UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended September 30, 20192020

OR

 

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

For the transition period from ___________ to ___________

Commission File Number:000-55117

 

VIRGINIA NATIONAL BANKSHARES CORPORATIONCORPORATION

(Exact Name of Registrant as Specified in its Charter)

 

 

Virginia

46-2331578

(State or other jurisdiction of

(I.R.S. Employer

incorporation or organization)

Identification No.)

404 People Place

 

Charlottesville, Virginia

22911

(Address of principal executive offices)

(Zip Code)

 

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

 

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

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common StockNone

 

VABK

 

OTCQX

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

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

  

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

  

Smaller reporting company

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

Emerging growth company

 

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

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

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

As of November 6, 2019,5, 2020, the registrant had 2,692,0052,714,273 shares of common stock, $2.50 par value per share, outstanding.

 

 


VIRGINIA NATIONAL BANKSHARES CORPORATION

 

FORM 10-Q

 

TABLE OF CONTENTS

 

Part I. Financial Information

 

 

Item 1    Financial Statements

 

Page   3

Consolidated Balance Sheets (unaudited)

 

Page   3

Consolidated Statements of Income (unaudited)

 

Page   4

Consolidated Statements of Comprehensive Income (unaudited)

 

Page   5

Consolidated Statements of Changes in Shareholders’ Equity (unaudited)

 

Page   6

Consolidated Statements of Cash Flows (unaudited)

 

Page   7

Notes to Consolidated Financial Statements (unaudited)

 

Page   8

 

 

 

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

 

Page 3135

Application of Critical Accounting Policies and Estimates

 

Page 3137

Financial Condition

 

Page 3237

Results of Operations

 

Page 3844

 

 

 

Item 3    Quantitative and Qualitative Disclosures About Market Risk

 

Page 4652

 

 

 

Item 4    Controls and Procedures

 

Page 4652

 

 

 

Part II. Other Information

 

 

Item 1    Legal Proceedings

 

Page 4652

Item 1A  Risk Factors

 

Page 4652

Item 2    Unregistered Sales of Equity Securities and Use of Proceeds

 

Page 4652

Item 3    Defaults Upon Senior Securities

 

Page 4652

Item 4    Mine Safety Disclosures

 

Page 4652

Item 5    Other Information

 

Page 4652

Item 6    Exhibits

 

Page 4753

 

 

 

Signatures

 

Page 4854

 

 


PART I.  FINANCIALFINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share data)

 

 

September 30, 2019

 

 

December 31, 2018*

 

 

September 30, 2020

 

 

December 31, 2019*

 

ASSETS

 

(Unaudited)

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

Cash and due from banks

 

$

13,870

 

 

$

11,741

 

 

$

11,399

 

 

$

14,908

 

Federal funds sold

 

 

13,985

 

 

 

7,133

 

 

 

273

 

 

 

4,177

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale, at fair value

 

 

77,930

 

 

 

61,392

 

 

 

141,245

 

 

 

114,041

 

Restricted securities, at cost

 

 

1,684

 

 

 

1,683

 

 

 

3,436

 

 

 

1,683

 

Total securities

 

 

79,614

 

 

 

63,075

 

 

 

144,681

 

 

 

115,724

 

Loans

 

 

522,104

 

 

 

537,190

 

 

 

636,935

 

 

 

539,533

 

Allowance for loan losses

 

 

(3,983

)

 

 

(4,891

)

 

 

(5,334

)

 

 

(4,209

)

Loans, net

 

 

518,121

 

 

 

532,299

 

 

 

631,601

 

 

 

535,324

 

Premises and equipment, net

 

 

6,354

 

 

 

7,042

 

 

 

5,444

 

 

 

6,145

 

Bank owned life insurance

 

 

16,301

 

 

 

16,790

 

 

 

16,739

 

 

 

16,412

 

Goodwill

 

 

372

 

 

 

372

 

 

 

372

 

 

 

372

 

Other intangible assets, net

 

 

424

 

 

 

477

 

 

 

357

 

 

 

408

 

Accrued interest receivable and other assets

 

 

11,749

 

 

 

5,871

 

 

 

10,092

 

 

 

9,157

 

Total assets

 

$

660,790

 

 

$

644,800

 

 

$

820,958

 

 

$

702,627

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

155,134

 

 

$

185,819

 

 

$

190,204

 

 

$

166,975

 

Interest-bearing

 

 

110,152

 

 

 

106,884

 

 

 

135,569

 

 

 

122,994

 

Money market and savings deposit accounts

 

 

190,568

 

 

 

171,299

 

 

 

270,653

 

 

 

221,964

 

Certificates of deposit and other time deposits

 

 

123,592

 

 

 

108,531

 

 

 

98,095

 

 

 

109,278

 

Total deposits

 

 

579,446

 

 

 

572,533

 

 

 

694,521

 

 

 

621,211

 

Advances from the FHLB

 

 

40,000

 

 

 

 

Accrued interest payable and other liabilities

 

 

5,790

 

 

 

1,525

 

 

 

5,980

 

 

 

5,309

 

Total liabilities

 

 

585,236

 

 

 

574,058

 

 

 

740,501

 

 

 

626,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

shares outstanding

 

 

-

 

 

 

-

 

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

2,692,005 (including 4,000 nonvested shares), and 2,543,452

issued and outstanding at September 30, 2019

and December 31, 2018, respectively

 

 

6,720

 

 

 

6,359

 

Preferred stock, $2.50 par value, 2,000,000 shares authorized, 0

shares outstanding

 

 

-

 

 

 

-

 

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

2,714,273 (including 25,268 nonvested) shares issued

and outstanding as of September 30, 2020 and 2,692,005

(including 4,000 nonvested) shares issued and outstanding

as of December 31, 2019

 

 

6,722

 

 

 

6,720

 

Capital surplus

 

 

32,160

 

 

 

27,013

 

 

 

32,377

 

 

 

32,195

 

Retained earnings

 

 

36,611

 

 

 

38,647

 

 

 

40,158

 

 

 

37,235

 

Accumulated other comprehensive income (loss)

 

 

63

 

 

 

(1,277

)

 

 

1,200

 

 

 

(43

)

Total shareholders' equity

 

 

75,554

 

 

 

70,742

 

 

 

80,457

 

 

 

76,107

 

Total liabilities and shareholders' equity

 

$

660,790

 

 

$

644,800

 

 

$

820,958

 

 

$

702,627

 

 

*

Derived from audited Consolidated Financial Statements

See Notes to Consolidated Financial Statements


VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)

 

 

For the three months ended

 

 

For the nine months ended

 

 

For the three months ended

 

 

For the nine months ended

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2020

 

 

September 30, 2019

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

6,021

 

 

$

6,200

 

 

$

18,223

 

 

$

17,849

 

 

$

6,175

 

 

$

6,021

 

 

$

18,202

 

 

$

18,223

 

Federal funds sold

 

 

174

 

 

 

46

 

 

 

267

 

 

 

120

 

 

 

3

 

 

 

174

 

 

 

98

 

 

 

267

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

291

 

 

 

265

 

 

 

789

 

 

 

814

 

 

 

412

 

 

 

291

 

 

 

1,150

 

 

 

789

 

Tax exempt

 

 

64

 

 

 

86

 

 

 

221

 

 

257

 

 

 

159

 

 

 

64

 

 

 

326

 

 

 

221

 

Dividends

 

 

29

 

 

 

42

 

 

 

86

 

 

 

103

 

 

 

22

 

 

 

29

 

 

 

70

 

 

 

86

 

Total interest and dividend income

 

 

6,579

 

 

 

6,639

 

 

 

19,586

 

 

 

19,143

 

 

 

6,771

 

 

 

6,579

 

 

 

19,846

 

 

 

19,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings deposits

 

 

531

 

 

 

277

 

 

 

1,375

 

 

 

773

 

 

 

383

 

 

 

531

 

 

 

1,468

 

 

 

1,375

 

Certificates and other time deposits

 

 

574

 

 

 

413

 

 

 

1,619

 

 

 

815

 

 

 

306

 

 

 

574

 

 

 

1,166

 

 

 

1,619

 

Repurchase agreements and other borrowings

 

 

 

 

 

158

 

 

 

89

 

 

 

376

 

 

 

35

 

 

 

-

 

 

 

35

 

 

 

89

 

Total interest expense

 

 

1,105

 

 

 

848

 

 

 

3,083

 

 

 

1,964

 

 

 

724

 

 

 

1,105

 

 

 

2,669

 

 

 

3,083

 

Net interest income

 

 

5,474

 

 

 

5,791

 

 

 

16,503

 

 

 

17,179

 

 

 

6,047

 

 

 

5,474

 

 

 

17,177

 

 

 

16,503

 

Provision for (recovery of) loan losses

 

 

(120

)

 

 

285

 

 

 

500

 

 

 

890

 

 

 

224

 

 

 

(120

)

 

 

1,367

 

 

 

500

 

Net interest income after provision for (recovery of)

loan losses

 

 

5,594

 

 

 

5,506

 

 

 

16,003

 

 

 

16,289

 

 

 

5,823

 

 

 

5,594

 

 

 

15,810

 

 

 

16,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust income

 

 

377

 

 

 

409

 

 

 

1,126

 

 

 

1,250

 

Wealth management fees

 

 

263

 

 

 

377

 

 

 

801

 

 

 

1,126

 

Advisory and brokerage income

 

 

159

 

 

 

144

 

 

 

451

 

 

 

426

 

 

 

175

 

 

 

159

 

 

 

516

 

 

 

451

 

Royalty income

 

 

5

 

 

 

17

 

 

 

13

 

 

 

569

 

 

 

16

 

 

 

5

 

 

 

87

 

 

 

13

 

Deposit account fees

 

 

192

 

 

 

210

 

 

 

565

 

 

 

693

 

 

 

162

 

 

 

192

 

 

 

484

 

 

 

565

 

Debit/credit card and ATM fees

 

 

191

 

 

 

176

 

 

 

537

 

 

 

567

 

 

 

144

 

 

 

191

 

 

 

435

 

 

 

537

 

Earnings/increase in value of bank owned life insurance

 

 

111

 

 

 

113

 

 

 

687

 

 

 

333

 

 

 

111

 

 

 

111

 

 

 

327

 

 

 

687

 

Fees on mortgage sales

 

 

43

 

 

 

73

 

 

 

129

 

 

 

155

 

 

 

-

 

 

 

43

 

 

 

77

 

 

 

129

 

Gains on sales of securities

 

 

7

 

 

 

-

 

 

 

71

 

 

 

-

 

 

 

91

 

 

 

7

 

 

 

734

 

 

 

71

 

Losses on sales of other assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(33

)

Loan swap fee income

 

 

116

 

 

 

-

 

 

 

151

 

 

 

-

 

 

 

344

 

 

 

116

 

 

 

977

 

 

 

151

 

Other

 

 

126

 

 

 

128

 

 

 

356

 

 

 

331

 

 

 

119

 

 

 

126

 

 

 

282

 

 

 

356

 

Total noninterest income

 

 

1,327

 

 

 

1,270

 

 

 

4,086

 

 

 

4,291

 

 

 

1,425

 

 

 

1,327

 

 

 

4,720

 

 

 

4,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

2,268

 

 

 

2,049

 

 

 

6,800

 

 

 

6,022

 

 

 

2,322

 

 

 

2,268

 

 

 

7,004

 

 

 

6,800

 

Net occupancy

 

 

450

 

 

 

458

 

 

 

1,373

 

 

 

1,387

 

 

 

501

 

 

 

450

 

 

 

1,405

 

 

 

1,373

 

Equipment

 

 

85

 

 

 

128

 

 

 

316

 

 

 

374

 

 

 

134

 

 

 

85

 

 

 

401

 

 

 

316

 

Data processing

 

 

341

 

 

 

281

 

 

 

987

 

 

 

828

 

 

 

302

 

 

 

341

 

 

 

968

 

 

 

987

 

Merger expenses

 

 

549

 

 

 

-

 

 

 

549

 

 

 

-

 

Settlement of claims

 

 

160

 

 

 

-

 

 

 

460

 

 

 

-

 

 

 

-

 

 

 

160

 

 

 

-

 

 

 

460

 

Other

 

 

1,257

 

 

 

1,173

 

 

 

3,721

 

 

 

3,522

 

 

 

1,127

 

 

 

1,257

 

 

 

3,555

 

 

 

3,721

 

Total noninterest expense

 

 

4,561

 

 

 

4,089

 

 

 

13,657

 

 

 

12,133

 

 

 

4,935

 

 

 

4,561

 

 

 

13,882

 

 

 

13,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,360

 

 

 

2,687

 

 

 

6,432

 

 

 

8,447

 

 

 

2,313

 

 

 

2,360

 

 

 

6,648

 

 

 

6,432

 

Provision for income taxes

 

 

463

 

 

 

527

 

 

 

1,174

 

 

 

1,659

 

 

 

443

 

 

 

463

 

 

 

1,286

 

 

 

1,174

 

Net income

 

$

1,897

 

 

$

2,160

 

 

$

5,258

 

 

$

6,788

 

 

$

1,870

 

 

$

1,897

 

 

$

5,362

 

 

$

5,258

 

Net income per common share, basic *

 

$

0.71

 

 

$

0.81

 

 

$

1.96

 

 

$

2.55

 

Net income per common share, diluted *

 

$

0.71

 

 

$

0.80

 

 

$

1.96

 

 

$

2.52

 

Weighted average common shares outstanding, basic *

 

 

2,689,092

 

 

 

2,669,199

 

 

 

2,685,134

 

 

 

2,665,647

 

Weighted average common shares outstanding, diluted *

 

 

2,690,142

 

 

 

2,689,720

 

 

 

2,688,813

 

 

 

2,687,101

 

Net income per common share, basic

 

$

0.69

 

 

$

0.71

 

 

$

1.98

 

 

$

1.96

 

Net income per common share, diluted

 

$

0.69

 

 

$

0.71

 

 

$

1.98

 

 

$

1.96

 

 

*

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

See Notes to Consolidated Financial Statements


VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollars in thousands)

(Unaudited)

 

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2019

 

 

September 30, 2018

 

Net income

 

$

1,897

 

 

$

2,160

 

 

$

5,258

 

 

$

6,788

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on securities, net of tax

   of $29 and $372 for the three and nine months

   ended September 30, 2019; and net of tax of ($59)

   and ($285) for the three and nine months ended

   September 30, 2018

 

 

106

 

 

 

(222

)

 

 

1,396

 

 

 

(1,070

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment for realized gains

   on sales of securities, net of tax of ($1)

   and ($15) for the three and nine months

   ended September 30, 2019; and net of tax

   of $0 and $0 for the three and nine months

   ended September 30, 2018

 

 

(6

)

 

 

-

 

 

 

(56

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income (loss)

 

 

100

 

 

 

(222

)

 

 

1,340

 

 

 

(1,070

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

$

1,997

 

 

$

1,938

 

 

$

6,598

 

 

$

5,718

 

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2020

 

 

September 30, 2019

 

Net income

 

$

1,870

 

 

$

1,897

 

 

$

5,362

 

 

$

5,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain on securities, net of tax

   of $81 and $484 for the three and nine months

   ended September 30, 2020; and net of tax of

   $29 and $372 for the three and nine months

   ended September 30, 2019

 

 

309

 

 

 

106

 

 

 

1,823

 

 

 

1,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment for realized gains

   on sales of securities, net of tax of ($19) and

   ($154) for the three and nine months ended

   September 30, 2020; and net of tax of ($1)

   and ($15) for the three and nine months

   ended September 30, 2019

 

 

(72

)

 

 

(6

)

 

 

(580

)

 

 

(56

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income

 

 

237

 

 

 

100

 

 

 

1,243

 

 

 

1,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

$

2,107

 

 

$

1,997

 

 

$

6,605

 

 

$

6,598

 

 

See Notes to Consolidated Financial Statements


VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

FOR THE THREE AND NINE MONTHS ENDED MARCH 31, JUNE 30 AND SEPTEMBER 30, 20192020 AND 20182019

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

Common

 

 

Capital

 

 

Retained

 

 

Comprehensive

 

 

 

 

 

 

Common

 

 

Capital

 

 

Retained

 

 

Comprehensive

 

 

 

 

 

 

Stock

 

 

Surplus

 

 

Earnings

 

 

Income (Loss)

 

 

Total

 

 

Stock

 

 

Surplus

 

 

Earnings

 

 

Income (Loss)

 

 

Total

 

Balance, December 31, 2017

 

$

6,027

 

 

$

22,038

 

 

$

37,923

 

 

$

(883

)

 

$

65,105

 

Stock options exercised

 

 

16

 

 

 

128

 

 

 

-

 

 

 

-

 

 

 

144

 

Stock option expense

 

 

-

 

 

 

1

 

 

 

-

 

 

 

-

 

 

 

1

 

Stock dividend distributable *

 

 

301

 

 

 

4,673

 

 

 

(4,974

)

 

 

-

 

 

 

-

 

Cash dividends declared ($0.19 per share)

 

 

-

 

 

 

-

 

 

 

(482

)

 

 

-

 

 

 

(482

)

Net income

 

 

-

 

 

 

-

 

 

 

2,796

 

 

 

-

 

 

 

2,796

 

Other comprehensive loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(743

)

 

 

(743

)

Balance, March 31, 2018

 

$

6,344

 

 

$

26,840

 

 

$

35,263

 

 

$

(1,626

)

 

$

66,821

 

Stock options exercised

 

 

9

 

 

 

65

 

 

 

-

 

 

 

-

 

 

 

74

 

Stock option expense

 

 

-

 

 

 

16

 

 

 

-

 

 

 

-

 

 

 

16

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(763

)

 

 

-

 

 

 

(763

)

Net income

 

 

-

 

 

 

-

 

 

 

1,832

 

 

 

-

 

 

 

1,832

 

Other comprehensive loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(105

)

 

 

(105

)

Balance, June 30, 2018

 

$

6,353

 

 

$

26,921

 

 

$

36,332

 

 

$

(1,731

)

 

$

67,875

 

Stock options exercised

 

 

6

 

 

 

44

 

 

 

-

 

 

 

-

 

 

 

50

 

Stock option expense

 

 

-

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

24

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(763

)

 

 

-

 

 

 

(763

)

Net income

 

 

-

 

 

 

-

 

 

 

2,160

 

 

 

-

 

 

 

2,160

 

Other comprehensive loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(222

)

 

 

(222

)

Balance, September 30, 2018

 

$

6,359

 

 

$

26,989

 

 

$

37,729

 

 

$

(1,953

)

 

$

69,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2018

 

$

6,359

 

 

$

27,013

 

 

$

38,647

 

 

$

(1,277

)

 

$

70,742

 

 

$

6,359

 

 

$

27,013

 

 

$

38,647

 

 

$

(1,277

)

 

$

70,742

 

Stock options exercised

 

 

14

 

 

 

88

 

 

 

-

 

 

 

-

 

 

 

102

 

 

 

14

 

 

 

88

 

 

 

-

 

 

 

-

 

 

 

102

 

Stock option expense

 

 

-

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

24

 

 

 

-

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

24

 

Stock grants

 

 

27

 

 

 

397

 

 

 

-

 

 

 

-

 

 

 

424

 

Unrestricted stock grants

 

 

27

 

 

 

397

 

 

 

-

 

 

 

-

 

 

 

424

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(767

)

 

 

-

 

 

 

(767

)

 

 

-

 

 

 

-

 

 

 

(767

)

 

 

-

 

 

 

(767

)

Net income

 

 

-

 

 

 

-

 

 

 

1,246

 

 

 

-

 

 

 

1,246

 

 

 

-

 

 

 

-

 

 

 

1,246

 

 

 

-

 

 

 

1,246

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

754

 

 

 

754

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

754

 

 

 

754

 

Balance, March 31, 2019

 

$

6,400

 

 

$

27,522

 

 

$

39,126

 

 

$

(523

)

 

$

72,525

 

 

$

6,400

 

 

$

27,522

 

 

$

39,126

 

 

$

(523

)

 

$

72,525

 

Stock option expense

 

 

-

 

 

 

23

 

 

 

-

 

 

 

-

 

 

 

23

 

 

 

-

 

 

 

23

 

 

 

-

 

 

 

-

 

 

 

23

 

Stock dividend distributable **

 

 

320

 

 

 

4,593

 

 

 

(4,913

)

 

 

-

 

 

 

-

 

Stock dividend distributable *

 

 

320

 

 

 

4,593

 

 

 

(4,913

)

 

 

-

 

 

 

-

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(806

)

 

 

-

 

 

 

(806

)

 

 

-

 

 

 

-

 

 

 

(806

)

 

 

-

 

 

 

(806

)

Net income

 

 

-

 

 

 

-

 

 

 

2,115

 

 

 

-

 

 

 

2,115

 

 

 

-

 

 

 

-

 

 

 

2,115

 

 

 

-

 

 

 

2,115

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

486

 

 

 

486

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

486

 

 

 

486

 

Balance, June 30, 2019

 

$

6,720

 

 

$

32,138

 

 

$

35,522

 

 

$

(37

)

 

$

74,343

 

 

$

6,720

 

 

$

32,138

 

 

$

35,522

 

 

$

(37

)

 

$

74,343

 

Stock option expense

 

 

-

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

24

 

 

 

-

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

24

 

Stock grants

 

 

-

 

 

 

3

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

-

 

 

 

3

 

 

 

-

 

 

 

-

 

 

 

3

 

Cash in lieu of fractional shares

 

 

-

 

 

 

(5

)

 

 

-

 

 

 

-

 

 

 

(5

)

 

 

-

 

 

 

(5

)

 

 

-

 

 

 

-

 

 

 

(5

)

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(808

)

 

 

-

 

 

 

(808

)

 

 

-

 

 

 

-

 

 

 

(808

)

 

 

-

 

 

 

(808

)

Net income

 

 

-

 

 

 

-

 

 

 

1,897

 

 

 

-

 

 

 

1,897

 

 

 

-

 

 

 

-

 

 

 

1,897

 

 

 

-

 

 

 

1,897

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100

 

 

 

100

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100

 

 

 

100

 

Balance, September 30, 2019

 

$

6,720

 

 

$

32,160

 

 

$

36,611

 

 

$

63

 

 

$

75,554

 

 

$

6,720

 

 

$

32,160

 

 

$

36,611

 

 

$

63

 

 

$

75,554

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2019

 

$

6,720

 

 

$

32,195

 

 

$

37,235

 

 

$

(43

)

 

$

76,107

 

Stock option expense

 

 

-

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

24

 

Restricted stock grant expense

 

 

-

 

 

 

15

 

 

 

-

 

 

 

-

 

 

 

15

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(811

)

 

 

-

 

 

 

(811

)

Net income

 

 

-

 

 

 

-

 

 

 

1,404

 

 

 

-

 

 

 

1,404

 

Other comprehensive loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(448

)

 

 

(448

)

Balance, March 31, 2020

 

$

6,720

 

 

$

32,234

 

 

$

37,828

 

 

$

(491

)

 

$

76,291

 

Stock option expense

 

 

-

 

 

 

34

 

 

 

-

 

 

 

-

 

 

 

34

 

Restricted stock grant expense

 

 

-

 

 

 

39

 

 

 

-

 

 

 

-

 

 

 

39

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(814

)

 

 

-

 

 

 

(814

)

Net income

 

 

-

 

 

 

-

 

 

 

2,088

 

 

 

-

 

 

 

2,088

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,454

 

 

 

1,454

 

Balance, June 30, 2020

 

$

6,720

 

 

$

32,307

 

 

$

39,102

 

 

$

963

 

 

$

79,092

 

Stock option expense

 

 

-

 

 

 

30

 

 

 

-

 

 

 

-

 

 

 

30

 

Restricted stock grant expense

 

 

-

 

 

 

42

 

 

 

-

 

 

 

-

 

 

 

42

 

Vested stock grants

 

 

2

 

 

 

(2

)

 

 

-

 

 

 

-

 

 

 

-

 

Cash dividends declared ($0.30 per share)

 

 

-

 

 

 

-

 

 

 

(814

)

 

 

-

 

 

 

(814

)

Net income

 

 

-

 

 

 

-

 

 

 

1,870

 

 

 

-

 

 

 

1,870

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

237

 

 

 

237

 

Balance, September 30, 2020

 

$

6,722

 

 

$

32,377

 

 

$

40,158

 

 

$

1,200

 

 

$

80,457

 

 

*Common stock and capital surplus as of June 30, 2019 includes the 5% stock dividend distributed effective April 13, 2018.

