

 

Gross loans

   1,946    413,641    415,587 

Less: Unearned income

   —      (719   (719
  

 

 

   

 

 

   

 

 

 

Total

  $1,946   $412,922   $414,868 
  

 

 

   

 

 

   

 

 

 

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

(Dollars in thousands)

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,169

 

 

$

273,453

 

 

$

276,622

 

Real estate – construction, commercial

 

 

540

 

 

 

124,041

 

 

 

124,581

 

Real estate – construction, residential

 

 

 

 

 

49,338

 

 

 

49,338

 

Real estate – mortgage, commercial

 

 

1,391

 

 

 

600,564

 

 

 

601,955

 

Real estate – mortgage, residential

 

 

592

 

 

 

488,330

 

 

 

488,922

 

Real estate – mortgage, farmland

 

 

 

 

 

5,245

 

 

 

5,245

 

Consumer

 

 

 

 

 

63,479

 

 

 

63,479

 

    Total originated and purchased performing loans

 

 

5,692

 

 

 

1,604,450

 

 

 

1,610,142

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

10,213

 

 

 

10,213

 

Real estate – construction, commercial

 

 

 

 

 

31,050

 

 

 

31,050

 

Real estate – mortgage, commercial

 

 

 

 

 

47,519

 

 

 

47,519

 

Real estate – mortgage, residential

 

 

 

 

 

7,379

 

 

 

7,379

 

Consumer

 

 

 

 

 

1,731

 

 

 

1,731

 

     Total PCI loans

 

 

 

 

 

97,892

 

 

 

97,892

 

Gross loans

 

 

5,692

 

 

 

1,702,342

 

 

 

1,708,034

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

(1,118

)

 

 

(1,118

)

Total

 

$

5,692

 

 

$

1,701,224

 

 

$

1,706,916

 


(Dollars in thousands)

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

234

 

 

$

123,441

 

 

$

123,675

 

Real estate – construction, commercial

 

 

 

 

 

54,667

 

 

 

54,667

 

Real estate – construction, residential

 

 

 

 

 

18,040

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

1,645

 

 

 

271,046

 

 

 

272,691

 

Real estate – mortgage, residential

 

 

452

 

 

 

212,710

 

 

 

213,162

 

Real estate – mortgage, farmland

 

 

 

 

 

3,615

 

 

 

3,615

 

Consumer

 

 

 

 

 

46,684

 

 

 

46,684

 

   Total originated and purchased performing loans

 

 

2,331

 

 

 

730,203

 

 

 

732,534

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

 

 

 

35

 

 

 

35

 

Real estate – mortgage, commercial

 

 

 

 

 

808

 

 

 

808

 

Real estate – mortgage, residential

 

 

 

 

 

242

 

 

 

242

 

   Total PCI loans

 

 

 

 

 

1,085

 

 

 

1,085

 

Gross loans

 

 

2,331

 

 

 

731,288

 

 

 

733,619

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

(736

)

 

 

(736

)

Total

 

$

2,331

 

 

$

730,552

 

 

$

732,883

 

The tables above exclude gross PPP loans of $608.7 million and $292.1 million as of March 31, 2021 and December 2020, respectively. The Company carries no ALL on PPP loans as these loans are fully guaranteed by the U.S. government.

The following tables present information related to impaired loans by portfolio segment, atloan type as of the dates presented.

 

 

March 31, 2021

 

(Dollars in thousands)

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

$

540

 

 

$

539

 

 

$

 

 

$

542

 

 

$

8

 

Real estate – mortgage, commercial

 

 

1,391

 

 

 

1,460

 

 

 

 

 

 

1,384

 

 

 

14

 

Real estate – mortgage, residential

 

 

592

 

 

 

591

 

 

 

 

 

 

583

 

 

 

6

 

Commercial and industrial

 

 

3,169

 

 

 

3,162

 

 

 

 

 

 

3,250

 

 

 

35

 

 

 

$

5,692

 

 

$

5,752

 

 

$

 

 

$

5,217

 

 

$

63

 

 

 

December 31, 2020

 

  September 30, 2019 
(in thousands)  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
   Interest
Income
Recognized
 

(Dollars in thousands)

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

With no specific allowance recorded:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

$

1,645

 

 

$

2,030

 

 

$

 

 

$

2,091

 

 

$

4

 

Real estate – mortgage, residential

  $658   $658   $—     $661   $7 

 

 

452

 

 

 

571

 

 

 

 

 

 

538

 

 

 

2

 

With an allowance recorded:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

   291    291    151    146    2 

 

 

234

 

 

 

234

 

 

 

144

 

 

 

362

 

 

 

 

Real estate – mortgage, commercial

   735    735    100    735    5 
  

 

   

 

   

 

   

 

   

 

 

 

$

2,331

 

 

$

2,835

 

 

$

144

 

 

$

2,991

 

 

$

6

 

  $1,684   $1,684   $251   $1,542   $14 
  

 

   

 

   

 

   

 

   

 

 

13


Note 4 – Allowance for Loans Losses, continued

   December 31, 2018 

(in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
   Interest
Income
Recognized
 

With no specific allowance recorded:

          

Real estate – mortgage, residential

  $1,946   $1,946   $—     $2,067   $64 

With an allowance recorded:

          

Real estate – mortgage, commercial

   —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $1,946   $1,946   $—     $2,067   $64 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PurchasedImpaired loans also include certain loans that have been modified in TDRs where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the 2016 River Bancorp, Inc. acquisitionCompany’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as non-performing at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months. The Company had remaining balances (in thousands)three TDRs in the amount of $25,091 and 34,672$293

21


thousand as of September 30, 2019March 31, 2021, two of which were classified as a TDR due to a change in interest rate and payment terms and one of which was classified as a TDR due to a change in payment terms. The Company had two TDRs in the amount of $142 thousand as of December 31, 2018, respectively. Of these balances three loan relationships were considered specifically impaired purchased credit-impaired loans. One2020, one of these relationshipswhich was resolved during 2018classified as a TDR due to a change in interest rate and payment terms and the Company recovered $200 of the balance previouslywritten-off. During the first quarter of 2019, anotherother loan relationship was resolved and the Company recovered $200 of the balance previouslywritten-off. At September 30, 2019, the remaining specifically impaired PCI loans totaled $2,318 withclassified as a specific impairment of $190. TDR due to a change in payment terms.

The following table presents an analysis of the recorded investmentchange in the segments of the River Bancorp, Inc. purchased loansALL by loan type as of September 30, 2019 and December 31, 2018 (in thousands):for the periods stated.

 

 

For the three months ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2020

 

ALL, beginning of period

 

$

13,827

 

 

$

4,572

 

Charge-offs

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

(359

)

 

$

 

Real estate – mortgage

 

 

(12

)

 

 

 

Consumer

 

 

(263

)

 

 

(319

)

Total charge-offs

 

 

(634

)

 

 

(319

)

Recoveries

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

56

 

 

 

1

 

Real estate – mortgage

 

 

16

 

 

 

 

Consumer

 

 

137

 

 

 

68

 

Total recoveries

 

 

209

 

 

 

69

 

Net charge-offs

 

 

(425

)

 

 

(250

)

Provision for loan losses

 

 

 

 

 

575

 

ALL, end of period

 

$

13,402

 

 

$

4,897

 

 

   September 30,
2019
   December 31,
2018
 

Real Estate

    

Construction loans and all land development and other land loans

  $1,415   $1,522 

Secured by farmland

   3    319 

Revolving,open-end loans secured by1-4 family residential

properties and extended under lines of credit

   2,814    3,376 

Secured by first liens

   7,803    10,448 

Secured by junior liens

   399    505 

Secured by multifamily (5 or more) residential properties

   95    250 

Loans secured by owner-occupied, nonfarm nonresidential

properties

   4,146    7,344 

Loans secured by other nonfarm nonresidential properties

   5,395    6,239 

Commercial and Industrial

   2,906    4,457 

Other

    

Other revolving credit plans

   37    89 

Automobile loans

   10    30 

Other consumer loans

   68    93 
  

 

 

   

 

 

 

Total

  $25,091   $34,672 
  

 

 

   

 

 

 

14


Note 4 – Allowance for Loans Losses, continued

 

The following table presentstables summarize the primary segments of the ALL, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment for the periods stated.

 

 

For the three months ended March 31, 2021

 

(Dollars in thousands)

 

Commercial

and

Industrial

 

 

Real Estate –

Construction

Commercial

 

 

Real Estate –

Construction

Residential

 

 

Real Estate –

Mortgage,

Commercial

 

 

Real Estate –

Mortgage,

Residential

 

 

Real Estate – Mortgage, Farmland

 

 

Consumer

 

 

Total

 

ALL, beginning of period

 

$

3,762

 

 

$

960

 

 

$

150

 

 

 

4,215

 

 

$

1,481

 

 

$

18

 

 

$

3,241

 

 

$

13,827

 

Charge-offs

 

 

(359

)

 

 

 

 

 

 

 

 

 

 

 

(12

)

 

 

 

 

 

(263

)

 

 

(634

)

Recoveries

 

 

56

 

 

 

 

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

137

 

 

 

209

 

Provision for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL, end of period

 

$

3,459

 

 

$

960

 

 

$

150

 

 

$

4,215

 

 

$

1,485

 

 

$

18

 

 

$

3,115

 

 

$

13,402

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for impairment

 

$

3,459

 

 

$

960

 

 

$

150

 

 

$

4,215

 

 

$

1,485

 

 

$

18

 

 

$

3,115

 

 

$

13,402

 

 

 

For the three months ended March 31, 2020

 

(Dollars in thousands)

 

Commercial

and

Industrial

 

 

Real Estate –

Construction

Commercial

 

 

Real Estate –

Construction

Residential

 

 

Real Estate –

Mortgage

Commercial

 

 

Real Estate –

Mortgage

Residential

 

 

Real Estate – Mortgage, Farmland

 

 

Consumer

 

 

Total

 

ALL, beginning of period

 

$

841

 

 

$

220

 

 

$

60

 

 

 

1,604

 

 

$

510

 

 

$

9

 

 

$

1,328

 

 

$

4,572

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(319

)

 

 

(319

)

Recoveries

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

69

 

Provision for loan losses

 

 

86

 

 

 

27

 

 

 

11

 

 

 

62

 

 

 

16

 

 

 

 

 

 

373

 

 

 

575

 

ALL, end of period

 

$

928

 

 

$

247

 

 

$

71

 

 

$

1,666

 

 

$

526

 

 

$

9

 

 

$

1,450

 

 

$

4,897

 

Individually evaluated for impairment

 

$

144

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

144

 

Collectively evaluated for impairment

 

$

784

 

 

$

247

 

 

$

71

 

 

$

1,666

 

 

$

526

 

 

$

9

 

 

$

1,450

 

 

$

4,753

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, collateral adequacy, credit

22


documentation, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk (loan grade). This analysis typically includes larger non-homogeneous loans, such as commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained.

The following tables present the Company’s loan portfolio by internal loan grade (in thousands) as of September 30, 2019the dates stated.

 

 

March 31, 2021

 

(Dollars in thousands)

 

Grade

1

Prime

 

 

Grade

2

Desirable

 

 

Grade

3

Good

 

 

Grade

4

Acceptable

 

 

Grade

5

Pass/Watch

 

 

Grade

6

Special Mention

 

 

Grade

7

Substandard

 

 

Total

 

Commercial and industrial

 

$

1,218

 

 

$

552

 

 

$

125,985

 

 

$

128,054

 

 

$

13,434

 

 

$

7,300

 

 

$

10,292

 

 

$

286,835

 

Paycheck Protection Program

 

 

608,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608,692

 

Real estate – construction, commercial

 

 

 

 

 

650

 

 

 

36,028

 

 

 

78,234

 

 

 

9,045

 

 

 

29,605

 

 

 

2,069

 

 

 

155,631

 

Real estate – construction, residential

 

 

147

 

 

 

74

 

 

 

21,005

 

 

 

20,622

 

 

 

7,228

 

 

 

 

 

 

262

 

 

 

49,338

 

Real estate – mortgage, commercial

 

 

 

 

 

2,645

 

 

 

316,340

 

 

 

228,523

 

 

 

47,630

 

 

 

45,092

 

 

 

9,244

 

 

 

649,474

 

Real estate – mortgage residential

 

 

536

 

 

 

9,561

 

 

 

329,777

 

 

 

131,986

 

 

 

15,773

 

 

 

2,870

 

 

 

5,798

 

 

 

496,301

 

Real estate – mortgage, farmland

 

 

410

 

 

 

 

 

 

1,220

 

 

 

3,615

 

 

 

 

 

 

 

 

 

 

 

 

5,245

 

Consumer

 

 

398

 

 

 

23

 

 

 

18,806

 

 

 

42,638

 

 

 

2,191

 

 

 

497

 

 

 

657

 

 

 

65,210

 

Gross loans

 

$

611,401

 

 

$

13,505

 

 

$

849,161

 

 

$

633,672

 

 

$

95,301

 

 

$

85,364

 

 

$

28,322

 

 

$

2,316,726

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,184

)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,304,542

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Grade

1

Prime

 

 

Grade

2

Desirable

 

 

Grade

3

Good

 

 

Grade

4

Acceptable

 

 

Grade

5

Pass/Watch

 

 

Grade

6

Special Mention

 

 

Grade

7

Substandard

 

 

Total

 

Commercial and industrial

 

$

844

 

 

$

484

 

 

$

23,828

 

 

$

85,928

 

 

$

7,251

 

 

$

4

 

 

$

5,336

 

 

$

123,675

 

Paycheck Protection Program

 

 

292,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

292,068

 

Real estate – construction, commercial

 

 

 

 

 

2,143

 

 

 

19,524

 

 

 

26,324

 

 

 

5,916

 

 

 

218

 

 

 

577

 

 

 

54,702

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

3,073

 

 

 

8,247

 

 

 

6,458

 

 

 

 

 

 

262

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

 

 

 

3,994

 

 

 

128,163

 

 

 

114,977

 

 

 

15,799

 

 

 

2,968

 

 

 

7,598

 

 

 

273,499

 

Real estate – mortgage residential

 

 

 

 

 

3,583

 

 

 

101,078

 

 

 

100,601

 

 

 

5,750

 

 

 

158

 

 

 

2,234

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

444

 

 

 

 

 

 

1,175

 

 

 

1,996

 

 

 

 

 

 

 

 

 

 

 

 

3,615

 

Consumer

 

 

324

 

 

 

36

 

 

 

17,062

 

 

 

28,033

 

 

 

521

 

 

 

1

 

 

 

707

 

 

 

46,684

 

Gross loans

 

$

293,680

 

 

$

10,240

 

 

$

293,903

 

 

$

366,106

 

 

$

41,695

 

 

$

3,349

 

 

$

16,714

 

 

$

1,025,687

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,271

)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,021,416

 

Note 6 – Goodwill and Intangibles

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

23


The following table presents the components of goodwill as of the dates stated.

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Year of acquisition

 

March 31,

2021

 

 

December 31,

2020

 

Charlottesville branch acquisition

 

2011

 

$

366

 

 

$

366

 

River Bancorp, Inc. acquisition

 

2016

 

 

1,728

 

 

 

1,728

 

Mortgage business acquisition

 

2018

 

 

600

 

 

 

600

 

Hammond Insurance Agency acquisition

 

2019

 

 

613

 

 

 

613

 

Virginia Community Bankshares, Inc. acquisition

 

2019

 

 

16,585

 

 

 

16,585

 

Bay Banks Merger

 

2021

 

 

7,206

 

 

 

 

 

 

 

 

$

27,098

 

 

$

19,892

 

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

 

 

Gross

 

 

 

 

 

 

Net

 

(Dollars in thousands)

 

Carrying

 

 

Accumulated

 

 

Carrying

 

March 31, 2021

 

Value

 

 

Amortization

 

 

Value

 

Core deposit intangibles

 

$

9,626

 

 

$

(1,683

)

 

$

7,943

 

Other amortizable intangibles

 

 

2,528

 

 

 

(1,031

)

 

 

1,497

 

     Total

 

$

12,154

 

 

$

(2,714

)

 

$

9,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

Net

 

(Dollars in thousands)

 

Carrying

 

 

Accumulated

 

 

Carrying

 

December 31, 2020

 

Value

 

 

Amortization

 

 

Value

 

Core deposit intangibles

 

$

2,776

 

 

$

(1,366

)

 

$

1,410

 

Other amortizable intangibles

 

 

2,528

 

 

 

(1,016

)

 

 

1,512

 

     Total

 

$

5,304

 

 

$

(2,382

)

 

$

2,922

 

As a result of the Bay Banks Merger, a core deposit intangible asset of $6.9 million was recorded as of the acquisition date and is being amortized on an accelerated basis over 10 years using the sum-of-years digits method.

Included in other amortizable intangibles were loan servicing assets of $277 thousand and $209 thousand at March 31, 2021 and December 31, 2018:2020, respectively, related to the sale of the government guaranteed portion of certain loans that the Company continues to service. Loan servicing assets of $68 thousand and $189 thousand were added during the three months ended March 31, 2021 and the year ended December 31, 2020, respectively. The amortization of these intangibles is included in interest and fees on loans in the Company’s consolidated statement of income.  

The Company retains servicing rights on mortgages originated and sold to the secondary market. The Company records mortgage servicing rights (“MSR”) initially at fair value and subsequently accounts for them under the amortization method, pursuant to which an impairment assessment is performed each reporting period. The amortization method requires that the MSR assets be recorded at the lower of cost or fair value. As of March 31, 2021 and December 31, 2020, the carrying value of MSR assets were $11.4 million and $7.1 million, respectively.

   September 30, 2019 
   Grade
1

Prime
   Grade
2
Desirable
   Grade
3
Good
   Grade
4
Acceptable
   Grade
5
Pass/Watch
   Grade
6
Special
Mention
   Grade
7
Substandard
   Total 

Commercial and industrial

  $406   $1,827   $21,936   $25,540   $579   $—     $538   $50,826 

Agricultural

   —      103    66    6    —      —      —      175 

Real Estate – construction, commercial

   —      659    10,210    7,923    104    —      980    19,876 

Real Estate – construction, residential

   —      —      4,295    8,011    4,058    —      —      16,364 

Real Estate – mortgage, commercial

   —      1,656    81,973    70,093    10,226    1,012    2,263    167,223 

Real Estate – mortgage residential

   —      2,917    81,246    76,351    3,648    96    1,607    165,865 

Real Estate – mortgage, farmland

   1,565    100    1,418    218    453    —      —      3,754 

Consumer installment loans

   297    32    23,863    12,447    106    —      688    37,433 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross loans

   2,268    7,294    225,007    200,589    19,174    1,108    6,076    461,516 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Unearned income

                 (638
                

 

 

 

Total

                $460,878 
                

 

 

 
   December 31, 2018 
   Grade
1

Prime
   Grade
2
Desirable
   Grade
3
Good
   Grade
4
Acceptable
   Grade
5
Pass/Watch
   Grade
6
Special
Mention
   Grade
7
Substandard
   Total 

Commercial and industrial

  $44   $2,660   $21,009   $24,254   $797   $—     $312   $49,076 

Agricultural

   9    99    105    3    —      —      —      216 

Real Estate – construction, commercial

   —      485    7,118    5,937    106    —      1,020    14,666 

Real Estate – construction, residential

   —      —      4,305    5,059    5,738    —      —      15,102 

Real Estate – mortgage, commercial

   —      1,920    82,097    53,487    8,470    1,668    2,871    150,513 

Real Estate – mortgage residential

   —      3,647    76,496    63,397    3,805    522    1,989    149,856 

Real Estate – mortgage, farmland

   1,700    100    1,340    730    —      —      309    4,179 

Consumer installment loans

   213    29    16,174    15,081    123    —      359    31,979 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross loans

   1,966    8,940    208,644    167,948    19,039    2,190    6,860    415,587 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Unearned income

                 (719
                

 

 

 

Total

                $414,868 
                

 

 

 

15


Note 47Allowance for Loans Losses, continuedOther Real Estate Owned

 

The following table presents the number and carrying values of properties included in other real estate owned (“OREO”) as of the dates stated.

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

Number of

 

 

Carrying

 

 

Number of

 

 

Carrying

 

 

 

Properties

 

 

Value

 

 

Properties

 

 

Value

 

Residential

 

 

1

 

 

$

 

 

 

1

 

 

$

 

Land

 

 

6

 

 

 

420

 

 

 

 

 

 

 

Commercial properties

 

 

1

 

 

 

174

 

 

 

 

 

 

 

Total other real estate owned

 

 

8

 

 

$

594

 

 

 

1

 

 

$

 

As a result of the Bay Banks Merger, the Company also utilizesacquired $598 thousand of OREO as of the gradesmerger date. As of March 31, 2021, the carrying value of the OREO portfolio totaled $594 thousand.

As of December 31, 2020, the Company had one OREO property with a carrying value of $0 that was acquired in 2019 as a result of the merger with Virginia Community Bankshares, Inc.

No residential mortgage loans were in the process of foreclosure as of March 31, 2021.

Note 8 (Doubtful)– Borrowings

FHLB Borrowings

The Bank has a borrowing facility from the FHLB secured by the Bank’s real estate loans and 9 (Loss). There were no loans classified in these categories at September 30, 2019certain pledged securities. The FHLB will lend up to 30% of the Bank’s total assets as of the prior quarter end, subject to certain eligibility requirements, including adequate collateral. The available line of credit totaled $426.8 million as of March 31, 2021. The Bank had borrowings from the FHLB that totaled $183.1 million and $115.0 million as of March 31, 2021 and December 31, 2018.2020, respectively. Of these advances, the Company assumed $10.1 million in the Bay Banks Merger. The borrowings also required the Bank to own $8.2 million of FHLB stock, as March 31, 2021, which is included in restricted equity investments on the Company’s consolidated balance sheets.

Note 5 - Derivative Financial InstrumentsThe following table presents information regarding FHLB advances outstanding as of the date stated.