**  5% stock dividend distributeddistributable effective July 5, 2019.

See Notes to Consolidated Financial Statements


VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

(Unaudited)

 

For the nine months ended

 

 

For the nine months ended

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2020

 

 

September 30, 2019

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,258

 

 

$

6,788

 

 

$

5,362

 

 

$

5,258

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

500

 

 

 

890

 

 

 

1,367

 

 

 

500

 

Net amortization and accretion of securities

 

 

200

 

 

 

209

 

 

 

471

 

 

 

200

 

Net gains on sale of securities

 

 

(71

)

 

 

-

 

 

 

(734

)

 

 

(71

)

Net losses on sales of assets

 

 

-

 

 

 

33

 

Earnings on bank owned life insurance

 

 

(687

)

 

 

(333

)

 

 

(327

)

 

 

(687

)

Amortization of intangible assets

 

 

67

 

 

 

83

 

 

 

74

 

 

 

67

 

Depreciation and other amortization

 

 

812

 

 

 

849

 

 

 

1,395

 

 

 

1,338

 

Stock option expense

 

 

74

 

 

 

41

 

 

 

88

 

 

 

71

 

Stock grants, unrestricted

 

 

424

 

 

 

-

 

 

 

-

 

 

 

424

 

Stock grant expense, restricted

 

 

96

 

 

 

3

 

Net change in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable and other assets

 

 

(1,921

)

 

 

297

 

 

 

(1,117

)

 

 

(2,447

)

Accrued interest payable and other liabilities

 

 

(58

)

 

 

38

 

 

 

(19

)

 

 

(58

)

Net cash provided by operating activities

 

 

4,598

 

 

 

8,895

 

 

 

6,656

 

 

 

4,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (increase) decrease in restricted investments

 

 

(1

)

 

 

176

 

Net increase in restricted investments

 

 

(1,753

)

 

 

(1

)

Purchases of available for sale securities

 

 

(40,608

)

 

 

-

 

 

 

(122,372

)

 

 

(40,608

)

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

 

 

4,573

 

 

 

3,837

 

 

 

34,821

 

 

 

4,573

 

Proceeds from sales of available for sale securities

 

 

21,065

 

 

 

-

 

 

 

62,184

 

 

 

21,065

 

Net decrease (increase) in organic loans

 

 

9,654

 

 

 

(604

)

 

 

(117,081

)

 

 

9,654

 

Net decrease in purchased loans

 

 

4,024

 

 

 

1,806

 

 

 

19,437

 

 

 

4,024

 

Cash payment for wealth management book of business

 

 

(50

)

 

 

(100

)

 

 

(50

)

 

 

(50

)

Proceeds from settlement of bank owned life insurance

 

 

1,176

 

 

 

-

 

 

 

-

 

 

 

1,176

 

Purchase of bank premises and equipment

 

 

(124

)

 

 

(731

)

 

 

(132

)

 

 

(124

)

Net cash (used in) provided by investing activities

 

 

(291

)

 

 

4,384

 

Net cash used in investing activities

 

 

(124,946

)

 

 

(291

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net decrease in demand deposits, NOW accounts, and money market accounts

 

 

(8,148

)

 

 

(22,417

)

Net increase in certificates of deposit and other time deposits

 

 

15,061

 

 

 

17,957

 

Net decrease in repurchase agreements

 

 

-

 

 

 

(11,899

)

Net decrease in other short term borrowings

 

 

-

 

 

 

(5,000

)

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

 

 

84,493

 

 

 

(8,148

)

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

 

 

(11,183

)

 

 

15,061

 

Net increase in borrowings

 

 

40,000

 

 

 

-

 

Proceeds from stock options exercised

 

 

102

 

 

 

268

 

 

 

-

 

 

 

102

 

Cash payment for stock dividend fractional shares

 

 

(5

)

 

 

-

 

 

 

-

 

 

 

(5

)

Cash dividends paid

 

 

(2,336

)

 

 

(1,703

)

 

 

(2,433

)

 

 

(2,336

)

Net cash provided by (used in) financing activities

 

 

4,674

 

 

 

(22,794

)

Net cash provided by financing activities

 

 

110,877

 

 

 

4,674

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

$

8,981

 

 

$

(9,515

)

 

$

(7,413

)

 

$

8,981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

$

18,874

 

 

$

18,277

 

 

$

19,085

 

 

$

18,874

 

End of period

 

$

27,855

 

 

$

8,762

 

 

$

11,672

 

 

$

27,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash payments for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

2,963

 

 

$

1,800

 

 

$

2,788

 

 

$

2,963

 

Taxes

 

$

1,650

 

 

$

1,990

 

 

$

1,991

 

 

$

1,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING

ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on available for sale securities

 

$

1,697

 

 

$

(1,355

)

Unrealized gain on available for sale securities

 

$

1,573

 

 

$

1,697

 

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

 

$

4,279

 

 

$

-

 

 

$

711

 

 

$

4,279

 

 

See Notes to Consolidated Financial Statements


VIRGINIA NATIONAL BANKSHARES CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

September 30, 20192020

Note 1.  Significant Accounting Policies

Basis of Presentation

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

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

The preparation of financial statements in conformity with GAAP and the reporting guidelines prescribed by regulatory authorities requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses (including impaired loans), other-than-temporary impairment of securities, intangible assets, and fair value measurements. Operating results for the three and nine months ended September 30, 20192020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019.2020.

The statements should be read in conjunction with the Notes to Consolidated Financial Statements included in the Company’s Form 10-K for the year ended December 31, 2018. 2019. If needed, certain previously reported amounts have been reclassified to conform to current period presentation. No such reclassifications were significant.

Adoption of New Accounting Guidance

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

Recent Accounting Pronouncements

Financial Instruments – Credit Losses In June 2016, the FASB issued ASUAccounting Standards Update (“ASU”) No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.”  The amendments in this ASU, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss 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. At its October 16, 2019 meeting, FASB’s board affirmed its decisionThe FASB has issued multiple updates to delayASU 2016-13 as codified in Topic 326, including ASUs 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03.  These ASUs have provided for various minor technical corrections and improvements to the effective date of the ASU for smallercodification as well as other transition matters.  Smaller reporting companies likewho file with the U.S.


Securities and Exchange Commission (“SEC”), such as the Company, untiland all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022, and interim periods within those years. 2022. The Company is currently assessing the impact that ASU 2016-13 will have on its consolidated financial statements.  Early in 2017, the Company formed a cross-functional steering committee, including some members of senior management, to provide governance and guidance over the project plan.  The steering committee meets regularly to addressCompany is capturing the compliance requirements, data requirements and sources, and analysis efforts that are required to adopt these new requirements.  In addition to attending seminars and webinars on this topic with regulators and other experts, the committee is working closely with the Company’s vendor to gather additional loan data which is anticipated to be needed for this calculation and is attending training sessions on the software to be utilized to calculate the expected credit losses.calculation.  The extent of the change is indeterminable at this time as it will be dependent upon portfolio composition and credit quality at the adoption date, as well as economic conditions and forecasts at that time.  Upon adoption, the impact to the allowance for credit losses (currently allowance for loan losses) will have an offsetting one-time cumulative-effect adjustment to retained earnings.  


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

Income Taxes In January 2017,December 2019, the FASB issued ASU No. 2017-04, “Intangibles2019-12, “Income Taxes (Topic 740) Goodwill and Other (Topic 350): Simplifying the TestAccounting for Goodwill Impairment.Income Taxes.”  The amendmentsASU is expected to reduce cost and complexity related to the accounting for income taxes by removing specific exceptions to general principles in thisTopic 740 (eliminating the need for an organization to analyze whether certain exceptions apply in a given period) and improving financial statement preparers’ application of certain income tax-related guidance. This ASU simplify how an entity is requiredpart of the FASB’s simplification initiative to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measuresmake narrow-scope simplifications and improvements to accounting standards through a goodwill impairment loss by comparing the implied fair valueseries of a reporting unit’s goodwill with the carrying amount of that goodwill. Instead, under the amendments in this ASU, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. Publicshort-term projects.  For public business entities, that are SEC filers should adopt the amendments in this ASU for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company does not expect the adoption of ASU 2017-04 to have a material impact on its consolidated financial statements.

Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement In August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement.”  The amendments modify the disclosure requirements in Topic 820 to add disclosures regarding changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements and the narrative description of measurement uncertainty.  Certain disclosure requirements in Topic 820 are also removed or modified. The amendments are effective for fiscal years beginning after December 15, 2019,2020, and interim periods within those fiscal years.  Certain of the amendments are to be applied prospectively while others are to be applied retrospectively.  Early adoption is permitted. The Company does not expect the adoption of ASU 2018-132019-12 to have a material impact on its consolidated financial statements.

Financial Instruments

InvestmentsCredit Losses – Derivatives and HedgingEquity Securities In April 2019,January 2020, the FASB issued ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments—Credit Losses, Topic 815,2020-01, “Investments – Equity Securities (Topic 321), Investments – Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) – Clarifying the Interactions between Topic 321, Topic 323, and Topic 825, Financial Instruments.815.”  ThisThe ASU clarifiesis based on a consensus of the FASB’s Emerging Issues Task Force and improves areas of guidance relatedis expected to increase comparability in accounting for these transactions.  ASU 2016-01 made targeted improvements to accounting for financial instruments, including providing an entity the recently issued standards on credit losses, hedging, and recognition and measurement including improvementsability to measure certain equity securities without a readily determinable fair value at cost, less any impairment, plus or minus changes resulting from various Transition Resource Group meetings. Theobservable price changes in orderly transactions for the identical or a similar investment of the same issuer.  Among other topics, the amendments clarify that an entity should consider observable transactions that require it to either apply or discontinue the equity method of accounting.  For public business entities, the amendments in the ASU are effective for fiscal years beginning after December 15, 2019,2020, and interim periods within those fiscal years.  Early adoption is permitted. The Company is currently assessingdoes not expect the impact thatadoption of ASU 2019-04 will2020-01 to have a material impact on its consolidated financial statements.

Financial Instruments – Credit Losses – Targeted Transition Relief

LIBOR and Other Reference Rates In May 2019,March 2020, the FASB issued ASU 2019-05, “Financial Instruments—No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference the London Inter-bank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022.  To facilitate an orderly transition from LIBOR, Inter-bank Offered Rate (“IBOR”) and other benchmark rates to alternative reference rates (“ARRs”), the Company has established a focus committee, which includes members of senior management, including the Chief Credit Losses (Topic 326): Targeted Transition Relief.”Officer and Chief Financial Officer, among others.  The task of this committee is to identify, assess and monitor risk associated with the expected discontinuation or unavailability of benchmarks, including LIBOR, achieve operations readiness and engage impacted clients in connection with the transition to ARRs.  The Company is assessing ASU 2020-04 and its impact on the Company’s transition away from LIBOR for its loan and other financial instruments.

SEC Filing Requirements On March 12, 2020, the SEC finalized amendments to the definitions of its “accelerated filer” and “large accelerated filer” definitions. The amendments increase the threshold criteria for meeting these filer classifications and are effective on April 27, 2020. Any changes in thisfiler status are to be applied beginning with the filer’s first annual report filed with the SEC subsequent to the effective date. Prior to these changes, the Company was required to comply with section 404(b) of the Sarbanes Oxley Act concerning auditor attestation over internal control over financial reporting as an “accelerated filer” as it had more than $75 million in public float but less than $700 million at the end of the Company’s most recent second quarter. The rule change expands the definition of “smaller reporting companies” to include entities with public float of less than $700 million and less than $100 million in annual revenues. The Company expects that it will no longer be considered an accelerated filer beginning in 2021.  If the Company’s annual revenues


exceed $100 million, its category will change back to “accelerated filer”. The classifications of “accelerated filer” and “large accelerated filer” require a public company to obtain an auditor attestation concerning the effectiveness of internal control over financial reporting (“ICFR”) and include the opinion on ICFR in its annual report on Form 10-K.   All public companies are required to obtain and file annual financial statement audits, as well as provide management’s assertion on effectiveness of internal control over financial reporting, but the external auditor attestation of internal control over financial reporting is not required for smaller reporting companies.  As the Bank’s total assets exceed $500 million, it remains subject to FDICIA’s internal reporting requirements, but does not require an auditor attestation concerning internal controls over financial reporting. As such, professional and consulting expenditures should decline by an immaterial amount.

Nonrefundable Fees and Other Costs In October 2020, the FASB issued ASU provide entities2020-08, “Codification Improvements to Subtopic 310-20, Receivables – Nonrefundable fees and Other Costs.” This ASU clarifies that have certain instrumentsan entity should reevaluate whether a callable debt security is within the scope of Subtopic 326-20 with an option to irrevocably electASC paragraph 310-20-35-33 for each reporting period. For public business entities, the fair value option in Subtopic 825-10, applied on an instrument-by-instrument basis for eligible instruments, upon the adoption of Topic 326. The fair value option election does not apply to held-to-maturity debt securities. An entity that elects the fair value option should subsequently measure those instruments at fair value with changes in fair value flowing through earnings.  The amendments areASU is effective for fiscal years beginning after December 15, 2019,2021, and interim periods within those fiscal years.  The amendments should be applied on a modified-retrospective basis by means of a cumulative-effect adjustment to the opening balance of retained earnings balance in the balance sheet.  Early adoption is not permitted. All entities should apply ASU No. 2020-08 on a prospective basis as of the beginning of the period of adoption for existing or newly purchased callable debt securities. The Company is currently assessingdoes not expect the impact thatadoption of ASU 2019-05 will2020-08 to have a material impact on its consolidated financial statements.

Note 2.  Securities

The amortized cost and fair values of securities available for sale as of September 30, 20192020 and December 31, 20182019 were as follows (dollars in thousands):

 

September 30, 2019

 

Amortized

 

 

Gross Unrealized

 

 

Gross Unrealized

 

 

Fair

 

September 30, 2020

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

Cost

 

 

Gains

 

 

(Losses)

 

 

Value

 

 

Cost

 

 

Gains

 

 

(Losses)

 

 

Value

 

U.S. Government agencies

 

$

12,000

 

 

$

-

 

 

$

(25

)

 

$

11,975

 

 

$

19,996

 

 

$

3

 

 

$

(159

)

 

$

19,840

 

Mortgage-backed securities/CMOs

 

 

50,987

 

 

 

45

 

 

 

(261

)

 

 

50,771

 

 

 

63,462

 

 

 

790

 

 

 

(94

)

 

 

64,158

 

Municipal bonds

 

 

14,863

 

 

 

336

 

 

 

(15

)

 

 

15,184

 

 

 

56,268

 

 

 

1,075

 

 

 

(96

)

 

 

57,247

 

Total Securities Available for Sale

 

$

77,850

 

 

$

381

 

 

$

(301

)

 

$

77,930

 

 

$

139,726

 

 

$

1,868

 

 

$

(349

)

 

$

141,245

 

 

December 31, 2018

 

Amortized

 

 

Gross Unrealized

 

 

Gross Unrealized

 

 

Fair

 

December 31, 2019

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

Cost

 

 

Gains

 

 

(Losses)

 

 

Value

 

 

Cost

 

 

Gains

 

 

(Losses)

 

 

Value

 

U.S. Government agencies

 

$

19,500

 

 

$

-

 

 

$

(526

)

 

$

18,974

 

 

$

15,000

 

 

$

-

 

 

$

(48

)

 

$

14,952

 

Corporate bonds

 

 

7,469

 

 

 

-

 

 

 

-

 

 

 

7,469

 

Mortgage-backed securities/CMOs

 

 

25,901

 

 

 

1

 

 

 

(839

)

 

 

25,063

 

 

 

71,970

 

 

 

76

 

 

 

(314

)

 

 

71,732

 

Municipal bonds

 

 

17,608

 

 

 

12

 

 

 

(265

)

 

 

17,355

 

 

 

19,656

 

 

 

282

 

 

 

(50

)

 

 

19,888

 

Total Securities Available for Sale

 

$

63,009

 

 

$

13

 

 

$

(1,630

)

 

$

61,392

 

 

$

114,095

 

 

$

358

 

 

$

(412

)

 

$

114,041

 


 

As of September 30, 2019,2020, there were $49.1$53.1 million, or 3432 issues of individual securities, held in an unrealized loss position.  These securities have an unrealized loss of $301$349 thousand and consisted of 2711 mortgage-backed/CMOs, 4collateralized mortgage obligations (“CMOs”), 12 municipal bonds, and 39 agency bonds.  

The following table summarizes all securities with unrealized losses, segregated by length of time in a continuous unrealized loss position, at September 30, 2019,2020, and December 31, 20182019 (dollars in thousands):

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or more

 

 

Total

 

 

Less than 12 Months

 

 

12 Months or more

 

 

Total

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

U.S. Government agencies

 

$

7,488

 

 

$

(12

)

 

$

1,987

 

 

$

(13

)

 

$

9,475

 

 

$

(25

)

 

$

15,340

 

 

$

(159

)

 

$

 

 

$

 

 

$

15,340

 

 

$

(159

)

Mortgage-backed/CMOs

 

 

26,816

 

 

 

(154

)

 

 

11,414

 

 

 

(107

)

 

 

38,230

 

 

 

(261

)

 

 

22,496

 

 

 

(94

)

 

 

 

 

 

 

 

 

22,496

 

 

 

(94

)

Municipal bonds

 

 

848

 

 

 

(15

)

 

 

502

 

 

 

-

 

 

 

1,350

 

 

 

(15

)

 

 

15,266

 

 

 

(96

)

 

 

 

 

 

 

 

 

15,266

 

 

 

(96

)

 

$

35,152

 

 

$

(181

)

 

$

13,903

 

 

$

(120

)

 

$

49,055

 

 

$

(301

)

 

$

53,102

 

 

$

(349

)

 

$

 

 

$

 

 

$

53,102

 

 

$

(349

)


 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or more

 

 

Total

 

 

Less than 12 Months

 

 

12 Months or more

 

 

Total

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

U.S. Government agencies

 

$

-

 

 

$

-

 

 

$

18,974

 

 

$

(526

)

 

$

18,974

 

 

$

(526

)

 

$

9,957

 

 

$

(43

)

 

$

1,995

 

 

$

(5

)

 

$

11,952

 

 

$

(48

)

Mortgage-backed/CMOs

 

 

-

 

 

 

-

 

 

 

24,657

 

 

 

(839

)

 

 

24,657

 

 

 

(839

)

 

 

39,061

 

 

 

(228

)

 

 

7,716

 

 

 

(86

)

 

 

46,777

 

 

 

(314

)

Municipal bonds

 

 

4,983

 

 

 

(34

)

 

 

10,722

 

 

 

(231

)

 

 

15,705

 

 

 

(265

)

 

 

5,922

 

 

 

(50

)

 

 

 

 

 

 

 

 

5,922

 

 

 

(50

)

 

$

4,983

 

 

$

(34

)

 

$

54,353

 

 

$

(1,596

)

 

$

59,336

 

 

$

(1,630

)

 

$

54,940

 

 

$

(321

)

 

$

9,711

 

 

$

(91

)

 

$

64,651

 

 

$

(412

)

 

The Company’s securities portfolio is primarily made up of fixed rate bonds, the prices of which move inversely with interest rates.  Any unrealized losses are considered by management to be driven by increases in market interest rates over the yields available at the time the underlying securities were purchased.  The fair value is expected to recover as the bonds approach their maturity date or repricing date or if market yields for such investments decline.  At the end of any accounting period, the portfolio may have both unrealized gains and losses.  Management does not believe any of the securities in an unrealized loss position are impaired due to credit quality.  Accordingly, as of September 30, 2019,2020, management believes the impairments detailed in the table above are temporary, and no impairment loss has been realized in the Company’s consolidated income statement.

An “other-than-temporary impairment” (“OTTI”) is considered to exist if either of the following conditions are met: it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis, or the Company does not expect to recover the security’s entire amortized cost basis (even if the Company does not intend to sell).  In the event that a security would suffer impairment for a reason that was “other than temporary,” the Company would be expected to write down the security’s value to its new fair value, and the amount of the write down would be included in earnings as a realized loss.  As of September 30, 2019,2020, management has concluded that none of its investment securities have an OTTI based upon the information available.  Additionally, management has the ability to hold any security with an unrealized loss until maturity or until such time as the value of the security has recovered from its unrealized loss position.

Securities having carrying values of $5.0$6.0 million at September 30, 20192020 were pledged as collateral to secure public deposits.deposits and facilitate borrowing from the Federal Reserve Bank of Richmond (“FRB”).  At December 31, 2018,2019, securities having carrying values of $18.0$5.0 million were similarly pledged.

For the nine months ended September 30, 2020, proceeds from the sales of securities amounted to $62.2 million, with gross realized gains of $882 thousand and gross realized losses of $147 thousand, for a net realized gain of $734 thousand. For the nine months ended September 30, 2019, proceeds from the sales of securities amounted to $21.1 million, with gross realized gains of $114 thousand and gross realized losses of $43 thousand, for a net realized gain on these securities wasof $71 thousand. For the nine months ended September 30, 2018, there were no sales of securities.    

Restricted securities are securities with limited marketability and consist of stock in the Federal Reserve Bank of Richmond (“FRB”),FRB, the Federal Home Loan Bank of Atlanta (“FHLB”), and CBB Financial Corporation, (“CBBFC”), the holding company for Community Bankers Bank.  These restricted securities, totaling $3.4 million and $1.7 million as of both September 30, 20192020 and December 31, 20182019, are carried at cost. The increase was attributed to the required purchase of additional FHLB stock with the advances made in the third quarter of 2020.  


Note 3.  Loans

The composition of the loan portfolio by loan classification at September 30, 20192020 and December 31, 20182019 appears below (dollars in thousands).

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

2019

 

 

2018

 

 

2020

 

 

2019

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

38,308

 

 

$

41,526

 

 

$

32,949

 

 

$

38,843

 

Commercial and industrial - Paycheck Protection Program

 

 

84,706

 

 

 

 

Commercial and industrial - government guaranteed

 

 

36,799

 

 

 

31,367

 

 

 

32,455

 

 

 

35,347

 

Commercial and industrial - syndicated

 

 

6,406

 

 

 

12,134

 

 

 

6,367

 

 

 

6,398

 

Total commercial and industrial

 

 

81,513

 

 

 

85,027

 

 

 

156,477

 

 

 

80,588

 

Real estate construction and land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

1,476

 

 

 

1,552

 

 

 

1,597

 

 

 

2,197

 

Commercial construction

 

 

6,290

 

 

 

5,078

 

 

 

15,565

 

 

 

6,880

 

Land and land development

 

 

8,905

 

 

 

10,894

 

 

 

6,591

 

 

 

8,063

 

Total construction and land

 

 

16,671

 

 

 

17,524

 

 

 

23,753

 

 

 

17,140

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien, investment

 

 

42,625

 

 

 

40,311

 

 

 

61,656

 

 

 

44,099

 

1-4 family residential, first lien, owner occupied

 

 

17,916

 

 

 

16,775

 

 

 

18,848

 

 

 

20,671

 

1-4 family residential, junior lien

 

 

2,643

 

 

 

3,169

 

 

 

2,625

 

 

 

2,520

 

1-4 family residential - purchased

 

 

18,339

 

 

 

18,647

 

 

 

22,368

 

 

 

33,428

 

Home equity lines of credit, first lien

 

 

8,954

 

 

 

8,325

 

 

 

9,827

 

 

 

10,268

 

Home equity lines of credit, junior lien

 

 

10,055

 

 

 

10,912

 

 

 

8,537

 

 

 

9,671

 

Farm

 

 

8,895

 

 

 

10,397

 

 

 

7,217

 

 

 

8,808

 

Multifamily

 

 

26,968

 

 

 

27,328

 

 

 

36,113

 

 

 

27,093

 

Commercial owner occupied

 

 

94,169

 

 

 

93,800

 

 

 

98,219

 

 

 

96,117

 

Commercial non-owner occupied

 

 

116,522

 

 

 

123,214

 

 

 

128,999

 

 

 

118,561

 

Total real estate mortgage

 

 

347,086

 

 

 

352,878

 

 

 

394,409

 

 

 

371,236

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

24,987

 

 

 

21,540

 

 

 

19,312

 

 

 

20,081

 

Consumer all other credit

 

 

4,329

 

 

 

5,530

 

 

 

3,953

 

 

 

5,741

 

Student loans purchased

 

 

47,518

 

 

 

54,691

 

 

 

39,031

 

 

 

44,747

 

Total consumer

 

 

76,834

 

 

 

81,761

 

 

 

62,296

 

 

 

70,569

 

Total loans

 

 

522,104

 

 

 

537,190

 

 

 

636,935

 

 

 

539,533

 

Less: Allowance for loan losses

 

 

(3,983

)

 

 

(4,891

)

 

 

(5,334

)

 

 

(4,209

)

Net loans

 

$

518,121

 

 

$

532,299

 

 

$

631,601

 

 

$

535,324

 

 

During the nine months ended September 30, 2020, the Bank originated $86.9 million of Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) loans, which were designed to provide economic relief to small businesses adversely impacted by COVID-19.

The balances in the table above include unamortized premiums and net deferred loan costs and fees.(fees). As of September 30, 2019,2020 and December 31, 2018,2019, unamortized premiums on loans purchased were $2.7$2.0 million and $2.5 million, respectively.  Net deferred loan costs (fees) totaled $96 thousand$(2.1) million and $129$100 thousand as of September 30, 20192020 and December 31, 2018, respectively.2019.  The deferred fees increased $2.2 million due to the fees collected from the SBA for the PPP loans that are being amortized over the contractual life of the underlying loans, most of which are over a 24-month period.

Accounting guidance requires certain disclosures about investments in impaired loans, the allowance for loan losses and interest income recognized on impaired loans.  A loan is considered impaired when it is probable that the Company will be unable to collect all principal and interest amounts when due according to the contractual terms of the loan agreement.  


Factors involved in determining impairment include, but are not limited to, expected future cash flows, financial condition of the borrower, and current economic conditions.

Following is aThe following tables reflect the breakdown by class of the loans classified as impaired loans as of September 30, 20192020 and December 31, 2018.2019.  These loans are reported at their recorded investment, which is the carrying amount of the loan as reflected on the Company’s balance sheet, net of charge-offs and other amounts applied to reduce the net book balance.  Average recorded investment in impaired loans is computed using an average of month-end balances for these loans for either the nine months ended September 30, 20192020 or the twelve months ended December 31, 2018.2019.  Interest income recognized is for the nine months ended September 30, 20192020 or the twelve months ended December 31, 2018. (Dollars2019 (dollars below reported in thousands.)thousands).


September 30, 2020

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and land development

 

$

9

 

 

$

56

 

 

$

-

 

 

$

185

 

 

$

-

 

1-4 family residential mortgages, junior lien

 

 

110

 

 

 

110

 

 

 

-

 

 

 

115

 

 

 

4

 

Commercial non-owner occupied real estate

 

 

838

 

 

 

838

 

 

 

-

 

 

 

865

 

 

 

35

 

Total impaired loans without a valuation allowance

 

 

957

 

 

 

1,004

 

 

 

-

 

 

 

1,165

 

 

 

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Student loans purchased

 

 

1,202

 

 

 

1,202

 

 

 

4

 

 

 

1,110

 

 

 

58

 

Total impaired loans with a valuation allowance

 

 

1,202

 

 

 

1,202

 

 

 

4

 

 

 

1,110

 

 

 

58

 

Total impaired loans

 

$

2,159

 

 

$

2,206

 

 

$

4

 

 

$

2,275

 

 

$

97

 

 

September 30, 2019

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and land development

 

$

15

 

 

$

59

 

 

$

-

 

 

$

26

 

 

$

-

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

26

 

 

 

-

 

1-4 family residential mortgages, junior lien

 

 

120

 

 

 

120

 

 

 

-

 

 

 

123

 

 

 

5

 

Commercial non-owner occupied real estate

 

 

887

 

 

 

887

 

 

 

-

 

 

 

906

 

 

 

36

 

Total impaired loans without a valuation allowance

 

 

1,022

 

 

 

1,066

 

 

 

-

 

 

 

1,081

 

 

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Student loans purchased

 

 

1,603

 

 

 

1,603

 

 

 

9

 

 

 

1,599

 

 

 

73

 

Total impaired loans with a valuation allowance

 

 

1,603

 

 

 

1,603

 

 

 

9

 

 

 

1,599

 

 

 

73

 

Total impaired loans

 

$

2,625

 

 

$

2,669

 

 

$

9

 

 

$

2,680

 

 

$

114

 

December 31, 2018

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

December 31, 2019

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and land development

 

$

32

 

 

$

90

 

 

$

-

 

 

$

37

 

 

$

-

 

 

$

279

 

 

$

324

 

 

$

-

 

 

$

67

 

 

$

13

 

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

 

 

82

 

 

 

127

 

 

 

-

 

 

 

90

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20

 

 

 

2

 

1-4 family residential mortgages, junior lien

 

 

127

 

 

 

127

 

 

 

-

 

 

 

248

 

 

 

15

 

 

 

117

 

 

 

117

 

 

 

-

 

 

 

122

 

 

 

6

 

Commercial and industrial - organic

 

 

20

 

 

 

20

 

 

 

-

 

 

 

3

 

 

 

1

 

Commercial non-owner occupied real estate

 

 

923

 

 

 

923

 

 

 

-

 

 

 

947

 

 

 

51

 

 

 

879

 

 

 

879

 

 

 

-

 

 

 

900

 

 

 

48

 

Total impaired loans without a valuation allowance

 

 

1,164

 

 

 

1,267

 

 

 

-

 

 

 

1,322

 

 

 

66

 

 

 

1,295

 

 

 

1,340

 

 

 

-

 

 

 

1,112

 

 

 

70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Student loans purchased

 

 

1,602

 

 

 

1,602

 

 

 

90

 

 

 

1,387

 

 

 

86

 

 

 

1,184

 

 

 

1,184

 

 

 

21

 

 

 

1,549

 

 

 

86

 

Total impaired loans with a valuation allowance

 

 

1,602

 

 

 

1,602

 

 

 

90

 

 

 

1,387

 

 

 

86

 

 

 

1,184

 

 

 

1,184

 

 

 

21

 

 

 

1,549

 

 

 

86

 

Total impaired loans

 

$

2,766

 

 

$

2,869

 

 

$

90

 

 

$

2,709

 

 

$

152

 

 

$

2,479

 

 

$

2,524

 

 

$

21

 

 

$

2,661

 

 

$

156

 

 

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

 

 

September 30, 2019

 

 

December 31, 2018

 

 

September 30, 2020

 

 

December 31, 2019

 

Land and land development

 

$

15

 

 

$

32

 

 

$

9

 

 

$

279

 

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

 

 

-

 

 

 

82

 

Student loans purchased

 

 

322

 

 

 

445

 

Commercial and industrial - organic

 

 

-

 

 

 

56

 

 

 

-

 

 

 

20

 

Total non-accrual loans

 

$

337

 

 

$

615

 

 

$

9

 

 

$

299

 

 


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


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

In accordance with regulatory guidance, the Bank has approved for certain customers who have been adversely affected by COVID-19 to defer principal-only, or principal and interest, payments for a 90- to 180-day period.  Such short-term modifications, which were made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs.  While interest will continue to accrue to income, in accordance with GAAP, if the Bank ultimately incurs a credit loss on these deferred payments, interest income would need to be reversed and therefore, interest income in future periods could be negatively impacted.  A total of $58.4 million in loan deferments have been approved since the beginning of the pandemic.  As of September 30, 2020, $48.9 million, or 83.8%, of the total loan deferments approved have returned to normal payment schedules and are now current.  

Based on regulatory guidance on Student Lending,student lending, the Company has classified 7681 of its student loans purchased as TDRs for a total of $1.3$1.2 million as of September 30, 2019.2020.  These borrowers that should have been in repayment have requested and been granted payment extensions or reductions exceeding the maximum lifetime allowable payment forbearance of twelve months (36 months lifetime allowance for military service), as permitted under the regulatory guidance, and are therefore considered restructurings.  Student loan borrowers are allowed in-school deferments, plus an automatic six-month grace period post in-school status, before repayment is scheduled to begin, and these deferments do not count toward the maximum allowable forbearance.  Initially, all student loans were fully insured by a surety bond, and the Company did not expect to experience a loss on these loans.  Based on the loss of insurance after July 27, 2018 due to the insolvency of the insurer, management has evaluated these loans individually for impairment and included any potentialprobable loss in the allowance for loan losses; interest continues to accrue on these TDRs during any deferment and forbearance periods.

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

 

Troubled debt restructurings (TDRs)

 

September 30, 2019

 

 

December 31, 2018

 

Troubled debt restructurings

 

September 30, 2020

 

 

December 31, 2019

 

 

No. of

 

 

Recorded

 

 

No. of

 

 

Recorded

 

 

No. of

 

 

Recorded

 

 

No. of

 

 

Recorded

 

 

Loans

 

 

Investment

 

 

Loans

 

 

Investment

 

 

Loans

 

 

Investment

 

 

Loans

 

 

Investment

 

Performing TDRs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages, junior lien

 

 

1

 

 

$

120

 

 

 

1

 

 

$

127

 

 

 

1

 

 

$

110

 

 

 

1

 

 

$

117

 

Commercial non-owner occupied real estate

 

 

1

 

 

 

887

 

 

 

1

 

 

 

923

 

 

 

1

 

 

 

838

 

 

 

1

 

 

 

879

 

Student loans purchased

 

 

76

 

 

 

1,281

 

 

 

65

 

 

 

1,157

 

 

 

81

 

 

 

1,202

 

 

 

67

 

 

 

1,184

 

Total performing TDRs

 

 

78

 

 

 

2,288

 

 

 

67

 

 

 

2,207

 

 

 

83

 

 

$

2,150

 

 

 

69

 

 

$

2,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming TDRs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Student loans purchased

 

 

-

 

 

$

-

 

 

 

1

 

 

$

4

 

Land and land development

 

 

1

 

 

 

15

 

 

 

1

 

 

 

19

 

 

 

1

 

 

$

9

 

 

 

1

 

 

$

13

 

Total nonperforming TDRs

 

 

1

 

 

 

15

 

 

 

2

 

 

 

23

 

 

 

1

 

 

$

9

 

 

 

1

 

 

$

13

 

Total TDRs

 

 

79

 

 

 

2,303

 

 

 

69

 

 

 

2,230

 

 

 

84

 

 

$

2,159

 

 

 

70

 

 

$

2,193

 

 


A summary of loans shown above that were modified under the terms of a TDR during the three and nine months ended September 30, 20192020 and 20182019 is shown below by class (dollars in thousands).  The Post-Modification Recorded Balance reflects the period end balances, inclusive of any interest capitalized to principal, partial principal paydowns, and principal charge-offs since the modification date.  Loans modified as TDRs that were fully paid down, charged-off, or foreclosed upon by period end are not reported.

 

 

For three months ended

 

 

For three months ended

 

 

For three months ended

 

 

For three months ended

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2020

 

 

September 30, 2019

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

Student loans purchased

 

 

10

 

 

$

78

 

 

$

78

 

 

 

1

 

 

$

15

 

 

$

15

 

 

 

9

 

 

$

119

 

 

$

119

 

 

 

10

 

 

$

78

 

 

$

78

 

Total loans modified during the period

 

 

10

 

 

 

78

 

 

 

78

 

 

 

1

 

 

 

15

 

 

 

15

 

 

 

9

 

 

$

119

 

 

$

119

 

 

 

10

 

 

$

78

 

 

$

78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended

 

 

For the nine months ended

 

 

September 30, 2020

 

 

September 30, 2019

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

Student loans purchased

 

 

15

 

 

$

168

 

 

$

168

 

 

 

12

 

 

$

133

 

 

$

133

 

Total loans modified during the period

 

 

15

 

 

$

168

 

 

$

168

 

 

 

12

 

 

$

133

 

 

$

133

 

 

 

 

For the nine months ended

 

 

For the nine months ended

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

 

Number

of Loans

 

 

Pre-

Modification

Recorded

Balance

 

 

Post-

Modification

Recorded

Balance

 

Student loans purchased

 

 

12

 

 

$

133

 

 

$

133

 

 

 

8

 

 

$

135

 

 

$

135

 

Total loans modified during the period

 

 

12

 

 

 

133

 

 

 

133

 

 

 

8

 

 

 

135

 

 

 

135

 


During the nine months ended September 30, 2019,2020, there were three2 loans modified as TDRs that subsequently defaulted which had been modified as TDRs during the twelve months prior to default.  These student loans had a balance of $23$7 thousand prior to being charged off. There was one loanwere 3 loans modified as a TDR that subsequently defaulted during the year endingended December 31, 20182019 which had been modified as a TDR during the twelve months prior to default.  ThisThese student loanloans had a balance of $33balances totaling $23 thousand prior to being charged off.

There were no0 loans secured by 1-4 family residential property that were in the process of foreclosure at either September 30, 20192020 or December 31, 2018.2019.



Note 4.  Allowance for Loan Losses

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

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

 

Loan Classes by Segments

 

Commercial loan segment:

 

Commercial and industrial - organic

 

Commercial and industrial - Paycheck Protection Program

Commercial and industrial - government guaranteed1

 

Commercial and industrial - syndicated

 

 

Real estate construction and land loan segment:

 

Residential construction

 

Commercial construction

 

Land and land development

 

 

Real estate mortgage loan segment:

 

1-4 family residential, first lien, investment

 

1-4 family residential, first lien, owner occupied

 

1-4 family residential, junior lien

 

Home equity lines of credit, first lien

 

Home equity lines of credit, junior lien

 

Farm

 

Multifamily

 

Commercial owner occupied

 

Commercial non-owner occupied

 

 

Consumer loan segment:

 

Consumer revolving credit

 

Consumer all other credit

 

Student loans purchased

 

1Commercial and industrial – government guaranteed class excludes PPP loans



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

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

 

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

Student loans purchased - On June 27, 2018, the Company was notified that ReliaMax Surety Company (“ReliaMax Surety”), the South Dakota insurance company which issued surety bonds for the student loan pools, was placed into liquidation due to insolvency.  As such, the historical charge-off rate on this portfolio is determined


by using the Company’s own losses/charge-offs since July 1, 2018 together with prior insurance claim history. For reporting periods prior to June 30, 2018, the Company did not charge off student loans as the insurance covered the past due loans, but the Company did apply qualitative factors to calculate a reserve on these loans, net of the deposit reserve accounts held by the Company for this group of loans.

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

Commercial and industrial government guaranteed loans - These purchased loans require no reserve as these are 100% guaranteed by either the SBA or the United States Department of Agriculture.

Commercial and industrial syndicated loans - Prior to the quarter ended September 30, 2016, there was not an established loss history in the commercial and industrial syndicated loans. The S&P credit and recovery ratings on the credit facilities were utilized to calculate a three-year weighted average historical default rate.  During the third quarter of 2016, there was a small loss in the commercial and industrial syndicated loans; therefore, the Company utilized a combination of the migration analysis loss method and the S&P credit and recovery ratings.

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

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

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

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



Risk Ratings and Historical Loss Factor Assigned

Excellent

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

Good

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

Pass

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

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

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

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

Watch

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

Special Mention

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


Substandard

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

Doubtful

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


The following represents the loan portfolio designated by the internal risk ratings assigned to each credit as of September 30, 20192020 and December 31, 20182019 (dollars in thousands). There were no loans rated “Doubtful” as of either period.

 

September 30, 2019

 

Excellent

 

 

Good

 

 

Pass

 

 

Watch

 

 

Special

Mention

 

 

Sub-

standard

 

 

TOTAL

 

September 30, 2020

 

Excellent

 

 

Good

 

 

Pass

 

 

Watch

 

 

Special

Mention

 

 

Sub-

standard

 

 

TOTAL

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

2,244

 

 

$

18,810

 

 

$

16,564

 

 

$

158

 

 

$

30

 

 

$

502

 

 

$

38,308

 

 

$

6,313

 

 

$

14,985

 

 

$

11,084

 

 

$

-

 

 

$

-

 

 

$

567

 

 

$

32,949

 

Commercial and industrial - Paycheck Protection Program

 

 

84,706

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

84,706

 

Commercial and industrial - government guaranteed

 

 

36,799

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

36,799

 

 

 

32,455

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

32,455

 

Commercial and industrial - syndicated

 

 

-

 

 

 

-

 

 

 

6,406

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,406

 

 

 

-

 

 

 

-

 

 

 

6,367

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,367

 

Real estate construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

-

 

 

 

-

 

 

 

1,476

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,476

 

 

 

-

 

 

 

-

 

 

 

1,597

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,597

 

Commercial construction

 

 

-

 

 

 

-

 

 

 

6,290

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,290

 

 

 

-

 

 

 

-

 

 

 

15,565

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,565

 

Land and land development

 

 

-

 

 

 

-

 

 

 

8,399

 

 

 

477

 

 

 

-

 

 

 

29

 

 

 

8,905

 

 

 

-

 

 

 

-

 

 

 

6,375

 

 

 

-

 

 

 

-

 

 

 

216

 

 

 

6,591

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien investment

 

 

-

 

 

 

-

 

 

 

38,460

 

 

 

3,789

 

 

 

113

 

 

 

263

 

 

 

42,625

 

 

 

-

 

 

 

-

 

 

 

58,089

 

 

 

2,349

 

 

 

544

 

 

 

674

 

 

 

61,656

 

1-4 family residential, first lien, owner occupied

 

 

-

 

 

 

-

 

 

 

16,804

 

 

 

1,051

 

 

 

8

 

 

 

53

 

 

 

17,916

 

 

 

-

 

 

 

-

 

 

 

16,633

 

 

 

1,012

 

 

 

640

 

 

 

563

 

 

 

18,848

 

1-4 family residential, junior lien

 

 

-

 

 

 

-

 

 

 

2,129

 

 

 

35

 

 

 

19

 

 

 

460

 

 

 

2,643

 

 

 

-

 

 

 

-

 

 

 

2,471

 

 

 

30

 

 

 

14

 

 

 

110

 

 

 

2,625

 

1-4 family residential, first lien - purchased

 

 

-

 

 

 

-

 

 

 

18,339

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,339

 

 

 

-

 

 

 

-

 

 

 

22,368

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22,368

 

Home equity lines of credit, first lien

 

 

-

 

 

 

-

 

 

 

8,292

 

 

 

662

 

 

 

-

 

 

 

-

 

 

 

8,954

 

 

 

-

 

 

 

-

 

 

 

9,827

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,827

 

Home equity lines of credit, junior lien

 

 

-

 

 

 

-

 

 

 

9,707

 

 

 

266

 

 

 

-

 

 

 

82

 

 

 

10,055

 

 

 

-

 

 

 

-

 

 

 

8,371

 

 

 

84

 

 

 

-

 

 

 

82

 

 

 

8,537

 

Farm

 

 

-

 

 

 

-

 

 

 

7,264

 

 

 

323

 

 

 

-

 

 

 

1,308

 

 

 

8,895

 

 

 

-

 

 

 

-

 

 

 

5,650

 

 

 

302

 

 

 

-

 

 

 

1,265

 

 

 

7,217

 

Multifamily

 

 

-

 

 

 

-

 

 

 

26,968

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

26,968

 

 

 

-

 

 

 

-

 

 

 

35,720

 

 

 

228

 

 

 

-

 

 

 

165

 

 

 

36,113

 

Commercial owner occupied

 

 

-

 

 

 

-

 

 

 

82,177

 

 

 

6,620

 

 

 

1,697

 

 

 

3,675

 

 

 

94,169

 

 

 

-

 

 

 

-

 

 

 

88,810

 

 

 

1,153

 

 

 

-

 

 

 

8,256

 

 

 

98,219

 

Commercial non-owner occupied

 

 

-

 

 

 

-

 

 

 

112,836

 

 

 

2,642

 

 

 

-

 

 

 

1,044

 

 

 

116,522

 

 

 

-

 

 

 

-

 

 

 

126,754

 

 

 

995

 

 

 

-

 

 

 

1,250

 

 

 

128,999

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

91

 

 

 

24,442

 

 

 

442

 

 

 

11

 

 

 

-

 

 

 

1

 

 

 

24,987

 

 

 

844

 

 

 

18,218

 

 

 

250

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,312

 

Consumer all other credit

 

 

234

 

 

 

3,637

 

 

 

458

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,329

 

 

 

409

 

 

 

3,027

 

 

 

516

 

 

 

-

 

 

 

-

 

 

 

1

 

 

 

3,953

 

Student loans purchased

 

 

-

 

 

 

-

 

 

 

44,689

 

 

 

2,261

 

 

 

401

 

 

 

167

 

 

 

47,518

 

 

 

-

 

 

 

-

 

 

 

37,339

 

 

 

1,407

 

 

 

132

 

 

 

153

 

 

 

39,031

 

Total Loans

 

$

39,368

 

 

$

46,889

 

 

$

407,700

 

 

$

18,295

 

 

$

2,268

 

 

$

7,584

 

 

$

522,104

 

 

$

124,727

 

 

$

36,230

 

 

$

453,786

 

 

$

7,560

 

 

$

1,330

 

 

$

13,302

 

 

$

636,935

 


 

December 31, 2018

 

Excellent

 

 

Good

 

 

Pass

 

 

Watch

 

 

Special

Mention

 

 

Sub-

standard

 

 

TOTAL

 

December 31, 2019

 

Excellent

 

 

Good

 

 

Pass

 

 

Watch

 

 

Special

Mention

 

 

Sub-

standard

 

 

TOTAL

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

3,692

 

 

$

23,381

 

 

$

13,993

 

 

$

264

 

 

$

28

 

 

$

168

 

 

$

41,526

 

 

$

6,463

 

 

$

16,453

 

 

$

14,257

 

 

$

1,493

 

 

$

37

 

 

$

140

 

 

$

38,843

 

Commercial and industrial - government guaranteed

 

 

31,367

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

31,367

 

 

 

35,347

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

35,347

 

Commercial and industrial - syndicated

 

 

-

 

 

 

-

 

 

 

9,588

 

 

 

-

 

 

 

-

 

 

 

2,546

 

 

 

12,134

 

 

 

-

 

 

 

-

 

 

 

6,398

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,398

 

Real estate construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

-

 

 

 

-

 

 

 

1,552

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,552

 

 

 

-

 

 

 

-

 

 

 

2,197

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,197

 

Commercial construction

 

 

-

 

 

 

-

 

 

 

5,078

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,078

 

 

 

-

 

 

 

-

 

 

 

6,880

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,880

 

Land and land development

 

 

-

 

 

 

-

 

 

 

9,888

 

 

 

501

 

 

 

-

 

 

 

505

 

 

 

10,894

 

 

 

-

 

 

 

-

 

 

 

7,563

 

 

 

207

 

 

 

-

 

 

 

293

 

 

 

8,063

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien, investment

 

 

-

 

 

 

-

 

 

 

36,314

 

 

 

3,607

 

 

 

117

 

 

 

273

 

 

 

40,311

 

 

 

-

 

 

 

-

 

 

 

39,641

 

 

 

4,076

 

 

 

-

 

 

 

382

 

 

 

44,099

 

1-4 family residential, first lien, owner occupied

 

 

-

 

 

 

-

 

 

 

15,540

 

 

 

1,087

 

 

 

11

 

 

 

137

 

 

 

16,775

 

 

 

-

 

 

 

-

 

 

 

19,578

 

 

 

1,040

 

 

 

-

 

 

 

53

 

 

 

20,671

 

1-4 family residential, junior lien

 

 

-

 

 

 

-

 

 

 

2,573

 

 

 

58

 

 

 

22

 

 

 

516

 

 

 

3,169

 

 

 

-

 

 

 

-

 

 

 

2,029

 

 

 

33

 

 

 

17

 

 

 

441

 

 

 

2,520

 

1-4 family residential, first lien - purchased

 

 

-

 

 

 

-

 

 

 

18,647

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,647

 

 

 

-

 

 

 

-

 

 

 

33,428

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

33,428

 

Home equity lines of credit, first lien

 

 

-

 

 

 

-

 

 

 

7,911

 

 

 

414

 

 

 

-

 

 

 

-

 

 

 

8,325

 

 

 

-

 

 

 

-

 

 

 

9,591

 

 

 

677

 

 

 

-

 

 

 

-

 

 

 

10,268

 

Home equity lines of credit, junior lien

 

 

-

 

 

 

-

 

 

 

10,704

 

 

 

97

 

 

 

-

 

 

 

111

 

 

 

10,912

 

 

 

-

 

 

 

-

 

 

 

9,357

 

 

 

232

 

 

 

-

 

 

 

82

 

 

 

9,671

 

Farm

 

 

-

 

 

 

-

 

 

 

8,719

 

 

 

339

 

 

 

-

 

 

 

1,339

 

 

 

10,397

 

 

 

-

 

 

 

-

 

 

 

6,149

 

 

 

318

 

 

 

-

 

 

 

2,341

 

 

 

8,808

 

Multifamily

 

 

-

 

 

 

-

 

 

 

27,328

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

27,328

 

 

 

-

 

 

 

-

 

 

 

26,690

 

 

 

403

 

 

 

-

 

 

 

-

 

 

 

27,093

 

Commercial owner occupied

 

 

-

 

 

 

-

 

 

 

86,868

 

 

 

6,932

 

 

 

-

 

 

 

-

 

 

 

93,800

 

 

 

-

 

 

 

-

 

 

 

86,884

 

 

 

5,928

 

 

 

1,677

 

 

 

1,628

 

 

 

96,117

 

Commercial non-owner occupied

 

 

-

 

 

 

-

 

 

 

120,720

 

 

 

1,519

 

 

 

-

 

 

 

975

 

 

 

123,214

 

 

 

-

 

 

 

-

 

 

 

116,092

 

 

 

1,558

 

 

 

-

 

 

 

911

 

 

 

118,561

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

44

 

 

 

20,852

 

 

 

644

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21,540

 

 

 

279

 

 

 

19,176

 

 

 

606

 

 

 

20

 

 

 

-

 

 

 

-

 

 

 

20,081

 

Consumer all other credit

 

 

263

 

 

 

4,699

 

 

 

535

 

 

 

4

 

 

 

-

 

 

 

29

 

 

 

5,530

 

 

 

199

 

 

 

5,035

 

 

 

507

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,741

 

Student loans purchased

 

 

-

 

 

 

-

 

 

 

51,494

 

 

 

2,401

 

 

 

431

 

 

 

365

 

 

 

54,691

 

 

 

-

 

 

 

-

 

 

 

42,598

 

 

 

1,729

 

 

 

211

 

 

 

209

 

 

 

44,747

 

Total Loans

 

$

35,366

 

 

$

48,932

 

 

$

428,096

 

 

$

17,223

 

 

$

609

 

 

$

6,964

 

 

$

537,190

 

 

$

42,288

 

 

$

40,664

 

 

$

430,445

 

 

$

17,714

 

 

$

1,942

 

 

$

6,480

 

 

$

539,533

 

 

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

 

1)

Changes in national and local economic conditions, including the condition of various market segments;

 

2)

Changes in the value of underlying collateral;

 

3)

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

 

4)

Changes in volume of delinquent loans;

 

5)

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

 

6)

Changes in lending policies and procedures, including underwriting standards;

 

7)

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

 

8)

Changes in the level of policy exceptions.

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

As of March 31, 2020 and June 30, 2020, the Company downgraded the economic qualitative factors within its ALLL model in light of the effects of COVID-19 on the economy. No additional downgrades of such factors were taken during the quarter ended September 30, 2020. If economic conditions improve or worsen, the Company could experience changes in the required ALLL.  It is possible that asset quality metrics could decline in the future if the effects of COVID-19 are sustained.



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


Impaired loans are individually evaluated and, if deemed appropriate, a specific allocation is made for these loans. In reviewing the loans classified as impaired loans totaling $2.6$2.2 million at September 30, 2019,2020, a specific valuation allowance was recognized after consideration was given for each borrowing as to the fair value of the collateral on the loan or the present value of expected future cash flows from the borrower.  The $9$4 thousand in the allowance total shown below as individually evaluated for impairment was attributed to the impaired student loans that required an allowance as of September 30, 20192020 due to the loss of the insurance on this portfolio as discussed previously.