 

 

March 31, 2021

 

 

 

 

 

 

 

 

Stated

 

 

 

 

 

 

 

 

 

Originated

 

Interest

 

 

Maturity

(Dollars in thousands)

 

Balance

 

 

Date

 

Rate

 

 

Date

Convertible

 

$

10,122

 

 

2/28/2020

 

 

0.56

%

 

2/28/2030

Daily Rate Credit

 

 

31,000

 

 

11/6/2020

 

 

0.36

%

 

11/8/2021

Fixed Rate Credit

 

 

15,000

 

 

1/4/2021

 

 

0.23

%

 

4/1/2021

Fixed Rate Credit

 

 

25,000

 

 

2/2/2021

 

 

0.21

%

 

5/3/2021

Fixed Rate Credit

 

 

35,000

 

 

2/8/2021

 

 

0.18

%

 

5/6/2021

Fixed Rate Credit

 

 

10,000

 

 

2/26/2021

 

 

0.19

%

 

5/28/2021

Fixed Rate Credit

 

 

10,000

 

 

2/26/2021

 

 

0.19

%

 

5/28/2021

Fixed Rate Credit

 

 

27,000

 

 

3/8/2021

 

 

0.18

%

 

4/8/2021

Fixed Rate Credit

 

 

20,000

 

 

3/17/2021

 

 

0.17

%

 

6/17/2021

Total FHLB borrowings

 

$

183,122

 

 

 

 

 

 

 

 

 

As of March 31, 2021, 1-4 family residential loans held for investment with a lendable value of $229.3 million, multi-family residential loans with a lendable value of $34.4 million, commercial real estate loans with a lendable value of $117.3 million, 1-4 family residential loans held for sale with a lendable value of $23.3 million, and Hedging Activitiessecurities with a lendable value of $22.6 million were pledged against the available line of credit with the FHLB. The Bank also has letters of credit with the FHLB totaling $59.0 million for the purpose of collateral for public deposits with the Treasury Board of the Commonwealth of Virginia. Outstanding letters of credit reduce the available balance of the borrowing facility with the FHLB.

DuringFRB Borrowings

In the firstsecond quarter of 2019,2020, the Company entered intobegan participating in the FRB’s PPPLF, which allows banks to pledge PPP loans as collateral in exchange for advances. The PPPLF advances are at 100% of the PPP loan value and term,

24


have a fixed annual cost of 35 basis points, and receive favorable regulatory capital treatment. As of March 31, 2021, these FRB borrowings were composed of 77 PPPLF advances, totaling $509.7 million with maturities ranging from 1.0 to 4.9 years. Of this balance, 6 PPPLF advances totaling $24.8 million were assumed by the Company in the Bay Banks Merger. As of December 31, 2020, the Company’s FRB borrowings were composed of 23 PPPLF advances, totaling $281.6 million with maturities ranging from 1.2 years to 4.5 years.

Other Borrowings

The Company has unsecured lines of credit with correspondent banks, which totaled $79.0 million and $38.0 million at March 31, 2021 and December 31, 2020, respectively. These lines bear interest at the prevailing rates for such loans and are cancellable any time by the correspondent bank. As of March 31, 2021 and December 31, 2020, none of these lines of credit with correspondent banks were drawn upon.

The Company had $54.6 million and $24.5 million of subordinated notes, net, outstanding as of March 31, 2021 and December 31, 2020, respectively. The Company assumed $30.9 million par value (or $31.9 million fair value) of subordinated notes in the Bay Banks Merger, which is composed of an issuance in October 2019 and maturing October 15, 2029 (the “2029 Bay Banks Notes”) and an issuance in May 2015 and maturing May 28, 2025 (the “2025 Bay Banks Notes”).

The Bay Banks 2029 Notes bear interest at 5.625% per annum, through October 14, 2024, payable semi-annually in arrears. From October 15, 2024 through October 14, 2029, or up to an early redemption date, the interest rate shall reset quarterly to an interest rate per annum equal to the then current three-month Secured Overnight Funding Rate (“SOFR”) (as defined in the 2029 Bay Banks Notes) plus 433.5 basis points, payable quarterly in arrears. The Bay Banks 2029 Notes are unsecured, subordinated obligations of the Company and rank junior in right of payment to the Company’s existing and future senior indebtedness and rank in parity with the other subordinated notes issued by the Company. Beginning on October 15, 2024 through maturity, the 2029 Bay Banks Notes may be redeemed, at the Company's option, on any scheduled interest payment date. As of March 31, 2021, the net carrying amount of the 2029 Bay Banks Notes was $25.4 million, inclusive of a $855 thousand purchase accounting adjustment (premium). For the three months ended March 31, 2021, the effective interest rate on the 2029 Bay Banks Notes was 4.74%, inclusive of the amortization of the purchase accounting adjustment (premium) recorded at the effective date of the Bay Banks Merger.

The 2025 Bay Banks Notes bear interest, payable on the first of March and September of each year, at a fixed interest rate of 6.50% per year. The Company has the right to redeem the 2025 Bay Banks Notes, in whole or in part, without premium or penalty, at any interest payment date. The 2025 Bay Banks Notes are unsecured, subordinated obligations of the Company and rank junior in right of payment to the Company’s existing and future senior indebtedness and rank in parity with the other subordinated notes issued by the Company. As of March 31, 2021, the net carrying amount of the 2025 Bay Banks Notes was $6.5 million, inclusive of a $60 thousand purchase accounting adjustment (premium). For the three months ended March 31, 2021, the effective interest rate on the 2025 Bay Banks Notes was 4.84%, inclusive of the amortization of the purchase accounting adjustment (premium) recorded at the effective date of the Bay Banks Merger.

On May 28, 2020, the Company issued a subordinated note with a principal amount of $15.0 million which matures on June 1, 2030 (the “2030 Note”). The aggregate carrying value of the 2030 Note, including capitalized, unamortized debt issuance costs, was $14.7 million as of March 31, 2021. For the three months ended March 31, 2021, the effective interest rate on the 2020 Note was 6.13%.

On November 20, 2015, the Company issued an aggregate of $10.0 million of subordinated notes to institutional accredited investors, which mature on December 1, 2025 (the “2025 Notes”). The Company has the right to redeem the 2025 Notes, in whole or in part, without premium or penalty, at any interest payment date. The aggregate carrying value of the 2025 Notes, including capitalized, unamortized debt issuance costs, was $8.0 million as of March 31, 2021. For the three months ended March 31, 2021 and 2020, the effective interest rate on the 2025 notes was 5.56% and 6.88%, respectively.

Note 9 – Derivatives

The Company enters into interest rate swap agreementagreements (‘‘swap agreement’agreements’’) to facilitate the risk management strategies needed in order to accommodate the needs of its banking customers. The Company mitigates the risk of entering into these

25


loan agreements by entering into equal and offsetting swap agreements with a highly rated third-party financial institution. Thisinstitutions. These back-to-back swap agreement is aagreements are free-standing derivativederivatives and isare recorded at fair value in the Company’s consolidated balance sheets (asset positions are included in other assets and liability positions are included in other liabilities).

The following tables present the notional and fair value of interest rate swaps recorded as other assets and other liabilities on the Company’s consolidated balance sheets as of September 30, 2019.the dates stated.

 

   September 30, 2019 
   Notional Amount   Fair Value 

(Dollars in thousands)

    

Interest Rate Swap Agreements

    

Receive Fixed/Pay Variable Swaps

  $2,156   $244 

Pay Fixed/Receive Variable Swaps

   2,156    (244

 

 

March 31, 2021

 

(Dollars in thousands)

 

Notional

Amount

 

 

Fair

Value

 

Interest rate swap agreement

 

 

 

 

 

 

 

 

Receive fixed/pay variable swaps

 

$

2,088

 

 

$

215

 

Pay fixed/receive variable swaps

 

 

2,088

 

 

 

(215

)

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Notional

Amount

 

 

Fair

Value

 

Interest rate swap agreement

 

 

 

 

 

 

 

 

Receive fixed/pay variable swaps

 

$

2,100

 

 

$

339

 

Pay fixed/receive variable swaps

 

 

2,100

 

 

 

(339

)

The Company has entered into various cash flow hedges as defined by ASC 815-20, Derivatives and Hedging. The objective of these interest rate swaps was to hedge the risk of variability in the Company’s cash flows attributable to changes in the 3-month LIBOR index rate component of forecasted three-month fixed rate funding advances from the FHLB. The hedging objective was to reduce the interest rate risk associated with the Company’s fixed rate advances from the designation date and going through the maturity date. The identified hedge layers are summarized as follows (in thousands):

3-Month LIBOR

 

 

Cash & Securities

 

 

Period Hedged

Hedged Notional

 

 

Exposure Hedged

 

 

From

 

To

$

15,000

 

 

$

15,000

 

 

July 1, 2019

 

July 1, 2022

$

25,000

 

 

$

25,000

 

 

August 2, 2019

 

February 2, 2023

$

10,000

 

 

$

10,000

 

 

August 29, 2019

 

August 29, 2023

Each hedge layer has a variable receive leg of 3-month LIBOR and a fixed pay leg of 1.80%.

At the time the hedges identified in the table above expire, new hedges will begin summarized as follows (in thousands):

3-Month LIBOR

 

 

Cash & Securities

 

 

Period Hedged

Hedged Notional

 

 

Exposure Hedged

 

 

From

 

To

$

15,000

 

 

$

15,000

 

 

July 1, 2022

 

July 1, 2032

$

25,000

 

 

$

25,000

 

 

February 2, 2023

 

February 2, 2033

$

10,000

 

 

$

10,000

 

 

August 29, 2023

 

August 29, 2033

Each hedge layer has a variable receive leg of 3-month LIBOR and a fixed pay leg ranging from 0.92% to 0.95%.

Beginning in 2020, the Company entered into three additional hedges summarized as follows (in thousands):    

3-Month LIBOR

 

 

Cash & Securities

 

 

Period Hedged

Hedged Notional

 

 

Exposure Hedged

 

 

From

 

To

$

20,000

 

 

$

20,000

 

 

March 13, 2020

 

March 13, 2030

$

35,000

 

 

$

35,000

 

 

May 6, 2020

 

May 6, 2027

$

10,000

 

 

$

10,000

 

 

May 29, 2020

 

May 29, 2027

Each hedge layer has a variable receive leg of 3-month LIBOR and a fixed pay leg ranging from 0.83% to 0.86%.

26


The Company has the intent and ability to fund the 3-month rate advances during the term of these cash flow hedges. Interest rate swap assets and liabilities were $7.2 million and $1.6 million, respectively, as of March 31, 2021, and $1.7 million and $2.7 million, respectively, as of December 31, 2020. The Company had cash collateral with the counterparties of $6.0 million included within other assets on the consolidated balance sheets as of March 31, 2021 and December 31, 2020.

The Bank also participates in a “mandatory” delivery program for its government guaranteed and conventional mortgage loans held for sale. Under the mandatory delivery system,program, loans with interest rate locks are paired with the sale of a TBAto-be-announced mortgage-backed security bearing similar attributes. Under the mandatory delivery program, the Bank commits to deliver loans to an investor at an agreed upon price prior toafter the close of such loans. This differs from a “best efforts” delivery, which sets the sale price with the investor on aloan-by-loan basis when each loan is locked.

Note 6 – Employee Benefit Plan

The Company has a 401(k) Profit Sharing Plan that covers eligible employees. Employees may make voluntary contributions subject to certain limits based on federal tax laws.  The Bank matches 100 percenthad entered into $129.8 million and $154.3 million of an employee’s contribution up to five percentrate lock commitments with borrowers, net of his or her salary following one yearexpected fallout, as of continuous service and the benefits vest immediately. The Company’s Board of Directors may make additional contributions at its discretion. Employees become eligible to participate in the discretionary contributions after one year of continuous service and the benefits vest over a five-year period. For the nine months ended September 30, 2019 and the year ended DecemberMarch 31, 2018, total expenses attributable to this plan were $454,439 and $364,653, respectively.

In 2013, the Company established an Employee Stock Ownership Plan (ESOP) that covers eligible employees. Benefits in the Plan vest over a five-year period. Contributions to the plan are made at the discretion of the Board of Directors and may include both the matching component to employees’ elective deferrals into the 401(k) plan and discretionary profit contributions. The Plan held 79,800 total shares of Company stock at September 30, 20192021 and December 31, 2018. All shares issued to2020, respectively, and held$87.7 million and $97.1 million of closed loan inventory waiting for sale, which were hedged by $182.5 million and $225.0 million in forward to-be-announced mortgage-backed securities as of March 31, 2021 and December 31, 2020, respectively. Mortgage derivative assets of $5.9 million and $5.3 million and mortgage derivative liabilities of $0 and $1.6 million were included in other liabilities on the Plan are considered outstanding in the computationconsolidated balance sheets as of earnings per share. The Plan or the Company is required to purchase shares from separated employees at a price determined by a third-party appraisal.March 31, 2021 and December 31, 2020, respectively.

Note 710 – Stock-Based Compensation

The Company has granted restricted stock awards to employees and directors under the Blue Ridge BankCompany’s 2017 Equity Incentive Plan. The restricted stock awards are considered fixed awards as the number of shares and fair value is known at the date of grant, and the fair value of the award at the grant date is amortized over the vestingrequisite service period.Non-cash compensation Compensation expense recognized in the Consolidated Statementsconsolidated statements of Incomeincome related to restricted stock awards, net of estimated forfeitures, in thousands, was $160$167 thousand and $89 thousand for the nine months ended September 30, 2019 and 2018, respectively and $40 thousand and $67$79 thousand for the three months ended September 30, 2019,March 31, 2021 and 2018,2020, respectively. At March 31, 2021, restricted stock awards relating to 115,617 shares of the Company’s common stock were outstanding (173,425 shares on a post Stock Split basis) totaling $1.4 million of unrecognized compensation expense as of the same date.

The Company converted options to purchase 198,362 shares of Bay Banks common stock into options to acquire 99,176 shares (148,764 on a post Stock Split basis) of the Company’s common stock pursuant to the Bay Banks Merger. The converted stock options are fully vested, and the estimated fair value as of the effective date of the merger was $472 thousand and included in the Bay Banks Merger consideration.

The estimated fair value of restricted$472 thousand was determined using the Black-Scholes Model, which requires the use of assumptions including the risk-free interest rate, expected term, expected volatility (of the underlying stock), and expected dividend yield.

The following table presents the ranges and weighted-averages of assumptions used in the Black-Scholes Model to determine the estimated fair value of the converted stock awards at September 30, 2019options from the Bay Banks Merger.

 

 

As of January 31, 2021

 

 

 

Range

 

 

Weighted-average

 

Risk free interest rate (U.S. Treasury)

 

0.06% - 0.45%

 

 

0.32%

 

Expected term (years)

 

0.14 - 5.00

 

 

3.89

 

Expected volatility

 

21.2% - 38.2%

 

 

32.8%

 

Expected dividend yield

 

2.85%

 

 

2.85%

 

The weighted-average exercise price and remaining contractual life (in years) of the stock options as of the date of the Bay Banks Merger was $1.0 million.$14.83 per stock option ($9.89 on a post Stock Split basis) and 5.47 years, respectively.

During the first quarter of 2021, 44,688 stock options were exercised (67,031 on a post Stock Split basis), resulting in 54,488 options outstanding (81,732 on a post Stock Split basis) as of March 31, 2021.


Note 8–11 – Fair Value

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

16


Note 8– Fair Value, continued

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

The Company records fair value adjustments to certain assets and liabilities and determines fair value disclosures utilizing a definition of fair value of assets and liabilities that states that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Additional considerations are involved to determine the fair value of financial assets in markets that are not active.

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

 

Level 1 –

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

Level 2 –

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

Level 3 –

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

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

Securities

Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions and certain corporate, asset backed and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. The carrying value of restricted Federal Reserve BankFRB and Federal Home Loan BankFHLB stock approximates fair value based upon the redemption provisions of each entity and is therefore excluded from the following table.

Rabbi trust assets

As a result of the Bay Banks Merger, the Company acquired and assumed a rabbi trust and deferred compensation plan. The assets held by the rabbi trust are invested at the direction of the individual participants and are generally invested in marketable investment securities, such as common stocks and mutual funds or short-term investments (e.g., cash) (Level 1). Rabbi trust assets and the associated deferred compensation plan liability are included in other assets and other liabilities, respectively, in the Company’s consolidated balance sheets.

Derivative financial instruments

Derivative instruments used to hedge residential mortgage loans held for sale and the related interest rate lock commitments include forward commitments to sell mortgage loans and are reported at fair value utilizing Level 2

28


inputs. The fair values of derivative financial instruments are based on derivative market data inputs as of the valuation date and the underlying value of mortgage loans for rate lock commitments.

Cash flow hedges (interest rate swaps) hedge against the risk of variability in cash flows attributable to changes in the 3-month LIBOR index rate component of forecasted 3-month fixed rate funding advances from the FHLB. These cash flow hedges are recorded at fair value utilizing Level 2 inputs.

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

 

 

March 31, 2021

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipals

 

$

31,476

 

 

$

 

 

$

31,476

 

 

$

 

U.S. Treasury and agencies

 

 

53,726

 

 

 

 

 

 

53,726

 

 

 

 

Mortgage backed securities

 

 

157,128

 

 

 

 

 

 

157,128

 

 

 

 

Corporate bonds

 

 

36,404

 

 

 

 

 

 

36,404

 

 

 

 

Total securities available for sale

 

$

278,734

 

 

$

 

 

$

278,734

 

 

$

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rabbi trust assets

 

$

1,130

 

 

$

1,130

 

 

$

 

 

$

 

Mortgage derivative asset

 

 

5,949

 

 

 

 

 

 

5,949

 

 

 

 

Interest rate swap asset

 

 

7,248

 

 

 

 

 

 

7,248

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

 

 

$

 

 

$

 

 

$

 

Interest rate swap liability

 

 

1,593

 

 

 

 

 

 

1,593

 

 

 

 

 

   September 30, 2019 
(In thousands)  Total   Level 1   Level 2   Level 3 

Available for sale securities

        

U.S. Treasury and agencies

  $3,331   $—     $3,331   $—   

Mortgage backed securities

   111,790    —      111,790    —   

Corporate bonds

   6,619    —      6,619    —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total securities available for sale

  $121,740   $—     $121,740   $—   
  

 

 

   

 

 

   

 

 

   

 

 

 
   December 31, 2018 
(In thousands)  Total   Level 1   Level 2   Level 3 

Available for sale securities

        

State and municipal

  $1,003   $—     $1,003   $—   

U.S. Treasury and agencies

   3,167    —      3,167    —   

Mortgage backed securities

   28,370    —      28,370    —   

Corporate bonds

   5,507    —      5,507    —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total securities available for sale

  $38,047   $—     $38,047   $—   
  

 

 

   

 

 

   

 

 

   

 

 

 

17

 

 

December 31, 2020

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipals

 

$

14,259

 

 

$

 

 

$

14,259

 

 

$

 

U.S. Treasury and agencies

 

 

2,409

 

 

 

 

 

 

2,409

 

 

 

 

Mortgage backed securities

 

 

72,635

 

 

 

 

 

 

72,635

 

 

 

 

Corporate bonds

 

 

20,172

 

 

 

 

 

 

20,172

 

 

 

 

          Total securities available for sale

 

$

109,475

 

 

$

 

 

$

109,475

 

 

$

 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative asset

 

$

5,293

 

 

$

 

 

$

5,293

 

 

$

 

Interest rate swap asset

 

 

1,716

 

 

 

 

 

 

1,716

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

1,569

 

 

$

 

 

$

1,569

 

 

$

 

Interest rate swap liability

 

 

2,735

 

 

 

 

 

 

2,735

 

 

 

 


Note 8– Fair Value, continued

 

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

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

Mortgage Servicing Rights

The Company records MSR assets initially at fair value and subsequently accounts for them under the amortization method and performs an impairment assessment each reporting period. The amortization method requires that the MSR assets be recorded at the lower of cost or fair value.  

The following tables present the change in MSR assets using Level 3 inputs as of and for the periods stated.

(Dollars in thousands)

 

MSRs

 

Balance, December 31, 2020

 

$

7,084

 

Acquired in Bay Banks Merger

 

 

987

 

Additions

 

 

3,935

 

Write-offs

 

 

(122

)

Amortization

 

 

(452

)

Impairments

 

 

(1

)

Fair value adjustments

 

 

2,397

 

Balance, March 31, 2021 - fair value

 

$

13,828

 

Balance, March 31, 2021 - amortized cost

 

$

11,442

 

(Dollars in thousands)

 

MSRs

 

Balance, December 31, 2019

 

$

 

Additions

 

 

7,539

 

Write-offs

 

 

(61

)

Amortization

 

 

(391

)

Impairments

 

 

(3

)

Fair value adjustments

 

 

207

 

Balance, December 31, 2020 - fair value

 

$

7,291

 

Balance, December 31, 2020 - amortized cost

 

$

7,084

 

A third-party model is used to determine the fair value of the Company’s MSR assets. The model establishes pools of performing loans, calculates projected future cash flows for each pool, and applies a discount rate to each pool. As of March 31, 2021 and December 31, 2020, the Company was servicing approximately $1.38 billion and $846.5 million of loans, respectively. Loans are segregated into homogenous pools based on loan term, interest rates, and other similar characteristics. Cash flows are then estimated based on net servicing fee income and utilizing assumed servicing costs and prepayment speeds. The weighted average net servicing fee income of the portfolio was 27.5 basis points as of March 31, 2021. Estimated base annual servicing costs were $65.00 to $80.00 per loan depending on the guarantor. Prepayment speeds in the model are based on empirically derived data for mortgage pool factors and differences between a mortgage pool’s weighted average coupon and its current mortgage rate. The weighted average prepayment speed assumption used in the fair value model was 12.41% as of March 31, 2021. A base discount rate of 9.50% to 12.50% (9.74% weighted average discount rate) was then applied to each pool’s projected future cash flows as of March 31, 2021. The discount rate is intended to represent the estimated market yield for the highest quality grade of comparable servicing. MSR assets are classified as Level 3.