A summary of the transactions in the Allowance for Loan Losses by loan portfolio segment for the nine months ended September 30, 20192020 and the year ended December 31, 20182019 appears below (dollars in thousands):

 

Allowance for Loan Losses Rollforward by Portfolio Segment

Allowance for Loan Losses Rollforward by Portfolio Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses Rollforward by Portfolio Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the period ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the period ended September 30, 2020

As of and for the period ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

Loans

 

 

Real Estate

Construction

and Land

 

 

Real Estate

Mortgages

 

 

Consumer

Loans

 

 

Total

 

 

Commercial

Loans

 

 

Real Estate

Construction

and Land

 

 

Real Estate

Mortgages

 

 

Consumer

Loans

 

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2019

 

$

811

 

 

$

119

 

 

$

2,611

 

 

$

1,350

 

 

$

4,891

 

Balance as of beginning of year

 

$

302

 

 

$

109

 

 

$

2,684

 

 

$

1,114

 

 

$

4,209

 

Charge-offs

 

 

(482

)

 

 

-

 

 

 

-

 

 

 

(1,088

)

 

 

(1,570

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(643

)

 

 

(643

)

Recoveries

 

 

43

 

 

 

-

 

 

 

15

 

 

 

104

 

 

 

162

 

 

 

23

 

 

 

-

 

 

 

-

 

 

 

378

 

 

 

401

 

Provision for (recovery of) loan losses

 

 

(148

)

 

 

(13

)

 

 

(38

)

 

 

699

 

 

 

500

 

 

 

(86

)

 

 

65

 

 

 

997

 

 

 

391

 

 

 

1,367

 

Ending Balance

 

$

224

 

 

$

106

 

 

$

2,588

 

 

$

1,065

 

 

$

3,983

 

 

$

239

 

 

$

174

 

 

$

3,681

 

 

$

1,240

 

 

$

5,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-

 

 

$

-

 

 

$

-

 

 

$

9

 

 

$

9

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

4

 

 

$

4

 

Collectively evaluated for impairment

 

 

224

 

 

 

106

 

 

 

2,588

 

 

 

1,056

 

 

 

3,974

 

 

 

239

 

 

 

174

 

 

 

3,681

 

 

 

1,236

 

 

 

5,330

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-

 

 

$

15

 

 

$

1,007

 

 

$

1,603

 

 

$

2,625

 

 

$

-

 

 

$

9

 

 

$

948

 

 

$

1,202

 

 

$

2,159

 

Collectively evaluated for impairment

 

 

81,513

 

 

 

16,656

 

 

 

346,079

 

 

 

75,231

 

 

 

519,479

 

 

 

156,477

 

 

 

23,744

 

 

 

393,461

 

 

 

61,094

 

 

 

634,776

 

Ending Balance

 

$

81,513

 

 

$

16,671

 

 

$

347,086

 

 

$

76,834

 

 

$

522,104

 

 

$

156,477

 

 

$

23,753

 

 

$

394,409

 

 

$

62,296

 

 

$

636,935

 

 

As of and for the period ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the period ended December 31, 2019

As of and for the period ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

Loans

 

 

Real Estate

Construction

and Land

 

 

Real Estate

Mortgages

 

 

Consumer

Loans

 

 

Total

 

 

Commercial

Loans

 

 

Real Estate

Construction

and Land

 

 

Real Estate

Mortgages

 

 

Consumer

Loans

 

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2018

 

$

885

 

 

$

206

 

 

$

2,730

 

 

$

222

 

 

$

4,043

 

Balance as of beginning of year

 

$

811

 

 

$

119

 

 

$

2,611

 

 

$

1,350

 

 

$

4,891

 

Charge-offs

 

 

(75

)

 

 

-

 

 

 

-

 

 

 

(1,022

)

 

 

(1,097

)

 

 

(482

)

 

 

-

 

 

 

-

 

 

 

(1,777

)

 

 

(2,259

)

Recoveries

 

 

54

 

 

 

-

 

 

 

2

 

 

 

16

 

 

 

72

 

 

 

51

 

 

 

1

 

 

 

14

 

 

 

136

 

 

 

202

 

Provision for (recovery of) loan losses

 

 

(53

)

 

 

(87

)

 

 

(121

)

 

 

2,134

 

 

 

1,873

 

 

 

(78

)

 

 

(11

)

 

 

59

 

 

 

1,405

 

 

 

1,375

 

Ending Balance

 

$

811

 

 

$

119

 

 

$

2,611

 

 

$

1,350

 

 

$

4,891

 

 

$

302

 

 

$

109

 

 

$

2,684

 

 

$

1,114

 

 

$

4,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-

 

 

$

-

 

 

$

-

 

 

$

90

 

 

$

90

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

21

 

 

$

21

 

Collectively evaluated for impairment

 

 

811

 

 

 

119

 

 

 

2,611

 

 

 

1,260

 

 

 

4,801

 

 

 

302

 

 

 

109

 

 

 

2,684

 

 

 

1,093

 

 

 

4,188

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-

 

 

$

32

 

 

$

1,132

 

 

$

1,602

 

 

$

2,766

 

 

$

20

 

 

$

279

 

 

$

996

 

 

$

1,184

 

 

$

2,479

 

Collectively evaluated for impairment

 

 

85,027

 

 

 

17,492

 

 

 

351,746

 

 

 

80,159

 

 

 

534,424

 

 

 

80,568

 

 

 

16,861

 

 

 

370,240

 

 

 

69,385

 

 

 

537,054

 

Ending Balance

 

$

85,027

 

 

$

17,524

 

 

$

352,878

 

 

$

81,761

 

 

$

537,190

 

 

$

80,588

 

 

$

17,140

 

 

$

371,236

 

 

$

70,569

 

 

$

539,533

 

 


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

The following tables show the aging of past due loans as of September 30, 20192020 and December 31, 2018. (Dollars2019 (dollars below reported in thousands.)thousands).

 

Past Due Aging as of

September 30, 2019

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or

More Past

Due

 

 

Total Past

Due

 

 

Current

 

 

Total

Loans

 

 

90 Days

Past Due

and Still

Accruing

 

Past Due Aging as of

September 30, 2020

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or

More Past

Due

 

 

Total Past

Due

 

 

Current

 

 

Total

Loans

 

 

90 Days

Past Due

and Still

Accruing

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

38,308

 

 

$

38,308

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

32,949

 

 

$

32,949

 

 

$

-

 

Commercial and industrial - Paycheck Protection Program

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

84,706

 

 

 

84,706

 

 

 

-

 

Commercial and industrial - government guaranteed

 

 

-

 

 

 

548

 

 

 

-

 

 

 

548

 

 

 

36,251

 

 

 

36,799

 

 

 

-

 

 

 

491

 

 

 

-

 

 

 

-

 

 

 

491

 

 

 

31,964

 

 

 

32,455

 

 

 

-

 

Commercial and industrial - syndicated

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,406

 

 

 

6,406

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,367

 

 

 

6,367

 

 

 

-

 

Real estate construction and land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,476

 

 

 

1,476

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,597

 

 

 

1,597

 

 

 

-

 

Commercial construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,290

 

 

 

6,290

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,565

 

 

 

15,565

 

 

 

-

 

Land and land development

 

 

266

 

 

 

14

 

 

 

-

 

 

 

280

 

 

 

8,625

 

 

 

8,905

 

 

 

-

 

 

 

-

 

 

 

12

 

 

 

-

 

 

 

12

 

 

 

6,579

 

 

 

6,591

 

 

 

-

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien, investment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

42,625

 

 

 

42,625

 

 

 

-

 

 

 

-

 

 

 

75

 

 

 

-

 

 

 

75

 

 

 

61,581

 

 

 

61,656

 

 

 

-

 

1-4 family residential, first lien, owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

17,916

 

 

 

17,916

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,848

 

 

 

18,848

 

 

 

-

 

1-4 family residential, junior lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,643

 

 

 

2,643

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,625

 

 

 

2,625

 

 

 

-

 

1-4 family residential - purchased

 

 

-

 

 

 

503

 

 

 

-

 

 

 

503

 

 

 

17,836

 

 

 

18,339

 

 

 

-

 

 

 

-

 

 

 

500

 

 

 

-

 

 

 

500

 

 

 

21,868

 

 

 

22,368

 

 

 

-

 

Home equity lines of credit, first lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,954

 

 

 

8,954

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,827

 

 

 

9,827

 

 

 

-

 

Home equity lines of credit, junior lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,055

 

 

 

10,055

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,537

 

 

 

8,537

 

 

 

-

 

Farm

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,895

 

 

 

8,895

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,217

 

 

 

7,217

 

 

 

-

 

Multifamily

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

26,968

 

 

 

26,968

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

36,113

 

 

 

36,113

 

 

 

-

 

Commercial owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

94,169

 

 

 

94,169

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

98,219

 

 

 

98,219

 

 

 

-

 

Commercial non-owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

116,522

 

 

 

116,522

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

128,999

 

 

 

128,999

 

 

 

-

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

24,987

 

 

 

24,987

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,312

 

 

 

19,312

 

 

 

-

 

Consumer all other credit

 

 

1

 

 

 

22

 

 

 

-

 

 

 

23

 

 

 

4,306

 

 

 

4,329

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,953

 

 

 

3,953

 

 

 

-

 

Student loans purchased

 

 

657

 

 

 

411

 

 

 

521

 

 

 

1,589

 

 

 

45,929

 

 

 

47,518

 

 

 

199

 

 

 

205

 

 

 

133

 

 

 

61

 

 

 

399

 

 

 

38,632

 

 

 

39,031

 

 

 

61

 

Total Loans

 

$

924

 

 

$

1,498

 

 

$

521

 

 

$

2,943

 

 

$

519,161

 

 

$

522,104

 

 

$

199

 

 

$

696

 

 

$

720

 

 

$

61

 

 

$

1,477

 

 

$

635,458

 

 

$

636,935

 

 

$

61

 


 

Past Due Aging as of

December 31, 2018

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or

More Past

Due

 

 

Total Past

Due

 

 

Current

 

 

Total

Loans

 

 

90 Days

Past Due

and Still

Accruing

 

Past Due Aging as of

December 31, 2019

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or

More Past

Due

 

 

Total Past

Due

 

 

Current

 

 

Total

Loans

 

 

90 Days

Past Due

and Still

Accruing

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial - organic

 

$

50

 

 

$

172

 

 

$

-

 

 

$

222

 

 

$

41,304

 

 

$

41,526

 

 

$

-

 

 

$

604

 

 

$

20

 

 

$

-

 

 

$

624

 

 

$

38,219

 

 

$

38,843

 

 

$

-

 

Commercial and industrial - government guaranteed

 

 

-

 

 

 

-

 

 

 

548

 

 

 

548

 

 

 

30,819

 

 

 

31,367

 

 

 

548

 

 

 

-

 

 

 

-

 

 

 

548

 

 

 

548

 

 

 

34,799

 

 

 

35,347

 

 

 

548

 

Commercial and industrial - syndicated

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

12,134

 

 

 

12,134

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,398

 

 

 

6,398

 

 

 

-

 

Real estate construction and land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,552

 

 

 

1,552

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,197

 

 

 

2,197

 

 

 

-

 

Commercial construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,078

 

 

 

5,078

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,880

 

 

 

6,880

 

 

 

-

 

Land and land development

 

 

1

 

 

 

-

 

 

 

15

 

 

 

16

 

 

 

10,878

 

 

 

10,894

 

 

 

15

 

 

 

1

 

 

 

-

 

 

 

280

 

 

 

281

 

 

 

7,782

 

 

 

8,063

 

 

 

14

 

Real estate mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential, first lien, investment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

40,311

 

 

 

40,311

 

 

 

-

 

 

 

188

 

 

 

-

 

 

 

-

 

 

 

188

 

 

 

43,911

 

 

 

44,099

 

 

 

-

 

1-4 family residential, first lien, owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,775

 

 

 

16,775

 

 

 

-

 

 

 

-

 

 

 

123

 

 

 

-

 

 

 

123

 

 

 

20,548

 

 

 

20,671

 

 

 

-

 

1-4 family residential, junior lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,169

 

 

 

3,169

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,520

 

 

 

2,520

 

 

 

-

 

1-4 family residential - purchased

 

 

954

 

 

 

-

 

 

 

-

 

 

 

954

 

 

 

17,693

 

 

 

18,647

 

 

 

-

 

 

 

501

 

 

 

158

 

 

 

-

 

 

 

659

 

 

 

32,769

 

 

 

33,428

 

 

 

-

 

Home equity lines of credit, first lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,325

 

 

 

8,325

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,268

 

 

 

10,268

 

 

 

-

 

Home equity lines of credit, junior lien

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,912

 

 

 

10,912

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,671

 

 

 

9,671

 

 

 

-

 

Farm

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,397

 

 

 

10,397

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,808

 

 

 

8,808

 

 

 

-

 

Multifamily

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

27,328

 

 

 

27,328

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

27,093

 

 

 

27,093

 

 

 

-

 

Commercial owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

93,800

 

 

 

93,800

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

96,117

 

 

 

96,117

 

 

 

-

 

Commercial non-owner occupied

 

 

75

 

 

 

-

 

 

 

-

 

 

 

75

 

 

 

123,139

 

 

 

123,214

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

118,561

 

 

 

118,561

 

 

 

-

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer revolving credit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21,540

 

 

 

21,540

 

 

 

-

 

 

 

20

 

 

 

-

 

 

 

-

 

 

 

20

 

 

 

20,061

 

 

 

20,081

 

 

 

-

 

Consumer all other credit

 

 

4

 

 

 

599

 

 

 

-

 

 

 

603

 

 

 

4,927

 

 

 

5,530

 

 

 

-

 

 

 

43

 

 

 

-

 

 

 

-

 

 

 

43

 

 

 

5,698

 

 

 

5,741

 

 

 

-

 

Student loans purchased

 

 

850

 

 

 

463

 

 

 

754

 

 

 

2,067

 

 

 

52,624

 

 

 

54,691

 

 

 

332

 

 

 

697

 

 

 

218

 

 

 

209

 

 

 

1,124

 

 

 

43,623

 

 

 

44,747

 

 

 

209

 

Total Loans

 

$

1,934

 

 

$

1,234

 

 

$

1,317

 

 

$

4,485

 

 

$

532,705

 

 

$

537,190

 

 

$

895

 

 

$

2,054

 

 

$

519

 

 

$

1,037

 

 

$

3,610

 

 

$

535,923

 

 

$

539,533

 

 

$

771

 



Note 5.  Net Income Per Share

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

For the following table, share and per share data have been adjusted to reflect the 5% Stock Dividend. The table shows the weighted average number of shares used in computing net income per common share and the effect onof the weighted average number of shares of diluted potential dilutive common stock for the three and nine months ended September 30, 20192020 and 2018. Potential dilutive2019. Diluted net income per share is computed based on the weighted average number of shares of common stock equivalents have no effect onoutstanding, to the extent dilutive.  The Company’s common stock equivalents relate to outstanding common stock options. Unvested restricted stock as noted in the Consolidated Balance Sheets as of September 30, 2020 and December 31, 2019 is included in the calculation of basic and diluted net income available to common shareholders. (Dollarsper share (dollars below reported in thousands except per share data.)data).

 

Three Months Ended

 

September 30, 2019

 

 

September 30, 2018

 

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

Basic net income per share

 

$

1,897

 

 

 

2,689,092

 

 

$

0.71

 

 

$

2,160

 

 

 

2,669,199

 

 

$

0.81

 

Effect of dilutive stock options

 

 

-

 

 

 

1,050

 

 

 

-

 

 

 

-

 

 

 

20,521

 

 

 

(0.01

)

Diluted net income per share

 

$

1,897

 

 

$

2,690,142

 

 

$

0.71

 

 

$

2,160

 

 

$

2,689,720

 

 

$

0.80

 


Three Months Ended

 

September 30, 2020

 

 

September 30, 2019

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

Basic net income per share

 

$

1,870

 

 

 

2,714,273

 

 

$

0.69

 

 

$

1,897

 

 

 

2,689,092

 

 

$

0.71

 

Effect of dilutive stock options

 

 

-

 

 

 

624

 

 

 

-

 

 

 

-

 

 

 

1,022

 

 

 

-

 

Diluted net income per share

 

$

1,870

 

 

$

2,714,897

 

 

$

0.69

 

 

$

1,897

 

 

$

2,690,114

 

 

$

0.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2020

 

 

September 30, 2019

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

 

Net

Income

 

 

Weighted

Average

Shares

 

 

Per

Share

Amount

 

Basic net income per share

 

$

5,258

 

 

 

2,685,134

 

 

$

1.96

 

 

$

6,788

 

 

 

2,665,647

 

 

$

2.55

 

 

$

5,362

 

 

 

2,705,730

 

 

$

1.98

 

 

$

5,258

 

 

 

2,685,134

 

 

$

1.96

 

Effect of dilutive stock options

 

 

-

 

 

 

3,679

 

 

 

-

 

 

 

-

 

 

 

21,454

 

 

 

(0.03

)

 

 

-

 

 

 

708

 

 

 

-

 

 

 

-

 

 

 

3,627

 

 

 

-

 

Diluted net income per share

 

$

5,258

 

 

$

2,688,813

 

 

$

1.96

 

 

$

6,788

 

 

$

2,687,101

 

 

$

2.52

 

 

$

5,362

 

 

$

2,706,438

 

 

$

1.98

 

 

$

5,258

 

 

$

2,688,761

 

 

$

1.96

 

 

For the nine months ended September 30, 2020, there were 145,404 option shares considered anti-dilutive and excluded from this calculation. For the nine months ended September 30, 2019, there were 66,301 option shares, as adjusted, considered anti-dilutive and excluded from this calculation. For the nine months ended September 30, 2018, there were 65,888 options shares, as adjusted, considered anti-dilutive and excluded from this calculation.

Note 6.  Stock Incentive Plans

At the Annual Shareholders Meeting on May 21, 2014, shareholders approved the Virginia National Bankshares Corporation 2014 Stock Incentive Plan (“2014 Plan”). The 2014 Plan makes available up to 275,625 shares of the Company’s common stock, as adjusted by the 5% Stock Dividend and prior stock dividends, to be issued to plan participants. The 2014 Plan provides for granting of both incentive and nonqualified stock options, as well as restricted stock and other stock basedstock-based awards. NoNaN new grants will be issued under the 2005 Stock Incentive Plan (“2005 Plan”) as this plan has expired.

For all of the Company’s stock incentive plans2014 Plan and the 2005 Plan (the “Plans”), the option price of incentive stock options will notcannot be less than the fair value of the stock at the time an option is granted. Nonqualified stock options may be granted at prices established by the Board of Directors, including prices less than the fair value on the date of grant. Outstanding stock options generally expire ten years from the grant date. Stock options generally vest by the fourth or fifth anniversary of the date of the grant.


A summary of the shares issued and available under each of the Plans is shown below as of September 30, 2019.2020.  Share data and exercise price range per share have been adjusted to reflect the 5% Stock Dividend.Dividend and prior stock dividends.  Although the 2005 Plan has expired and no0 new grants will be issued under this plan, there were options issued before the plan expired that are still outstanding as shown below.

 

 

2005 Plan

 

 

2014 Plan

 

 

2005 Plan

 

 

2014 Plan

 

Aggregate shares issuable

 

 

253,575

 

 

 

275,625

 

 

 

253,575

 

 

 

275,625

 

Options or shares issued, net of forfeited and expired options

 

 

(59,870

)

 

 

(84,047

)

Options issued, net of forfeited and expired options

 

 

(59,870

)

 

 

(162,047

)

Unrestricted stock issued

 

 

0

 

 

 

(11,535

)

Restricted stock grants issued

 

 

0

 

 

 

(26,268

)

Cancelled due to Plan expiration

 

 

(193,705

)

 

 

-

 

 

 

(193,705

)

 

 

0

 

Remaining available for grant

 

 

-

 

 

 

191,578

 

 

 

0

 

 

 

75,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grants issued and outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total vested and unvested shares

 

 

1,379

 

 

 

67,404

 

 

 

1,379

 

 

 

145,404

 

Fully vested shares

 

 

1,379

 

 

 

13,171

 

 

 

1,379

 

 

 

26,977

 

Exercise price range

 

$13.69 to

 

 

$27.39 to

 

 

$13.69 to $13.69

 

 

$23.75 to $42.62

 

 

$

13.69

 

 

$

42.62

 

 

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

Stock Options

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

 

 

September 30, 2020

 

 

 

Number of Options

 

 

Weighted Average

Exercise Price

 

 

Aggregate

Intrinsic Value

 

Outstanding at January 1, 2020

 

 

80,783

 

 

$

40.76

 

 

 

 

 

Issued

 

 

66,000

 

 

 

24.64

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

Expired

 

 

 

 

 

 

 

 

 

 

Outstanding at September 30, 2020

 

 

146,783

 

 

$

33.51

 

 

$

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options exercisable at September 30, 2020

 

 

28,356

 

 

$

40.53

 

 

$

14

 

For the nine months ended September 30, 20192020 and 2018,2019, the Company recognized $71$88 thousand and $41$71 thousand, respectively, in compensation expense for stock options.  As of September 30, 2019,2020, there was $336$432 thousand in unrecognized compensation expense remaining to be recognized in future reporting periods through 2024.


Stock Options

Changes in the stock options outstanding related to all of the Plans are summarized below.  Share and per share data have been adjusted to reflect the 5% Stock Dividend. (Dollars in thousands except per share data):

 

 

September 30, 2019

 

 

 

Number of Options

 

 

Weighted Average

Exercise Price

 

 

Aggregate

Intrinsic Value

 

Outstanding at January 1, 2019

 

 

86,594

 

 

$

36.21

 

 

 

 

 

Issued

 

 

420

 

 

 

36.19

 

 

 

 

 

Exercised

 

 

(5,976

)

 

 

(17.04

)

 

$

120

 

Expired

 

 

(12,255

)

 

 

(16.56

)

 

 

 

 

Outstanding at September 30, 2019

 

 

68,783

 

 

$

41.38

 

 

$

43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options exercisable at September 30, 2019

 

 

14,550

 

 

$

39.52

 

 

$

32

 

2025. The fair value of any stock option grant is estimated at the grant date using the Black-Scholes pricing model.  Stock option grants for 42040,000 shares were issued during the three months ended September 30, 2020 and 65,8880 stock option grants were issued during the three months ended September 30, 2019. Stock option grants for 66,000 shares as adjusted for the 5% Stock Dividend, were issued during the nine months ended September 30, 20192020, and 2018, respectively.  stock option grants for 420 shares were issued during the nine months ended September 30, 2019.  



The fair value of each option granted in 20192020 was estimated based on the assumptions noted in the following table:

 

 

 

For the nine months ended

 

 

 

September 30, 20192020

 

Expected volatility1

 

 

16.8822.97

%

Expected dividends2

 

 

3.244.75

%

Expected term (in years)3

 

 

6.50

 

Risk-free rate4

 

 

1.830.68

%

 

 

1

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

 

 

2

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

 

 

3

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

 

 

4

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

 

Summary information pertaining to options outstanding at September 30, 20192020 is shown below. Share and per share data have been adjusted to reflect the 5% Stock Dividend.Dividend and prior stock dividends.

 

 

Options Outstanding

 

 

Options Exercisable

 

 

Options Outstanding

 

 

Options Exercisable

 

Exercise Price

 

Number of

Options

Outstanding

 

 

Weighted-

Average

Remaining

Contractual Life

 

Weighted-

Average

Exercise

Price

 

 

Number of

Options

Exercisable

 

 

Weighted-

Average

Exercise

Price

 

 

Number of

Options

Outstanding

 

 

Weighted-

Average

Remaining

Contractual Life

 

Weighted-

Average

Exercise

Price

 

 

Number of

Options

Exercisable

 

 

Weighted-

Average

Exercise

Price

 

$10.65 to $20.00

 

 

1,379

 

 

3.5 Years

 

$

13.69

 

 

 

1,379

 

 

$

13.69

 

 

 

1,379

 

 

2.4 Years

 

$

13.69

 

 

 

1,379

 

 

$

13.69

 

$20.01 to $30.00

 

 

1,103

 

 

7.6 Years

 

 

27.39

 

 

 

 

 

 

 

 

 

67,103

 

 

9.7 Years

 

 

24.68

 

 

 

551

 

 

 

27.39

 

$30.01 to $40.00

 

 

8,820

 

 

8.7 Years

 

 

39.36

 

 

 

1,680

 

 

 

39.52

 

 

 

20,820

 

 

8.4 Years

 

 

38.14

 

 

 

3,444

 

 

 

39.44

 

$40.01 to $42.62

 

 

57,481

 

 

8.7 Years

 

 

42.62

 

 

 

11,491

 

 

 

42.62

 

 

 

57,481

 

 

7.6 Years

 

 

42.62

 

 

 

22,982

 

 

 

42.62

 

Total

 

 

68,783

 

 

8.6 Years

 

$

41.38

 

 

 

14,550

 

 

$

39.52

 

 

 

146,783

 

 

8.7 Years

 

$

33.51

 

 

 

28,356

 

 

$

40.53

 

 


Stock Grants

Unrestricted stock grants - NaN unrestricted stock grants were issued in the nine months ended September 30, 2020.  On February 20, 2019, a total of 11,535 shares of unrestricted stock, as adjusted for the 5% Stock Dividend, were granted to non-employee directors and certain members of executive management for services to be provided during the year endingended December 31, 2019. Based on the market price on February 20, 2019 of $36.72, as adjusted for the 5% Stock Dividend,$38.65, the total expense for these shares will beof $424 thousand which is beingwas expensed over the twelve months ofin 2019 as those services arewere provided.  For the nine months endedAs of September 30, 2019, $318 thousand of this total hashad been realized in stock grant expense.  

Restricted stock grants – In addition, in September 2019, 4,000 restricted shares were granted to certain members of executive management, vesting over a four-year period.  In March 2020, 10,368 restricted shares were granted to non-employee directors, vesting over a four-year period.  In April 2020, 1,900 shares were issued to lenders in accordance with an internal lender incentive plan, vesting over a five-year period, and in May 2020, 10,000 restricted shares were granted to certain members of executive management, vesting over a four-year period.  For the three and nine months ended September 30, 2020, $42 thousand and $96 thousand, respectively, was expensed as a result of restricted stock grants.  As of September 30, 2020, there was $599 thousand in unrecognized compensation expense for restricted stock grants remaining to be recognized in future reporting periods through 2025. For the three and nine months ended September 30, 2019, $3 thousand ofin expense related to suchwas incurred.  


Changes in the restricted shares was recognizedstock grants outstanding during the third quarter of 2019.  There were no stock grants issued during the yearnine months ended December 31, 2018.September 30, 2020 are summarized below (dollars in thousands except per share data):

 

 

September 30, 2020

 

 

 

Number of Shares

 

 

Weighted Average

Grant Date

Fair Value

Per Share

 

 

Aggregate

Intrinsic Value

 

Nonvested as of January 1, 2020

 

 

4,000

 

 

$

36.00

 

 

$

96

 

Issued

 

 

22,268

 

 

 

25.34

 

 

537

 

Vested

 

 

(1,000

)

 

 

(36.00

)

 

 

(24

)

Nonvested at September 30, 2020

 

 

25,268

 

 

$

26.60

 

 

$

609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 7.  Fair Value Measurements

Determination of Fair Value

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

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

Fair Value Hierarchy

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

 

 

Level 1 –

 

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

 

 

 

 

 

Level 2 –

 

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

 

 

 

 

 

Level 3 –

 

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

 


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

Securities available for sale

Securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are


derived primarily from or corroborated by observable market data. Third party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that consider observable market data (Level 2).

The following tables present the balances measured at fair value on a recurring basis as of September 30, 20192020 and December 31, 20182019 (dollars in thousands):

 

 

 

 

 

 

Fair Value Measurements at September 30, 2019 Using:

 

 

 

 

 

 

Fair Value Measurements at September 30, 2020 Using:

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

Description

 

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

$

11,975

 

 

$

-

 

 

$

11,975

 

 

$

-

 

 

$

19,840

 

 

$

-

 

 

$

19,840

 

 

$

-

 

Mortgage-backed securities/CMOs

 

 

50,771

 

 

 

-

 

 

 

50,771

 

 

 

-

 

 

 

64,158

 

 

 

-

 

 

 

64,158

 

 

 

-

 

Municipal bonds

 

 

15,184

 

 

 

-

 

 

 

15,184

 

 

 

-

 

 

 

57,247

 

 

 

-

 

 

 

57,247

 

 

 

-

 

Total securities available for sale

 

$

77,930

 

 

$

-

 

 

$

77,930

 

 

$

-

 

 

$

141,245

 

 

$

-

 

 

$

141,245

 

 

$

-

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using:

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using:

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

Description

 

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Balance

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies

 

$

18,974

 

 

$

-

 

 

$

18,974

 

 

$

-

 

 

$

14,952

 

 

$

-

 

 

$

14,952

 

 

$

-

 

Corporate bonds

 

 

7,469

 

 

 

-

 

 

 

7,469

 

 

 

-

 

Mortgage-backed securities/CMOs

 

 

25,063

 

 

 

-

 

 

 

25,063

 

 

 

-

 

 

 

71,732

 

 

 

-

 

 

 

71,732

 

 

 

-

 

Municipal bonds

 

 

17,355

 

 

 

-

 

 

 

17,355

 

 

 

-

 

 

 

19,888

 

 

 

-

 

 

 

19,888

 

 

 

-

 

Total securities available for sale

 

$

61,392

 

 

$

-

 

 

$

61,392

 

 

$

-

 

 

$

114,041

 

 

$

-

 

 

$

114,041

 

 

$

-

 

 

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

Other Real Estate Owned

Other real estate owned (“OREO”) is measured at fair value less cost to sell, based on an appraisal conducted by an independent, licensed appraiser outside of the Company. If the collateral value is significantly adjusted due to differences in the comparable properties, or is discounted by the Company because of marketability, then the fair value is considered Level 3. OREO is measured at fair value on a nonrecurring basis. Any initial fair value adjustment is charged against the Allowance for Loan Losses.  Subsequent fair value adjustments are recorded in the period incurred and included in other noninterest expense on the Consolidated Statements of Income. As of September 30, 20192020 and December 31, 2018,2019, the Company had no0 OREO property.


Impaired Loans

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


(Level (Level 2). However, if the collateral value is significantly adjusted due to differences in the comparable properties, or is discounted by the Company because of marketability, then the fair value is considered Level 3.

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

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

Impaired loans allocated to the Allowance for Loan Losses are measured at fair value on a nonrecurring basis. Any fair value adjustments are recorded in the period incurred as provision for loan losses on the Consolidated Statements of Income. The Company had impaired loans of $2.6$2.2 million as of September 30, 20192020 and $2.8$2.5 million as of December 31, 2018.2019. All impaired loans were measured based on expected future cash flows discounted at the loan’s effective interest rate.rate, or fair value of collateral, as noted above.

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

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

The carrying values and estimated fair values of the Company's financial instruments as of September 30, 20192020 and December 31, 20182019 are as follows (dollars in thousands):

 

 

 

 

 

 

Fair Value Measurements at September 30, 2019 Using:

 

 

 

 

 

 

Fair Value Measurements at September 30, 2020 Using:

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

 

Carrying value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

 

Carrying value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalent

 

$

27,855

 

 

$

27,855

 

 

$

-

 

 

$

-

 

 

$

27,855

 

 

$

11,672

 

 

$

11,672

 

 

$

-

 

 

$

-

 

 

$

11,672

 

Available for sale securities

 

 

77,930

 

 

 

-

 

 

 

77,930

 

 

 

-

 

 

 

77,930

 

 

 

141,245

 

 

 

-

 

 

 

141,245

 

 

 

-

 

 

 

141,245

 

Loans, net

 

 

518,121

 

 

 

-

 

 

 

-

 

 

 

504,370

 

 

 

504,370

 

 

 

631,601

 

 

 

-

 

 

 

-

 

 

 

633,165

 

 

 

633,165

 

Bank owned life insurance

 

 

16,301

 

 

 

-

 

 

 

16,301

 

 

 

-

 

 

 

16,301

 

 

 

16,739

 

 

 

-

 

 

 

16,739

 

 

 

-

 

 

 

16,739

 

Accrued interest receivable

 

 

2,258

 

 

 

-

 

 

 

338

 

 

 

1,920

 

 

 

2,258

 

 

 

2,878

 

 

 

-

 

 

 

530

 

 

 

2,348

 

 

 

2,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing transaction, money market, and savings accounts

 

$

455,854

 

 

$

-

 

 

$

455,854

 

 

$

-

 

 

$

455,854

 

 

$

596,426

 

 

$

-

 

 

$

596,426

 

 

$

-

 

 

$

596,426

 

Certificates of deposit

 

 

123,592

 

 

 

-

 

 

 

124,278

 

 

 

-

 

 

 

124,278

 

Certificates of deposit and other time deposits

 

 

98,095

 

 

 

-

 

 

 

98,995

 

 

 

-

 

 

 

98,995

 

Accrued interest payable

 

 

363

 

 

 

-

 

 

 

363

 

 

 

-

 

 

 

363

 

 

 

176

 

 

 

-

 

 

 

176

 

 

 

-

 

 

 

176

 


 

 

 

 

 

 

Fair Value Measurements at December 31, 2018 Using:

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using:

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

 

Carrying value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

 

Carrying value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalent

 

$

18,874

 

 

$

18,874

 

 

$

-

 

 

$

-

 

 

$

18,874

 

 

$

19,085

 

 

$

19,085

 

 

$

-

 

 

$

-

 

 

$

19,085

 

Available for sale securities

 

 

61,392

 

 

 

-

 

 

 

61,392

 

 

 

-

 

 

 

61,392

 

 

 

114,041

 

 

 

-

 

 

 

114,041

 

 

 

-

 

 

 

114,041

 

Loans, net

 

 

532,299

 

 

 

-

 

 

 

-

 

 

 

514,917

 

 

 

514,917

 

 

 

535,324

 

 

 

-

 

 

 

-

 

 

 

523,507

 

 

 

523,507

 

Bank owned life insurance

 

 

16,790

 

 

 

-

 

 

 

16,790

 

 

 

-

 

 

 

16,790

 

 

 

16,412

 

 

 

-

 

 

 

16,412

 

 

 

-

 

 

 

16,412

 

Accrued interest receivable

 

 

2,100

 

 

 

-

 

 

 

342

 

 

 

1,758

 

 

 

2,100

 

 

 

2,240

 

 

 

-

 

 

 

385

 

 

 

1,855

 

 

 

2,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing transaction and money market accounts

 

$

464,002

 

 

$

-

 

 

$

464,002

 

 

$

-

 

 

$

464,002

 

 

$

511,933

 

 

$

-

 

 

$

511,933

 

 

$

-

 

 

$

511,933

 

Certificates of deposit

 

 

108,531

 

 

 

-

 

 

 

108,323

 

 

 

-

 

 

 

108,323

 

Certificates of deposit and other time deposits

 

 

109,278

 

 

 

-

 

 

 

109,848

 

 

 

-

 

 

 

109,848

 

Accrued interest payable

 

 

243

 

 

 

-

 

 

 

243

 

 

 

-

 

 

 

243

 

 

 

295

 

 

 

-

 

 

 

295

 

 

 

-

 

 

 

295

 

 

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

Note 8.  Other Comprehensive Income

A component of the Company’s other comprehensive income, in addition to net income from operations, is the recognition of the unrealized gains and losses on available for sale securities, net of income taxes.  Reclassifications of realized gains and losses on available for sale securities are reported in the income statement as “Gains (losses) on sales and calls of securities” with the corresponding income tax effect reflected as a component of income tax expense.  Amounts reclassified out of accumulated other comprehensive income are presented below for the three and nine months ended September 30, 20192020 and 20182019 (dollars in thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2020

 

 

September 30, 2019

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized gains on sales of securities

 

$

7

 

 

$

-

 

 

$

71

 

 

$

-

 

 

$

91

 

 

$

7

 

 

$

734

 

 

$

71

 

Tax effect

 

 

(1

)

 

 

-

 

 

 

(15

)

 

 

-

 

 

 

(19

)

 

 

(1

)

 

 

(154

)

 

 

(15

)

Realized gains, net of tax

 

$

6

 

 

$

-

 

 

$

56

 

 

$

-

 

 

$

72

 

 

$

6

 

 

$

580

 

 

$

56

 

 



Note 9.  Segment Reporting

Beginning in 2019, the Company has four4 reportable segments.  Each reportable segment is a strategic business unit that offers different products and services.  They are managed separately, because each segment appeals to different markets and, accordingly, require different technology and marketing strategies.  The accounting policies of the segments are the same as those described in the summary of significant accounting policies provided earlier in this report.  

The four4 reportable segments are:

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

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

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

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

VNB Trust & Estate Services – VNB Trust & Estate Services offers corporate trustee services, trust and estate administration, IRA administration and custody services.  Revenue for this segment is generated from administration, service and custody fees, as well as management fees which are derived from Assets Under Management and incentive income which is based on the investment returns generated on performance-based Assets Under Management.  Investment management services currently are offered through in-house and third-party managers.  In addition, royalty income, in the form of fixed and incentive fees, from the sale of Swift Run Capital Management, LLC in 2013 is reported as income of VNB Trust & Estate Services.  More information on royalty income and the related sale can be found under Summary of Significant Accounting Policies in Note 1 of the notes to consolidated financial statements, which is found in Item 8. Financial Statements and Supplementary Data, in the Company’s Form 10-K Report for December 31, 2018.

VNB Trust & Estate Services – VNB Trust & Estate Services offers corporate trustee services, trust and estate administration, IRA administration and custody services.  Revenue for this segment is generated from administration, service and custody fees, as well as management fees that are derived from Assets Under Management and, prior to 2020, incentive income that was based on the investment returns generated on performance-based Assets Under Management.  Investment management services currently are offered through in-house and third-party managers.  In addition, royalty income, in the form of fixed and incentive fees, from the sale of Swift Run Capital Management, LLC in 2013 is reported as income of VNB Trust & Estate Services.  More information on royalty income and the related sale can be found under Summary of Significant Accounting Policies in Note 1 of the notes to consolidated financial statements, which is found in Item 8. Financial Statements and Supplementary Data, in the Company’s Form 10-K Report for December 31, 2019.

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

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

A management fee for administrative and technology support services provided by the Bank is allocated to the other three lines of business previously combined under VNB Wealth.business.  For both the three months ended September 30, 2020 and 2019, management fees totaling $25 thousand were charged by the Bank and eliminated in consolidated totals.  For both the nine months ended September 30, 20192020 and 2018,2019, management fees totaling $75 thousand were charged by the Bank and eliminated in consolidated totals.


Segment information for the three and nine months ended September 30, 20192020 and 20182019 is shown in the following tables (dollars in thousands). Note that asset information is not reported below, as the assets of Sturman Wealth Advisors and VNB Trust & Estate Services are reported at the Bank level; also, assets specifically allocated to the lines of business other than the Bank are insignificant and are no longer provided to the chief operating decision maker.  

 

Three months ended September 30, 2019

 

Bank

 

 

VNB

Investment

Services

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

5,474

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

5,474

 

Provision for (recovery of) loan losses

 

 

(120

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(120

)

Noninterest income

 

 

786

 

 

 

159

 

 

 

314

 

 

 

68

 

 

 

1,327

 

Noninterest expense

 

 

3,905

 

 

 

155

 

 

 

308

 

 

 

193

 

 

 

4,561

 

Income before income taxes

 

 

2,475

 

 

 

4

 

 

 

6

 

 

 

(125

)

 

 

2,360

 

Provision for income taxes

 

 

487

 

 

 

1

 

 

 

1

 

 

 

(26

)

 

 

463

 

Net income

 

$

1,988

 

 

$

3

 

 

$

5

 

 

$

(99

)

 

$

1,897

 

Total assets

 

$

660,513

 

 

NR*

 

 

NR*

 

 

$

277

 

 

$

660,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2019

 

Bank

 

 

VNB

Investment

Services

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Three months ended September 30, 2020

 

Bank

 

 

Sturman Wealth Advisors

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

16,503

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

16,503

 

 

$

6,047

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

6,047

 

Provision for loan losses

 

 

500

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

500

 

 

 

224

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

224

 

Noninterest income

 

 

2,496

 

 

 

451

 

 

 

1,008

 

 

 

131

 

 

 

4,086

 

 

 

970

 

 

 

176

 

 

 

192

 

 

 

87

 

 

 

1,425

 

Noninterest expense

 

 

11,777

 

 

 

438

 

 

 

918

 

 

 

524

 

 

 

13,657

 

 

 

4,373

 

 

 

155

 

 

 

196

 

 

 

211

 

 

 

4,935

 

Income before income taxes

 

 

6,722

 

 

 

13

 

 

 

90

 

 

 

(393

)

 

 

6,432

 

Income (loss) before income taxes

 

 

2,420

 

 

 

21

 

 

 

(4

)

 

 

(124

)

 

 

2,313

 

Provision for income taxes

 

 

1,234

 

 

 

3

 

 

 

19

 

 

 

(82

)

 

 

1,174

 

 

 

466

 

 

 

4

 

 

 

(1

)

 

 

(26

)

 

 

443

 

Net income

 

$

5,488

 

 

$

10

 

 

$

71

 

 

$

(311

)

 

$

5,258

 

Net income (loss)

 

$

1,954

 

 

$

17

 

 

$

(3

)

 

$

(98

)

 

$

1,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2020

 

Bank

 

 

Sturman Wealth Advisors

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

17,177

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

17,177

 

Provision for loan losses

 

 

1,367

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,367

 

Noninterest income

 

 

3,316

 

 

 

516

 

 

 

625

 

 

 

263

 

 

 

4,720

 

Noninterest expense

 

 

12,147

 

 

 

483

 

 

 

668

 

 

 

584

 

 

 

13,882

 

Income (loss) before income taxes

 

 

6,979

 

 

 

33

 

 

 

(43

)

 

 

(321

)

 

 

6,648

 

Provision for income taxes

 

 

1,355

 

 

 

7

 

 

 

(9

)

 

 

(67

)

 

 

1,286

 

Net income (loss)

 

$

5,624

 

 

$

26

 

 

$

(34

)

 

$

(254

)

 

$

5,362

 

 

*

Not reportable.  Asset information is not reported for these segments, as the assets previously allocated to VNB Wealth are reported at the Bank level subsequent to the merger of VNBTrust into the Bank effective July 1, 2018; also, assets specifically allocated to these VNB Wealth lines of business are insignificant and are no longer provided to the chief operating decision maker.  

Prior to January 1, 2019, Virginia National Bankshares Corporation had two reportable segments, the Bank and VNB Wealth.

 

Three months ended September 30, 2018

 

Bank

 

 

VNB Wealth

 

 

Consolidated

 

Three months ended September 30, 2019

 

Bank

 

 

Sturman Wealth Advisors

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

5,474

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

5,474

 

Provision for (recovery of) loan losses

 

 

(120

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(120

)

Noninterest income

 

 

786

 

 

 

159

 

 

 

314

 

 

 

68

 

 

 

1,327

 

Noninterest expense

 

 

3,905

 

 

 

155

 

 

 

308

 

 

 

193

 

 

 

4,561

 

Income (loss) before income taxes

 

 

2,475

 

 

 

4

 

 

 

6

 

 

 

(125

)

 

 

2,360

 

Provision for income taxes

 

 

487

 

 

 

1

 

 

 

1

 

 

 

(26

)

 

 

463

 

Net income (loss)

 

$

1,988

 

 

$

3

 

 

$

5

 

 

$

(99

)

 

$

1,897

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2019

 

Bank

 

 

Sturman Wealth Advisors

 

 

VNB Trust &

Estate

Services

 

 

Masonry

Capital

 

 

Consolidated

 

Net interest income

 

$

5,791

 

 

 

-

 

 

$

5,791

 

 

$

16,503

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

16,503

 

Provision for loan losses

 

 

285

��

 

 

-

 

 

 

285

 

 

 

500

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

500

 

Noninterest income

 

 

700

 

 

 

570

 

 

 

1,270

 

 

 

2,496

 

 

 

451

 

 

 

1,008

 

 

 

131

 

 

 

4,086

 

Noninterest expense

 

 

3,542

 

 

 

547

 

 

 

4,089

 

 

 

11,777

 

 

 

438

 

 

 

918

 

 

 

524

 

 

 

13,657

 

Income before income taxes

 

 

2,664

 

 

 

23

 

 

 

2,687

 

Income (loss) before income taxes

 

 

6,722

 

 

 

13

 

 

 

90

 

 

 

(393

)

 

 

6,432

 

Provision for income taxes

 

 

522

 

 

 

5

 

 

 

527

 

 

 

1,234

 

 

 

3

 

 

 

19

 

 

 

(82

)

 

 

1,174

 

Net income

 

$

2,142

 

 

$

18

 

 

$

2,160

 

Net income (loss)

 

$

5,488

 

 

$

10

 

 

$

71

 

 

$

(311

)

 

$

5,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2018

 

Bank

 

 

VNB Wealth

 

 

Consolidated

 

Net interest income

 

$

17,106

 

 

$

73

 

 

$

17,179

 

Provision for loan losses

 

 

890

 

 

 

-

 

 

 

890

 

Noninterest income

 

 

2,046

 

 

 

2,245

 

 

 

4,291

 

Noninterest expense

 

 

10,547

 

 

 

1,586

 

 

 

12,133

 

Income before income taxes

 

 

7,715

 

 

 

732

 

 

 

8,447

 

Provision for income taxes

 

 

1,505

 

 

 

154

 

 

 

1,659

 

Net income

 

$

6,210

 

 

$

578

 

 

$

6,788

 

 


Note 10.  Leases

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

The implementation of the new standard resulted in recognition of a right-of-use asset and lease liability of $4.3 million at the date of adoption, which is related to the Company’s lease of premises used in operations. The right-of-use asset and lease liability are included in other assets and other liabilities, respectively, in the Consolidated Balance Sheets.

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

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

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

 

 

September 30, 2019

 

 

September 30, 2020

 

Lease liability

 

$

3,776

 

 

$

3,783

 

Right-of-use asset

 

$

3,754

 

 

$

3,725

 

Weighted average remaining lease term

 

5.28 years

 

 

5.35 years

 

Weighted average discount rate

 

 

2.84

%

 

 

2.55

%

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

Lease Expense

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Operating lease expense

 

$

203

 

 

NR*

 

 

$

611

 

 

NR*

 

 

$

228

 

 

$

203

 

 

$

636

 

 

$

611

 

Short-term lease expense

 

 

34

 

 

NR*

 

 

 

107

 

 

NR*

 

 

 

28

 

 

 

34

 

 

 

85

 

 

 

107

 

Total lease expense

 

$

237

 

 

$

225

 

 

$

718

 

 

$

676

 

 

$

256

 

 

$

237

 

 

$

721

 

 

$

718

 

Cash paid for amounts included in lease liabilities

 

$

196

 

 

NR*

 

 

$

589

 

 

NR*

 

 

$

199

 

 

$

196

 

 

$

597

 

 

$

589

 

 

*

Not reportable


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

 

Undiscounted Cash Flow

 

September 30, 2019

 

 

September 30, 2020

 

Three months ending December 31, 2019

 

$

198

 

Twelve months ending December 31, 2020

 

 

799

 

Three months ending December 31, 2020

 

$

218

 

Twelve months ending December 31, 2021

 

 

807

 

 

 

877

 

Twelve months ending December 31, 2022

 

 

767

 

 

 

839

 

Twelve months ending December 31, 2023

 

 

680

 

 

 

753

 

Twelve months ending December 31, 2024

 

 

469

 

 

 

544

 

Twelve months ending December 31, 2025

 

 

469

 

Thereafter

 

 

354

 

 

 

372

 

Total undiscounted cash flows

 

$

4,074

 

 

$

4,072

 

Less: Discount

 

 

(298

)

 

 

(289

)

Lease liability

 

$

3,776

 

 

$

3,783

 

 

NoteNote 11.  Commitments and Contingent LiabilitiesSubsequent Event

During the third quarter of 2019,On October 1, 2020, the Company settled two claims, both relatingannounced the signing of a definitive merger agreement with Fauquier Bankshares, Inc. (“Fauquier”), pursuant to which the same matter, seeking to recover approximately $2.7 million.  While management did not believe that the claims againstcompanies will combine in an all-stock merger with the Company had meritas the surviving company.  At or immediately following consummation of the merger, The Fauquier Bank, the wholly owned banking subsidiary of Fauquier, will be merged with and was prepared to vigorously defend such claims,into the Bank, with the Bank as the surviving bank. Under the terms of the merger agreement, Fauquier shareholders will receive 0.675 shares of Company stock for each share of Fauquier common stock they own.  Shareholders of the Company agreed to settle for $460 thousand.will own approximately 51.4% and Fauquier shareholders will own approximately 48.6% of the combined company.  The Company accrued a contingent liability of $300 thousand related to these claimscombined company will operate under the Virginia National Bankshares name and the combined bank will operate under the Virginia National Bank name.  Additional information on the merger can be found in the second quarter of 2019Company’s 8-Ks filed with the SEC on October 1, 2020 and additional expense of $160 thousand in the third quarter of 2019.  The settlement amount has been recognized as a loss and appears as Settlement of claims within noninterest expense in the Consolidated Statements of Income for the nine months ended September 30, 2019.   There are no material pending claims against the Company at this time.October 2, 2020.  


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

The following discussion should be read in conjunction with Virginia National Bankshares Corporation’sthe unaudited consolidated financial statements, and notes thereto, of Virginia National Bankshares Corporation (the “Company”) included in this report and the audited consolidated financial statements, and notes thereto, of the Company included in the Company’s Form 10-K for the year ended December 31, 2018, included in the Company’s 2018 Form 10-K. Per share data for September 30, 2019 and all preceding periods disclosed have been adjusted to reflect the 5% stock dividend effective July 5, 2019 (the “5% Stock Dividend”).2019. Operating results for the three and nine months ended September 30, 20192020 are not necessarily indicative of the results for the year ending December 31, 20192020 or any future period.

FORWARD-LOOKING STATEMENTS AND FACTORS THAT COULD AFFECT FUTURE RESULTS

Certain statements contained or incorporated by reference in this quarterly report on Form 10-Q, includingbut not limited to, statements concerning future results of operations or financial position, borrowing capacity and future liquidity, future investment results, future credit exposure, future loan losses and plans and objectives for future operations, change in laws and regulations applicable to the Company and its subsidiaries, adequacy of funding sources, actuarial expected benefit payment, valuation of foreclosed assets, regulatory requirements, economic environment and other statements contained herein regarding matters that are not historical facts, are “forward-looking statements” as defined inwithin the meaning of the Private Securities ExchangeLitigation Reform Act of 1934.1995. Such statements are often characterized by use of qualified words such as “expect,” “believe,” “estimate,” “project,” “anticipate,” “intend,” “will,” “should”“should,” or words of similar meaning or other statements concerning the opinions or judgmentjudgement of the Company and its management about future events. TheseWhile Company management believes such statements are not historical facts but insteadto be reasonable, future events and predictions are subject to numerouscircumstances that are not within the control of the Company and its management.  Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in: general economic and market conditions, including the effects of declines in real estate values, an increase in unemployment levels and general economic contraction as a result of COVID-19 or other pandemics; fluctuations in interest rates, deposits, loan demand, and asset quality; assumptions that underlie the Company’s allowance for loan losses (“ALLL”); the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts or public health events (e.g., COVID-19 or other pandemics), and of governmental and societal responses thereto; the performance of vendors or other parties with which the Company does business; competition; technology; laws, regulations and guidance; accounting principles or guidelines; performance of assets under management; expenses related to the Company’s proposed merger with Fauquier Bankshares, Inc. (“Fauquier”), unexpected delays related to the merger, or the inability to obtain regulatory and shareholder approvals or satisfy other closing conditions required to complete the merger; and other factors impacting financial services businesses.  Many of these factors and additional risks and uncertainties are described in the Company’s Form 10-K for the year ended December 31, 2019 (the “Company’s 2019 Form 10-K”) and represent only our belief regarding future events, many of which, by their nature, are inherently uncertain and outside our control. Any forward-looking statements madeother reports filed from time to time by the Company with the Securities and Exchange Commission (“SEC”). These statements speak only as of the date on which such statements are made. Our actual resultsmade, and financial position may differ materially from the anticipated results and financial condition indicated in or implied by these forward-looking statements. The Company makes no commitmentdoes not undertake to update or reviseany forward-looking statements in order to reflect newchanges or events that may occur after this release.

MERGER WITH FAUQUIER BANKSHARES, INC., AND THE FAUQUIER BANK

On October 1, 2020, the Company announced the signing of a definitive merger agreement with Fauquier, pursuant to which the companies will combine in an all-stock merger with the Company as the surviving company.  At or immediately following consummation of the merger, The Fauquier Bank, the wholly owned banking subsidiary of Fauquier, will be merged with and into the Virginia National Bank (the “Bank”), with the Bank as the surviving bank. Under the terms of the merger agreement, Fauquier shareholders will receive 0.675 shares of Company stock for each share of Fauquier common stock they own.  Shareholders of the Company will own approximately 51.4% and Fauquier shareholders will own approximately 48.6% of the combined company.  The combined company will operate under the Virginia National Bankshares name and the combined bank will operate under the Virginia National Bank name.  Additional information on the merger can be found in the Company’s 8-Ks filed with the SEC on October 1, 2020 and October 2, 2020.  

IMPACT OF COVID-19

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



Financial Condition and Results of Operations

The Company’s consolidated financial statements include estimates and assumptions made by management which affect the reported amounts of assets and liabilities, including the level of the ALLL that is established.  The ALLL calculation and resulting provision for loan losses are impacted by changes in expectations.

Factors that could cause our actual results to differ materially from thoseeconomic conditions.  As of March 31, 2020 and June 30, 2020, the Company downgraded the economic qualitative factors within its ALLL model in the forward-looking statements include, but are not limited to, the following: inflation, interest rates, market and monetary fluctuations; geopolitical developments including actslight of war and terrorism and their impact on economic conditions; the effects of andCOVID-19 on the economy. No additional downgrades of such factors were taken during the quarter ended September 30, 2020. If economic conditions improve or worsen, the Company could experience further changes in trade, monetarythe required ALLL.  It is possible that asset quality metrics could decline in the future if the effects of COVID-19 are sustained.  

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

Retail trade - $13.7 million, or 2.5% of loans

Hotels and motels - $13.7 million, or 2.5% of loans

Wholesale trade - $10.9 million, or 2.0% of loans

Arts, entertainment and recreation - $6.5 million, or 1.2% of loans

Caterers - $5.3 million, or 1.0% of loans, and

Full-service restaurants - $2.2 million, or 0.4% of loans

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

Interest income could be reduced due to the economic impact of COVID-19.  In accordance with guidance from regulators, we are working with borrowers who have been adversely affected by COVID-19 to defer principal only, or principal and laws, including interest rate policiespayments for a 90- to 180-day period.  While interest will continue to accrue to income, in accordance with accounting principles generally accepted in the United States (“GAAP”), if the Company ultimately incurs a credit loss on these deferred payments, interest income would need to be reversed and therefore, interest income in future periods could be negatively affected.  Since the beginning of the Federal Reserve Board; changes, particularly declines,pandemic, the Company has accommodated 192 deferrals on outstanding loan balances of $58.4 million (of which 131 deferrals on outstanding loan balances of $1.8 million were related to student loans).  In accordance with interagency guidance issued in economicMarch 2020, these short-term deferrals are not considered troubled debt restructurings (“TDRs”).  