Impaired Loans

Loans are designated as impaired when, in the judgment of management based on current information and events, it is probable that all amounts due will not be collected according to the contractual terms of the loan agreement. The measurement of loss associated with impaired loans can be based on either the discounted cash flows of the loan or the fair value of the collateral, if any, less estimated costs to sell, if the loan is collateral dependent. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. Any given loan may have multiple types of collateral; however, the majority of the Company’s loan collateral is real estate. The value of real estate collateral is generally determined utilizing a market valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Company using observable market data (Level 2). If the collateral value is significantly adjusted due to differences in the comparable properties or is discounted by the Company because of lack of marketability, then the fair value is considered Level 3. The value of business equipment is based upon an outside appraisal if deemed significant or the net book value based on the borrower’s financial statements if not considered significant. Likewise, values for inventory and accounts receivables collateral are based on financial statements or aging reports (Level 3). Fair value adjustments are recorded in the period incurred as provision for loan losses on the consolidated statements of income.

Loans Held for Sale

Mortgage loans originated or purchased and intended for sale in the secondary market are carried at the lower of cost or estimated market value in the aggregate. The agreed upon sales price is considered fair value as all of these loans

29


are under agreements to sell to investors at the time of origination. This amount is generally the loan’s principal amount. Changes in fair value are recognized in the Gaingain on Salesale of Mortgagesmortgages on the Consolidated Statementsconsolidated statements of Income.income.

Other Real Estate Owned

Certain assets such as other real estate owned (OREO)OREO are measured at fair value less costestimated costs to sell. Valuation of other real estate ownedOREO is generally determined using current appraisals from independent parties,appraisers, a level twoLevel 2 input. If current appraisals cannot be obtained prior to reporting dates, or if declines in value are identified after a recent appraisal is received, appraisal values are discounted, resulting in Level 3 estimates. If the Company markets the property with a realtor,real estate agent or broker, estimated selling costs reduce the fair value,listing price, resulting in a valuation based on Level 3 inputs.

The Company markets other real estate owned both independently and with local realtors. Properties marketed by realtors are discounted by selling costs. Properties that the Company markets independently are not discounted by selling costs.had no OREO at December 31, 2020.

The following table summarizes the Company’s other real estate ownedtables summarize assets that were measured at fair value on a nonrecurring basis duringas of the period.dates stated.

 

 

March 31, 2021

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Impaired loans, net

 

$

5,692

 

 

$

 

 

$

 

 

$

5,692

 

Loans held for sale

 

 

122,453

 

 

 

 

 

 

122,453

 

 

 

 

OREO

 

 

594

 

 

 

 

 

 

 

 

 

594

 

 

September 30, 2019
(In thousands)TotalLevel 1Level 2Level 3

Other real estate owned

$—  $—  $—  $—  

   December 31, 2018 
(In thousands)  Total   Level 1   Level 2   Level 3 

Other real estate owned

  $134   $—     $—     $134 

Fair Value At
September 30,
2019
Valuation TechniqueSignificant Unobservable InputsRange

Other real estate owned

$—  Discounted appraised valueDiscounted for selling costsN/A

   Fair Value At
December 31,
2018
   Valuation Technique   Significant Unobservable Inputs   Range

Other real estate owned

  $134    Discounted appraised value    Discounted for selling costs   15%-35%

 

 

December 31, 2020

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Impaired loans, net

 

$

2,187

 

 

$

 

 

$

 

 

$

2,187

 

Loans held for sale

 

 

148,209

 

 

 

 

 

 

148,209

 

 

 

 

 

18The following tables present quantitative information about Level 3 fair value measurements as of the dates stated.

 

 

Balance as of

 

 

Valuation

 

Unobservable

 

Weighted

 

(Dollars in thousands)

 

March 31, 2021

 

 

Technique

 

Input

 

Average

 

Impaired loans, net

 

$

5,692

 

 

Discounted appraised value

 

Selling costs

 

 

10

%

OREO

 

 

594

 

 

Discounted appraised value

 

Selling costs

 

 

7

%

(Dollars in thousands)

 

December 31, 2020

 

 

Technique

 

Input

 

Average

 

Impaired loans, net

 

$

2,097

 

 

Discounted appraised value

 

Selling costs

 

 

10

%

 

 

 

90

 

 

Discounted cash flows

 

Discount rate

 

 

6

%


Note 9 – Disclosures About Fair Valuevalue information about financial instruments, whether or not recognized in the balance sheet, for which it is practical to estimate the value is based upon the characteristics of the instruments and relevant market information. Financial Instrumentsinstruments include cash, evidence of ownership in an entity, or contracts that convey or impose on an entity that contractual right or obligation to either receive or deliver cash for another financial instrument. The information used to determine fair value is highly subjective and judgmental in nature and, therefore, the results may not be precise. Subjective factors include, among other things, estimates of cash flows, risk characteristics, credit quality, and interest rates, all of which are subject to change. Since the fair value is estimated as of the balance sheet date, the amounts that will actually be realized or paid upon settlement or maturity on these various instruments could be significantly different.

The carrying values of cash and due from banks and federal funds sold are of such short duration that carrying value reasonably approximates fair value (Level 1).

The carrying values of accrued interest receivable and accrued interest payable are of such short duration that carrying value reasonably approximates fair value (Level 2).

30


The carrying value of restricted equity investments approximates fair value based on the redemption provisions of the issuer (Level 2).

The fair value of the Company’s loan portfolio includes a credit risk assumption in the determination of the fair value of its loans. This credit risk assumption is intended to approximate the fair value that a market participant would realize in a hypothetical orderly transaction. The Company’s loan portfolio is initially fair valued using a segmented approach. The Company divides its loan portfolio into the following categories: variable rate loans, impaired loans, and all other loans. The results are then adjusted to account for credit risk as described above. The fair value of the Company’s loan portfolio also considers illiquidity risk through the use of a discounted cash flow model to compensate for based on certain assumptions included within the discounted cash flow model, primarily the use of discount rates that better capture inherent credit risk over the lifetime of a loan. This consideration of both credit risk and illiquidity risk provides an estimated exit price for the Company’s loan portfolio. Loans held for investment are reported as Level 3.

There is no credit risk associated with PPP loans as they are fully guaranteed by the U.S. government. Further, the Company believes the PPP loans will be forgiven within 1.5 years for PPP 1 loans and between one and three years for PPP 2 loans, depending on the loan’s balance, and any fair value adjustment for potential interest rate change was considered inconsequential as of March 31, 2021. As a result, the carrying value of PPP loans reasonably approximates fair value (Level 3).

The carrying value of cash surrender value of life insurance reasonably approximates fair value. The Company records these policies at their cash surrender value, which is estimated using information by insurance carriers (Level 2).

The carrying value of noninterest-bearing deposits approximates fair value (Level 1). The carrying values of interest-bearing demand, money market, and savings deposits approximates fair value based on their current pricing and are reported as Level 2. The fair value of certificates of deposits were valued using a discounted cash flow calculation that includes a market rate analysis of the current rates offered by market participants for certificates of deposits that mature in the same period. Time deposits are reported as Level 3.

The fair value of the FHLB borrowings is estimated by discounting the future cash flows using current interest rates offered for similar advances (Level 2).

The fair value of FRB borrowings was approximated as its carrying value as there is no comparable debt to PPPLF advances (Level 2).

The fair value of the Company’s subordinated notes was estimated by utilizing recent issuance rates for subordinated debt offerings of similar issuer size (Level 3).

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 and related carrying amounts, of the Company’s financial instruments will change when interest rate levels change, and these changes may be either favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk. Borrowers with fixed rate obligations, however, 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.

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


 

 

Carrying Value as of

 

 

Fair Value as of

 

 

Fair Value Measurements as of March 31, 2021

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2021

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

273,540

 

 

$

273,540

 

 

$

273,540

 

 

$

 

 

$

 

Federal funds sold

 

 

5,238

 

 

 

5,238

 

 

 

5,238

 

 

 

 

 

 

 

Certificates of deposit

 

 

1,018

 

 

 

1,018

 

 

 

 

 

 

1,018

 

 

 

 

Securities available for sale

 

 

278,734

 

 

 

278,734

 

 

 

 

 

 

278,734

 

 

 

 

Restricted equity and other investments

 

 

14,821

 

 

 

14,821

 

 

 

 

 

 

14,821

 

 

 

 

PPP loans receivable, net

 

 

597,626

 

 

 

597,626

 

 

 

 

 

 

 

 

 

597,626

 

Loans held for investment, net

 

 

1,693,514

 

 

 

1,713,201

 

 

 

 

 

 

 

 

 

1,713,201

 

Accrued interest receivable

 

 

10,507

 

 

 

10,507

 

 

 

 

 

 

10,507

 

 

 

 

Bank owned life insurance

 

 

36,164

 

 

 

36,164

 

 

 

 

 

 

36,164

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

617,102

 

 

$

617,102

 

 

$

617,102

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

751,390

 

 

 

751,390

 

 

 

 

 

 

751,390

 

 

 

 

Savings deposits

 

 

159,455

 

 

 

159,455

 

 

 

 

 

 

159,455

 

 

 

 

Time deposits

 

 

612,171

 

 

 

618,166

 

 

 

 

 

 

 

 

 

618,166

 

Securities sold under repurchase agreements

 

 

1,198

 

 

 

1,198

 

 

 

1,198

 

 

 

 

 

 

 

FHLB borrowings

 

 

183,122

 

 

 

182,890

 

 

 

 

 

 

182,890

 

 

 

 

FRB borrowings

 

 

509,667

 

 

 

509,667

 

 

 

 

 

 

509,667

 

 

 

 

Subordinated notes, net

 

 

54,588

 

 

 

56,342

 

 

 

 

 

 

 

 

 

56,342

 

 

 

Carrying Value as of

 

 

Fair Value as of

 

 

Fair Value Measurements as of December 31, 2020

 

(Dollars in thousands)

 

December 31, 2020

 

 

December 31, 2020

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

117,945

 

 

$

117,945

 

 

$

117,945

 

 

$

 

 

$

 

Federal funds sold

 

 

775

 

 

 

775

 

 

 

775

 

 

 

 

 

 

 

Securities available for sale

 

 

109,475

 

 

 

109,475

 

 

 

 

 

 

109,475

 

 

 

 

Restricted equity investments

 

 

11,173

 

 

 

11,173

 

 

 

 

 

 

11,173

 

 

 

 

PPP loans receivable, net

 

 

288,533

 

 

 

288,533

 

 

 

 

 

 

 

 

 

288,533

 

Loans held for investment, net

 

 

719,056

 

 

 

720,396

 

 

 

 

 

 

 

 

 

720,396

 

Accrued interest receivable

 

 

5,428

 

 

 

5,428

 

 

 

 

 

 

5,428

 

 

 

 

Bank owned life insurance

 

 

15,724

 

 

 

15,724

 

 

 

 

 

 

15,724

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

333,051

 

 

$

333,051

 

 

$

333,051

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

282,263

 

 

 

282,263

 

 

 

 

 

 

282,263

 

 

 

 

 

Savings deposits

 

 

78,352

 

 

 

78,352

 

 

 

 

 

 

78,352

 

 

 

 

Time deposits

 

 

251,443

 

 

 

257,647

 

 

 

 

 

 

 

 

 

257,647

 

FHLB borrowings

 

 

115,000

 

 

 

114,983

 

 

 

 

 

 

114,983

 

 

 

 

FRB borrowings

 

 

281,650

 

 

 

281,650

 

 

 

 

 

 

281,650

 

 

 

 

Subordinated notes, net

 

 

24,506

 

 

 

25,830

 

 

 

 

 

 

 

 

 

25,830

 

Note 12 – Leases

Lease liabilities represent the Company’s obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows. Cash flows are discounted at the Company’s incremental borrowing rate in effect at the commencement date of the lease. Right-of-use assets represent the

32


Company’s right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and if applicable, prepaid rent, initial direct costs, and any incentives received from the lessor.

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

The Company assumed five operating leases for real estate in the Bay Banks Merger. In accordance with ASC 842–Leases, the original classification of each lease was retained and not re-evaluated as part of the accounting for the business combination. The Company measured each of the assumed lease liabilities as if the lease was new, determined the appropriate lease liability and right-of-use asset fair value based on the Company’s incremental borrowing rate at merger date, and obtained independent assessments of favorable or unfavorable market terms for each lease contract.

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

 

       Fair Value Measurements at September 30, 2019 
   Carrying
Amount
   Quoted
Prices in
Active
Markets for
Identical
Assets (Level 1)
   Significant
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs

(Level 3)
   Fair Value 
(in thousands)                    

Financial Assets

          

Cash and short-term investments

  $22,318   $22,318   $—     $—     $22,318 

Federal funds sold

   285    285    —      —      285 

Investment securities

   142,712    —      143,210    —      143,210 

Loans held for sale

   80,255    —      80,255    —      80,255 

Net loans held for investment

   456,474    —      —      462,414    462,414 

Accrued interest receivable

   2,162    —      2,162    —      2,162 

Bank-owned life insurance

   8,871    —      8,871    —      8,871 

Financial Liabilities

          

Deposits

   520,280    —      428,908    85,162    514,070 

Other borrowed funds

   129,600    —      129,908    —      129,908 

Subordinated debt, net

   9,792    —      —      9,792    9,792 

Accrued interest payable

   834    —      834    —      834 

       Fair Value Measurements at December 31, 2018 
   Carrying
Amount
   Quoted
Prices in
Active
Markets for
Identical
Assets (Level 1)
   Significant
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs

(Level 3)
   Fair Value 
(in thousands)                    

Financial Assets

          

Cash and short-term investments

  $15,026   $15,026   $—     $—     $15,026 

Federal funds sold

   546    546    —      —      546 

Investment securities

   58,750    —      58,688    —      58,688 

Loans held for sale

   29,233    —      29,233    —      29,233 

Net loans held for investment

   411,288    —      —      404,888    404,888 

Accrued interest receivable

   1,769    —      1,769    —      1,769 

Bank-owned life insurance

   8,455    —      8,455    —      8,455 

Financial Liabilities

          

Deposits

   415,027    —      323,280    81,070    404,350 

Other borrowed funds

   73,100    —      73,113    —      73,113 

Subordinated debt, net

   9,766    —      —      9,766    9,766 

Accrued interest payable

   395    —      395    —      395 

(Dollars in thousands)

 

March 31, 2021

 

Lease liabilities

 

$

7,990

 

Right-of-use asset

 

$

6,805

 

Weighted average remaining lease term (years)

 

6.22

 

Weighted average discount rate

 

 

2.94

%

 

19

 

 

For the three months ended March 31,

 

(Dollars in thousands)

 

2021

 

 

2020

 

Operating lease cost

 

$

646

 

 

$

431

 

Total lease cost

 

$

646

 

 

$

431

 

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

(Dollars in thousands)

 

March 31, 2021

 

Nine months ending December 31, 2021

 

$

1,636

 

Twelve months ending December 31, 2022

 

 

1,596

 

Twelve months ending December 31, 2023

 

 

1,268

 

Twelve months ending December 31, 2024

 

 

940

 

Twelve months ending December 31, 2025

 

 

786

 

Thereafter

 

 

2,403

 

Total undiscounted cash flows

 

 

8,629

 

Discount

 

 

(639

)

Lease liabilities

 

$

7,990

 

Note 13 – Minimum Regulatory Capital

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

33


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

The final rules implementing Basel Committee on Banking Supervision's capital guidelines for U.S. banks (the “Basel III rules”) became effective for the Bank on January 1, 2015 with full compliance with all of the requirements phased-in over a multi-year schedule and fully phased-in at January 1, 2019. Under the Basel III rules, the Bank must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios of 2.50% for all ratios, except the tier 1 leverage ratio. If a banking organization dips into its capital conservation buffer, it is subject to limitations on certain activities, including payment of dividends, share repurchases, and discretionary compensation to certain officers. Management believes as of March 31, 2021 and December 31, 202, the Bank met all capital adequacy requirement to which it is subject.

Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized; although, these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At March 31, 2021, the most recent regulatory notification categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the institution's category.  

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

 

 

Actual

 

 

For Capital

Adequacy

Purposes

 

 

To Be Well

Capitalized

 

(Dollars in thousands)

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

236,932

 

 

 

13.67

%

 

$

182,013

 

 

 

10.50

%

 

$

173,345

 

 

 

10.00

%

Tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

223,428

 

 

 

12.89

%

 

$

147,343

 

 

 

8.50

%

 

$

138,676

 

 

 

8.00

%

Common equity tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

223,428

 

 

 

12.89

%

 

$

121,342

 

 

 

7.00

%

 

$

112,674

 

 

 

6.50

%

Tier 1 leverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

223,428

 

 

 

10.69

%

 

$

83,617

 

 

 

4.00

%

 

$

104,521

 

 

 

5.00

%


 

 

Actual

 

 

For Capital

Adequacy

Purposes

 

 

To Be Well

Capitalized

 

(Dollars in thousands)

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

109,219

 

 

 

13.10

%

 

$

87,574

 

 

 

10.50

%

 

$

83,404

 

 

 

10.00

%

Tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

98,751

 

 

 

11.84

%

 

$

70,893

 

 

 

8.50

%

 

$

66,723

 

 

 

8.00

%

Common equity tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

98,751

 

 

 

11.84

%

 

$

58,383

 

 

 

7.00

%

 

$

54,213

 

 

 

6.50

%

Tier 1 leverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

98,751

 

 

 

8.34

%

 

$

47,363

 

 

 

4.00

%

 

$

59,180

 

 

 

5.00

%

The Company's principal source of funds for dividend payments is dividends received from the Bank. Banking regulations limit the amounts of dividends that may be paid without approval of regulatory agencies.

Note 14 – Commitments & Contingencies

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

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

Subject to its normal credit standards and risk monitoring procedures, the Company makes contractual commitments to extend credit. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements. As of March 31, 2021 and December 31, 2020, the Company had outstanding loan commitments of $315.7 million and $126.0 million, respectively.

Conditional commitments are issued by the Company in the form of performance stand-by letters of credit, which guarantee the performance of a customer to a third party. As of March 31, 2021 and December 31, 2020, commitments under outstanding performance stand-by letters of credit totaled $7.3 million and $0, respectively. Additionally, the Company issues financial stand-by letters of credit, which guarantee payment to the underlying beneficiary (i.e., third party) if the customer fails to meet its designated financial obligation. As of March 31, 2021 and December 31, 2020, commitments under outstanding financial stand-by letters of credit totaled $4.8 million and $6.1 million, respectively. The credit risk of issuing stand-by letters of credit is essentially the same as that involved in extending loans to customers.

The Company had no reserve for unfunded commitments recorded as of March 31, 2021 and December 31, 2020.

Note 15 – Earnings Per Share

The following table shows the calculation of basic and diluted EPS and the weighted average number of shares outstanding used in computing EPS and the effect on the weighted average number of shares outstanding of dilutive potential common stock. Basic EPS amounts are computed by dividing net income (the numerator) by the weighted

35


average number of common shares outstanding (the denominator). Diluted EPS amounts assume the conversion, exercise, or issuance of all potential common stock instruments, unless the effect is to reduce the loss or increase earnings per common share. Potential dilutive common stock instruments include exercisable stock options, including those converted and assumed in the Bay Banks Merger. For the three months ended March 31, 2021, stock options for 75,410 shares of the Company’s common stock were not included in the computation of diluted earnings per share because their effects would have been anti-dilutive. Weighted average common shares outstanding, basic and dilutive, for all periods presented are presented on a post Stock Split basis.

 

 

For the three months ended March 31,

 

(Dollars in thousands, except per share data)

 

2021

 

 

2020

 

Net income

 

$

4,237

 

 

$

841

 

Net income attributable to noncontrolling interest

 

 

(9

)

 

 

(9

)

Net income available to common shareholders

 

$

4,228

 

 

$

832

 

Weighted average common shares outstanding, basic

 

 

15,137,446

 

 

 

8,496,581

 

Effect of dilutive securities

 

 

16,533

 

 

 

 

Weighted average common shares outstanding, dilutive

 

 

15,153,979

 

 

 

8,496,581

 

Basic and diluted earnings per common share

 

$

0.28

 

 

$

0.10

 

Note 1016 – Business Segments

The Company utilizes its subsidiaries and divisions to provide multiplehas identified two primary business segments including retail banking, mortgagewhich are commercial banking and payroll processing services.mortgage banking. Revenues from retailcommercial banking operations consist primarily of interest earned on loans and investment securities and service charges on deposit accounts. Mortgage Bankingbanking operating revenues consist principally of gains on sales of loans in the secondary market, loan origination fee income, and interest earned on mortgage loans held for sale. Revenues from payroll services consist of fees charged to customers for payroll services.

Nine Months Ended September 30, 2019

 

(in thousands)

  Blue Ridge
Bank
   Blue
Ridge
Bank
Mortgage
Division
   MoneyWise
Payroll
Solutions, Inc.
  Parent Only  Eliminations  Blue Ridge
Bankshares,
Inc.

Consolidated
 

Revenues:

         

Interest income

  $21,582   $844   $—    $4  $—    $22,430 

Service charges on deposit accounts

   459    —      —     —     —     459 

Mortgage banking income, net

   —      10,967    —     —     —     10,967 

Payroll processing revenue

   —      —      743   —     —     743 

Other operating income

   2,056    —      —     48   (18  2,086 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total income

   24,097    11,811    743   52   (18  36,685 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Expenses:

         

Interest expense

   5,921    490    —     532   —     6,943 

Provision for loan losses

   1,465    —      —     —     —     1,465 

Salary and benefits

   6,167    7,711    271   —     —     14,149 

Other operating expenses

   5,194    2,697    344   851   (18  9,068 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total expense

   18,747    10,898    615   1,383   (18  31,625 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Income (loss) before income taxes

   5,350    913    128   (1,331  —     5,060 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Income tax expense

   932    193    22   (158  —     989 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income (loss)

  $4,418   $720   $106  $(1,173 $—    $4,071 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net (income) loss attributable to noncontrolling interest

  $—     $—     $(21 $—    $—    $(21
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income (loss) attributable to Blue Ridge Bankshares

  $4,418   $720   $85  $(1,173 $—    $4,050 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Three Months Ended September 30, 2019

 

(in thousands)

  Blue Ridge
Bank
   Blue
Ridge
Bank
Mortgage
Division
   MoneyWise
Payroll
Solutions, Inc.
  Parent Only  Eliminations  Blue Ridge
Bankshares,
Inc.
Consolidated
 

Revenues:

         

Interest income

  $7,757   $359   $—    $2  $—    $8,118 

Service charges on deposit accounts

   171    —      —     —     —     171 

Mortgage banking income, net

   —      3,943    —     —     —     3,943 

Payroll processing revenue

   —      —      232   —     —     232 

Other operating income

   609    —      —     23   (6  626 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total income

   8,537    4,302    232   25   (6  13,090 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Expenses:

         

Interest expense

   2,289    215    —     178   —     2,682 

Provision for loan losses

   570    —      —     —     —     570 

Salary and benefits

   2,126    2,858    95   —     —     5,079 

Other operating expenses

   1,784    955    119   275   (6  3,127 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total expense

   6,769    4,028    214   453   (6  11,458 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Income (loss) before income taxes

   1,768    274    18   (428  —     1,632 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Income tax expense (benefit)

   344    80    (1  (44  —     379 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income (loss)

  $1,424   $194   $19  $(384 $—    $1,253 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net (income) loss attributable to noncontrolling interest

  $—     $—     $(3 $—    $—    $(3
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income (loss) attributable to Blue Ridge Bankshares

  $1,424   $194   $16  $(384 $—    $1,250 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

20


Note 10 – Business Segments, continued

Nine Months Ended September 30, 2018

 

(in thousands)

  Blue Ridge
Bank
   Blue
Ridge
Bank
Mortgage
Division
   MoneyWise
Payroll
Solutions, Inc.
  Parent Only  Eliminations  Blue Ridge
Bankshares,
Inc.

Consolidated
 

Revenues:

         

Interest income

  $15,738   $325   $—    $6  $—    $15,738 

Service charges on deposit accounts

   479    —      —     —     —     479 

Mortgage banking income, net

   —      4,868    —     —     —     4,868 

Payroll processing revenue

   —      —      739   —     —     739 

Other operating income

   1,262    —      —     4   (18  1,248 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total income

   17,479    5,193    739   10   (18  23,072 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Expenses:

         

Interest expense

   3,032    —      —     532   —     3,564 

Provision for loan losses

   640    —      —     —     —     640 

Salary and benefits

   3,851    3,980    296   —     —     8,127 

Other operating expenses

   4,800    776    397   255   (18  6,210 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total expense

   12,323    4,756    693   787   (18  18,541 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Income (loss) before income taxes

   4,825    437    46   (777  —     4,531 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Income tax expense

   999    92    8   (155  —     944 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income (loss)

  $3,826   $345   $38  $(622 $—    $3,587 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net (income) loss attributable to noncontrolling interest

  $—     $—     $(8 $—    $—    $(8
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income (loss) attributable to Blue Ridge Bankshares

  $3,826   $345   $30  $(622 $—    $3,579 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Three Months Ended September 30, 2018

 

(in thousands)

  Blue Ridge
Bank
   Blue
Ridge
Bank
Mortgage
Division
   MoneyWise
Payroll
Solutions, Inc.
  Parent Only  Eliminations  Blue Ridge
Bankshares,
Inc.
Consolidated
 

Revenues:

         

Interest income

  $5,255   $184   $—    $6  $—    $5,445 

Service charges on deposit accounts

   155    —      —     —     —     155 

Mortgage banking income, net

   —      2,289    —     —     —     2,289 

Payroll processing revenue

   —      —      220   —     —     220 

Other operating income

   755    —      —     4   (6  753 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total income

   6,165    2,473    220   10   (6  8,862 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Expenses:

         

Interest expense

   1,159    —      —     176   —     1,335 

Provision for loan losses

   225    —      —     —     —     225 

Salary and benefits

   963    1,745    103   —     —     2,811 

Other operating expenses

   2,066    550    103   179   (6  2,892 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Total expense

   4,413    2,295    206   355   (6  7,263 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Income (loss) before income taxes

   1,752    178    14   (345  —     1,599 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Income tax expense

   366    33    1   (71  —     329 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income (loss)

  $1,386   $145   $13  $(274 $—    $1,270 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net (income) loss attributable to noncontrolling interest

  $—     $—     $(1 $—    $—    $(1
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Net income (loss) attributable to Blue Ridge Bankshares

  $1,386   $145   $12  $(274 $—    $1,269 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

21


Note 11 - Other Borrowed Funds

Other Borrowings of $129.6 million at September 30, 2019 are composed of advances from the Federal Home Loan Bank of Atlanta (“FHLB”). The Company utilizes the FHLB advance programs to fund loan growth and provide liquidity. Other borrowings increased $56.5 million from $73.1 million at December 31, 2018.

FHLB advances outstanding and related terms at September 30, 2019 and December 31, 2018 are shown in the following tables:

(In thousands)      FHLB Advances Outstanding
September 30, 2019
 

Type advance

  Balance   Interest rate  Maturity date 

Fixed rate

  $15,000    2.31  October 1, 2019 

Fixed rate

   5,000    2.58  October 4, 2019 

Fixed rate

   5,000    2.15  October 16, 2019 

Fixed rate

   4,000    2.59  October 23, 2019 

Fixed rate

   3,500    2.58  October 30, 2019 

Fixed rate

   25,000    2.24  November 4, 2019 

Fixed rate

   10,000    2.13  November 29, 2019 

Fixed rate

   7,000    2.51  November 29, 2019 

Fixed rate

   10,000    2.46  December 4, 2019 

Daily rate

   10,000    2.07  December 30, 2019 

Fixed rate

   26,100    2.49  May 4, 2020 

Fixed rate

   5,000    1.99  May 6, 2020 

Fixed rate

   4,000    2.15  September 9, 2020 
  

 

 

    

FHLB Advances, net

  $129,600    
  

 

 

    

(In thousands)      FHLB Advances Outstanding
December 31, 2018
 

Type advance

  Balance   Interest rate  Maturity date 

Fixed rate

  $5,000    2.42  January 3, 2019 

Fixed rate

   2,800    2.40  January 7, 2019 

Fixed rate

   4,500    2.38  January 9, 2019 

Fixed rate

   5,000    2.46  January 16, 2019 

Fixed rate

   1,200    2.49  January 18, 2019 

Fixed rate

   8,000    2.47  January 31, 2019 

Fixed rate

   3,000    2.51  March 8, 2019 

Fixed rate

   2,000    2.54  March 19, 2019 

Fixed rate

   5,000    2.55  April 1, 2019 

Fixed rate

   3,500    2.62  April 30, 2019 

Fixed rate

   4,000    1.34  May 31, 2019 

Fixed rate

   2,000    2.66  June 19, 2019 

Fixed rate

   1,000    3.95  August 27, 2019 

Daily rate

   22,100    2.65  August 30, 2019 

Fixed rate

   4,000    2.13  September 30, 2019 
  

 

 

    

FHLB Advances, net

  $73,100    
  

 

 

    

22


Note 12 - Subordinated Debt

On November 20, 2015, the Company entered into a Subordinated Note Purchase Agreement (the “Purchase Agreement”) with 14 institutional accredited investors under which the Company issued an aggregate of $10,000,000 of subordinated notes (the “Notes”) to the institutional accredited investors. The Notes have a maturity date of December 1, 2025. The Notes bear interest, payableon the 1st of June and December of each year, commencing June 1, 2016, at a fixed rate of 6.75% per year for the first five years, and thereafter will bear a floating interest rate of LIBOR plus 512.8 basis points. The Notes are not convertible into common stock or preferred stock and are not callable by the holders. The Company has the right to redeem the Notes, in whole or in part, without premium or penalty, at any interest payment date on or after December 1, 2020 and prior to the maturity date, but in all cases in a principal amount with integral multiples of $1,000, plus interest accrued and unpaid through the date of redemption. If an event of default occurs, such as the bankruptcy of the Company, the holder of a Note may declare the principal amount of the Note to be due and immediately payable. The Notes are unsecured, subordinated obligations of the Company and will rank junior in right of payment to the Company’s existing and future senior indebtedness. The Notes qualify as Tier 2 capital for regulatory reporting.

As part of the transaction, the Company incurred issuance costs totaling $338,813. These costs are being amortized over the life of the Notes. The following table summarizes the balance of the Notes and related issuance costs at September 30, 2019 and December 31, 2018:

   September 30,   December 31, 
(In thousands)  2019   2018 

Subordinated debt

  $10,000   $10,000 

Unamortized issuance costs

   (208   (233
  

 

 

   

 

 

 

Subordinated debt, net

  $9,792   $9,767 
  

 

 

   

 

 

 

Note 13 - Revenue from Contracts with Customers

In May 2014, the FASB issued ASUNo. 2014-09,Revenue from Contracts with Customers (Topic 606). ASU2014-09 is a comprehensive revenue recognition model that requires a company to recognize revenue to depict the transfer of goods or services to a customer at an amount that reflects the consideration it expects to receive in exchange for those goods or services.

Interest income, loan fees, realized securities gains and losses, bank owned life insurance income, SBIC income, and mortgage banking revenue are not in the scope of ASC Topic 606. All of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within noninterest income in the consolidated statements of income. Incremental costs of obtaining a contract are expensed when incurred when the amortization period is one year or less.

A description of the Company’s significant sources of revenue accounted for under ASC 606 is as follows:

Service fees on deposit accounts are fees charged to deposit customers for transaction-based, account maintenance and overdraft services. Transaction-based fees, which are earned based on specific transactions or customer activity within a customer’s deposit account, are recognized at the time the related transaction or activity occurs, as it is at this point when the customer’s request has been fulfilled. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the performance obligation was satisfied. Overdraft fees are recognized when the overdraft occurs. Service fees on deposit accounts are paid through a direct charge to the customer’s account.

Bank card revenue is comprised of interchange revenue and ATM fees. Interchange revenue is earned when bank debit and credit cardholders conduct transactions through VISA, MasterCard, and other payment networks. Interchange fees represent a percentage of the underlying cardholder’s transaction value and are generally recognized daily, concurrent with the transaction processing services provided to the cardholder. ATM fees are earned when anon-Bank cardholder uses a Bank ATM. ATM fees are recognized daily, as the related ATM transactions are settled.

Payroll processing income is comprised of fees charged to customers for payroll services through MoneyWise Payroll Solutions, Inc., of which Blue Ridge Bank, N.A. owns a controlling interest.

23


Note 13 - Revenue from Contracts with Customers, continued

The following table illustrates our totalnon-interest income segregated by revenues within the scope of ASC Topic 606 and those which are within the scope of other ASC Topics:

   Nine Months Ended September 30, 
   2019   2018 

Service fees on deposit accounts

  $459   $479 

Bank card revenue

   408    356 

Payroll processing income

   743    739 
  

 

 

   

 

 

 

Revenue from contracts with customers

   1,610    1,574 

Non-interest income within scope of other ASC topics

   12,645    5,435 
  

 

 

   

 

 

 

Total noninterest income

  $14,255   $7,009 
  

 

 

   

 

 

 

Note 14 – Leases

On January 1, 2019, the Company adopted ASUNo. 2016-02“Leases (Topic 842)” and all subsequent ASUs that modified Topic 842. The Company elected the prospective application approach provided by ASU2018-11 and did not adjust prior periods for ASC 842. The Company also elected certain practical expedients within the standard and consistent with such elections did not reassess whether any expired or existing contracts are or contain leases, did not reassess the lease classification for any expired or existing leases, and did not reassess any initial direct costs for existing leases. The implementation of the new standard resulted in recognition of aright-of-use asset and lease liability of $7.0 million at the date of adoption, which is related to the Company’s lease of premises used in operations. Theright-of-use asset and lease liability are included in other assets and other liabilities, respectively, in the Consolidated Balance Sheets.

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

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

The following tables present information aboutrevenues and expenses by segment for the Company’s leases:periods stated.

 

 

For the three months ended March 31, 2021

 

(Dollars in thousands)

 

Commercial Banking

 

 

Mortgage Banking

 

 

Parent Only

 

 

Eliminations

 

 

Blue Ridge

Bankshares,

Inc.

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

21,707

 

 

$

820

 

 

$

49

 

 

$

 

 

$

22,576

 

Service charges on deposit accounts

 

 

327

 

 

 

 

 

 

 

 

 

 

 

 

327

 

Residential mortgage banking income, net

 

 

 

 

 

9,301

 

 

 

 

 

 

 

 

 

9,301

 

Mortgage servicing rights

 

 

 

 

 

3,371

 

 

 

 

 

 

 

 

 

3,371

 

Gain on sale of guaranteed USDA loans

 

 

1,074

 

 

 

 

 

 

 

 

 

 

 

 

1,074

 

Wealth and trust management

 

 

602

 

 

 

 

 

 

 

 

 

 

 

 

602

 

Increase in cash surrender value of bank owned life insurance

 

 

164

 

 

 

 

 

 

 

 

 

 

 

 

164

 

Payroll processing revenue

 

 

270

 

 

 

 

 

 

 

 

 

 

 

 

270

 

Bank and purchase card, net

 

 

300

 

 

 

 

 

 

 

 

 

 

 

 

300

 

Other income

 

 

373

 

 

 

 

 

 

52

 

 

 

(25

)

 

 

400

 

Total income

 

 

24,817

 

 

 

13,492

 

 

 

101

 

 

 

(25

)

 

 

38,385

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

1,871

 

 

 

58

 

 

 

630

 

 

 

 

 

 

2,559

 

Provision for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

5,741

 

 

 

8,268

 

 

 

 

 

 

 

 

 

14,009

 

Merger-related expenses

 

 

8,137

 

 

 

 

 

 

882

 

 

 

 

 

 

9,019

 

Other operating expenses

 

 

5,170

 

 

 

2,181

 

 

 

158

 

 

 

(25

)

 

 

7,484

 

Total expense

 

 

20,919

 

 

 

10,507

 

 

 

1,670

 

 

 

(25

)

 

 

33,071

 

Income (loss) before income taxes

 

 

3,898

 

 

 

2,985

 

 

 

(1,569

)

 

 

 

 

 

5,314

 

Income tax expense

 

 

763

 

 

 

605

 

 

 

(291

)

 

 

 

 

 

1,077

 

Net income (loss)

 

$

3,135

 

 

$

2,380

 

 

$

(1,278

)

 

$

 

 

$

4,237

 

Net (income) loss attributable to

   noncontrolling interest

 

$

(9

)

 

$

 

 

$

 

 

$

 

 

$

(9

)

Net income (loss) attributable to

   Blue Ridge Bankshares, Inc.

 

$

3,126

 

 

$

2,380

 

 

$

(1,278

)

 

$

 

 

$

4,228

 

 

(Dollars in thousands)  September 30, 2019 

Lease liabilities

  $6,672

Right-of-use assets

  $6,575 

Weighted average remaining lease term

   6.26 years 

Weighted average discount rate

   2.79

   For the Three Months Ended
September 30,
   For the Nine Months Ended
September 30,
 
Lease Cost(in thousands)      2019           2018           2019           2018     

Operating lease cost

  $369   $213   $1,104   $582 

Total lease cost

  $369   $213   $1,104   $582 

Cash paid for amounts included in the measurement of lease liabilities

  $218   $213   $874   $582 

 

 

For the three months ended March 31, 2020

 

(Dollars in thousands)

 

Commercial Banking

 

 

Mortgage Banking

 

 

Parent Only

 

 

Eliminations

 

 

Blue Ridge

Bankshares,

Inc.

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

10,057

 

 

$

362

 

 

$

4

 

 

$

 

 

$

10,423

 

Service charges on deposit accounts

 

 

272

 

 

 

 

 

 

 

 

 

 

 

 

272

 

Residential mortgage banking income, net

 

 

 

 

 

3,861

 

 

 

 

 

 

 

 

 

3,861

 

Gain on sale of guaranteed USDA loans

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

20

 

Increase in cash surrender value of bank owned life insurance

 

 

93

 

 

 

 

 

 

 

 

 

 

 

 

93

 

Payroll processing revenue

 

 

303

 

 

 

 

 

 

 

 

 

 

 

 

303

 

Bank and purchase card, net

 

 

129

 

 

 

 

 

 

 

 

 

 

 

 

129

 

Other income

 

 

168

 

 

 

 

 

 

 

 

 

(6

)

 

 

162

 

Total income

 

 

11,042

 

 

 

4,223

 

 

 

4

 

 

 

(6

)

 

 

15,263

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

2,121

 

 

 

102

 

 

 

177

 

 

 

 

 

 

2,400

 

Provision for loan losses

 

 

575

 

 

 

 

 

 

 

 

 

 

 

 

575

 

Salaries and employee benefits

 

 

3,433

 

 

 

3,908

 

 

 

 

 

 

 

 

 

7,341

 

Merger-related expenses

 

 

265

 

 

 

 

 

 

4

 

 

 

 

 

 

 

269

 

Other operating expenses

 

 

2,266

 

 

 

1,105

 

 

 

205

 

 

 

(6

)

 

 

3,570

 

Total expense

 

 

8,660

 

 

 

5,115

 

 

 

386

 

 

 

(6

)

 

 

14,155

 

Income (loss) before income taxes

 

 

2,382

 

 

 

(892

)

 

 

(382

)

 

 

 

 

 

1,108

 

Income tax expense

 

 

498

 

 

 

(188

)

 

 

(43

)

 

 

 

 

 

267

 

Net income (loss)

 

$

1,884

 

 

$

(704

)

 

$

(339

)

 

$

 

 

$

841

 

Net (income) loss attributable to

   noncontrolling interest

 

$

(9

)

 

$

 

 

$

 

 

$

 

 

$

(9

)

Net income (loss) attributable to

   Blue Ridge Bankshares, Inc.

 

$

1,875

 

 

$

(704

)

 

$

(339

)

 

$

 

 

$

832

 

 

24

Note 17 – Changes to Accumulated Other Comprehensive Income, net


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

Note 14 – Leases, continued

 

 

For the three months ended March 31, 2021

 

(Dollars in thousands)

 

Net Unrealized

Gains (Losses)

on Available for Sale Securities

 

 

Net Unrealized Gains (Losses) on Interest Rate Swaps

 

 

Accumulated Other

Comprehensive

Income (Loss), net

 

Balance as of January 1, 2021

 

$

1,069

 

 

$

(805

)

 

$

264

 

Change in net unrealized holding (losses) gains on securities available for sale, net of deferred tax benefit of $660

 

 

(2,482

)

 

 

 

 

 

(2,482

)

Change in net unrealized holding gains (losses) on interest rate swaps, net of deferred tax expense of $1,662

 

 

 

 

 

6,253

 

 

 

6,253

 

Balance as of March 31, 2021

 

$

(1,413

)

 

$

5,448

 

 

$

4,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2020

 

(Dollars in thousands)

 

Net Unrealized

Gains (Losses)

on Available for Sale Securities

 

 

Net Unrealized Gains (Losses) on Interest Rate Swaps

 

 

Accumulated Other

Comprehensive

Income (Loss), net

 

Balance as of January 1, 2020

 

$

423

 

 

$

(194

)

 

$

229

 

Change in net unrealized holding (losses) gains on securities available for sale, net of deferred tax benefit of $128

 

 

(484

)

 

 

 

 

 

(484

)

Change in net unrealized holding (losses) gains on interest rate swaps, net of deferred tax benefit of $665

 

 

 

 

 

(2,499

)

 

 

(2,499

)

Balance as of March 31, 2020

 

$

(61

)

 

$

(2,693

)

 

$

(2,754

)

 

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total of operating lease liabilities is as follows:

   As of 
Lease payments due(in thousands)  September 30, 2019 

Three months ending December 31, 2019

  $314

Twelve months ending December 31, 2020

   1,305

Twelve months ending December 31, 2021

   1,230

Twelve months ending December 31, 2022

   1,022 

Twelve months ending December 31, 2023

   934

Twelve months ending December 31, 2024

   640

Thereafter

   1,979
  

 

 

 

Total undiscounted cash flows

   7,425

Discount

   (753
  

 

 

 

Lease liabilities

  $6,672
  

 

 

 

Note 1518Subsequent EventsLegal Matters

On November 20,August 12, 2019, the Company declared a quarterly dividend of $0.1425 per share payable on December 13, 2019 to shareholders of record as of December 6, 2019.

Effective December 15, 2019, the Company completed its acquisitionformer employee of Virginia Community Bankshares, Inc. (“VCB”). The merger of and participant in its Employee Stock Ownership Plan (the “VCB ESOP”) filed a class action complaint against VCB, with and into the Company (the “Merger”) was effected pursuant to the terms and conditions of the Agreement and Plan of Reorganization, dated as of May 13, 2019, between the Company and VCB, and a related Plan of Merger (the “Merger Agreement”). Immediately after the Merger, Virginia Community Bank, VCB’s wholly-owned bank subsidiary, mergedand certain individuals associated with and into the Bank. PursuantVCB ESOP in the U.S. District Court for the Western District of Virginia, Charlottesville Division. The complaint alleges, among other things, that the defendants breached their fiduciary duties to VCB ESOP participants in violation of the Merger Agreement, former holdersEmployee Retirement Income Security Act of shares1974, as amended. The complaint alleges that the VCB ESOP incurred damages “that approach or exceed $12 million.” The Company automatically assumed any liability of VCB common stock had the right to elect to receive either $58.00 in cash or 3.05 sharesconnection with this litigation as a result of the Company’s common stock2019 acquisition of VCB. The outcome of this litigation is uncertain, and the plaintiff and other individuals may file additional lawsuits related to the VCB ESOP. The defense, settlement, or adverse outcome of any such lawsuit or claim could have a material adverse financial impact on the Company. The Company believes the claims are without merit and no loss has been accrued for each sharethis lawsuit.

37


Item 2.Management’s Discussion and Analysis of Financial Condition and Results of VCB common stock held, subject to adjustment so that the overall mixOperations

The following presents management’s discussion and analysis of consideration paid to VCB shareholders consists of approximately 60% the Company’s common stockconsolidated financial condition and 40% cash. The Company expects to issue approximately 1,312,970 sharesthe results of its common stock and pay approximately $16.6 millionour operations. This discussion should be read in cash in connectionconjunction with the Merger.unaudited consolidated financial statements and the notes thereto included in this Form 10-Q and the audited consolidated financial statements and the notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2020. Results of operations for the three months ended March 31, 2021 are not necessarily indicative of the results of operations for the balance of 2021, or for any other period. As used in this report, the terms “the Company,” “we,” “us,” and “our” refer to Blue Ridge Bankshares, Inc. and its consolidated subsidiaries. The term “Bank” refers to Blue Ridge Bank, National Association.