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

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

Capital and Liquidity

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

The Company maintains access to multiple sources of liquidity.  Management has also revisited its capital and liquidity stress tests, as well as capital and liquidity contingency plans to validate how the Company operates;can react effectively to the financial conditioneconomic downturn caused by this pandemic and to gauge the amount of SBA PPP loans the Company’s borrowers; competitive pressuresCompany could and should accept.

Goodwill

As of September 30, 2020, the goodwill on loan and deposit pricing and demand; changesour balance sheet was not deemed to be impaired.  However, management may determine that goodwill is required to be evaluated for impairment in technology and theirthe future due to the presence of a triggering event, which may have a negative impact on the marketingCompany’s results of new productsoperations.  


Operations, Processes, Controls and Business Continuity Plan

The Company reacted quickly to the COVID-19 pandemic.  We began internal social distancing in mid-March, as well as distancing from the public by keeping our drive-thru services available, and encouraging customers to conduct transactions at ATMs, through online banking and the acceptance of these productsmobile app.  The Company also increased consumer and services by new and existing customers; the willingness ofbusiness mobile deposit limits to encourage customers to substitute competitors’ productsmake deposits remotely from the safety of their home or business. The Company implemented a schedule whereby most staff members are working remotely at any given time, allowing the remaining essential staff to create more distance between each other within the offices.  We temporarily increased the number of staff in the client service center to assist more customers by telephone and servicesencourage them to utilize online and mobile banking.  The client service center was also temporarily moved to a larger location to allow for appropriate social distancing.  In addition, the Company enhanced disinfecting procedures to include hospital-grade cleaning solution and foggers, increased the frequency of cleaning and issued personal protective equipment, including N-95 and disposable face masks, face shields, sneeze guards, gloves and thermometers, to employees, along with specific instructions for use, to enhance their safety.  We also installed disinfecting protective strips to high touch areas and placed free-standing air filter machines throughout our facilities. We purchased COVID-19 instant test kits that we have on-site, ready to be deployed when needed, and we provided antibody testing options to all employees.  Management provides frequent email communications and social media updates regarding COVID-19, helpful tips and status of Company initiatives, as well as warning customers of potential scams during this pandemic.  Beginning mid-July, the Company took steps to resume normal branch activities with specific guidelines in place to continue protecting our customers and employees.

The Company’s preparedness resulted in minimal impact to the Company’s products and services; the impactoperations as a result of changesCOVID-19.  Business continuity planning allowed for successful deployment of most of our employees to work in financial services laws and regulations (including laws concerning taxes, banking, securities and insurance); changes in accounting principles, policies and guidelines; the abilitya remote environment.  No material operational or internal control risks have been identified to retain key personnel; incorrect assumptions regarding the allowance for loan losses; risks and assumptions associated with mergers and acquisitions and other expansion activities; other risks and uncertainties described from time to time in press releases and other public filings; and the Company’s performance in managing the risks involved in any of the foregoing. The foregoing list of important factors is not exclusive,date, and the Company will not update any forward-looking statement, whether written or oral, that may be made from time to time.has enhanced fraud-related controls.

APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ESTIMATES

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

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


For additional information regarding critical accounting policies, refer to the Application of Critical Accounting Policies and Critical Accounting Estimates section under Item 7 in the Company’s 20182019 Form 10-K.  There have been no significant changes in the Company’s application of critical accounting policies since December 31, 2018.2019.

FINANCIAL CONDITION

Total assets

The total assets of the Company as of September 30, 20192020 were $660.8$821.0 million. This is a $16.0$118.4 million increase from the $644.8$702.6 million total assets reported at December 31, 20182019 and a $34.0$160.2 million increase from the $626.8$660.8 million reported at September 30, 2018.2019. A $16.5$97.4 million increase in securities since December 31, 2018gross loans, primarily from the origination of $86.9 million in PPP loans, was the major reason for the increase in assets since year-end.  In addition, fed funds soldthe Company increased $6.9the balances in its securities portfolio by $29.0 million while right of use assets, included in accrued interest receivable and other assets, increased $3.8 million.  These increases during the first nine months of 2019 were offset by a decrease in gross loans of $15.1 million.  since year-end.

Federal funds sold

The Company had overnight federal funds sold of $273 thousand as of September 30, 2020, compared to $4.2 million as of December 31, 2019 and $14.0 million as of September 30, 2019, compared to $7.1 million as of December 31, 2018 and $1.1 million as of September 30, 2018.2019. Any excess funds are sold on a daily basis in the federal funds market.  The Company intends to maintain sufficient liquidity at all times to meet its funding commitments.


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

Securities

The Company’s investment securities portfolio as of September 30, 20192020 totaled $79.6$144.7 million, an increase of $16.5$29.0 million compared with the $63.1$115.7 million reported at December 31, 20182019 and an increase of $15.4$65.1 million from the $64.2$79.6 million reported at September 30, 2018.2019.  Management proactively manages the mix of earning assets and cost of funds to maximize the earning capacity of the Company.  At September 30, 20192020 and September 30, 2018,December 31, 2019, the investment securities holdings represented 12.0%17.6% and 10.2%16.5% of the Company’s total assets, respectively.

The Company’s investment securities portfolio included restricted securities totaling $1.7$3.4 million as of September 30, 20192020, and December 31, 2018, compared to $2.1$1.7 million as of December 31, 2019 and September 30, 2018.2019. These securities represent stock in the Federal Reserve Bank of Richmond (“FRB-R”),FRB, the Federal Home Loan Bank of Atlanta (“FHLB-A”FHLB”), and CBB Financial Corporation, (“CBBFC”), the holding company for Community Bankers Bank. The level of FRB-RFRB and FHLB-AFHLB stock that the Company is required to hold is determined in accordance with membership guidelines provided by the Federal Reserve Bank Board of Governors of the Federal Reserve System (“Federal Reserve”) and the Federal Home Loan Bank of Atlanta,FHLB, respectively. The decrease compared to September 30, 2018 was due to the decrease in the Company’s short-term borrowing initiated with the FHLB-A from the third quarter of 2018 to the third quarter of 2019. Stock ownership in the bank holding company for Community Bankers’ Bank provides the BankCompany with several benefits that are not available to non-shareholder correspondent banks. None of these restricted securities are traded on the open market and can only be redeemed by the respective issuer.

At September 30, 2019,2020, the unrestricted securities portfolio totaled $77.9$141.2 million. The following table summarizes the Company's available for sale securities by type as of September 30, 2019,2020, December 31, 2018,2019, and September 30, 20182019 (dollars in thousands):

 

 

September 30, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2019

 

 

 

 

 

 

Percent

 

 

 

 

 

 

Percent

 

 

 

 

 

 

Percent

 

 

 

 

 

 

Percent

 

 

 

 

 

 

Percent

 

 

 

 

 

 

Percent

 

 

Balance

 

 

of Total

 

 

Balance

 

 

of Total

 

 

Balance

 

 

of Total

 

 

Balance

 

 

of Total

 

 

Balance

 

 

of Total

 

 

Balance

 

 

of Total

 

U.S. Government agencies

 

$

11,975

 

 

 

15.4

%

 

$

18,974

 

 

 

30.9

%

 

$

18,718

 

 

 

30.1

%

 

$

19,840

 

 

 

14.1

%

 

$

14,952

 

 

 

13.1

%

 

$

11,975

 

 

 

15.4

%

Corporate bonds

 

 

-

 

 

 

-

 

 

 

7,469

 

 

 

6.5

%

 

 

-

 

 

 

-

 

Mortgage-backed securities/CMOs

 

 

50,771

 

 

 

65.1

%

 

 

25,063

 

 

 

40.8

%

 

 

25,877

 

 

 

41.7

%

 

 

64,158

 

 

 

45.4

%

 

 

71,732

 

 

 

63.0

%

 

 

50,771

 

 

 

65.1

%

Municipal bonds

 

 

15,184

 

 

 

19.5

%

 

 

17,355

 

 

 

28.3

%

 

 

17,505

 

 

 

28.2

%

 

 

57,247

 

 

 

40.5

%

 

 

19,888

 

 

 

17.4

%

 

 

15,184

 

 

 

19.5

%

Total available for sale securities

 

$

77,930

 

 

 

100.0

%

 

$

61,392

 

 

 

100.0

%

 

$

62,100

 

 

 

100.0

%

 

$

141,245

 

 

 

100.0

%

 

$

114,041

 

 

 

100.0

%

 

$

77,930

 

 

 

100.0

%

 


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

Loan portfolio

A management objective is to grow loan balances while maintaining the asset quality of the loan portfolio. The Company seeks to achieve this objective by maintaining rigorous underwriting standards coupled with regular evaluation of the creditworthiness of, and the designation of lending limits for, each borrower.borrowing relationship. The portfolio strategies include seeking industry, loan size, and loan type diversification in order to minimize credit exposure and originating loans in markets with which the Company is familiar. The predominant market area for loans includes Charlottesville, Albemarle County, Harrisonburg, Winchester, Frederick County, Richmond and areas in the Commonwealth of Virginia that are within a 75 mile75-mile radius of any Virginia National Bank office.office of the Company.

As of September 30, 2019,2020, total loans were $522.1$636.9 million, compared to $537.2$539.5 million as of December 31, 20182019 and $527.3$522.1 million at September 30, 2018.2019. Loans as a percentage of total assets at September 30, 20192020 were 79.0%77.6%, compared to 84.1%79.0% as of September 30, 2018.2019. Loans as a percentage of deposits at September 30, 20192020 were 90.1%91.7%, compared to 97.9%90.1% as of September 30, 2018.2019.


The following table summarizes the Company's loan portfolio by type of loan as of September 30, 2019,2020, December 31, 2018,2019, and September 30, 20182019 (dollars in thousands):

 

 

September 30, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2019

 

 

Balance

 

 

Percent

of Total

 

 

Balance

 

 

Percent

of Total

 

 

Balance

 

 

Percent

of Total

 

 

Balance

 

 

Percent

of Total

 

 

Balance

 

 

Percent

of Total

 

 

Balance

 

 

Percent

of Total

 

Commercial and industrial

 

$

81,513

 

 

 

15.6

%

 

$

85,027

 

 

 

15.8

%

 

$

89,579

 

 

 

17.0

%

 

$

156,477

 

 

 

24.6

%

 

$

80,588

 

 

 

14.9

%

 

$

81,513

 

 

 

15.6

%

Real estate - commercial

 

 

246,554

 

 

 

47.2

%

 

 

254,739

 

 

 

47.4

%

 

 

250,368

 

 

 

47.5

%

 

 

270,548

 

 

 

42.5

%

 

 

250,579

 

 

 

46.4

%

 

 

246,554

 

 

 

47.2

%

Real estate - residential mortgage

 

 

100,532

 

 

 

19.3

%

 

 

98,139

 

 

 

18.3

%

 

 

81,845

 

 

 

15.5

%

 

 

123,861

 

 

 

19.4

%

 

 

120,657

 

 

 

22.4

%

 

 

100,532

 

 

 

19.3

%

Real estate - construction

 

 

16,671

 

 

 

3.2

%

 

 

17,524

 

 

 

3.3

%

 

 

18,781

 

 

 

3.5

%

 

 

23,753

 

 

 

3.7

%

 

 

17,140

 

 

 

3.2

%

 

 

16,671

 

 

 

3.2

%

Consumer loans

 

 

76,834

 

 

 

14.7

%

 

 

81,761

 

 

 

15.2

%

 

 

86,754

 

 

 

16.5

%

 

 

62,296

 

 

 

9.8

%

 

 

70,569

 

 

 

13.1

%

 

 

76,834

 

 

 

14.7

%

Total loans

 

$

522,104

 

 

 

100.0

%

 

$

537,190

 

 

 

100.0

%

 

$

527,327

 

 

 

100.0

%

 

$

636,935

 

 

 

100.0

%

 

$

539,533

 

 

 

100.0

%

 

$

522,104

 

 

 

100.0

%

 

Loan balances declined $15.1increased $97.4 million, or 2.8%18.1%, since December 31, 20182019 and declined $5.2increased $114.8 million, or 1.0%22.0%, from September 30, 2018. Since year-end,2019.  The increases are largely due to the loan fluctuation consistedorigination of $24.8$86.9 million in new funding from organicPPP loans, as well as $10.5 million in net non-PPP loan growth in the first nine months of 2020 and $7.1 million in purchases of government guaranteed loans, offset by the following: 1) $27.6 million in regular payoffs and normal amortization; 2) $10.6 million in payoffs from businesses sold or properties sold by borrowers; 3) $5.4 million reduction in syndicated loans due to a refinance of one and a salepurchase of a second loan; 4) $1.8$17.4 million 1-4 family residential mortgage package in a participation purchased being recalled by the primary lender; and 5) $1.6 million in charge-offs.   fourth quarter of 2019.    

The purchase of loans is considered a secondary strategy, which allows the Company to supplement organic loan growth. Purchased loans with balances outstanding of $109.0$100.2 million as of September 30, 20192020 were comprised of:

Student loans totaling $47.5 million. The Company purchased two student loan packages in 2015 and a third in the fourth quarter of 2016.  A fourth tranche was closed in December 2017 for an additional $15.0 million.  Along with the purchase of these four packages of student loans, the Company purchased surety bonds to fully insure this portion of the Company’s consumer portfolio.  However, during June 2018, ReliaMax Surety, the insurance company which issued the surety bonds, was placed into liquidation due to insolvency.  Loss claims were filed for loans in default as of July 27, 2018, when the surety bonds were terminated, and the Company anticipates payment on approved claims.  Student loans continue to be profitable for the Company.

Loans guaranteed by a U.S. government agency (“government guaranteed”) totaling $36.8 million, inclusive of premium. During the fourth quarter of 2016, the Company began augmenting the commercial and industrial portfolio with government guaranteed loans which represent the portion of loans that are 100% guaranteed by either the United States Department of Agriculture (“USDA”) or the Small Business Administration (“SBA”); the originating institution holds the unguaranteed portion of each loan and services it. These government guaranteed portion of loans are typically purchased at a premium. In the event of early prepayment, the Company may need to write off any unamortized premium.  


Student loans totaling $39.0 million. The Company purchased two student loan packages in 2015 and a third in the fourth quarter of 2016.  A fourth tranche was closed in December 2017. Along with the purchase of these four packages of student loans, the Company purchased surety bonds to fully insure this portion of the Company’s consumer portfolio.  However, during June 2018, ReliaMax Surety, the insurance company which issued the surety bonds, was placed into liquidation due to insolvency.  Loss claims were filed for loans in default as of July 27, 2018, when the surety bonds were terminated, and the Company received payment in the fourth quarter of 2019 on the balance of the claims approved by the liquidator.  The liquidator has notified the Company that it will be making distributions related to unearned premiums.  The Company expects to receive approximately $800 thousand from this distribution.  Student loans continue to be profitable for the Company.

 

Mortgage loans Loans guaranteed by a U.S. government agency (“government guaranteed”) totaling $18.3 million.  In$32.4 million, inclusive of premium. During the fourth quarter of 2016, the Company began augmenting the commercial and industrial portfolio with government guaranteed loans which represent the portion of loans that are 100% guaranteed by either the United States Department of Agriculture or the SBA; the originating institution holds the unguaranteed portion of each loan and services it. These government guaranteed portions of loans are typically purchased at a premium. In the event of early prepayment, the Company may need to write off any unamortized premium.  

Mortgage loans totaling $22.4 million, inclusive of premium.  In each of the fourth quarters of 2019 and 2018, the Company purchased a package of 1-to-4 family residential mortgages.  Each of the 42 adjustable rate loans purchased were individually underwritten by the Company prior to the closing of the purchase.purchases.  The collateral on these loans is located primarily on the East Coast of the United States.  The balance in purchased mortgage loans declined $11.1 million, or 33.1%, from December 31, 2019 to September 30, 2020, due to significant payoffs during this low rate environment.  

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

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

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


Loan quality

Non-accrual loans totaled $337$9 thousand at September 30, 2019,2020, compared to the $615$299 thousand and $566$337 thousand reported at December 31, 20182019 and September 30, 2018,2019, respectively. The December 31, 2019 non-accrual balance included a loan which was foreclosed upon during the second quarter of 2020, with the Company being made whole on the loan with the proceeds from a third-party bidder without the Company’s taking title to the property.  The September 30, 2019 non-accrual balance included $337 thousand of student loan balances for which the Company has received payment from the liquidation process in the fourth quarter of 2019.

The Company had loans in its portfolio totaling $199$61 thousand, $895$771 thousand and $520$199 thousand, as of September 30, 2019,2020, December 31, 20182019 and September 30, 2018,2019, respectively, that were ninety90 or more days past due, with all such loans still accruing interest as the Company deemsdeemed them to be collectible.  The balance as of December 31, 2019 included a loan of approximately $548 thousand, which was granted a deferral by the USDA and is 100% guaranteed by such governmental entity.

At September 30, 2019,2020, the Company had loans classified as impaired loans in the amount of $2.6$2.2 million, compared to $2.8$2.5 million at December 31, 20182019 and $2.6 million at September 30, 2018.2019.  Based on regulatory guidance on Student Lending,student lending, the Company has classified 7681 of its purchased student loans as TDRs for a total of $1.3$1.2 million as of September 30, 2019.2020.  These borrowers that should have been in repayment have requested and been granted payment extensions or reductions exceeding the maximum lifetime allowable payment forbearance of twelve months (36 months lifetime allowance for military service), as permitted under the regulatory guidance, and are therefore considered restructurings.  Student loan borrowers are allowed in-school deferments, plus an automatic six-month grace period post in-school status, before repayment is scheduled to begin, and these deferments do not count toward the maximum allowable forbearance.  Management has evaluated these loans individually for impairment and included any potentialprobable loss in the allowance for loan loss; interest continues to accrue on these TDRs during any deferment and forbearance periods.

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

Allowance for loan losses

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

 

1)

Changes in national and local economic conditions, including the condition of various market segments;

 

2)

Changes in the value of underlying collateral;

 

3)

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

 

4)

Changes in volume of delinquent loans;

 

5)

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

 

6)

Changes in lending policies and procedures, including underwriting standards;

 

7)

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

 

8)

Changes in the level of policy exceptions.


As discussed earlier, the Company utilizes a loss migration model.  Migration analysis uses loan level attributes to track the movement of loans through various risk classifications in order to estimate the percentage of losses likely in the portfolio.  As of March 31, 2020 and June 30, 2020, the Company downgraded the economic qualitative factors within its ALLL model in light of the effects of COVID-19 on the economy. No additional downgrades of such factors were taken during the quarter ended September 30, 2020. If economic conditions improve or worsen, the Company could experience changes in the required ALLL.  It is possible that asset quality metrics could decline in the future if the effects of COVID-19 are sustained.


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

 

 

September 30,

2019

 

 

December 31,

2018

 

 

September 30,

2018

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2019

 

Loans held for investment at period-end

 

$

522,104

 

 

$

537,190

 

 

$

527,327

 

 

$

636,935

 

 

$

539,533

 

 

$

522,104

 

Allowance for loan losses

 

$

3,983

 

 

$

4,891

 

 

$

4,678

 

 

$

5,334

 

 

$

4,209

 

 

$

3,983

 

Allowance as a percent of period-end loans

 

 

0.76

%

 

 

0.91

%

 

 

0.89

%

 

 

0.84

%

 

 

0.78

%

 

 

0.76

%

The Allowance for Loan LossesALLL as a percentage of assets declined from 0.91% atwas 0.84% as of September 30, 2020, 0.78% as of December 31, 2018 to2019, and 0.76% atas of September 30, 20192019.  The percentage increased as compared to year-end was primarily due to: 1)to the recapture of a portionincrease in the necessary allowance on most of the loan loss provision previously allocatedCompany’s loans due to a shared national credit thatworsening economic qualitative factors, and was sold duringpartially offset by the third quarter of 2019; 2) the lower level of delinquencies within the student loan portfolio; and 3) the decreased balances in the organic loan portfolio.SBA-guaranteed PPP loans not requiring an allowance.  

 

Provisions for loan losses totaling $500 thousand$1.4 million and $890$500 thousand were recorded in the nine months ended September 30, 20192020 and 2018,2019, respectively.  The following is a summary of the changes in the allowance for loan lossesALLL for the nine months ended September 30, 20192020 and 20182019 (dollars in thousands):

 

 

2019

 

 

2018

 

 

2020

 

 

2019

 

Allowance for loan losses, January 1

 

$

4,891

 

 

$

4,043

 

 

$

4,209

 

 

$

4,891

 

Charge-offs

 

 

(1,570

)

 

 

(316

)

 

 

(643

)

 

 

(1,570

)

Recoveries

 

 

162

 

 

 

61

 

 

 

401

 

 

 

162

 

Provision for loan losses

 

 

500

 

 

 

890

 

 

 

1,367

 

 

 

500

 

Allowance for loan losses, September 30

 

$

3,983

 

 

$

4,678

 

 

$

5,334

 

 

$

3,983

 

 

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

Management reviews the Allowance for Loan LossesALLL on a quarterly basis to ensure it is adequate based upon the calculated potentialprobable losses inherent in the portfolio. Management believes the allowance for loan lossesALLL was adequately provided for as of September 30, 2019.2020 and acknowledges that the ALLL may increase throughout the year as economic conditions may continue to deteriorate for the foreseeable future.   

Premises and equipment

The Company’s premises and equipment, net of depreciation, as of September 30, 20192020 totaled $6.4$5.4 million compared to $7.0$6.1 million as of December 31, 20182019 and $7.2$6.4 million as of September 30, 2018.2019. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed by the straight-line method based on the estimated useful lives of assets. Expenditures for repairs and maintenance are charged to expense as incurred. The costs of major renewals and betterments are capitalized and depreciated over their estimated useful lives. Upon disposition, assets and related accumulated depreciation are removed from the books, and any resulting gain or loss is charged to income.

As of September 30, 2019,2020, the Company and its subsidiaries occupied five full-service banking facilities in the cities of Charlottesville and Winchester, as well as the county of Albemarle in Virginia. The Company also operates a drive-through location at 301 East Water Street, Charlottesville, Virginia. The Bank closed its Orange,Company entered into a lease for branch and office space in Richmond, Virginia during the first quarter of 2020 and anticipates opening the office effectivewithin 90 days, absent delays as a result of COVID-19.


April 13, 2018; expanded messenger service continues to be available to the customers within and surrounding Orange, Virginia.  

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

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

Leases

$3.8As of September 30, 2020, $3.7 million of the increaseright-of-use assets and $3.8 million of lease liabilities are included in each of Other Assets and Other Liabilities, resulted from the Company’s implementation of ASUrespectively, in accordance with Accounting Standards Update 2016-02 “Leases” (Topic 842).  This implementation required the Company to recognizeAs of September 30, 2019, $3.8 million of right-of-use assets whichand lease liabilities were included in Other Assets and Other Liabilities, respectively.  Right-of-use assets are assets that represent the Company’s right to use, or control the use of, a specified asset for the lease term, offset by the lease liability, which is the Company’s obligation to make lease payments arising from a lease, measured on a discounted basis.  

Deposits

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

Total deposits as of September 30, 20192020 were $579.4$694.5 million, an increase of $6.9$73.3 million compared to the balances of $572.5$621.2 million at December 31, 2018,2019, and an increase of $40.9$115.1 million compared to the $538.5$579.4 million total as of September 30, 2018.2019.  The primary reason for the increase since year-end is due to increased balances in PPP customer accounts.  

 

Deposit accounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

September 30, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

September 30, 2020

 

 

December 31, 2019

 

 

September 30, 2019

 

 

Balance

 

 

% of Total

Deposits

 

 

Balance

 

 

% of Total

Deposits

 

 

Balance

 

 

% of Total

Deposits

 

 

Balance

 

 

% of Total

Deposits

 

 

Balance

 

 

% of Total

Deposits

 

 

Balance

 

 

% of Total

Deposits

 

No cost and low cost deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest demand deposits

 

$

155,134

 

 

 

26.8

%

 

$

185,819

 

 

 

32.4

%

 

$

170,623

 

 

 

31.7

%

 

$

190,204

 

 

 

27.4

%

 

$

166,975

 

 

 

26.9

%

 

$

155,134

 

 

 

26.8

%

Interest checking accounts

 

 

110,152

 

 

 

19.0

%

 

 

106,884

 

 

 

18.7

%

 

 

87,418

 

 

 

16.2

%

 

 

135,569

 

 

 

19.5

%

 

 

122,994

 

 

 

19.8

%

 

 

110,152

 

 

 

19.0

%

Money market and savings deposit accounts

 

 

190,568

 

 

 

32.9

%

 

 

171,299

 

 

 

29.9

%

 

 

153,271

 

 

 

28.5

%

 

 

270,653

 

 

 

39.0

%

 

 

221,964

 

 

 

35.7

%

 

 

190,568

 

 

 

32.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest and low cost deposit accounts

 

 

455,854

 

 

 

78.7

%

 

 

464,002

 

 

 

81.0

%

 

 

411,312

 

 

 

76.4

%

 

 

596,426

 

 

 

85.9

%

 

 

511,933

 

 

 

82.4

%

 

 

455,854

 

 

 

78.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit

 

 

96,040

 

 

 

16.5

%

 

 

81,265

 

 

 

14.2

%

 

 

84,164

 

 

 

15.6

%

 

 

89,596

 

 

 

12.9

%

 

 

95,621

 

 

 

15.4

%

 

 

96,040

 

 

 

16.5

%

CDARS deposits

 

 

27,552

 

 

 

4.8

%

 

 

27,266

 

 

 

4.8

%

 

 

43,026

 

 

 

8.0

%

 

 

8,499

 

 

 

1.2

%

 

 

13,657

 

 

 

2.2

%

 

 

27,552

 

 

 

4.8

%

Total certificates of deposit and other time deposits

 

 

123,592

 

 

 

21.3

%

 

 

108,531

 

 

 

19.0

%

 

 

127,190

 

 

 

23.6

%

 

 

98,095

 

 

 

14.1

%

 

 

109,278

 

 

 

17.6

%

 

 

123,592

 

 

 

21.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposit account balances

 

$

579,446

 

 

 

100.0

%

 

$

572,533

 

 

 

100.0

%

 

$

538,502

 

 

 

100.0

%

 

$

694,521

 

 

 

100.0

%

 

$

621,211

 

 

 

100.0

%

 

$

579,446

 

 

 

100.0

%

 

Noninterest-bearing demand deposits on September 30, 20192020 were $155.1$190.2 million, representing 26.8%27.4% of total deposits. Interest-bearing transaction, money market, and savings accounts totaled $300.7$406.2 million, and represented 51.9%58.5% of total deposits at September 30, 2019.2020. Collectively, noninterest-bearing and interest-bearing transaction and money market accounts represented 78.7%85.9% of total deposit accounts at September 30, 2019.2020. These account types are an excellent source of low-cost funding for the Company.