Cautionary Note About Forward-Looking Statements

 

25


Item 2.

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

Cautionary Statement Regarding Forward-Looking Statements

This quarterly report contains statements concerning the Company’s expectations, plans, objectives, future financial performance, and other statements that are not historical facts. These statements may constitute “forward-looking statements” as defined by federal securities laws. These statements may address issues that involve estimates and assumptions made by management, risks and uncertainties, and actual results could differ materially from historical results or those anticipated by such statements. Words such as “anticipates,” “believes,” “intends,” “should,” “expects,” “will,” and variations of similar expressions are intended to identify forward-looking statements. Factors that could have a material adverse effect on the operations and future prospects of the Company include, but are not limited to: the effect of the COVID-19 pandemic, including its potential adverse effect on economic conditions, and the Company’s employees, customers, loan losses, and financial performance; the Company’s participation in the Paycheck Protection Program (“PPP”); changes in interest rates, general economic conditions, the legislative/regulatory climate, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System (the “Federal Reserve”); the quality or composition of the loan and investment portfolios; demand for loan products; deposit flows; competition; expansion activities; demand for financial services in the Company’s market area; accounting principles, policies, and guidelines; changes in banking, tax, and other laws and regulations and interpretations or guidance thereunder; technological changes; fraud and cybersecurity risks; the effects of the Company’s merger with Bay Banks of Virginia, Inc. (“Bay Banks”) and other acquisitions the Company may make, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such transactions, disruptions in customer and employee relationships and business operations, and unexpected costs and difficulties integrating the companies’ business, and other factors detailed in the Company’s publicly filed documents, including the factors described in Item 1A., “Risk Factors,” in the Annual Report on Form 10-Q contains10-K for the year ended December 31, 2020 (the “2020 Form 10-K). These risks and uncertainties should be considered in evaluating the forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. This Form 10-Q reflects the current viewscontained herein, and estimates of future economic circumstances, industry conditions, company performance, and financial results of the management of Blue Ridge. These forward-lookingreaders are cautioned not to place undue reliance on such statements, are subject to a number of factors and uncertainties which could cause Blue Ridge’s actual results and experience to differ from the anticipated results and expectations expressed in such forward-looking statements, and such differences may be material. Forward-looking statements speak only as of the date they are made and Blue Ridge does not assume any duty to update forward-looking statements. These forward-looking statements include, but are not limited to, statements about (i) the expected benefits of the transaction between Blue Ridge and VCB, including future financial and operating results, cost savings, enhanced revenues and the expected market position of the combined company that may be realized from the transaction, and (ii) Blue Ridge’s and VCB’s plans, objectives, expectations and intentions and other statements contained in this Form 10-Q that are not historical facts. Other statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “targets,” “projects,” “predicts,” “potential,” “possible,” “should,” “would,” “will,” “goal,” “target” or words of similar meaning generally are intended to identify forward-looking statements. These statements are based upon the current beliefs and expectations of Blue Ridge’s management and are inherently subject to significant business, economic and competitive risks and uncertainties, many of which are beyond their respective control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Actual results may differ from those indicated or implied in the forward-looking statements and such differences may be material.

The following risks, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

the expected cost savings from the transaction with VCB may not be fully realized or may take longer to realize than expected;

the integration of the businesses of Blue Ridge and VCB may be more difficult, costly or time-consuming than expected, and could result in the loss of customers;

changes in general business, economic and market conditions;

changes in fiscal and monetary policies, and laws and regulations;

changes in interest rates, deposit flows, loan demand and real estate values;

deterioration in asset quality and/or a reduced demand for, or supply of, credit;

increased information security risk, including cyber security risk, which may lead to potential business disruptions or financial losses;

volatility in the securities markets generally or in the market price of Blue Ridge’s stock specifically; and

Blue Ridge’s limited ability to pay dividends; and

other risks and factors identified in the “Risk Factors” sections and elsewhere in documents Blue Ridge files from time to time with the Securities and Exchange Commission.

Critical Accounting Policies

General

The accounting principles Blue Ridge applies under U.S. GAAP are complex and require management to apply significant judgment to various accounting, reporting and disclosure matters. Management must use assumptions, judgments and estimates when applying these principles where precise measurements are not possible or practical. These policies are critical because they are highly dependent upon subjective or complex judgments, assumptions and estimates. Changes in such judgments, assumptions and estimates may have a significant impact on the consolidated financial statements. Actual results, in fact, could differ from initial estimates.

The accounting policies Blue Ridge views as critical are those relating to judgments, assumptions and estimates regarding the determination of the allowance for loan losses, the fair value measurements of certain assets and liabilities, and accounting for other real estate owned.

Allowance for Loan Losses

The allowance for loan losses is maintained at a level believed to be adequate by Blue Ridge to absorb probable losses inherent in the portfolio and is based on the size and current risk characteristics of the loan portfolio, an assessment of individual problem loans and actual loss experience, current economic events in specific industries and other pertinent factors such as regulatory guidance and general economic conditions. The allowance is established through a provision for loan losses charged to earnings. Loans identified as losses and deemed uncollectible by management are charged to the allowance. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan losses is evaluated on a regular basis by management.

The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as impaired, for which an allowance is established when the fair value of the loan or present value of future cash flows is lower than its carrying value. The general component coversnon-impaired loans and is based on historical loss experience adjusted for qualitative factors. Historical losses are categorized into risk-similar loan pools and a loss ratio factor is applied to each group’s loan balances to determine the allocation.

Qualitative and environmental factors include external risk factors that Blue Ridge believes affects its overall lending environment. Environmental factors that Blue Ridge routinely analyzes include levels and trends in delinquencies and impaired loans, levels and trends in charge-offs and recoveries, trends in volume and terms of loans, effects of changes in risk selection and underwriting practices, experience, ability, depth of lending management and staff, national and local economic trends, conditions such as unemployment rates, housing statistics, banking industry conditions, and the effect of changes in credit concentrations. Determination of the allowance is inherently subjective as it requires significant estimates, including the amounts and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans based on historical loss experience and consideration of current economic trends, all of which may be susceptible to significant change.

Credit losses are an inherent part of Blue Ridge’s business and, although Blue Ridge believes the methodologies for determining the allowance for loan losses and the current level of the allowance are appropriate, it is possible that there may be unidentified losses in the portfolio at any particular time that may become evident at a future date pursuant to additional internal analysis or regulatory comment. Additional provisions for such losses, if necessary, would be recorded, and would negatively impact earnings.

26


Fair Value Measurements

Blue Ridge determines the fair values of financial instruments based on the fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value. Blue Ridge’s investment securitiesavailable-for-sale are recorded at fair value using reliable and unbiased evaluations by an industry-wide valuation service. This service uses evaluated pricing models that vary based on asset class and include available trade, bid, and other market information. Generally, the methodology includes broker quotes, proprietary models, vast descriptive terms and conditions databases, as well as extensive quality control programs. Depending on the availability of observable inputs and prices, different valuation models could produce materially different fair value estimates. The values presented may not represent future fair values and may not be realizable.

Other Real Estate Owned

Real estate acquired through, or in lieu of, foreclosure is held for sale and is stated at fair value of the property, less estimated disposal costs, if any. Any excess of cost over the fair value less costs to sell at the time of acquisition is charged to the allowance for loan losses. The fair value is reviewed periodically by management and any write downs are charged against current earnings. Accounting policy and treatment is consistent with accounting for impaired loans described above.

Emerging Growth Company

Blue Ridge qualifies as an “emerging growth company,” as defined in the federal securities laws. For as long as it continues to be an emerging growth company, Blue Ridge may take advantage of exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies, including not being required to comply with the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act reduced disclosure obligations regarding executive compensation in periodic reports and proxy statements and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. In addition, as an emerging growth company Blue Ridge has elected to take advantage of the extended transition period for complying with new or revised accounting standards until those standards would otherwise apply to a company that is not an issuer (as defined under Section 2(a) of the Sarbanes-Oxley Act of 2002), if such standards apply to companies that are not issuers. This may make Blue Ridge’s financial statements not comparable with other public companies that are not emerging growth companies or that are emerging growth companies that have opted out of the extended transition period because of the potential differences in accounting standards used. Blue Ridge could be an emerging growth company for up to five years, although it could lose that status sooner if its gross revenues exceed $1.07 billion, if it issues more than $1.0 billion innon-convertible debt in a three-year period, or if the market value of its common stock held bynon-affiliates exceeds $700 million as of any June 30 before that time, in which case Blue Ridge would no longer be an emerging growth company as of the following December 31.made.

Merger with VCBBay Banks of Virginia, Inc.

Effective December 15, 2019, Blue Ridge

On January 31, 2021, the Company completed a merger with Bay Banks, a bank holding company conducting substantially all its acquisition of VCB and, immediately thereafter, Virginia Community Bank, VCB’s wholly-ownedoperations through its bank subsidiary, Virginia Commonwealth Bank, and its wealth and trust management subsidiary, VCB Financial Group, Inc. (the “Financial Group”). Immediately following the Company’s merger with Bay Banks, Bay Banks’ subsidiary bank was merged with and into the Bank. AsBank, while the Financial Group became a subsidiary of September 30, 2019, VCBthe Company (collectively, the “Bay Banks Merger”).

Information contained herein as of March 31, 2021 includes the balances of Bay Banks; information contained herein as of the year ended December 31, 2020 does not include the balances of Bay Banks. Information for the three months ended March 31, 2021 includes the operations of Bay Banks only for the period immediately following the effective date (January 31, 2021) of the Bay Banks Merger through March 31, 2021.

Stock Split

On March 17, 2021, the Company announced that its board of directors had approximately $251.5 millionapproved a three-for-two stock split (“Stock Split”) effected in total assets, $179.5 million in total loans and $219.6 million in total deposits. Blue Ridge expects to issue approximately 1,312,970 sharesthe form of a 50% stock dividend on its common stock outstanding on April 30, 2021 to shareholders of record as of April 20, 2021. Cash was paid in lieu of fractional shares based on the closing price of the

38


Company’s common stock on the record date. References made to outstanding shares or per share amounts in the accompanying consolidated financial statements and pay approximately $16.6 milliondisclosures have been retroactively adjusted to reflect the Stock Split, unless otherwise noted.

General

There were no changes to the Critical Accounting Policies disclosed in cashItem 7 of the 2020 Form 10-K, except for the addition of accounting for business combinations, due to significance of the Bay Banks Merger. See Note 2 – Summary of Significant Accounting Policies in connection withItem 8 of the Merger.Company’s 2020 Form 10-K for more information.

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

Comparison of Financial Condition at September 30, 2019as of March 31, 2021 and December 31, 20182020

Total assets at September 30, 2019as of March 31, 2021 were $736.2 million,$3.17 billion, an increase of $196.6 million or 36.4%,$1.67 billion from $539.6 million$1.50 billion at December 31, 2018.2020. The increase in assets was primarily driven by growth in investment securities, both the loans held for sale and loans held for investment portfolios, as well as other assets. Investment securities totaled $142.7 million at September 30, 2019, an increase of $84.0 million, or 142.9% compared to $58.8 million at December 31, 2018, and is attributed to the implementation of a balance sheet strategy following the Company’s common stock raise. Loans held for sale totaled $80.3 million as of September 30, 2019, an increase of $51.0 million, or 174.5% compared to $29.2 million at December 31, 2018, while loans held for investment totaled $461.0 million as of September 30, 2019, an increase of $46.0 million, or 11.1% compared to $414.9 million at December 31, 2018. Other assets totaled $18.6 million at September 30, 2019, an increase of $8.3 million, or 81.0% compared to $10.3 million as of December 31, 2018. The increase in othertotal assets was primarily due to the implementationBay Banks Merger, which increased assets by $1.22 billion at the effective date of ASUNo. 2016-02,Leases (Topic 842)the merger, and higher balances of PPP loans, which increased to $597.6 million at March 31, 2021 from $288.5 million at December 31, 2020. Of the recordingincrease in total assets due to the Bay Banks Merger, $1.03 billion were related to loans held for investment. The preliminary purchase accounting adjustment (discount) to record the Bay Banks loan portfolio at estimated fair value, at the effective date of aright-of-use asset on the balance sheet for property leased for branches and offices.

27


Themerger, was $17.9 million, or 1.70% of the pre-adjusted portfolio balance. No allowance for loan losses increased by $825 thousand during(“ALL”) carried over in the business combination.

Total deposits at March 31, 2021 were $2.14 billion, an increase of $1.20 billion from December 31, 2020, of which $1.03 billion were assumed in the Bay Banks Merger at the effective date of the merger. The remaining increase in the first nine monthsquarter of 20192021 was primarily attributable to $4.4funds retained from PPP customers and additional customer deposits from economic stimulus funds granted by the federal government’s response to the COVID-19 pandemic.

The majority of PPP loans were funded through the Paycheck Protection Plan Liquidity Facility (“PPPLF”), resulting in an increase in Federal Reserve Bank (“FRB”) advances to $509.7 million or 0.96% of total loans held for investment as of September 30, 2019, compared to $3.6March 31, 2021 from $281.7 million or 0.86% of total loans held for investment as of December 31, 2018, reflective of the growth in Blue Ridge’s loan portfolio.

At September 30, 2019, total liabilities were $670.6 million, an increase of $170.7 million, or 34.1% compared to $500.0 million at December 31, 2018. The increase in liabilities was concentrated in total deposit growth of $105.3 million, or 25.4%, to $520.3 million as of September 30, 2019 compared to $415.0 million at December 31, 2018. FHLB borrowings increased $56.5 million, or 77.3% from $129.6 million at September 30, 2019 compared to $73.1 million at December 31, 2018. Additionally, other liabilities totaled $11.0 million as of September 30, 2019, an increase of $8.9 million, or 428.3%, compared to $2.1 million at December 31, 2018. The increase in other liabilities was due to the implementation of ASUNo. 2016-02,Leases (Topic 842) and the recording of a lease liability on the balance sheet for property leased for branches and offices.2020.

Total shareholders’ equity increased by $26.0$131.5 million to $65.6$239.7 million at September 30, 2019as of March 31, 2021 compared to $39.6$92.3 million at December 31, 2018. The increase in shareholders’ equity was due2020, primarily attributable to the sale$124.8 million of 1.5 million shares of Blue Ridge’s common stockconsideration paid in a private placement to accredited investors. Net proceeds from the sale amounted to $22.2 million.Bay Banks Merger.

Comparison of Results of OperationOperations for the NineThree Months Ended September 30, 2019March 31, 2021 and 20182020

For the ninethree months ended September 30, 2019, Blue RidgeMarch 31, 2021, the Company reported net income of $4.1$4.2 million, equal to basic andor $0.28 earnings per diluted income per common share, of $1.01. Forcompared to $832 thousand, or $0.10 earnings per diluted common share, for the ninethree months ended September 30, 2018, net income was $3.6March 31, 2020. Earnings for the first quarters of 2021 and 2020 included merger-related expenses of $9.0 million and both basic and diluted earnings per share were $1.29.$269 thousand, respectively.

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

39

28


The following table showspresents the average balance sheets for the first ninethree months of 2019 compared to the first nine months of 2018.ended March 31, 2021 and March 31, 2020. Also shown are the amounts of interest earned on interest-earning assets, with related yields, and interest expense on interest-bearing liabilities, with related rates.rates, as well as a volume and rate analysis of changes in net interest income for the periods stated.

 

 

Average Balances, Income and Expense, Yields and Rates

 

 

 

 

 

 

 

 

 

 

 

As of and For the three months ended March 31,

 

 

 

 

 

 

2021

 

 

2020

 

 

Total

Increase/

 

 

Increase/(Decrease)

Due to

 

(Dollars in thousands)

 

Average

Balance

 

 

Interest

 

 

Yield/

Rate (1)

 

 

Average

Balance

 

 

Interest

 

 

Yield/

Rate (1)

 

 

(Decrease)

 

 

Volume (12)

 

 

Rate (12)

 

Average Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable securities

 

$

213,028

 

 

$

1,130

 

 

 

2.12

%

 

$

111,575

 

 

$

759

 

 

 

2.72

%

 

$

371

 

 

$

690

 

 

$

(319

)

Tax-exempt securities (2)

 

 

14,170

 

 

 

67

 

 

 

1.89

%

 

 

6,298

 

 

 

58

 

 

 

3.68

%

 

 

9

 

 

 

72

 

 

 

(63

)

     Total securities

 

 

227,198

 

 

 

1,197

 

 

 

2.11

%

 

 

117,873

 

 

 

817

 

 

 

2.77

%

 

 

380

 

 

 

763

 

 

 

(383

)

Interest-earning deposits in other banks

 

 

131,051

 

 

 

30

 

 

 

0.09

%

 

 

37,789

 

 

 

70

 

 

 

0.74

%

 

 

(40

)

 

 

173

 

 

 

(213

)

Federal funds sold

 

 

3,113

 

 

 

 

 

 

 

 

 

114

 

 

 

2

 

 

 

7.02

%

 

 

(2

)

 

 

53

 

 

 

(55

)

Loans held for sale

 

 

132,918

 

 

 

821

 

 

 

2.47

%

 

 

53,864

 

 

 

439

 

 

 

3.26

%

 

 

382

 

 

 

644

 

 

 

(262

)

Paycheck Protection Program loans (3)

 

 

452,096

 

 

 

4,477

 

 

 

3.96

%

 

 

 

 

 

 

 

 

 

 

 

4,477

 

 

 

4,477

 

 

 

 

Loans held for investment (3,4,5)

 

 

1,386,113

 

 

 

16,065

 

 

 

4.64

%

 

 

655,670

 

 

 

9,105

 

 

 

5.55

%

 

 

6,960

 

 

 

10,143

 

 

 

(3,183

)

     Total average interest-earning assets

 

 

2,332,489

 

 

 

22,590

 

 

 

3.87

%

 

 

865,310

 

 

 

10,433

 

 

 

4.82

%

 

 

12,157

 

 

 

16,253

 

 

 

(4,096

)

Less: allowance for loan losses

 

 

(13,625

)

 

 

 

 

 

 

 

 

 

 

(4,608

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest-earning assets

 

 

157,048

 

 

 

 

 

 

 

 

 

 

 

88,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

2,475,912

 

 

 

 

 

 

 

 

 

 

$

948,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand, money market deposits, and savings

 

$

700,291

 

 

$

462

 

 

 

0.26

%

 

$

295,349

 

 

$

490

 

 

 

0.66

%

 

$

(28

)

 

$

672

 

 

$

(700

)

Time deposits (6)

 

 

498,965

 

 

 

1,079

 

 

 

0.86

%

 

 

246,673

 

 

 

1,235

 

 

 

2.00

%

 

 

(156

)

 

 

1,263

 

 

 

(1,419

)

     Total interest-bearing deposits

 

 

1,199,256

 

 

 

1,541

 

 

 

0.51

%

 

 

542,022

 

 

 

1,725

 

 

 

1.27

%

 

 

(184

)

 

 

1,935

 

 

 

(2,119

)

FHLB borrowings (7)

 

 

137,583

 

 

 

85

 

 

 

0.25

%

 

 

120,313

 

 

 

498

 

 

 

1.66

%

 

 

(413

)

 

 

71

 

 

 

(484

)

FRB borrowings

 

 

348,803

 

 

 

304

 

 

 

0.35

%

 

 

 

 

 

 

 

 

 

 

 

304

 

 

 

304

 

 

 

 

Subordinated notes and other borrowings (8)

 

 

47,016

 

 

 

630

 

 

 

5.36

%

 

 

9,803

 

 

 

177

 

 

 

7.22

%

 

 

453

 

 

 

672

 

 

 

(219

)

     Total average interest-bearing liabilities

 

 

1,732,658

 

 

 

2,560

 

 

 

0.59

%

 

 

672,138

 

 

 

2,400

 

 

 

1.43

%

 

 

160

 

 

 

2,982

 

 

 

(2,822

)

Noninterest-bearing demand deposits

 

 

522,971

 

 

 

 

 

 

 

 

 

 

 

170,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

25,180

 

 

 

 

 

 

 

 

 

 

 

13,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

195,103

 

 

 

 

 

 

 

 

 

 

 

92,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average liabilities and stockholders’equity

 

$

2,475,912

 

 

 

 

 

 

 

 

 

 

$

948,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (9)

 

 

 

 

 

$

20,030

 

 

 

3.43

%

 

 

 

 

 

$

8,033

 

 

 

3.71

%

 

$

11,997

 

 

$

13,270

 

 

$

(1,273

)

Cost of funds (10)

 

 

 

 

 

 

 

 

 

 

0.45

%

 

 

 

 

 

 

 

 

 

 

1.14

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread (11)

 

 

 

 

 

 

 

 

 

 

3.28

%

 

 

 

 

 

 

 

 

 

 

3.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40

   Nine Months Ended
September 30, 2019
  Nine Months Ended
September 30, 2018
 
(Dollars in thousands)  Average
Balance
  Interest
Income-
Expense
   Average
Yields /
Rates (1)
  Average
Balance
  Interest
Income-
Expense
   Average
Yields /
Rates (1)
 

Assets

         

Taxable investments (2)

  $100,453  $2,384    3.16 $43,538  $1,139    3.49

Tax-free investments (2)

   8,153   182    3.61  9,739   226    3.75
  

 

 

  

 

 

    

 

 

  

 

 

   

Total securities

   108,606   2,566    3.39  53,277   1,365    3.62

Interest-bearing deposits in other banks

   17,852   218    1.63  9,685   59    0.82

Federal funds sold

   338   6    2.37  988   13    1.73

Loans held for sale

   46,800   1,333    3.80  15,747   498    4.22

Loans held for investment (3)

   441,569   18,307    5.53  347,155   14,127    5.43
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-earning assets

   615,165   22,430    4.87  426,852   16,062    5.03

Less allowance for loan losses

   (3,953     (3,002   

Totalnon-interest earning assets

   31,742      23,545    
  

 

 

     

 

 

    

Total assets

  $642,954     $447,395    
  

 

 

     

 

 

    

Liabilities & Shareholders’ equity

         

Interest-bearing demand and savings deposits

  $165,481  $1,194    0.96 $128,500  $538    0.56

Time deposits

   210,448   3,297    2.09  165,475   1,931    1.56
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-bearing deposits

   375,929   4,491    1.53  293,975   2,469    1.06

FHLB advances and other borrowings

   113,989   2,452    2.87  47,774   1,094    3.06
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-bearing liabilities

   489,918   6,943    1.89  341,749   3,563    1.39

Demand deposits and other liabilities

   102,033      69,168    
  

 

 

     

 

 

    

Total liabilities

   591,951      410,917    

Shareholders’ equity

   51,003      36,478    
  

 

 

     

 

 

    

Total liabilities and shareholders’ equity

  $642,954     $447,395    
  

 

 

     

 

 

    

Interest rate spread

      2.98     3.64

Net interest income and margin

   $15,487    3.36  $12,499    3.90
   

 

 

   

 

 

   

 

 

   

 

 

 

(1) Annualized.

 

(1)

Annualized.

(2)

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

(3) Includes deferred loan fees/costs.

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

(5) Includes accretion of fair value adjustments (discounts) on acquired loans of $359 thousand and $388 thousand for the three months ended March 31, 2021 and 2020, respectively.

(6) Includes amortization of fair value adjustments (premiums) on acquired time deposits of $697 thousand and $23 thousand for the three months ended March 31, 2021 and 2020, respectively.

(7) Includes amortization of fair value adjustments (premiums) on acquired FHLB borrowings of $2 thousand and $0 for the three months ended March 31, 2021 and 2020, respectively.

(8) Includes amortization of fair value adjustments (premiums) on acquired subordinates notes of $35 thousand and $0 for the three months ended March 31, 2021 and 2020, respectively.

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

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

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

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

The increase in average

Average interest-earning assets were $2.33 billion for the three months ended March 31, 2021 compared to $865.3 million for the same period of 2020, a $1.47 billion increase. Most of this increase was primarily driven by an increaseattributable to acquired loans from the Bay Banks Merger and PPP loans, which were originated beginning in average investment securities and average loans and resulted in increased interest income during the first nine monthssecond quarter of 2019.2020. Total interest income (on a taxable equivalent basis) increased by $6.4$12.2 million or 39.6%, for the nine-monththree-month period ended September 30, 2019 as compared toMarch 31, 2021 from the same period of 2020. This increase was primarily due to higher average balances of loans, including PPP loans, partially offset by lower yields on interest-earning assets due to a lower interest rate environment in 2018.2021 compared to 2020. Interest income in the 2021 period included the amortization of PPP processing fees, net of costs, of $3.3 million, while there was none in the 2020 period. Interest income in the first quarters of 2021 and 2020 included accretion of fair value adjustments (discounts) on acquired loans of $359 thousand and $388 thousand, respectively.

Average interest-bearing liabilities were $1.73 billion for the three months ended March 31, 2021 compared to $672.1 million for the same period of 2020, a $1.06 billion increase. Most of this increase was attributable to interest-bearing deposits assumed in the Bay Banks Merger and organic deposit growth, primarily attributable to funds retained from PPP customers and additional customer deposits from economic stimulus funds granted by the federal government’s response to the COVID-19 pandemic. Additionally, the Company utilized the PPPLF offered by the FRB starting in the second quarter of 2020 to fund PPP loans. Interest expense increased by $3.4 million, or 94.8%$160 thousand to $6.9$2.6 million for the ninethree months ended September 30, 2019 asMarch 31, 2021 compared to $3.6$2.4 million during the first nine months of 2018. Average interest bearing-liabilities increased by 43.4% for the nine-month period ended September 30, 2019, as compared to the same period of 2020. Higher interest expense attributable to higher average balances of interest-bearing liabilities was partially offset by lower rates paid on deposits and borrowings due to a lower interest rate environment in 2018, and the average cost2021 period. Cost of interest-bearing liabilities decreased to 0.59% for the first quarter of 2021 from 1.43% for the first quarter of 2020. Cost of funds increased to 1.89% duringwere 0.45% and 1.14% for the first nine monthsquarters of 2019, compared to 1.39% during2021 and 2020, respectively. Interest expense in the first nine monthsquarters of 2018.2021 and 2020 included the amortization of fair value adjustments (premium) on acquired time deposits of $697 thousand and $23 thousand, respectively, which was a reduction to interest expense.

Net interest income (on a taxable equivalent basis) for the nine-month periodthree months ended September 30, 2019March 31, 2021 was $15.5$20.0 million as compared to $12.5$8.0 million for the same period in 2018,2020, an increase of 23.9%. The increase in net$12.0 million. Net interest income during the period is primarily attributed to an increasemargin was 3.43% and 3.71% for first quarters of $94.4 million in average loans held for investment2021 and an increase in average loans held for sale outstanding of $31.1 million from the period ended September 30, 2019 compared to the same period in 2018.2020, respectively.  

29


Interest income and expense are affected by changes in interest rates, by changes in the volumes of earning assets and interest-bearing liabilities, and by changes in the mix of these assets and liabilities. The following rate-volume variance analysis shows theyear-to-date changes in the components of net interest income as of September 30, 2019 compared to September 30, 2018.

   Nine Months Ended
September 30,

2019 vs. 2018
 
   Increase/
(Decrease)
Due to
   Total
Increase/
(Decrease)
 
(Dollars in thousands)  Volume   Rate 

Interest Income

      

Taxable investments

  $1,489   $(244  $1,245 

Tax-free investments

   (45   2    (43

Interest bearing deposits in other banks

   50    108    158 

Federal funds sold

   (8   1    (7

Loans available for sale

   982    (148   834 

Loans held for investment

   3,842    338    4,180 
  

 

 

   

 

 

   

 

 

 

Total interest income

  $6,310   $57   $6,367 
  

 

 

   

 

 

   

 

 

 

Interest Expense

      

Interest-bearing demand and savings deposits:

  $155   $502   $657 

Time deposits

   525    840    1,365 

FHLB advances and other borrowings

   1,517    (160   1,357 
  

 

 

   

 

 

   

 

 

 

Total interest expense

   2,197    1,182    3,379 
  

 

 

   

 

 

   

 

 

 

Change in Net Interest Income

  $4,113   $(1,125  $2,988 
  

 

 

   

 

 

   

 

 

 

Provision for Loan Losses. The provision Provision for loan losses was $1.5 million during$0 and $575 thousand for the nine-month period ended September 30, 2019 as compared to $640 thousand during the ninethree months ended September 30, 2018. Net charge-offs for such periods amountedMarch 31, 2021 and 2020, respectively. The 2020 provision amount was attributable to $641 thousand during the period ended September 30, 2019 and $220 thousand in net charge-offs for the period ended September 30, 2018. The increase in the provision for loan losses during the first nine months of 2019 compared to the like period in 2018 was due to overall loan portfolio growth, as well as changes in portfolio mix.mix and net charge-offs of $250 thousand for this period. The Company increased its ALL during 2020 in response to potential credit losses as a result of the COVID-19 pandemic. No provision for loan losses was recorded for the three months ended March 31, 2021, as increases in the ALL for changes in the Company’s loan portfolio in the quarter were offset by the release of a portion of the reserves established for the potential COVID-19 pandemic impact. The Company holds no ALL for PPP loans, as these loans are fully guaranteed by the U.S. government.  


 

 

For the three months ended March 31,

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

2021

 

 

2020

 

 

Change $

 

 

Change %

 

Service charges on deposit accounts

 

$

327

 

 

$

272

 

 

$

55

 

 

 

20.22

%

Residential mortgage banking income, net

 

 

9,301

 

 

 

3,861

 

 

 

5,440

 

 

 

140.90

%

Mortgage servicing rights

 

 

3,371

 

 

 

 

 

 

3,371

 

 

 

100.00

%

Gain on sale of guaranteed USDA loans

 

 

1,074

 

 

 

20

 

 

 

1,054

 

 

 

5,270.00

%

Wealth and trust management

 

 

602

 

 

 

 

 

 

602

 

 

 

100.00

%

Increase in cash surrender value of bank owned life insurance

 

 

164

 

 

 

93

 

 

 

71

 

 

 

76.34

%

Payroll processing

 

 

270

 

 

 

303

 

 

 

(33

)

 

 

(10.89

%)

Bank and purchase card, net

 

 

300

 

 

 

129

 

 

 

171

 

 

 

132.56

%

Other

 

 

400

 

 

 

162

 

 

 

238

 

 

 

146.91

%

Total noninterest income

 

$

15,809

 

 

$

4,840

 

 

$

10,969

 

 

 

226.63

%

Noninterest IncomeNon-Interest Income. Blue Ridge’snon-interestThe increase in noninterest income sources include deposit service chargeswas primarily attributable to higher volumes of residential mortgage loans sold to the secondary market in the first quarter of 2021 compared to the first quarter of 2020. Mortgage originations were $361.4 million and other fees, gains/losses on sales of mortgages, and income from bank-owned life insurance (“BOLI”).Non-interest income totaled $14.3$121.6 million for the nine months ended September 30, 2019,first quarters of 2021 and 2020, respectively. Also contributing to the increase in noninterest income in the 2021 period was income from the retention of mortgage servicing rights, which the Company began retaining in the second quarter of 2020. The Company recognized $1.1 million in gains on the sale of government guaranteed loans in the first quarter of 2021 compared to $7.0 million for the like period in 2018. The increase innon-interest income was due to an increase of $6.1 million related to the origination and sale of held for sale mortgages and a $726$20 thousand gain on life insurance proceeds related to BOLI.

Non-Interest Expense. Non-interest expense totaled $23.2 million for the nine-month period ended September 30, 2019 as compared to $14.3 million for the same period in 2018,2020, as the Company added a 61.9% increase. This increaseteam in the latter part of 2020 primarily focused on this segment of lending. Additionally, noninterest income for 2021 period included wealth and trust management fee income of $602 thousand, which was a business added with the Bay Banks Merger.

 

 

For the three months ended March 31,

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

2021

 

 

2020

 

 

Change $

 

 

Change %

 

Salaries and employee benefits

 

$

14,009

 

 

$

7,160

 

 

$

6,849

 

 

 

95.66

%

Occupancy and equipment

 

 

1,357

 

 

 

856

 

 

 

501

 

 

 

58.53

%

Data processing

 

 

845

 

 

 

382

 

 

 

463

 

 

 

121.20

%

Legal, issuer, and regulatory filing

 

 

576

 

 

 

194

 

 

 

382

 

 

 

196.91

%

Advertising and marketing

 

 

290

 

 

 

224

 

 

 

66

 

 

 

29.46

%

Communications

 

 

368

 

 

 

135

 

 

 

233

 

 

 

172.59

%

Audit and accounting fees

 

 

189

 

 

 

43

 

 

 

146

 

 

 

339.53

%

FDIC insurance

 

 

343

 

 

 

150

 

 

 

193

 

 

 

128.67

%

Intangible amortization

 

 

400

 

 

 

143

 

 

 

257

 

 

 

179.72

%

Other contractual services

 

 

853

 

 

 

175

 

 

 

678

 

 

 

387.43

%

Other taxes and assessments

 

 

348

 

 

 

224

 

 

 

124

 

 

 

55.36

%

Merger-related

 

 

9,019

 

 

 

269

 

 

 

8,750

 

 

 

3,252.79

%

Other expenses

 

 

1,915

 

 

 

1,225

 

 

 

690

 

 

 

56.33

%

Total noninterest expense

 

$

30,512

 

 

$

11,180

 

 

$

19,332

 

 

 

172.92

%

Noninterest Expense. Merger-related expenses for the first quarters of 2021 and 2020 were $9.0 million and $269 thousand, respectively, with the former amount attributable to the Bay Banks Merger and the latter amount attributable to the Company’s December 2019 merger with Virginia Community Bankshares, Inc. (“VCB”). Excluding merger-related expenses, noninterest expense increased $10.6 million in the first quarter of 2021, primarily dueattributable to an increase inhigher salaries and employee benefits of $6.0 million, or 74.1%, in addition$6.8 million. This increase was primarily attributable to anthe increase in occupancy expenses of $751 thousand to $1.9 millionthe mortgage business, which accounted for the nine-month period ended September 30, 2019, compared to $1.1approximately $4.4 million of the like period in 2018. Other contractual services also increased $658 thousand to $1.1 million at September 30, 2019 from $442 thousand at September 30, 2018 as a result of expenses associatedhigher salaries and employee benefits expenses. Also increasing salaries and employee benefit costs were the employees added with the pending merger with VCB.Bay Banks Merger and other employee additions to primarily support the various noninterest business lines. Higher noninterest expenses in other categories were primarily attributable to the Bay Banks Merger.

Income Tax Expense. During the nine months ended September 30, 2019, Blue Ridge recognized a provision for income taxes of $989 thousand, for an effectiveIncome tax rate of 19.6%, as compared to a provision of $944 thousand, for an effective tax rate of 21.0% for the period ended September 30, 2018.

30


Comparison of Results of Operation for the Three Months Ended September 30, 2019 and 2018

For the three months ended September 30, 2019, Blue Ridge reported net income of $1.3 million, equal to basic and diluted income per common share of $0.29. For the three months ended September 30, 2018, net income was $1.3 million and both basic and diluted earnings per share were $0.45.

Net Interest Income. Net interest income is the excess of interest earned on loans and investments over the interest paid on deposits and borrowings and is Blue Ridge’s primary revenue source. Net interest income is thereby affected by overall balance sheet growth, changes in interest rates and changes in the mix of investments, loans, deposits and borrowings.

The following table shows the average balance sheets for the three months ending September 30, 2019 compared to the three months ending September 30, 2018. Also shown are the amounts of interest earned on interest-earning assets, with related yields, and interest expense on interest-bearing liabilities, with related rates.

   Three Months Ended
September 30, 2019
  Three Months Ended
September 30, 2018
 
(Dollars in thousands)  Average
Balance
  Interest
Income-
Expense
   Average
Yields /
Rates (1)
  Average
Balance
  Interest
Income-
Expense
   Average
Yields /
Rates (1)
 

Assets

         

Taxable investments (2)

  $140,425  $1,039    2.61 $48,541  $395    3.25

Tax-free investments (2)

   7,273   56    3.72  9,529   73    3.73
  

 

 

  

 

 

    

 

 

  

 

 

   

Total securities

   147,698   1,095    3.16  58,070   468    3.49

Interest-bearing deposits in other banks

   19,760   94    1.90  8,533   15    0.69

Federal funds sold

   352   2    2.28  710   3    1.95

Loans held for sale

   61,633   563    3.65  25,221   272    4.32

Loans held for investment (3)

   458,668   6,364    5.55  362,078   5,011    5.54
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-earning assets

   688,111   8,118    4.73  454,612   5,769    5.09

Less allowance for loan losses

   (4,231     (3,157   

Totalnon-interest earning assets

   35,129      21,329    
  

 

 

     

 

 

    

Total assets

  $719,009     $472,784    
  

 

 

     

 

 

    

Liabilities & Shareholders’ equity

         

Interest-bearing demand and savings deposits

  $173,868  $457    1.05 $133,314  $207    0.62

Time deposits

   235,911   1,306    2.21  168,946   703    1.66
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-bearing deposits

   409,779   1,763    1.63  302,260   910    1.14

FHLB advances and other borrowings

   136,539   919    2.69  57,719   423    2.95
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-bearing liabilities

   546,318   2,682    1.96  359,979   1,333    1.48

Demand deposits and other liabilities

   108,025      75,632    
  

 

 

     

 

 

    

Total liabilities

   654,343      435,611    

Shareholders’ equity

   64,666      37,173    
  

 

 

     

 

 

    

Total liabilities and shareholders’ equity

  $719,009     $472,784    
  

 

 

     

 

 

    

Interest rate spread

      2.77     3.61

Net interest income and margin

   $5,436    3.16  $4,436    3.90
   

 

 

   

 

 

   

 

 

   

 

 

 

(1)

Annualized.

(2)

Computed on a fully taxable equivalent basis.

(3)

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

The increase in average interest-earning assets was primarily driven by an increase in average investment securities and average loans and resulted in increased interest income during 2019. Total interest income increased by $2.3 million, or 40.7%, for the three-month period ended September 30, 2019 as compared to the same period in 2018.

Interest expense increased by $1.4 million, or 101.1% to $2.7 million for the three months ended September 30, 2019 as compared to $1.3March 31, 2021 and 2020 was $1.1 million during the three months ended September 30, 2018. Average interest bearing-liabilities increased by 51.7% for the three-month period ended September 30, 2019, as compared to the same periodand $267 thousand, respectively, resulting in 2018, and the average cost of funds increased to 1.96% during the three months ended September 30, 2019, compared to 1.48% during the three months ended September 30, 2018.

31


Net interest income for the three-month period ended September 30, 2019 was $5.4 million as compared to $4.4 million for the same period in 2018, an increase of 22.5%. The increase in net interest income during the period is primarily attributed to an increase of $96.6 million in average loans held for investment and an increase in average securities of $89.6 million from the three-month period ended September 30, 2019 compared to the same period in 2018.

Provision for Loan Losses. The provision for loan losses was $570 thousand during the three-month period ended September 30, 2019 as compared to $225 thousand during the three months ended September 30, 2018. The increase in the provision for loan losses during the three months ended September 30, 2019 compared to the like period in 2018 was due to overall loan portfolio growth as well as changes in portfolio mix.

Non-Interest Income. Blue Ridge’snon-interest income sources include deposit service charges and other fees, gains/losses on sales of mortgages, and income from bank-owned life insurance (“BOLI”).Non-interest income totaled $5.0 million for the three months ended September 30, 2019, compared to $3.1 million for the like period in 2018. The increase innon-interest income was due to an increase of $1.7 million related to the origination and sale of held for sale mortgages.

Non-Interest Expense. Non-interest expense totaled $8.2 million for the three-month period ended September 30, 2019 as compared to $5.7 million for the same period in 2018, a 43.9% increase. This increase was primarily due to an increase in salaries and employee benefits of $1.6 million, or 48.1%, in addition to an increase in occupancy expenses of $213 thousand to $627 thousand for the three-month period ended September 30, 2019, compared to $414 thousand of the like period in 2018. Data processing fees also increased $148 thousand to $413 thousand at September 30, 2019 from $265 thousand at September 30, 2018 as a result of expenses associated with the pending merger with Virginia Community.

Income Tax Expense. During the three months ended September 30, 2019, Blue Ridge recognized a provision for income taxes of $379 thousand, for an effective income tax rate of 23.2%, as compared to a provision of $329 thousand, for an effective tax rate of 20.6%20.3% and 24.1% for the period ended September 30, 2018.respective periods.

42

32


Analysis of Financial Condition

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

The following table sets forthpresents the distribution of Blue Ridge’sCompany’s loan portfolio at the dates indicated by category of loan and the percentage of loans in each category to total loans.loans as of the dates stated.

   At September 30,  At December 31, 
   2019  2018 

(Dollars in thousands)

  Amount  Percent  Amount  Percent 

Commercial and financial

  $50,826   11.01 $49,076   11.81

Agricultural

   175   0.04  216   0.05

Real estate – construction, commercial

   19,876   4.31  14,666   3.53

Real estate – construction, residential

   16,364   3.55  15,102   3.63

Real estate – mortgage, commercial

   167,223   36.23  150,513   36.22

Real estate – mortgage, residential

   165,865   35.94  149,856   36.06

Real estate – mortgage, farmland

   3,754   0.81  4,179   1.01

Consumer installment loans

   37,433   8.11  31,979   7.69
  

 

 

  

 

 

  

 

 

  

 

 

 

Gross loans

   461,516   100.00  415,587   100.00
   

 

 

   

 

 

 

Less: Unearned Income

   (638   (719 
  

 

 

   

 

 

  

Gross loans, net of unearned income

   460,878    414,868  

Less: Allowance for loan losses

   (4,404   (3,580 
  

 

 

   

 

 

  

Net loans

  $456,474   $411,288  
  

 

 

   

 

 

  

Loans and leases held for sale

  $80,255   $29,233  
  

 

 

   

 

 

  

(not included in totals above)

 

33

 

 

March 31, 2021

 

 

December 31, 2020

 

(Dollars in thousands)

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

Commercial and industrial

 

$

286,835

 

 

 

12.38

%

 

$

123,675

 

 

 

12.06

%

Paycheck Protection Program

 

 

608,692

 

 

 

26.27

%

 

 

292,068

 

 

 

28.48

%

Real estate – construction, commercial

 

 

155,631

 

 

 

6.72

%

 

 

54,702

 

 

 

5.33

%

Real estate – construction, residential

 

 

49,338

 

 

 

2.13

%

 

 

18,040

 

 

 

1.76

%

Real estate – mortgage, commercial

 

 

649,474

 

 

 

28.03

%

 

 

273,499

 

 

 

26.66

%

Real estate – mortgage, residential

 

 

496,301

 

 

 

21.42

%

 

 

213,404

 

 

 

20.81

%

Real estate – mortgage, farmland

 

 

5,245

 

 

 

0.23

%

 

 

3,615

 

 

 

0.35

%

Consumer

 

 

65,210

 

 

 

2.81

%

 

 

46,684

 

 

 

4.55

%

Gross loans

 

 

2,316,726

 

 

 

100.00

%

 

 

1,025,687

 

 

 

100.00

%

Less: deferred loan fees, net of costs

 

 

(12,184

)

 

 

 

 

 

 

(4,271

)

 

 

 

 

Gross loans, net of deferred loans fees and costs

 

 

2,304,542

 

 

 

 

 

 

 

1,021,416

 

 

 

 

 

Less: allowance for loan losses

 

 

(13,402

)

 

 

 

 

 

 

(13,827

)

 

 

 

 

Loans held for investment, net

 

$

2,291,140

 

 

 

 

 

 

$

1,007,589

 

 

 

 

 

Loans held for sale

   (not included in totals above)

 

$

122,453

 

 

 

 

 

 

$

148,209

 

 

 

 

 


The following table sets forthCompany acquired approximately $1.03 billion of loans (at fair value) as of January 31, 2021, as a result of the repricing characteristicsBay Banks Merger.