The Company implementedalso offers insured cash sweep (“ICS®”) deposit products during the third quarter of 2018.products.  ICS® deposit balances of $18.8$28.9 million and $28.8$67.2 million are included in the interest checking accounts and the money market and


savings deposit accounts balances, respectively, in the table above, as of September 30, 2019.2020.  As of December 31, 2018,2019, ICS® deposit balances of $15.8$19.3 million and $21.0$53.6 million are included in the interest checking accounts and the money market and savings deposit account balances, respectively.  All ICS accounts consist of reciprocal balances for the Company’s customers.

The remaining 21.3%14.1% of total deposits consisted of certificates of deposit and other time deposit accounts totaling $123.6$98.1 million at September 30, 2019.2020. Included in this deposit total are Certificate of Deposit Account Registry Service CDs, known as CDARSTM, whereby depositors can obtain FDIC deposit insurance on account balances of up to $50 million. CDARSTM deposits totaled $27.6$8.5 million as of September 30, 2019,2020, all of which were reciprocal balances for the Bank’sCompany’s customers.

Borrowings

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

Repurchase agreements, also referred to as securities sold under agreement to repurchase, were available to non-individual accountholders on an overnight term through the Company’s investment sweep product. Under the agreements to repurchase, invested funds were fully collateralized by security instruments that were pledged on behalf of customers utilizing this product.  The repurchase agreement product was discontinued by the Company effective December 31, 2018, in connection with the roll-out of ICS® to customers, and therefore, there were no balances in repurchase agreements as of September 30, 2019 or December 31, 2018.  Total balances in repurchase agreements as of September 30, 2018 were $7.2 million.  

The Company has a collateral dependent line of credit with the FHLB of Atlanta.FHLB. As of September 30, 2020, the Company has $40.0 million in outstanding balances from FHLB advances.  As of December 31, 2019 and December 31, 2018,September 30, 2019, the Company had no outstanding balances from FHLB advances.  As of September 30, 2018, the Company had outstanding FHLB advances of $10.0 million.    

Additional borrowing arrangements maintained by the BankCompany include formal federal funds lines with four major regional correspondent banks.banks and the Federal Reserve discount window. The Company had no outstanding balances on these lines or facilities as of September 30, 2019,2020, December 31, 20182019 or September 30, 2018.2019.

Shareholders' equity and regulatory capital ratios

The following table displays the changes in shareholders' equity for the Company from December 31, 20182019 to September 30, 20192020 (dollars in thousands):

Equity, December 31, 2018

 

$

70,742

 

Net income

 

 

5,258

 

Other comprehensive income

 

 

1,340

 

Cash dividends declared

 

 

(2,381

)

Cash in lieu of fractional shares

 

 

(5

)

Stock granted

 

 

427

 

Stock options exercised

 

 

102

 

Equity increase due to expensing of stock options

 

 

71

 

Equity, September 30, 2019

 

$

75,554

 

Equity, December 31, 2019

 

$

76,107

 

Net income

 

 

5,362

 

Other comprehensive income

 

 

1,243

 

Cash dividends declared

 

 

(2,439

)

Equity increase due to expensing of restricted stock

 

 

96

 

Equity increase due to expensing of stock options

 

 

88

 

Equity, September 30, 2020

 

$

80,457

 

 

The Basel III regulatory capital rules effective January 1, 2015 required the CompanyCapital Rules require banks and its subsidiariesbank holding companies to comply with the following new minimum capital ratios: (i) a newratio of common equity Tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer” (effectively resulting in a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 7%); (ii) a ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the 2.5% capital conservation buffer (effectively resulting in a minimum Tier 1 capital ratio of 8.5%); (iii) a ratio of total capital to risk-weighted assets of at least 8.0%, plus the 2.5% capital conservation buffer (effectively resulting in a minimum total capital ratio of 10.5%); and (iv) a leverage ratio of 4%, calculated as the ratio of Tier 1 capital to balance sheet exposures plus certain off-balance sheet exposures (computed as the average for each quarter of the month-end ratios for the quarter).

The Company’s Tier 1, common equity Tier 1, total capital to risk-weighted assets, and leverage ratios were 14.42%, 14.42%, 15.41% and 9.41%, respectively, as of September 30, 2020, thus exceeding the minimum requirements. The Bank’s Tier 1, common equity Tier 1, total capital to risk-weighted assets, and leverage ratios were 14.46%, 14.46%, 15.44% and 9.45%, respectively, as of September 30, 2020, also exceeding the minimum requirements.

As of September 30, 2020, the Bank exceeded all of the following minimum capital ratios in order to be considered “well capitalized” under the “prompt corrective action” regulations, as revised: (i) a common equity Tier 1 capital ratio of 4.50% of risk-weighted assets;at least 6.5%; (ii) a Tier 1 capital to risk-weighted assets ratio of 6% of risk-weighted assets (increased from the prior requirement of 4.00%)at least 8.0%; (iii) a total capital to risk-weighted assets ratio of 8.00% of risk-weighted assets (unchanged from the prior requirement)at least 10.0%; and (iv) a leverage ratio of 4.00% of total assets (unchanged from the prior requirement). These were the initial capital requirements.

Beginning January 1, 2016 a capital conservation buffer requirement began to be phased in over a four-year period, beginning at 0.625% of risk-weighted assets and increasing annually to 2.50% at January 1, 2019. Therefore, for the calendar year 2019, this 2.5% buffer effectively results in the minimum (i) common equity Tier 1 capital ratio of 7.00% ofleast 5.0%.


risk-weighted assets; (ii) Tier 1 capital ratio of 8.50% of risk-weighted assets; and (iii) total capital ratio of 10.50% of risk-weighted assets.  The minimum leverage ratio remains at 4.00%.  For additional information regarding the new capital requirements, refer to the Supervision and Regulation section, under Item 1. Business, found in the Company’s Form 10-K Report for December 31, 2018.

Using the new capital requirements, the Company’s capital ratios remain well above the levels designated by bank regulators as "well capitalized" at September 30, 2019. Under the current risk-based capital guidelines of federal regulatory authorities, the Company’s common equity Tier 1 capital ratio and Tier 1 capital ratio are both at 14.76% of its risk-weighted assets and are in excess of the well-capitalized minimum capital requirements of 6.50% and 8.00%, respectively. Additionally, the Company has a total capital ratio of 15.55% of its risk-weighted assets and leverage ratio of 11.42% of total assets, which are both in excess of the well-capitalized minimum 10.00% and 5.00% levels, respectively, designated by bank regulators under “well capitalized” capital guidelines.

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

In order to qualify for the CBLR framework, a community banking organization must have a tier 1 leverage ratio of greater than 9 percent, less than $10 billion in total consolidated assets, and limited amounts of off-balance-sheet exposures and trading assets and liabilities. A qualifying community banking organization that opts into the CBLR framework and meets all requirements under the framework will be considered to have met the well-capitalized ratio requirements under the Prompt Corrective Action regulations and will not be required to report or calculate risk-based capital.

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

 

RESULTS OF OPERATIONS

Non-GAAP presentations

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

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

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

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

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

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

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


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

 

Reconcilement of Non-GAAP

Measures:

 

For the three months ended

 

 

For the nine months ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2020

 

 

September 30, 2019

 

 

September 30, 2020

 

 

September 30, 2019

 

Net interest income

 

$

5,474

 

 

$

5,791

 

 

$

16,503

 

 

$

17,179

 

 

$

6,047

 

 

$

5,474

 

 

$

17,177

 

 

$

16,503

 

Fully taxable-equivalent adjustment

 

 

17

 

 

 

23

 

 

 

58

 

 

 

69

 

Fully tax-equivalent adjustment

 

 

42

 

 

 

17

 

 

 

87

 

 

 

58

 

Net interest income (FTE)

 

$

5,491

 

 

$

5,814

 

 

$

16,561

 

 

$

17,248

 

 

$

6,089

 

 

$

5,491

 

 

$

17,264

 

 

$

16,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

67.1

%

 

 

57.9

%

 

 

66.3

%

 

 

56.5

%

 

 

66.0

%

 

 

67.1

%

 

 

63.4

%

 

 

66.3

%

Impact of FTE adjustment

 

 

-0.2

%

 

 

-0.2

%

 

 

-0.2

%

 

 

-0.2

%

Fully tax-equivalent adjustment

 

 

-0.3

%

 

 

-0.2

%

 

 

-0.3

%

 

 

-0.2

%

Efficiency ratio (FTE)

 

 

66.9

%

 

 

57.7

%

 

 

66.1

%

 

 

56.3

%

 

 

65.7

%

 

 

66.9

%

 

 

63.1

%

 

 

66.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.52

%

 

 

3.78

%

 

 

3.64

%

 

 

3.79

%

 

 

3.03

%

 

 

3.52

%

 

 

3.10

%

 

 

3.64

%

Fully tax-equivalent adjustment

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

Net interest margin (FTE)

 

 

3.54

%

 

 

3.80

%

 

 

3.66

%

 

 

3.81

%

 

 

3.05

%

 

 

3.54

%

 

 

3.12

%

 

 

3.66

%

 

Net income

Net income for the three months ended September 30, 20192020 was $1.9 million, a 12.2%$27 thousand or 1.4% decrease compared to the $2.2 millionnet income reported for the three months ended September 30, 2018.2019.  Net income per diluted share was $0.71$0.69 for the quarter ended September 30, 20192020 compared to $0.80$0.71 per diluted share for the same quarter in the prior year, each adjusted to reflect the 5% Stock Dividend.year.  The decrease in net income for the third quarter of 2019,three months ended September 30, 2020, when compared to the same period of 2018,2019, was driven byattributable to the combination of: i) a $317 decrease$344 thousand increase in provision for loan losses, largely as a result of worsening economic factors associated with the COVID-19 pandemic; ii) a $573 thousand increase in net interest income, primarily due to lower cost of funds; iii) a $219$98 thousand increase in salaries and employee benefits andnoninterest income, as explained in the Noninterest income section below; iv) a $160$374 thousand loss accrual, includedincrease in other noninterest expense, related to the settlement of pending and threatened legal proceedings, offset by $405 thousand positive fluctuationas explained in the Noninterest expense section below, and v) an $20 thousand decrease in provision for (recovery of) loan losses. The loss accrual had the impact of reducing net income by $126 thousand and earnings per share, diluted and adjusted for the 5% Stock Dividend, by $0.05, in the third quarter of 2019.  For more information regarding this accrual, please refer to the earlier discussion of Commitments and Contingent Liabilities in Note 11 of the Notes to Consolidated Financial Statements.taxes.  

Net income for the first nine months of 2019ended September 30, 2020 was $5.3$5.4 million, a 22.5% decrease$104 thousand or 2.0% increase compared to the $6.8 millionnet income reported for the nine months ended September 30, 2018.2019.  Net income per diluted share was $1.96$1.98 for the nine months ended September 30, 20192020, compared to $2.52$1.96 per diluted share for the same quarterperiod in the prior year, as adjusted to reflect the 5% Stock Dividend.year.  The decreaseincrease in net income for the first nine months of 2019,ended September 30, 2020, when compared to the same period of 2018,in the prior year, was driven byattributable to the combination of: i) a $778$867 thousand increase in salaries and employee benefits,provision for loan losses largely as a $676result of worsening economic factors associated with the COVID-19 pandemic; ii) a $674 thousand decreaseincrease in net interest income, primarily due to lower cost of funds incurred in the second and third quarters of the current year; iii) a $556$634 thousand decreaseincrease in royaltynoninterest income, andas explained in the Noninterest income section below; iv) a $460$225 thousand loss accrual includedincrease in other noninterest expense, as noted above, offset by a $390 positive fluctuationexplained in the provision for (recovery of) loan lossesNoninterest expense section below, and $354v) a $112 thousand increase in earnings from the proceeds of bank owned life insurance.  The loss accrual had the impact of reducing netprovision for income by $363 thousand and earnings per share, diluted and adjusted for the 5% Stock Dividend, by $0.14, for the first nine months of 2019.taxes.  

Net interest income

Net interest income (FTE) for the three months ended September 30, 20192020 was $5.5$6.1 million, a 5.5% decrease$598 thousand or 10.9% increase compared to net interest income (FTE) of $5.8$5.5 million for the three months ended September 30, 2018.2019.  Net interest income (FTE) was negativelypositively impacted by the decrease in average gross loan balances of $16.2 million, which reduced interest income by $189 thousand, as well as the effect of higher rates paid on deposit accounts, increasingwhich decreased interest expense by $354$510 thousand, offset by the increased volume of deposits, which increased interest expense by $94 thousand. The lowerincreased volume of the Company’s borrowing, reducedloans, increasing from an average of $38.7$516.6 million in the third quarter of 20182019 to zero$630.7 million in the third quarter of 2020, positively impacted interest income by $1.2 million; however, the lower rate earned on loans, declining from 4.62% to 3.89% for the periods noted, negatively impacted interest income by $1.1 million, nearly offsetting the positive impact of the increase in volume.  The increase in volume of securities held, increasing from an average balance of $67.7 million for the third quarter of 2019 to $146.0 million for the third quarter of 2020, positively impacted net interest income by $159$382 thousand, while the decline in yield earned on a period over period comparison.such securities decreased from 2.37% to 1.74% for the periods noted, negatively impacting net interest income by $148 thousand.


Net interest income (FTE) for the first nine months of 2019ended September 30, 2020 was $16.6$17.3 million, a 4.0% decrease$703 thousand or 4.2% increase compared to net interest income (FTE) of $17.2$16.6 million for the first nine months of 2018.ended September 30, 2019.  Net interest income (FTE) was negativelypositively impacted by the effectincrease in the volume of higherthe securities portfolio, which increased from an average of $64.5 million in the nine months ended September 30, 2019 to $109.8 million in the nine months ended September 30, 2020, increasing interest income by $690 thousand.  The decline in rates paid on securities modestly offset the impact of the volume increase, declining from an average yield of 2.39% to 1.98% for the periods noted, negatively impacting interest income by $211 thousand. The increase in the volume of loans, up from an average of $524.7 million in the nine months ended September 30, 2019 to $595.0 million in nine months ended September 30, 2020, positively impacted interest income by $2.3 million; however, the lower rate earned on loans, declining from 4.64% to 4.09% for the periods noted, negatively impacted interest income by $2.3 million, completely offsetting the positive impact of the increase in volume.  Net interest income (FTE) was positively impacted by the decrease in rates paid on deposit balances, increasingaccounts, which decreased interest expense by $1.3 million,$648 thousand, offset by the effect of higher rates earned on loans, which positively impacted net interest income by $537 thousand.  The lowerincreased volume of the Company’s borrowing positively impacted netdeposits, which increased interest incomeexpense by $288 thousand for the third quarter of 2019 as compared to the third quarter of 2018.$287 thousand.

Net interest margin (FTE) is the ratio of net interest income (FTE) to average earning assets for the period. The level of interest rates, together with the volume and mix of earning assets and interest-bearing liabilities, impact net interest income (FTE) and net interest margin (FTE). The net interest margin (FTE) of 3.05% for the three months ended September 30, 2020 was 49 basis points lower than the 3.54% for the three months ended September 30, 2019 was twenty-six basis points lower than the 3.80% for the three months ended September 30, 2018.2019.  The net interest margin (FTE) of 3.12% for the nine months ended September 30, 2020 was 54 basis points lower than the 3.66% for the nine months ended September 30, 2019 was fifteen basis points lower than the 3.81% for the nine months ended September 30, 2018.2019.  Refer to the Reconcilement of Non-GAAP Measures table within the Non-GAAP presentations section for a reconcilement of GAAP to non-GAAP net interest margin.

Total interest income (FTE) for the three months ended September 30, 2019 was $67 thousand lower than the same period in the prior year.  The decrease in average gross loans balances was the major contributor to the decreased interest income.  This shift resulted in an earning asset yield, as computed on a tax-equivalent basis, of 4.25% on average earning asset balances of $616.3 million for the three months ended September 30, 2019.  The earning asset yield, as computed on a tax-equivalent basis, was 4.35% on average earning asset balances of $607.7 million for the three months ended September 30, 2018.

Total interest income (FTE) for the nine months ended September 30, 2019 was $432 thousand higher than the same period in the prior year.  The increased yield on loans was the major contributor to the increased interest income.  This shift resulted in an earning asset yield, as computed on a tax-equivalent basis, of 4.34% on average earning asset balances of $605.4 million for the nine months ended September 30, 2019.  The earning asset yield, as computed on a tax-equivalent basis, was 4.24% on average earning asset balances of $605.8 million for the nine months ended September 30, 2018.

Interest expense increased $257decreased $381 thousand for the three months ended September 30, 20192020 compared to the same period in the prior year.  Interest expense increased $1.1 million for the nine months ended September 30, 2019 comparedyear, due predominantly to the same period in the prior year. The primary reason for the increase in interest expense is the increased rates paid on deposits to be competitive in the market.rate decreases.  The rate paid on interest-bearing deposits averaged 10653 basis points in the three months ended September 30, 2019,2020, compared to 75106 basis points for the three months ended September 30, 2018. The rate paid on interest-bearing deposits averaged 101 basis points for the nine months ended September 30, 2019, compared to 59 basis points for the nine months ended September 30, 2018.2019. Average balances of interest-bearing deposits also increased from $363.2 million in the three months ended September 30, 2018 to $414.5 million in the three months ended September 30, 2019 andto $518.2 million in the three months ended September 30, 2020.  Average balances of borrowed funds, from $362.9FHLB advances, increased from zero in the three months ended September 30, 2019 to $28.6 million in the three months ended September 30, 2020, causing an increase in interest expense on borrowed funds of $35 thousand.  

Interest expense decreased $414 thousand for the nine months ended September 30, 20182020, compared to $397.3 millionthe same period in the prior year, due predominantly to the lower rates paid on deposits, as noted above. The increased volume of deposits increased interest expense by $287 thousand, while the decrease in rates paid on deposit accounts decreased interest expense by $648 thousand, netting to an overall impact of increasing net interest income by $361 thousand. The rate paid on interest-bearing deposits averaged 72 basis points in the nine months ended September 30, 2020, compared to 101 basis points for the nine months ended September 30, 2019.  Average balances of borrowed funds decreasedinterest-bearing deposits increased from $38.7$397.3 million in the three months ended September 30, 2018 to zero in the three months ended September 30, 2019, and decreased from $38.2 million for the nine months ended September 30, 2018 to $4.6 million for the nine months ended September 30, 2019 causing a decreaseto $488.8 million in interest expense on borrowed funds over both periods.the nine months ended September 30, 2020.  A table showing the mix of no cost and low costlow-cost deposit accounts is shown under “Financial Condition - Deposits” earlier in this report.  Average balances of borrowed funds increased from $4.6 million in the nine months ended September 30, 2019 to $9.6 million in the nine months ended September 30, 2020.  The increase in volume of borrowed funds increased interest expense by $51 thousand; however, the decline in the rate paid on borrowed funds, from 2.57% in the prior period to 0.49% in the current period, had a positive impact on interest expense of $104 thousand.  The combination of the volume and rate differences resulted in a decrease in interest expense on borrowed funds of $53 thousand.

The following tables detail the average balance sheet, including an analysis of net interest income (FTE) for earning assets and interest bearinginterest-bearing liabilities, for the three and nine months ended September 30, 20192020 and 2018.2019.  These tables also include a rate/volume analysis for these same periods (dollars in thousands).



Consolidated Average Balance Sheet and Analysis of Net Interest Income

 

 

For the three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

Change in Interest Income/ Expense

 

 

September 30, 2020

 

 

September 30, 2019

 

 

Change in Interest Income/ Expense

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

Change Due to : 4

 

 

Total

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

Change Due to : 4

 

 

Total

 

 

Balance

 

 

Income

 

 

Yield/Cost

 

 

Balance

 

 

Income

 

 

Yield/Cost

 

 

Volume

 

 

Rate

 

 

Increase/

 

 

Balance

 

 

Income/

 

 

Yield/Cost

 

 

Balance

 

 

Income/

 

 

Yield/Cost

 

 

Volume

 

 

Rate

 

 

Increase/

 

(dollars in thousands)

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities

 

$

58,210

 

 

$

320

 

 

 

2.20

%

 

$

52,765

 

 

$

308

 

 

 

2.33

%

 

$

31

 

 

$

(19

)

 

$

12

 

 

$

118,557

 

 

$

433

 

 

 

1.46

%

 

$

58,210

 

 

$

320

 

 

 

2.20

%

 

$

248

 

 

$

(135

)

 

$

113

 

Tax Exempt Securities 1

 

 

9,505

 

 

 

81

 

 

 

3.41

%

 

 

13,195

 

 

 

108

 

 

 

3.27

%

 

 

(31

)

 

 

4

 

 

 

(27

)

 

 

27,473

 

 

 

202

 

 

 

2.94

%

 

 

9,505

 

 

 

81

 

 

 

3.41

%

 

 

134

 

 

 

(13

)

 

 

121

 

Total Securities 1

 

 

67,715

 

 

 

401

 

 

 

2.37

%

 

 

65,960

 

 

 

416

 

 

 

2.52

%

 

 

 

 

 

(15

)

 

 

(15

)

 

 

146,030

 

 

 

635

 

 

 

1.74

%

 

 

67,715

 

 

 

401

 

 

 

2.37

%

 

 

382

 

 

 

(148

)

 

 

234

 

Total Loans

 

 

516,637

 

 

 

6,021

 

 

 

4.62

%

 

 

532,876

 

 

 

6,201

 

 

 

4.62

%

 

 

(189

)

 

 

9

 

 

 

(180

)

 

 

630,704

 

 

 

6,175

 

 

 

3.89

%

 

 

516,637

 

 

 

6,021

 

 

 

4.62

%

 

 

1,206

 

 

 

(1,052

)

 

 

154

 

Fed Funds Sold

 

 

31,956

 

 

 

174

 

 

 

2.16

%

 

 

8,904

 

 

 

46

 

 

 

2.05

%

 

 

125

 

 

 

3

 

 

 

128

 

 

 

16,980

 

 

 

3

 

 

 

0.07

%

 

 

31,956

 

 

 

174

 

 

 

2.16

%

 

 

(56

)

 

 

(115

)

 

 

(171

)

Total Earning Assets

 

 

616,308

 

 

 

6,596

 

 

 

4.25

%

 

 

607,740

 

 

 

6,663

 

 

 

4.35

%

 

 

(64

)

 

 

(3

)

 

 

(67

)

 

 

793,714

 

 

 

6,813

 

 

 

3.41

%

 

 

616,308

 

 

 

6,596

 

 

 

4.25

%

 

 

1,532

 

 

 

(1,315

)

 

 

217

 

Less: Allowance for Loan Losses

 

 

(4,827

)

 

 

 

 

 

 

 

 

 

 

(4,702

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,141

)

 

 

 

 

 

 

 

 

 

 

(4,827

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Earning Assets

 

 

43,604

 

 

 

 

 

 

 

 

 

 

 

37,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,736

 

 

 

 

 

 

 

 

 

 

 

43,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

655,085

 

 

 

 

 

 

 

 

 

 

$

641,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

836,309

 

 

 

 

 

 

 

 

 

 

$

655,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

107,179

 

 

$

57

 

 

 

0.21

%

 

$

85,754

 

 

$

14

 

 

 

0.06

%

 

$

4

 

 

$

39

 

 

$

43

 

 

$

139,698

 

 

$

40

 

 

 

0.11

%

 

$

107,179

 

 

$

57

 

 

 

0.21

%

 

 

14

 

 

$

(31

)

 

$

(17

)

Money Market and Savings Deposits

 

 

185,019

 

 

 

474

 

 

 

1.02

%

 

 

154,231

 

 

 

263

 

 

 

0.68

%

 

 

60

 

 

 

151

 

 

 

211

 

 

 

281,161

 

 

 

343

 

 

 

0.49

%

 

 

185,019

 

 

 

474

 

 

 

1.02

%

 

 

182

 

 

 

(313

)

 

 

(131

)

Time Deposits

 

 

122,274

 

 

 

574

 

 

 

1.86

%

 

 

123,213

 

 

 

413

 

 

 

1.33

%

 

 

(3

)

 

 

164

 

 

 

161

 

 

 

97,300

 

 

 

306

 

 

 

1.25

%

 

 

122,274

 

 

 

574

 

 

 

1.86

%

 

 

(102

)

 

 

(166

)

 

 

(268

)

Total Interest-Bearing Deposits

 

 

414,472

 

 

 

1,105

 

 

 

1.06

%

 

 

363,198

 

 

 

690

 

 

 

0.75

%

 

 

61

 

 

 

354

 

 

 

415

 

 

 

518,159

 

 

 

689

 

 

 

0.53

%

 

 

414,472

 

 

 

1,105

 

 

 

1.06

%

 

 

94

 

 

 

(510

)

 

 

(416

)

Repurchase agreements and other borrowed funds

 

 

 

 

 

 

 

 

0.00

%

 

 

38,698

 

 

 

158

 

 

 

1.62

%

 

 

(79

)

 

 

(79

)

 

 

(158

)

Other borrowed funds

 

 

28,620

 

 

 

35

 

 

 

0.49

%

 

 

 

 

 

 

 

 

 

 

 

18

 

 

 

17

 

 

 

35

 

Total Interest-Bearing Liabilities

 

 

414,472

 

 

 

1,105

 

 

 

1.06

%

 

 

401,896

 

 

 

848

 

 

 

0.84

%

 

 

(18

)

 

 

275

 

 

 

257

 

 

 

546,779

 

 

 

724

 

 

 

0.53

%

 

 

414,472

 

 

 

1,105

 

 

 