In 2020, the Company participated in the PPP pursuant to the Coronavirus Aid, Relief, and sensitivityEconomic Security Act (“CARES Act”) (“PPP 1”). Through the PPP 1, which is administered by the Small Business Administration (“SBA”), the federal government partnered with banks, including the Bank, to provide over $650 billion to small businesses to support payrolls and other operating expenses. PPP 1 loans have a two-year term if originated prior to June 5, 2020 or a five-year term if originated on or subsequent to June 5, 2020 and earn an annual interest rate changes of our1%. Banks originating PPP 1 loans earned a processing fee of 1%, 3%, or 5% of the loan portfolio at Septemberamount, depending on the size of the loan. The Company originated approximately $363.4 million in PPP 1 loans throughout 2020 and approximately $71.3 million were forgiven or paid back by the borrower by December 31, 2020. As of March 31, 2021, $261.0 million of PPP 1 loans were outstanding, including $29.3 million acquired in the Bay Banks Merger.

In the first quarter of 2021, the Company participated in the PPP pursuant to the Economic Aid Act, passed into law on December 27, 2020 (“PPP 2”), and also administered by the SBA. As of March 31, 2021, the Company had funded over 3,800 PPP 2 loans for approximately $348.0 million. PPP 2 loans have a five-year term and earn an annual interest rate of 1%. As of March 31, 2021, no PPP 2 loans had been forgiven.

The Company believes that the majority of PPP 1 and PPP 2 loans will be forgiven, in accordance with the terms of the program, and will be paid in full pursuant to the U.S. government guarantee.

From the onset of the global COVID-19 pandemic, the Company has proactively addressed the needs of its commercial and individual borrowers by modifying loans allowing for the short-term deferral of principal payments or of principal and interest payments. Pursuant to the CARES Act, banks have the option to temporarily suspend certain requirements of generally accepted accounting principles related to troubled debt restructuring (“TDR”) for a limited period of time if certain conditions are met. During 2020, in response to the COVID-19 pandemic, the Company approved over 550 loan deferrals for a total of $110.6 million. In addition, during 2020, Bay Banks approved nearly 400 loan deferrals for approximately $160.0 million. At March 31, 2021, most of these loans were past the deferment period

43


and back on normal payment schedules, and as of this date, 30 2019loans were in deferment for a total of approximately $31.0 million. All loan modifications made by the Company were made on a good faith basis to borrowers who met the requirements for modifications under the CARES Act. As a result of regulatory and accounting guidance regarding such modifications, the loans were not designated as TDRs as of March 31, 2021 and December 31, 2018.2020.

September 30, 2019

  One Year or
Less
   Between
One and
Five Years
   After Five Years   Total 

Commercial and financial

  $12,410   $15,221   $23,195   $50,826 

Agricultural

   11    164    —      175 

Real estate – construction, commercial

   4,615    13,375    1,886    19,876 

Real estate – construction, residential

   16,364    —      —      16,364 

Real estate – mortgage, commercial

   16,235    58,526    92,462    167,223 

Real estate – mortgage, residential

   9,052    20,902    135,911    165,865 

Real estate – mortgage, farmland

   420    1,692    1,642    3,754 

Consumer installment loans

   672    31,224    5,537    37,433 
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross loans

  $59,779   $141,104   $260,633   $461,516 
  

 

 

   

 

 

   

 

 

   

 

 

 

Fixed-rate loans

  $49,247   $132,582   $152,028   $333,857 

Floating-rate loans

   10,532    8,522    108,605    127,659
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross loans

  $59,779   $141,104  $260,633   $461,516
  

 

 

   

 

 

   

 

 

   

 

 

 

34


December 31, 2018

  One Year or
Less
   Between
One and
Five Years
   After Five Years   Total 

Commercial and financial

  $11,880   $19,583   $17,613   $49,076 

Agricultural

   183    33    —      216 

Real estate – construction, commercial

   6,987    6,412    1,267    14,666 

Real estate – construction, residential

   15,102    —      —      15,102 

Real estate – mortgage, commercial

   21,403    52,743    76,367    150,513 

Real estate – mortgage, residential

   11,353    18,291    120,212    149,856 

Real estate – mortgage, farmland

   723    1,494    1,962    4,179 

Consumer installment loans

   787    23,378    7,814    31,979 
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross loans

  $68,418   $121,934   $225,235   $415,587 
  

 

 

   

 

 

   

 

 

   

 

 

 

Fixed-rate loans

  $52,431   $115,860   $126,942   $295,233 

Floating-rate loans

   15,987    6,074    98,293    120,354
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross loans

  $68,418   $121,934  $225,235   $415,587
  

 

 

   

 

 

   

 

 

   

 

 

 

Blue RidgeAllowance for Loan Losses. The Company prepares a quarterly analysis of the allowance for loan losses,ALL, with the objective of quantifying portfolio risk into a dollar amount of inherent losses. The allowance for loan lossesALL is established as losses are estimated to have occurred through a provision for loan losses charged against income and decreased by loanscharged-off (net of recoveries, if any). Management’s periodic evaluation of the adequacy of the allowance is based on past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, and current economic conditions. While management uses the best information available to make evaluations, future adjustments may be necessary, if economic or other conditions differ substantially from the assumptions used. The allowanceALL consists of specific and general components. The specific component relates to loans that are identified as impaired. For loans that are classified as impaired, an allowance is established when the discounted cash flows or the net realizable value, which is equal to the estimated fair value of the underlying collateral less estimated costs to sell, of the impaired loan is lower than the carrying value of that loan. The general component coversnon-classified loans and those loans classified that are not impaired and is based on historical loss experience adjusted for other internal or external influences on credit quality that are not fully reflected in the historical data.

Blue RidgeThe Company follows applicable guidance withinissued by the Financial Accounting Standards Board Accounting Standards Codification.Board. This guidance requires that losses be accrued when they are probable of occurring and can be estimated. It also requires that impaired loans, within its scope, be measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, except that as a practical expedient, a creditor may measure impairment based on a loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent.

Loans are evaluated fornon-accrual status when principal or interest is delinquent for 90 days or more and are placed onnon-accrual statusor when a loan is specifically determined to be impaired. Any unpaid interest previously accrued on those loans is reversed from income. Any interest payments subsequently received are recognized as income or amortized over the life of the refinanced loan depending on the specific circumstances. Interest payments received on loans where management believes a potential for loss remains are applied as a reduction of the loan principal balance.

Management believes that the allowance for loan losses is adequate.Company’s ALL was adequate as of March 31, 2021 and December 31, 2020. There can be no assurance, however, that adjustments to the provision for loan lossesALL will not be required in the future. Changes in the economic assumptions underlying management’s estimates and judgments; adverse developments in the economy, on a national basis or in Blue Ridge’sthe Company’s market area; orthe impact of the COVID-19 pandemic; and changes in the circumstances of particular borrowers are criteria that could change and make adjustmentsincrease the level of the ALL required, resulting in charges to the provision for loan losses necessary.losses.

44

35


The following table presents a summaryan analysis of the provisionchange in the ALL by loan type as of and allowance for loan losses for the periods indicated:stated.

 

(Dollars in thousands)  Nine Months
Ended
September 30,
2019
  Year Ended
December 31,
2018
 

Allowance, beginning of period

  $3,580  $2,803 
  

 

 

  

 

 

 

Charge-Offs

   

Commercial and industrial

  $43  $6 

Real estate, construction

   —     —   

Real estate, mortgage

   3   13 

Consumer and other loans

   733   545 
  

 

 

  

 

 

 

Total charge-offs

   779   564 
  

 

 

  

 

 

 

Recoveries

   

Commercial and industrial

   —     —   

Real estate, construction

   —     —   

Real estate, mortgage

   (6  (12

Consumer and other loans

   (132  (104
  

 

 

  

 

 

 

Total recoveries

   (138  (116
  

 

 

  

 

 

 

Net charge-offs

   641   448 
  

 

 

  

 

 

 

Provision for loan losses

   1,465   1,225 
  

 

 

  

 

 

 

Allowance, end of period

  $4,404  $3,580 
  

 

 

  

 

 

 

Ratio of net charges-offs to average total loans outstanding during period

   0.05  0.12
  

 

 

  

 

 

 

 

 

For the three months ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2020

 

ALL, beginning of period

 

$

13,827

 

 

$

4,572

 

Charge-offs

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

(359

)

 

$

 

Real estate – mortgage

 

 

(12

)

 

 

 

Consumer

 

 

(263

)

 

 

(319

)

Total charge-offs

 

 

(634

)

 

 

(319

)

Recoveries

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

56

 

 

 

1

 

Real estate – mortgage

 

 

16

 

 

 

 

Consumer

 

 

137

 

 

 

68

 

Total recoveries

 

 

209

 

 

 

69

 

Net charge-offs

 

 

(425

)

 

 

(250

)

Provision for loan losses

 

 

 

 

 

575

 

ALL, end of period

 

$

13,402

 

 

$

4,897

 

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

 

  September 30, December 31, 

 

March 31, 2021

 

 

December 31, 2020

 

(Dollars in thousands)  2019   % of
Loans
 2018   % of
Loans
 

 

$

 

 

% of

Loans

 

 

$

 

 

% of

Loans

 

Commercial and industrial

  $786    1.6 $568    1.2

 

$

3,459

 

 

 

1.2

%

 

$

3,762

 

 

 

3.0

%

Real estate – construction, commercial

   157    0.8 111    0.8

 

 

960

 

 

 

0.6

%

 

 

960

 

 

 

1.8

%

Real estate – construction, residential

   60    0.4 56    0.4

 

 

150

 

 

 

0.3

%

 

 

150

 

 

 

0.8

%

Real estate – mortgage, commercial

   1,517    0.9 1,183    0.8

 

 

4,215

 

 

 

0.6

%

 

 

4,215

 

 

 

1.5

%

Real estate – mortgage, residential

   502    0.3 431    0.3

 

 

1,485

 

 

 

0.3

%

 

 

1,481

 

 

 

0.7

%

Agricultural and farmland

   13    0.3 13    0.3

Consumer installment

   1,369    3.7 1,218    3.8

Real estate – mortgage, farmland

 

 

18

 

 

 

0.3

%

 

 

18

 

 

 

0.5

%

Consumer

 

 

3,115

 

 

 

4.8

%

 

 

3,241

 

 

 

6.9

%

  

 

   

 

  

 

   

 

 

 

$

13,402

 

 

 

 

 

 

$

13,827

 

 

 

 

 

  $4,404    1.0 $3,580    0.9
  

 

   

 

  

 

   

 

 

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

Non-performing Assets. Non-performing assets consist ofnon-accrual loans; loans, loans past due 90 days and still accruing interest, and other real estate owned (foreclosed properties)(“OREO”). The level ofnon-performing assets decreased by $1.8 million during the first nine months of 2019 to $5.8 million as of September 30, 2019, compared to $7.7 million at December 31, 2018 and $7.8 million at December 31, 2017. Blue Ridge has established specific loan loss reserves on impaired loans equal to the estimated collateral deficiency (if any), plus the cost of sale of the underlying collateral, as applicable.

36


Loans are placed innon-accrual status when in the opinion of management the collection of additional interest is unlikely or a specific loan meets the criteria fornon-accrual status established by regulatory authorities. No interest is taken into income onnon-accrual loans. A loan remains onnon-accrual status until the loan is current as to both principal and interest or the borrower demonstrates the ability to pay and remain current, or both.

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

Impaired loans also include certain loans that have been modified as TDRs where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as non-performing at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months. The Company had three TDRs in the amount of $293 thousand as of March 31, 2021, two of which were classified as TDRs due to a change in interest rate and payment

45


terms and one of which was classified as a TDR due to a change in payment terms. The Company had two TDRs in the amount of $142 thousand as of December 31, 2020 one of which was classified as a TDR due to a change in interest rate and payment terms and the other loan due to a change in payment terms. All of these TDRs were performing in accordance with their modified terms at the respective dates and therefore excluded from the non-performing loan and non-performing asset figures in the table below.

The following is atable presents summary of information pertaining to risk elementsnon-performing assets andnon-performing assets: certain asset quality ratios as of the periods stated.

 

   September 30,  December 31, 
(Dollars in thousands)  2019  2018 

Non-accrual loans

  $5,141  $5,515 

Loans past due 90 days and still accruing

   708   2,005 
  

 

 

  

 

 

 

Totalnon-performing loans

  $5,849  $7,520 

Other real estate owned

      134 
  

 

 

  

 

 

 

Totalnon-performing assets

  $5,849  $7,654 

Allowance for loan losses to total loans held for investment

   0.96  0.86

Allowance for loan losses tonon-performing loans

   75.29  47.61

Non-performing loans to total loans held for investment

   1.27  1.81

Non-performing assets to total assets

   0.79  1.42
  

 

 

  

 

 

 

(Dollars in thousands)

 

March 31, 2021

 

 

December 31, 2020

 

Non-accrual loans (1)

 

$

5,346

 

 

$

6,583

 

Loans past due 90 days and still accruing (1)

 

 

7

 

 

 

46

 

Total non-performing loans

 

$

5,353

 

 

$

6,629

 

OREO

 

 

594

 

 

 

 

Total non-performing assets

 

$

5,947

 

 

$

6,629

 

ALL

 

$

13,402

 

 

$

13,827

 

Loans held for investment, including PPP loans

 

 

2,304,542

 

 

 

1,021,416

 

Total assets

 

 

3,167,374

 

 

 

1,498,258

 

ALL to total loans held for investment, including PPP loans

 

 

0.58

%

 

 

1.35

%

ALL to non-performing loans

 

 

250.36

%

 

 

208.58

%

Non-performing loans to total loans held for investment, including PPP loans

 

 

0.23

%

 

 

0.65

%

Non-performing assets to total assets

 

 

0.19

%

 

 

0.44

%

 

 

 

 

 

 

 

 

 

(1) Excludes PCI loans and accruing TDRs

 

 

 

 

 

 

 

 

The decline in the ratio of ALL to total loans held for investment, including PPP loans, to March 31, 2021 from December 31, 2020 was primarily attributable to loans acquired in the Bay Banks Merger, as no ALL carried over in the merger. The remaining purchase accounting adjustment (discount) related to loans acquired in the Bay Banks Merger and earlier acquisitions by the Company was $18.7 million at March 31, 2021. Also contributing to the decline in this ratio was an increase in PPP loans, which were $597.6 million and $288.5 million at March 31, 2021 and December 31, 2020, respectively, which carry no ALL as they are fully guaranteed by the U.S. government.

Investment Securities. The investment portfolio is used as a source of interest income, credit risk diversification, and liquidity, as well as to manage rate sensitivity and provide collateral for short-term borrowings. Securities in the investment portfolio classified as securitiesavailable-for-sale may be sold in response to changes in market interest rates, changes in the securities’ prepayment risk, increased loan demand, general liquidity needs, and other similar factors, and are carried at estimated fair value. The fair value of Blue Ridge’sthe Company’s investment securitiesavailable-for-sale was $121.7$278.7 million at September 30, 2019,as of March 31, 2021, an increase of $83.7$169.3 million or 219.98% from $38.0$109.5 million at December 31, 2018. Investment2020. The Company acquired approximately $79.5 million of securitiesheld-to-maturity at September 30, 2019 totaled $13.1 million and $15.6 million at December 31, 2018. Securities infair value as of the investment portfolio classified asheld-to-maturity are those securities that Blue Ridge haseffective date of the intent and ability to hold to maturity and are carried at amortized cost.Bay Banks Merger.

As of September 30, 2019March 31, 2021 and December 31, 2018,2020, the majority of the investment securities portfolio consisted of securities rated A to AAA by a leading rating agency. Investment securities whichthat carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk. Investment securities that were pledged to secure public deposits totaled $13.5$11.9 million and $16.8$12.5 million at September 30, 2019March 31, 2021 and December 31, 2018,2020, respectively. At March 31, 2021 and December 31, 2020, securities with a fair value of $23.6 million and $29.4 million, respectively, were pledged to secure the Bank’s borrowing facility with the FHLB.

Blue Ridge completesThe Company reviews for other-than-temporary impairment of its investment securities portfolio at least quarterly. At September 30, 2019March 31, 2021 and December 31, 2018,2020, only investment grade securities were in an unrealized loss position. Investment securities within unrealized losses areloss positions at March 31, 2021 and December 31, 2020 were a result of pricing changes due to recent and negative conditions in the current market environment and not as a result of permanent credit impairment. Contractual cash flows for the agencyU.S. Treasury and agencies mortgage-backed securities are guaranteed and/or funded by the U.S. government. Municipal securities show no indication that the contractual cash flows will not

46


be received when due. Blue RidgeThe Company does not intend to sell nor does it believe that it will be required to sell any of its temporarily impaired securities prior to the recovery of the amortized cost.

37


No other-than-temporary impairment has been recognized for the securities in Blue Ridge’sthe Company’s investment portfolio as of September 30, 2019March 31, 2021 and December 31, 2018.2020.

Blue RidgeThe Company holds restricted equity investments in equities of the Federal Reserve Bank of Richmond (“FRB”),FRB, FHLB, and through its correspondent bank, Community Banker’s Bank (“CBB”).bank. At September 30, 2019 Blue RidgeMarch 31, 2021, the Company owned $6.0$8.2 million of FHLB stock, $963 thousand$4.9 million of FRB stock, and $168$468 thousand of CBBcorrespondent bank stock. At December 31, 2018, Blue Ridge2020, the Company owned $3.5$5.8 million of FHLB stock, $813 thousand$2.2 million of FRB stock, and $168$248 thousand of CBBcorrespondent bank stock. The Company also has various other equity investments totaling $1.2 million and $3.0 million as of March 31, 2021 and December 31, 2020, respectively, which are marked to market through the consolidated income statement each reporting period.

The following table reflectspresents the composition of Blue Ridge’sthe Company’s investment portfolio, at amortized cost, at September 30, 2019 and December 31, 2018.as of the dates stated.

 

March 31,

 

 

December 31,

 

  September 30, 2019 December 31, 2018 

 

2021

 

 

2020

 

(Dollars in thousands)  
Balance
   Percent
of total
 Balance   Percent
of total
 

 

Amortized Cost

 

 

Percent of

total

 

 

Amortized Cost

 

 

Percent of

total

 

Held-to maturity

       

State and municipal

  $13,117    9.8% $15,565    28.6%

Available-for-sale

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

   —      —    1,000    1.8

 

$

31,630

 

 

 

11.25

%

 

$

14,069

 

 

 

12.95

%

U. S. Treasury and agencies

   3,375    2.5 3,375    6.2

 

 

54,477

 

 

 

19.38

%

 

 

2,500

 

 

 

2.30

%

Mortgage backed securities

   110,220    82.7 28,976    53.3

 

 

159,239

 

 

 

56.66

%

 

 

72,337

 

 

 

66.57

%

Corporate bonds

   6,553    5.0 5,477    10.1

 

 

35,716

 

 

 

12.71

%

 

 

19,755

 

 

 

18.18

%

Equity securities

   —      —     —      —   
  

 

   

 

  

 

   

 

 

Total investments

  $133,265    100.0 $54,393    100.0
  

 

   

 

  

 

   

 

 

Total investment securities

 

$

281,062

 

 

 

100.00

%

 

$

108,661

 

 

 

100.00

%

The following tables present information about the amortized cost of Blue Ridge’sCompany’s investment portfolio by their stated maturities, as well asfor the weighted average yields for each of the maturity ranges at September 30, 2019 and December 31, 2018.periods stated.

 

 

March 31, 2021

 

  At September 30, 2019 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Weighted

 

  Within One Year One to Five Years Five to Ten Years Over Ten Years 

 

 

 

 

 

 

 

 

 

Average Life

 

 

Average

 

(Dollars in thousands)  Amortized
Cost
   Weighted
Average
Yield
 Amortized
Cost
   Weighted
Average
Yield
 Amortized
Cost
   Weighted
Average
Yield
 Amortized
Cost
   Weighted
Average
Yield
 

 

Amortized Cost

 

 

Fair Value

 

 

in Years

 

 

Yield

 

Held-to maturity

             

Available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

  $461    3.1% $2,590    3.5% $3,761    3.7% $6,305    3.8

 

$

31,630

 

 

$

31,476

 

 

 

4.9

 

 

 

1.80

%

Available-for-sale

             

U. S. Treasury and agencies

   —      —    1,000    1.9 2,375    2.3  —      —   

 

 

54,477

 

 

 

53,726

 

 

 

7.4

 

 

 

0.81

%

Mortgage backed securities

   —      —     —      —    1,594    1.7 108,626    2.4

 

 

159,239

 

 

 

157,128

 

 

 

4.6

 

 

 

1.33

%

Corporate bonds

   —      1,500    5.3 4,825    6.3 228    6.9

 

 

35,716

 

 

 

36,404

 

 

 

3.3

 

 

 

4.82

%

  

 

    

 

    

 

    

 

   

Total investments

  $461    $5,090    $12,555    $115,159   

 

$

281,062

 

 

$

278,734

 

 

 

5.1

 

 

 

2.19

%

  

 

    

 

    

 

    

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Average Life

 

 

Average

 

(Dollars in thousands)

 

Amortized Cost

 

 

Fair Value

 

 

in Years

 

 

Yield

 

Available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

 

$

14,069

 

 

$

14,259

 

 

 

5.0

 

 

 

1.68

%

U. S. Treasury and agencies

 

 

2,500

 

 

 

2,409

 

 

 

9.6

 

 

 

0.87

%

Mortgage backed securities

 

 

72,337

 

 

 

72,635

 

 

 

3.8

 

 

 

3.37

%

Corporate bonds

 

 

19,755

 

 

 

20,172

 

 

 

3.1

 

 

 

3.10

%

Total investments

 

$

108,661

 

 

$

109,475

 

 

 

5.4

 

 

 

2.26

%

38


   At December 31, 2018 
   Within One Year  One to Five Years  Five to Ten Years  Over Ten Years 
(Dollars in thousands)  Amortized
Cost
   Weighted
Average
Yield
  Amortized
Cost
   Weighted
Average
Yield
  Amortized
Cost
   Weighted
Average
Yield
  Amortized
Cost
   Weighted
Average
Yield
 

Held-to maturity

             

State and municipal

  $302    2.8% $4,089    3.1% $2,688    3.8% $8,486    3.6

Available-for-sale

             

State and municipal

   500    3.9  500    4.9  —      —     —      —   

U. S. Treasury and agencies

   —      —     500    1.8  2,875    2.3  —      —   

Mortgage backed securities

   —      —     —      —     1,922    1.8  27,054    2.9

Corporate bonds

   —       1,500    5.2  3,750    6.5  227    7.0
  

 

 

    

 

 

    

 

 

    

 

 

   

Total investments

  $802    $6,589    $11,235    $35,767   
  

 

 

    

 

 

    

 

 

    

 

 

   

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

47


Total deposits as of March 31, 2021 were $2.14 billion, an increase of $1.20 billion from December 31, 2020, of which $1.03 billion were assumed in the Bay Banks Merger as of the effective date of the merger. The remaining increase in the first quarter of 2021 was primarily attributable to customer deposits from economic stimulus funds granted in the federal government’s response to the average balance tables under “Net Interest Income” for information regarding the average balance of deposits, and average rates paid.COVID-19 pandemic.

Approximately 45.5%28.6% of Blue Ridge’sthe Company’s deposits at September 30, 2019as of March 31, 2021 were made upcomposed of time deposits, which are generally the most expensive form of deposit because of their fixed rate and term, as compared to 40.9% and 47.8% at26.6% as of December 31, 2018 and2020. In contrast, approximately 28.8% of the Company’s deposits as of March 31, 2021 were composed of noninterest-bearing demand deposits compared to 35.2% as of December 31, 2017, respectively.2020. The reduction in this ratio was primarily attributable to the Bay Banks Merger.

The following tables provide a summary of Blue Ridge’s deposit base at the dates indicated andtable provides the maturity distribution of certificates of deposit of $100,000 or more as of the end of the periods indicated:stated.

 

   September 30, 2019  December 31, 2018 
(Dollars in thousands)  Balance   Average
Rate
  Balance   Average
Rate
 

Noninterest-bearing demand

  $91,840    —    $88,265    —   

Interest-bearing –

checking, savings and

money market

   191,654    0.93  157,000    0.87

Time deposits $100,000

or more

   175,224    2.32  109,004    2.02

Other time deposits

   61,562    1.84  60,758    1.58
  

 

 

    

 

 

   

Total deposits

  $520,280    $415,027   
  

 

 

    

 

 

   

Maturities of Time Deposits ($100,000 or greater)

(Dollars in thousands)  September 30,
2019
   December 31,
2018
 

 

March 31,

2021

 

 

December 31,

2020

 

Maturing in:

    

 

 

 

 

 

 

 

 

3 months or less

  $48,992   $8,155 

 

$

92,241

 

 

$

25,211

 

Over 3 months through 6 months

   12,048    19,265 

 

 

61,171

 

 

 

33,963

 

Over 6 months through 12 months

   21,113    20,867 

 

 

163,751

 

 

 

24,675

 

Over 12 months

   93,071    60,717 

 

 

223,341

 

 

 

92,341

 

  

 

   

 

 

 

$

540,504

 

 

$

176,190

 

  $175,224   $109,004 
  

 

   

 

 

 

39


Brokered and listing service deposits made up of both certificate of deposits and money market demand accounts totaled $64.8 million at September 30, 2019, an increase of $41.3 million from $23.5 million at December 31, 2018.

Borrowings:Borrowings. The following table providestables present information on the balances and interest rates on total borrowings as of and for the periods indicated:stated.

 

 

Three months ended March 31, 2021

 

(Dollars in thousands)

 

Period-End Balance

 

 

Highest Month-End Balance

 

 

Average Balance

 

 

Weighted Average Rate

 

FHLB borrowings

 

$

183,122

 

 

$

183,122

 

 

$

137,500

 

 

 

0.27

%

FRB borrowings

 

 

509,667

 

 

 

509,667

 

 

 

348,803

 

 

 

0.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2020

 

(Dollars in thousands)

 

Period-End Balance

 

 

Highest Month-End Balance

 

 

Average Balance

 

 

Weighted Average Rate

 

FHLB borrowings

 

$

115,000

 

 

$

124,000

 

 

$

121,033

 

 

 

0.24

%

FRB borrowings

 

 

281,650

 

 

 

355,484

 

 

 

223,869

 

 

 

0.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)  September 30,
2019
  At December 31
2018
 

FHLB borrowings

  $129,600  $73,100 
  

 

 

  

 

 

 

Weighted average interest rate

   2.33  2.47

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

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

Subordinated notes, net, totaled $54.6 million as of March 31, 2021 compared to $24.5 million as of December 31, 2020, a $30.1 million increase in the first quarter of 2021, which was primarily attributable to subordinated notes assumed in the Bay Banks Merger.

Liquidity. Liquidity is essential to the Company’s business. The Company’s liquidity could be impaired by an inability to access the capital markets or by unforeseen outflows of cash, including deposits. This situation may arise due to circumstances that the Company may be unable to control, such as general market disruption, negative views about the financial services industry generally, or an operational problem that affects a third party or the Company. The

48


Company’s ability to borrow from other financial institutions on favorable terms or at all could be adversely affected by disruptions in the banking industry is defined as the ability to meet the demand for funds of both depositors and borrowers. Blue Ridge must be able to meet these needs by obtaining funding from depositorscapital markets or other lenders or by convertingnon-cash items into cash. events.

The objective of Blue Ridge’s liquidity management program is to ensure that it always has sufficient resources to meet the demands of depositors and borrowers. Stable core deposits and a strong capital position provide the base for Blue Ridge’s liquidity position. Blue Ridge believes it has demonstrated its ability to attract deposits because of Blue Ridge’s convenient branch locations, personal service, technology and pricing.

In addition to deposits, Blue Ridge has access to the different wholesale funding markets. These markets include the brokered certificate of deposit market, listing service deposit market, and the federal funds market. Blue Ridge is a member of the Promontory Interfinancial Network, which allows banking customers to access FDIC insurance protection on deposits through Blue Ridge which exceed FDIC insurance limits. Blue Ridge also hasone-way authority with Promontory for both their CDARs and ICS products which provides Blue Ridge the ability to access additional wholesale funding as needed. Blue Ridge also maintains secured lines of credit with the FRB and the FHLB for which Blue Ridge can borrow up to the allowable amount for the collateral pledged. Having diverse funding alternatives reduces Blue Ridge’s reliance on any one source for funding.

Cash flow from amortizing assets or maturing assets also provides funding to meet the needs of depositors and borrowers.

Blue RidgeCompany has established a formal liquidity contingency plan which provides guidelines for liquidity management. For Blue Ridge’sthe Company’s liquidity management program, it first determines Blue Ridge’s current liquidity position and then forecasts liquidity based on anticipated changes in the balance sheet. In this forecast, Blue Ridgethe Company expects to maintain a liquidity cushion. Blue RidgeThe Company also stress tests its liquidity position under several different stress scenarios, from moderate to severe. Guidelines for the forecasted liquidity cushion and for liquidity cushions for each stress scenario have been established. Blue Ridge believes that it has sufficient resources to meet its liquidity needs.

Blue Ridge had a credit line available of $216.3 million with the FHLB with an outstanding balance of $129.6 million as of September 30, 2019, leaving the remaining credit availability of $86.7 million at September 30, 2019. As of December 31, 2018, the outstanding balance of borrowings with the FHLB totaled $73.1 million.

Blue Ridge had four unsecured federal fund lines available with correspondent banks for overnight borrowing totaling $21 million at September 30, 2019 and December 31, 2018. These lines were not drawn upon at September 30, 2019 and December 31, 2018.

Liquidity is essential to Blue Ridge’s business. Blue Ridge’s liquidity could be impaired by an inability to access the capital markets or by unforeseen outflows of cash, including deposits. This situation may arise due to circumstances that Blue Ridge may be unable to control, such as general market disruption, negative views about the financial services industry generally, or an operational problem that affects a third party or Blue Ridge. Blue Ridge’s ability to borrow from other financial institutions on favorable terms or at all could be adversely affected by disruptions in the capital markets or other events. Blue RidgeThe Company also monitors its liquidity position daily through cash flow forecasting and monthly testing against minimum policy ratios and believes its level of liquidity and capital is adequate to conduct the business of Blue Ridge.the Company.

Deposits are the primary source of the Company’s liquidity. Cash flow from amortizing assets or maturing assets provides funding to meet the needs of depositors and cash flow from amortizing assets or maturing assets also provides funding to meet the needs of depositors and borrowers.

40

The Company has unsecured federal fund lines available with correspondent banks for overnight borrowing totaling $79.0 million and $38.0 million as of March 31, 2021 and December 31, 2020, respectively. These lines bear interest at the prevailing rates for such loan and are cancellable any time by the correspondent Bank. As of March 31, 2021 and December 31, 2020, none of these lines of credit with correspondent banks were drawn upon.


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

The Company also maintains secured lines of credit with the FHLB and the FRB under which the Company can borrow up to the allowable amount for the collateral pledged. The Company had a credit line available of $426.8 million with the FHLB with outstanding advances totaling $183.1 million and letters of credit totaling $59.0 million, as of March 31, 2021, leaving the remaining credit availability of $184.8 million as of the same date. The letters of credit are used as collateral and pledged to the Commonwealth of Virginia to secure public deposits. As of December 31, 2020, outstanding FHLB advances totaled $115.0 million and letters of credit totaled $20.0 million.

The Company utilized the FRB PPPLF to fund loans originated under the PPP, which collateralize the advances. As of March 31, 2021 and December 31, 2020, FRB borrowings under this facility totaled $509.7 million and $281.7 million, respectively.

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

Regulatory agencies measureBanks and bank holding companies are subject to various regulatory capital adequacy utilizing a formula that considersrequirements administered by the individual risk profile of the financial institution. Thefederal banking agencies. Failure to meet minimum capital requirements are: (i)can initiate certain mandatory, possibly additional discretionary, actions by regulators that, if undertaken, could have a common equity Tierdirect material effect on the Bank's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, financial institutions must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. A financial institution's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. The final rules implementing Basel Committee on Banking Supervision's capital guidelines for U.S. banks (the “Basel III rules”) became effective for the Bank on January 1, (“CET1”) capital ratio2015, with full compliance with all of 4.5%; (ii)the requirements phased-in over a Tiermulti-year schedule and fully phased-in on January 1, to risk-based assets capital ratio of 6%; (iii) a total risk-based capital ratio of 8%; and (iv) a Tier 1 leverage ratio of 4%. Additionally,2019. Under the Basel III rules, the Bank must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios of 2.50% for all ratios, except the tier 1 leverage ratio. If a banking organization dips into its capital conservation

49


buffer, it is subject to limitations on certain activities, including payment of dividends, share repurchases, and discretionary compensation to certain officers. Management believes as of March 31, 2021, the Bank met all capital adequacy requirement to which it is subject. Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized; although, these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At March 31, 2021, the most recent regulatory notification categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the institution's category. Federal and state banking regulations place certain restrictions on dividends paid by the Company. The total amount of 2.5%dividends which may be paid at any date is generally limited to retained earnings of risk-weighted assets, is designed to absorb losses during periods of economic stress and is applicable to Blue Ridge Bank’s CET1 capital, Tier 1the Company.

The following tables present the capital and total capital ratios. Including the conservation buffer, Blue Ridge Bank currently considers its minimum capital ratios to be as follows: 7.00% for CET1; 8.50% for Tier 1 capital; and 10.50% for Total Risk-Based capital. Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets abovewhich the minimum but below the conservation buffer will face constraints on dividends, equity repurchases, and compensation. Blue Ridge Bank was considered “well capitalized” for regulatory purposes at September 30, 2019 and December 31, 2018.

As noted above, regulatory capital levels for Blue Ridge Bank meet those established for “well capitalized” institutions. While Blue Ridge Bank is currently considered “well capitalized,” it may from time to time find it necessary to access the capital markets to meet Blue Ridge’s growth objectives or capitalize on specific business opportunities.

The following table shows the minimum capital requirementsubject and the capital position at September 30, 2019amounts and December 31, 2018ratios to be adequately and 2017well capitalized for Blue Ridge Bank.the dates stated. Adequately capitalized ratios include the conversation buffer.

 

         Minimum Ratios 
   September 30,
2019
  December 31,
2018
  To be
“Adequately
Capitalized”
  To be “Well
Capitalized”
 

Total Capital (to Risk Weighted Assets):

     

Consolidated

   13.9  10.8  N/A   N/A 

Bank

   12.9  12.1  8.0  10.5

Tier 1 Capital (to Risk Weighted Assets):

     

Consolidated

   10.9  9.9  N/A   N/A 

Bank

   12.0  11.2  6.0  8.5

Tier 1 Capital (to Average Assets):

     

Consolidated

   8.6  8.3  N/A   N/A 

Bank

   8.4  8.9  4.0  5.0

Common Equity Tier 1 Capital (to Risk Weighted Assets):

     

Consolidated

   10.9  9.9  N/A   N/A 

Bank

   12.0  11.2  4.5  7.0

 

 

Actual

 

 

For Capital

Adequacy Purposes

 

 

To Be Well Capitalized

 

(Dollars in thousands)

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

236,932

 

 

 

13.67

%

 

$

182,013

 

 

 

10.50

%

 

$

173,345

 

 

 

10.00

%

Tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

223,428

 

 

 

12.89

%

 

$

147,343

 

 

 

8.50

%

 

$

138,676

 

 

 

8.00

%

Common equity tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

223,428

 

 

 

12.89

%

 

$

121,342

 

 

 

7.00

%

 

$

112,674

 

 

 

6.50

%

Tier 1 leverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

223,428

 

 

 

10.69

%

 

$

83,617

 

 

 

4.00

%

 

$

104,521

 

 

 

5.00

%

 

 

Actual

 

 

For Capital

Adequacy Purposes

 

 

To Be Well Capitalized

 

(Dollars in thousands)

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

109,219

 

 

 

13.10

%

 

$

87,574

 

 

 

10.50

%

 

$

83,404

 

 

 

10.00

%

Tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

98,751

 

 

 

11.84

%

 

$

70,893

 

 

 

8.50

%

 

$

66,723

 

 

 

8.00

%

Common equity tier 1 capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

98,751

 

 

 

11.84

%

 

$

58,383

 

 

 

7.00

%

 

$

54,213

 

 

 

6.50

%

Tier 1 leverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(To average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Ridge Bank, N.A.

 

$

98,751

 

 

 

8.34

%

 

$

47,363

 

 

 

4.00

%

 

$

59,180

 

 

 

5.00

%

Off-Balance Sheet Activities

Standby letters of credit are conditional commitments issued by Blue Ridge to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements and, generally, have terms of one year or less. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers; Blue Ridge generally holds collateral supporting these commitments. In the event the customer does not perform in accordance with the terms of the agreement with the third party, Blue Ridge would be required to fund the commitment. The maximum potential

41


amount of future payments Blue Ridge could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, Blue Ridge would be entitled to seek recovery from the customer. The maximum potential amount of future advances on standby letters of credit available through Blue Ridge at September 30, 2019 and December 31, 2018, totaled $1.3 million and $1.6 million, respectively.

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. Blue RidgeThe Company evaluates each customer’s credit worthiness on acase-by-case basis. The amount of collateral obtained, if deemed necessary by Blue Ridgethe Company upon

50


extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include real estate and income producing commercial properties. The approved commitments to extend credit that was available but unused at September 30, 2019as of March 31, 2021 and December 31, 20182020 totaled $89.2$315.7 million and $65.2$126.0 million, respectively. The majority of the increase since year-end 2020 is attributable to the Bay Banks Merger.

Conditional commitments are issued by the Company in the form of performance stand-by letters of credit, which guarantee the performance of a customer to a third party. As of March 31, 2021 and December 31, 2020, commitments under outstanding performance stand-by letters of credit totaled $7.3 million and $0, respectively. Additionally, the Company issues financial stand-by letters of credit, which guarantee payment to the underlying beneficiary (i.e., third party) if the customer fails to meet its designated financial obligation. As of March 31, 2021 and December 31, 2020, commitments under outstanding financial stand-by letters of credit totaled $4.8 million and $6.1 million, respectively. The credit risk of issuing stand-by letters of credit is essentially the same as that involved in extending loans to customers.

The Company had no reserve for unfunded commitments recorded as of March 31, 2021 and December 31, 2020.

Interest Rate Risk Management

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

Blue Ridge

The Company employs an independent consulting firm to model its interest rate sensitivity. Blue Ridgesensitivity that uses a net interest income simulation model as its primary tool to measure interest rate sensitivity. Many assumptionsAssumptions for modeling are developed based on expected activity in the balance sheet. For maturing assets, assumptions are created for the redeployment of these assets. For maturing liabilities, assumptions are developed for the replacement of these funding sources. Assumptions are also developed for assets and liabilities that could reprice during the modeled time period. These assumptions also cover how Blue Ridgemanagement expects rates to change onnon-maturity deposits such as interest checking, money market checking, savings accounts, as well as certificates of deposit. Based on inputs that include the current balance sheet, the current level of interest rates and the developed assumptions, the model then produces an expected level of net interest income assuming that market rates remain unchanged. This is considered the base case. Next, the model determines what net interest income would be based on specific changes in interest rates. The rate simulations are performed for atwo-year period and include rampedrapid rate changes of down 100 basis points to 300200 basis points and up 100 basis points to 400 basis points. In both the up and down scenarios, the model assumes a parallel shift in the yield curve. The results of these simulations are then compared to the base case.

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

At September 30, 2019, Blue Ridge’s asset/liability position was considered to be slightly asset sensitive based on its interest rate sensitivity model. Blue Ridge’s net interest income would increase by 14.2% in an up 100 basis point scenario and would increase 15.8% in an up 400 basis point scenario over aone-year time frame. In thetwo-year time horizon, Blue Ridge’s net interest income would increase by 15.3% in an up 100 basis point scenario and would increase by 20.1% in an up 400 basis point scenario. At September 30, 2019, all interest rate risk stress tests measures were within Blue Ridge’s board policy established limits in each of the increased rate scenarios.

42


Additional information on Blue Ridge’s interest rate sensitivity for a static balance sheet over aone-year time horizon as of September 30, 2019 can be found below.

Interest Rate Risk to Earnings

(Net Interest Income)

 

September 30, 2019

 

Change in interest

rates (basis points)

  Percentage change in
net interest income
 

+400

   15.8

+300

   14.9

+200

   14.6

+100

   14.2

      0

   —   

-100

   6.2

-200

   -1.7

-300

   -3.5

Economic value of equity, or (“EVE”), measures the period end market value of assets less the market value of liabilities and the change in this value as rates change. It models simultaneous parallel shifts in market interest rates, implied by the forward yield curve. The EVE model calculates the market value of capital by taking the present value of all asset cash flows less the present value of all liability cash flows.

The interest rate risk to capital at September 30, 2019 is shown below and reflects that Blue Ridge’s market value of capital is in a slightly liability sensitive position in which an increase in short-term interest rates is expected to generate lower market values of capital. At September 30, 2019, all EVE stress tests measures were within Blue Ridge’s board policy established limits.

Interest Rate Risk to Capital

 

September 30, 2019

 

Change in interest

rates (basis points)

  Percentage change in
economic value of equity
 

+400

   0.4

+300

   1.3

+200

   3.5

+100

   5.5

      0

    

-100

   4.2

-200

   2.8

-300

   15.7

43


Item 3.

Quantitative

Item 3.Quantitative and Qualitative Disclosures about Market Risk

Not required.

51


Item 4.Item 4.

Controls and Procedures

The Company maintains disclosure controls and procedures that are designed to provide assurance that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods required by the SEC and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. An evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of September 30, 2019March 31, 2021 was carried out under the supervision and with the participation of management, including the Company’s Chief Executive Officer and Chief Financial Officer. Based on and as of the date of such evaluation, the aforementioned officers concluded that the Company’s disclosure controls and procedures were effective.

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

44



PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Item 1.

Legal Proceedings

There are no material pending legal proceedings, other thanIn the ordinary routine litigation incidental to the business, to whichcourse of its operations, the Company is a party to various legal proceedings. As of the date of this report, there are no pending or threatened proceedings against the Company, other than as set forth below, that, if determined adversely, would have a material effect on the business, results of operations, or financial position of the Company.

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

Item 1A.

Item 1A. Risk Factors

Not required.

There have been no material changes to the risk factors disclosed in the 2020 Form 10-K. Additional risks not presently known to us, or that we currently deem immaterial, may also adversely affect our business, financial condition, or results of operations. See also “Cautionary Note About Forward-Looking Statements,” included in Part 1, Item 2, of this Form 10-Q.

Item 2.

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

None

Item 3.

Item 3. Defaults Upon Senior Securities

None

Item 4.

Item 4. Mine Safety Disclosures

None

Item 5.

Item 5. Other Information

None

Item 6. Exhibits

Item 6.

4.1

Exhibits

Form of 6.50% Subordinated Note (incorporated by reference to Exhibit 4.1 to Bay Banks of Virginia, Inc.’s Form 8-K filed on June 2, 2015).

31.1

4.2

Form of 5.625% Fixed-to-Floating Rate Subordinated Note due 2029 (incorporated by reference to Exhibit 4.1 to Bay Banks of Virginia, Inc.’s Form 8-K filed on October 7, 2019).

10.1

Form of Subordinated Note Purchase Agreement, dated October 7, 2019, by and among Bay Banks of Virginia, Inc. and the purchasers thereto (incorporated by reference to Exhibit 10.1 to Bay Banks of Virginia, Inc.’s Form 8-K filed on October 7, 2019).

31.1

Rule15(d) 13(a)-14(a) Certification of Chief Executive Officer.

31.2

Rule15(d) 13(a)-14(a) Certification of Chief Financial Officer.

32.1

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

101Interactive Data Files.*

 

*

To be filed by amendment.

53


101

The following materials from Blue Ridge Bankshares, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2021, formatted in Extensible Business Reporting Language (XBRL), include: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Changes in Stockholders’ Equity, (v) Consolidated Statements of Cash Flows and (vi) related notes (filed herewith).

 

45



SIGNATURES

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

 

Blue Ridge Bankshares, Inc.

BLUE RIDGE BANKSHARES, INC.

Date: December 16, 2019May 11, 2021

By:

/s/ Brian K. Plum

Brian K. Plum

President and Chief Executive Officer

By:

/s/ Amanda G. StoryJudy C. Gavant

Amanda G. Story

Judy C. Gavant

Executive Vice President and Chief Financial Officer

 

4655