1.06

%

 

 

112

 

 

 

(493

)

 

 

(381

)

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

160,491

 

 

 

 

 

 

 

 

 

 

 

169,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

203,798

 

 

 

 

 

 

 

 

 

 

 

160,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

4,574

 

 

 

 

 

 

 

 

 

 

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,870

 

 

 

 

 

 

 

 

 

 

 

4,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

579,537

 

 

 

 

 

 

 

 

 

 

 

571,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

755,447

 

 

 

 

 

 

 

 

 

 

 

579,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

75,548

 

 

 

 

 

 

 

 

 

 

 

69,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80,862

 

 

 

 

 

 

 

 

 

 

 

75,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

655,085

 

 

 

 

 

 

 

 

 

 

$

641,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

836,309

 

 

 

 

 

 

 

 

 

 

$

655,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (FTE)

 

 

 

 

 

$

5,491

 

 

 

 

 

 

 

 

 

 

$

5,815

 

 

 

 

 

 

$

(46

)

 

$

(278

)

 

$

(324

)

 

 

 

 

 

$

6,089

 

 

 

 

 

 

 

 

 

 

$

5,491

 

 

 

 

 

 

$

1,420

 

 

$

(822

)

 

$

598

 

Interest Rate Spread 2

 

 

 

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

 

 

 

 

3.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.89

%

 

 

 

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense as a Percentage of Average Earning Assets

 

 

 

 

 

 

 

 

 

 

0.71

%

 

 

 

 

 

 

 

 

 

 

0.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.36

%

 

 

 

 

 

 

 

 

 

 

0.71

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (FTE) 3

 

 

 

 

 

 

 

 

 

 

3.54

%

 

 

 

 

 

 

 

 

 

 

3.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.05

%

 

 

 

 

 

 

 

 

 

 

3.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

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

(3)

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

(4)

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



Consolidated Average Balance Sheet and Analysis of Net Interest Income

 

 

For the nine months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

Change in Interest Income/ Expense

 

 

September 30, 2020

 

 

September 30, 2019

 

 

Change in Interest Income/ Expense

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

Change Due to : 4

 

 

Total

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

Change Due to : 4

 

 

Total

 

 

Balance

 

 

Income

 

 

Yield/Cost

 

 

Balance

 

 

Income

 

 

Yield/Cost

 

 

Volume

 

 

Rate

 

 

Increase/

 

 

Balance

 

 

Income/

 

 

Yield/Cost

 

 

Balance

 

 

Income/

 

 

Yield/Cost

 

 

Volume

 

 

Rate

 

 

Increase/

 

(dollars in thousands)

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities

 

$

52,798

 

 

$

874

 

 

 

2.21

%

 

$

53,890

 

 

$

917

 

 

 

2.27

%

 

$

(18

)

 

$

(25

)

 

$

(43

)

 

$

91,863

 

 

$

1,220

 

 

 

1.77

%

 

$

52,798

 

 

$

874

 

 

 

2.21

%

 

$

546

 

 

$

(200

)

 

$

346

 

Tax Exempt Securities (1)

 

 

11,705

 

 

 

280

 

 

 

3.19

%

 

 

13,253

 

 

 

325

 

 

 

3.27

%

 

 

(37

)

 

 

(8

)

 

 

(45

)

 

 

17,933

 

 

 

413

 

 

 

3.07

%

 

 

11,705

 

 

 

280

 

 

 

3.19

%

 

 

144

 

 

 

(11

)

 

 

133

 

Total Securities (1)

 

 

64,503

 

 

 

1,154

 

 

 

2.39

%

 

 

67,143

 

 

 

1,242

 

 

 

2.47

%

 

 

(55

)

 

 

(33

)

 

 

(88

)

 

 

109,796

 

 

 

1,633

 

 

 

1.98

%

 

 

64,503

 

 

 

1,154

 

 

 

2.39

%

 

 

690

 

 

 

(211

)

 

 

479

 

Total Loans

 

 

524,723

 

 

 

18,223

 

 

 

4.64

%

 

 

529,556

 

 

 

17,850

 

 

 

4.51

%

 

 

(164

)

 

 

537

 

 

 

373

 

 

 

594,998

 

 

 

18,202

 

 

 

4.09

%

 

 

524,723

 

 

 

18,223

 

 

 

4.64

%

 

 

2,287

 

 

 

(2,308

)

 

 

(21

)

Fed Funds Sold

 

 

16,124

 

 

 

267

 

 

 

2.21

%

 

 

9,142

 

 

 

120

 

 

 

1.75

%

 

 

110

 

 

 

37

 

 

 

147

 

 

 

34,535

 

 

 

98

 

 

 

0.38

%

 

 

16,124

 

 

 

267

 

 

 

2.21

%

 

 

158

 

 

 

(327

)

 

 

(169

)

Total Earning Assets

 

 

605,350

 

 

 

19,644

 

 

 

4.34

%

 

 

605,841

 

 

 

19,212

 

 

 

4.24

%

 

 

(109

)

 

 

541

 

 

 

432

 

 

 

739,329

 

 

 

19,933

 

 

 

3.60

%

 

 

605,350

 

 

 

19,644

 

 

 

4.34

%

 

 

3,135

 

 

 

(2,846

)

 

 

289

 

Less: Allowance for Loan Losses

 

 

(4,892

)

 

 

 

 

 

 

 

 

 

 

(4,247

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,731

)

 

 

 

 

 

 

 

 

 

 

(4,892

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Earning Assets

 

 

42,602

 

 

 

 

 

 

 

 

 

 

 

37,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,995

 

 

 

 

 

 

 

 

 

 

 

42,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

643,060

 

 

 

 

 

 

 

 

 

 

$

639,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

781,593

 

 

 

 

 

 

 

 

 

 

$

643,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

103,708

 

 

$

153

 

 

 

0.20

%

 

$

90,781

 

 

$

37

 

 

 

0.05

%

 

$

6

 

 

$

110

 

 

$

116

 

 

$

131,281

 

 

$

96

 

 

 

0.10

%

 

$

103,708

 

 

$

153

 

 

 

0.20

%

 

$

34

 

 

$

(91

)

 

$

(57

)

Money Market and Savings Deposits

 

 

171,971

 

 

 

1,222

 

 

 

0.95

%

 

 

155,548

 

 

 

736

 

 

 

0.63

%

 

 

84

 

 

 

402

 

 

 

486

 

 

 

255,837

 

 

 

1,372

 

 

 

0.72

%

 

 

171,971

 

 

 

1,222

 

 

 

0.95

%

 

 

499

 

 

 

(349

)

 

 

150

 

Time Deposits

 

 

121,646

 

 

 

1,620

 

 

 

1.78

%

 

 

116,573

 

 

 

815

 

 

 

0.93

%

 

 

37

 

 

 

768

 

 

 

805

 

 

 

101,651

 

 

 

1,166

 

 

 

1.53

%

 

 

121,646

 

 

 

1,620

 

 

 

1.78

%

 

 

(246

)

 

 

(208

)

 

 

(454

)

Total Interest-Bearing Deposits

 

 

397,325

 

 

 

2,995

 

 

 

1.01

%

 

 

362,902

 

 

 

1,588

 

 

 

0.59

%

 

 

127

 

 

 

1,280

 

 

 

1,407

 

 

 

488,769

 

 

 

2,634

 

 

 

0.72

%

 

 

397,325

 

 

 

2,995

 

 

 

1.01

%

 

 

287

 

 

 

(648

)

 

 

(361

)

Repurchase agreements and other borrowed funds

 

 

4,580

 

 

 

88

 

 

 

2.57

%

 

 

38,249

 

 

 

376

 

 

 

1.31

%

 

 

(483

)

 

 

195

 

 

 

(288

)

Other borrowed funds

 

 

9,610

 

 

 

35

 

 

 

0.49

%

 

 

4,580

 

 

 

88

 

 

 

2.57

%

 

 

51

 

 

 

(104

)

 

 

(53

)

Total Interest-Bearing Liabilities

 

 

401,905

 

 

 

3,083

 

 

 

1.03

%

 

 

401,151

 

 

 

1,964

 

 

 

0.65

%

 

 

(356

)

 

 

1,475

 

 

 

1,119

 

 

 

498,379

 

 

 

2,669

 

 

 

0.72

%

 

 

401,905

 

 

 

3,083

 

 

 

1.03

%

 

 

338

 

 

 

(752

)

 

 

(414

)

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

164,093

 

 

 

 

 

 

 

 

 

 

 

170,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

199,490

 

 

 

 

 

 

 

 

 

 

 

164,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

3,443

 

 

 

 

 

 

 

 

 

 

 

413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,607

 

 

 

 

 

 

 

 

 

 

 

3,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

569,441

 

 

 

 

 

 

 

 

 

 

 

571,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

702,476

 

 

 

 

 

 

 

 

 

 

 

569,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

73,619

 

 

 

 

 

 

 

 

 

 

 

67,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79,117

 

 

 

 

 

 

 

 

 

 

 

73,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

643,060

 

 

 

 

 

 

 

 

 

 

$

639,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

781,593

 

 

 

 

 

 

 

 

 

 

$

643,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (FTE)

 

 

 

 

 

$

16,561

 

 

 

 

 

 

 

 

 

 

$

17,248

 

 

 

 

 

 

$

247

 

 

$

(934

)

 

$

(687

)

 

 

 

 

 

$

17,264

 

 

 

 

 

 

 

 

 

 

$

16,561

 

 

 

 

 

 

$

2,797

 

 

$

(2,094

)

 

$

703

 

Interest Rate Spread (2)

 

 

 

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

3.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.89

%

 

 

 

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense as a Percentage of Average Earning Assets

 

 

 

 

 

 

 

 

 

 

0.68

%

 

 

 

 

 

 

 

 

 

 

0.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.48

%

 

 

 

 

 

 

 

 

 

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (FTE) 3

 

 

 

 

 

 

 

 

 

 

3.66

%

 

 

 

 

 

 

 

 

 

 

3.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.12

%

 

 

 

 

 

 

 

 

 

 

3.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

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

(3)

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

(4)

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


Provision for loan losses

A recovery of loan losses of $120 thousand was recognized in the third quarter of 2019 due primarily to the recapture of a portion of the loan loss provision previously allocated to a shared national credit that was sold during the quarter, the lower level of delinquencies within the student loan portfolio, along with the decreased balances in the organic loan portfolio.  A provision of $285 thousand was recognized in the third quarter of 2018.  A provision for loan losses of $500$224 thousand was recorded inrecognized during the first ninethree months of 2019,ended September 30, 2020 compared to $890a recovery of loan loss provision of $120 thousand recorded forrecognized during the first ninethree months of 2018.  The allowanceended September 30, 2019.  A provision for loan losses of $1.4 million was recognized during the nine months ended September 30, 2020, compared to $500 thousand recognized during the nine months ended September 30, 2019, primarily due to the deterioration in the economic outlook resulting from the impact of COVID-19.

The period-end ALLL as a percentage of total loans atassets was 0.84% as of September 30, 2019 was 0.76%, compared to 0.91%2020, 0.78% as of December 31, 20182019, and 0.89%0.76% as of September 30, 2018.  2019.  The percentage increase as compared to year-end was primarily due to the increase in the necessary allowance on most of the Company’s loans due to worsening economic qualitative factors, which was partially offset by the SBA-guaranteed PPP loans not needing an allowance.  

Further discussion of management’s assessment of the allowance for loan lossesALLL is provided earlier in the report and in Note 4 – Allowance for Loan Losses, found in the Notes to the Consolidated Financial Statements.  In management’s opinion, the allowance was adequately provided for at September 30, 2019.  2020.  The ALLL calculation, provision for loan losses, asset quality and collateral values may be significantly impacted by deterioration in economic conditions.  We have downgraded the qualitative factors pertaining to economic conditions within our ALLL methodology; should economic conditions worsen, we could experience further increases in our required ALLL and record additional provision for loan loss exposure.

Noninterest income

The components of noninterest income for the three months ended September 30, 20192020 and 20182019 are shown below (dollars in thousands):

 

 

For the three months ended

 

 

Variance

 

 

For the three months ended

 

 

Variance

 

 

September 30, 2019

 

 

September 30, 2018

 

 

$

 

 

%

 

 

September 30, 2020

 

 

September 30, 2019

 

 

$

 

 

%

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust income

 

$

377

 

 

$

409

 

 

$

(32

)

 

 

-7.8

%

Wealth management fees

 

$

263

 

 

$

377

 

 

$

(114

)

 

 

-30.2

%

Advisory and brokerage income

 

 

159

 

 

 

144

 

 

 

15

 

 

 

10.4

%

 

 

175

 

 

 

159

 

 

 

16

 

 

 

10.1

%

Royalty income

 

 

5

 

 

 

17

 

 

 

(12

)

 

 

-70.6

%

 

 

16

 

 

 

5

 

 

 

11

 

 

 

220.0

%

Deposit account fees

 

 

192

 

 

 

210

 

 

 

(18

)

 

 

-8.6

%

 

 

162

 

 

 

192

 

 

 

(30

)

 

 

-15.6

%

Debit/credit card and ATM fees

 

 

191

 

 

 

176

 

 

 

15

 

 

 

8.5

%

 

 

144

 

 

 

191

 

 

 

(47

)

 

 

-24.6

%

Earnings/increase in value of bank owned life insurance

 

 

111

 

 

 

113

 

 

 

(2

)

 

 

-1.8

%

 

 

111

 

 

 

111

 

 

 

0

 

 

 

0.0

%

Fees on mortgage sales

 

 

43

 

 

 

73

 

 

 

(30

)

 

 

-41.1

%

 

 

-

 

 

 

43

 

 

 

(43

)

 

 

-100.0

%

Gains on sales of securities

 

 

7

 

 

 

-

 

 

 

7

 

 

N/A

 

 

 

91

 

 

 

7

 

 

 

84

 

 

 

1200.0

%

Loan swap fee income

 

 

116

 

 

 

-

 

 

 

116

 

 

N/A

 

 

 

344

 

 

 

116

 

 

 

228

 

 

 

196.6

%

Other

 

 

126

 

 

 

128

 

 

 

(2

)

 

 

-1.6

%

 

 

119

 

 

 

126

 

 

 

(7

)

 

 

-5.6

%

Total noninterest income

 

$

1,327

 

 

$

1,270

 

 

$

57

 

 

 

4.5

%

 

$

1,425

 

 

$

1,327

 

 

$

98

 

 

 

7.4

%

 

Noninterest income for the quarterthree months ended September 30, 20192020 of $1.3$1.4 million was $57$98 thousand or 4.5%7.4% higher than the amount recorded for the quarterthree months ended September 30, 2018.  This increase was largely2019.  Noninterest income rose due to fluctuations in several categories.  Loan swap fee income increased $228 thousand and gains on sales of securities increased $84 thousand.  Wealth management fees declined $114 thousand due to restructuring of the collectionentities and market conditions. In addition, deposit account fees and debit/credit card and ATM fees declined in total by $77 thousand due to suppressed customer activity.  In addition, fees on mortgage sales declined $43 thousand due to elimination of loan swap income during the current quarter of $116 thousand.  that business line.


The components of noninterest income for the nine months ended September 30, 20192020 and 20182019 are shown below (dollars in thousands):

 

For the nine months ended

 

 

Variance

 

 

For the Nine Months Ended

 

 

Variance

 

 

September 30, 2019

 

 

September 30, 2018

 

 

$

 

 

%

 

 

September 30, 2020

 

 

September 30, 2019

 

 

$

 

 

%

 

Non interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust income

 

$

1,126

 

 

$

1,250

 

 

$

(124

)

 

 

-9.9

%

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management fees

 

$

801

 

 

$

1,126

 

 

$

(325

)

 

 

-28.9

%

Advisory and brokerage income

 

 

451

 

 

 

426

 

 

 

25

 

 

 

5.9

%

 

 

516

 

 

 

451

 

 

 

65

 

 

 

14.4

%

Royalty income

 

 

13

 

 

 

569

 

 

 

(556

)

 

 

-97.7

%

 

 

87

 

 

 

13

 

 

 

74

 

 

 

569.2

%

Deposit account fees

 

 

565

 

 

 

693

 

 

 

(128

)

 

 

-18.5

%

 

 

484

 

 

 

565

 

 

 

(81

)

 

 

-14.3

%

Debit/credit card and ATM fees

 

 

537

 

 

 

567

 

 

 

(30

)

 

 

-5.3

%

 

 

435

 

 

 

537

 

 

 

(102

)

 

 

-19.0

%

Earnings/increase in value of bank owned life insurance

 

 

687

 

 

 

333

 

 

 

354

 

 

 

106.3

%

 

 

327

 

 

 

687

 

 

 

(360

)

 

 

-52.4

%

Fees on mortgage sales

 

 

129

 

 

 

155

 

 

 

(26

)

 

 

-16.8

%

 

 

77

 

 

 

129

 

 

 

(52

)

 

 

-40.3

%

Gains on sales of securities

 

 

71

 

 

 

-

 

 

 

71

 

 

N/A

 

 

 

734

 

 

 

71

 

 

 

663

 

 

 

933.8

%

Losses on sales of assets

 

 

-

 

 

 

(33

)

 

 

33

 

 

N/A

 

Loan swap fee income

 

 

151

 

 

 

-

 

 

 

151

 

 

N/A

 

 

 

977

 

 

 

151

 

 

 

826

 

 

 

547.0

%

Other

 

 

356

 

 

 

331

 

 

 

25

 

 

 

7.6

%

 

 

282

 

 

 

356

 

 

 

(74

)

 

 

-20.8

%

Total noninterest income

 

$

4,086

 

 

$

4,291

 

 

$

(205

)

 

 

-4.8

%

 

$

4,720

 

 

$

4,086

 

 

$

634

 

 

 

15.5

%

 

Noninterest income for the nine months ended September 30, 20192020 of $4.1$4.7 million was $205$634 thousand or 4.8% lower15.5% higher than the amount recorded for the nine months ended September 30, 2018.  This decrease was predominantly2019.  Noninterest income increased due to fluctuations in several categories.  Loan swap fee income increased $826 thousand and gains on sales of securities increased $663 thousand over the lackperiods noted. Earnings from the proceeds of performance fee royalty income in the first quarter of 2019, compared to $518 thousand in the first quarter of 2018.  Royalty income is collected periodically from SRCM Holdings, LLC, as described in Note 1 – Summary of Significant Accounting Policies, found in the Notes to the Consolidated Financial Statements within the Company’s Form 10-K for the year ended December 31, 2018.  The decrease was offset by the increased earnings from bank owned life insurance of $354declined by $360 thousand as death proceeds were collected in the prior year, and increased loan swap fee income of $151 thousand.wealth management fees declined $325 thousand due to the reasons noted above. Deposit account fees and debit/credit card and ATM fees declined in total by $183 thousand due to suppressed customer activity.  

Noninterest expense

The components of noninterest expense for the three months ended September 30, 20192020 and 20182019 are shown below (dollars in thousands):

 

 

For the three months ended

 

 

Variance

 

 

For the three months ended

 

 

Variance

 

 

September 30, 2019

 

 

September 30, 2018

 

 

$

 

 

%

 

 

September 30, 2020

 

 

September 30, 2019

 

 

$

 

 

%

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

2,268

 

 

$

2,049

 

 

$

219

 

 

 

10.7

%

 

$

2,322

 

 

$

2,268

 

 

$

54

 

 

 

2.4

%

Net occupancy

 

 

450

 

 

 

458

 

 

 

(8

)

 

 

-1.7

%

 

 

501

 

 

 

450

 

 

 

51

 

 

 

11.3

%

Equipment

 

 

85

 

 

 

128

 

 

 

(43

)

 

 

-33.6

%

 

 

134

 

 

 

85

 

 

 

49

 

 

 

57.6

%

ATM, debit and credit card

 

 

51

 

 

 

48

 

 

 

3

 

 

 

6.3

%

 

 

46

 

 

 

51

 

 

 

(5

)

 

 

-9.8

%

Bank franchise tax

 

 

151

 

 

 

126

 

 

 

25

 

 

 

19.8

%

 

 

161

 

 

 

151

 

 

 

10

 

 

 

6.6

%

Computer software

 

 

144

 

 

 

108

 

 

 

36

 

 

 

33.3

%

 

 

159

 

 

 

144

 

 

 

15

 

 

 

10.4

%

Data processing

 

 

341

 

 

 

281

 

 

 

60

 

 

 

21.4

%

 

 

302

 

 

 

341

 

 

 

(39

)

 

 

-11.4

%

FDIC deposit insurance assessment

 

 

6

 

 

 

44

 

 

 

(38

)

 

 

-86.4

%

 

 

61

 

 

 

6

 

 

 

55

 

 

 

916.7

%

Loan expenses

 

 

67

 

 

 

72

 

 

 

(5

)

 

 

-6.9

%

 

 

69

 

 

 

67

 

 

 

2

 

 

 

3.0

%

Marketing, advertising and promotion

 

 

203

 

 

 

170

 

 

 

33

 

 

 

19.4

%

 

 

55

 

 

 

203

 

 

 

(148

)

 

 

-72.9

%

Merger expenses

 

 

549

 

 

 

-

 

 

 

549

 

 

N/A

 

Professional fees

 

 

213

 

 

 

227

 

 

 

(14

)

 

 

-6.2

%

 

 

-

 

 

 

213

 

 

 

(213

)

 

 

-100.0

%

Settlement of claims

 

 

160

 

 

 

-

 

 

 

160

 

 

N/A

 

 

 

-

 

 

 

160

 

 

 

(160

)

 

 

-100.0

%

Other

 

 

422

 

 

 

378

 

 

 

44

 

 

 

11.6

%

 

 

576

 

 

 

422

 

 

 

154

 

 

 

36.5

%

Total noninterest expense

 

$

4,561

 

 

$

4,089

 

 

$

472

 

 

 

11.5

%

 

$

4,935

 

 

$

4,561

 

 

$

374

 

 

 

8.2

%

 

Noninterest expense for the third quarter ended September 30, 2020 of 2019 of $4.6$4.9 million was $472$374 thousand or 8.2% higher than the quarter ended September 30, 2019.  The predominant reason for the increase was that the Company incurred $549 thousand in merger-related expenses during the three months ended September 30, 2020.  All professional fees accrued during the third quarter were related to due diligence and other merger-related expenses.  During the three months ended September 30, 2019, $160 thousand was accrued in connection with a settlement of 2018.  Salariesclaims related to pending and employee benefitsthreatened legal proceedings.  Other noninterest expense increased $219$154 thousand period over period, primarily due to


increased staffing for our new Richmond market and cyber and network security professionals, as well as the quarterly expense of stock grants and cash compensation for executive managementdirectors.  Marketing, advertising and promotion expenses declined over the period noted by $148 thousand, due to a conscious effort to reduce such expenses.

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


 

 

For the Nine Months Ended

 

 

Variance

 

 

 

September 30, 2020

 

 

September 30, 2019

 

 

$

 

 

%

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

7,004

 

 

$

6,800

 

 

$

204

 

 

 

3.0

%

Net occupancy

 

 

1,405

 

 

 

1,373

 

 

 

32

 

 

 

2.3

%

Equipment

 

 

401

 

 

 

316

 

 

 

85

 

 

 

26.9

%

ATM, debit and credit card

 

 

140

 

 

 

142

 

 

 

(2

)

 

 

-1.4

%

Bank franchise tax

 

 

487

 

 

 

455

 

 

 

32

 

 

 

7.0

%

Computer software

 

 

435

 

 

 

391

 

 

 

44

 

 

 

11.3

%

Data processing

 

 

968

 

 

 

987

 

 

 

(19

)

 

 

-1.9

%

FDIC deposit insurance assessment

 

 

89

 

 

 

36

 

 

 

53

 

 

 

147.2

%

Loan expenses

 

 

226

 

 

 

208

 

 

 

18

 

 

 

8.7

%

Marketing, advertising and promotion

 

 

334

 

 

 

592

 

 

 

(258

)

 

 

-43.6

%

Merger expenses

 

 

549

 

 

 

-

 

 

 

549

 

 

N/A

 

Professional fees

 

 

376

 

 

 

620

 

 

 

(244

)

 

 

-39.4

%

Settlement of claims

 

 

-

 

 

 

460

 

 

 

(460

)

 

 

-100.0

%

Other

 

 

1,468

 

 

 

1,277

 

 

 

191

 

 

 

15.0

%

Total noninterest expense

 

$

13,882

 

 

$

13,657

 

 

$

225

 

 

 

1.6

%

issued in February

Noninterest expense for the nine months ended September 30, 2020 of $13.9 million was $225 thousand or 1.6% higher than the nine months ended September 30, 2019.  The predominant reason for the increase was that the Company incurred an expense of $160$549 thousand in merger-related expenses during the third quarternine months ended September 30, 2020.  During the nine months ended September 30, 2019, $460 thousand was accrued in connection with a settlement of 2019,claims related to settlement of pending and threatened litigation.  For more information regarding this accrual, please referlegal proceedings.  Other noninterest expense increased $191 thousand period over period, primarily due to increased expense of stock grants and cash compensation for directors. Marketing, advertising and promotion expenses declined $258 thousand for the earlier discussion of Commitments and Contingent Liabilities in Note 11 of the Notesperiods noted due to Consolidated Financial Statements.  FDIC deposit insurance assessment expense decreased as a result of the Deposit Insurance Fund restoration plan, which  provides automatic small bank creditsconcerted efforts to reduce small banks’ regular deposit insurance assessments up to the full amount of their assessments or the full amount of their credits, whichever is less. The reserve ratio reached the required limits effective June 30, 2019.those expenses in 2020. Management continues to evaluate expenses for potential containments and reductions that would have a positive impact on net income on an ongoing basis.

The componentsefficiency ratio (FTE) of noninterest expense65.75% for the three months ended September 30, 2020 compared favorably to the 66.9% for the same quarter of 2019, due primarily to the increase in net interest income. The efficiency ratio (FTE) of 63.1% for the nine months ended September 30, 2019 and 2018 are shown below (dollars in thousands):

 

 

For the nine months ended

 

 

Variance

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

$

 

 

%

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

6,800

 

 

$

6,022

 

 

$

778

 

 

 

12.9

%

Net occupancy

 

 

1,373

 

 

 

1,387

 

 

 

(14

)

 

 

-1.0

%

Equipment

 

 

316

 

 

 

374

 

 

 

(58

)

 

 

-15.5

%

ATM, debit and credit card

 

 

142

 

 

 

163

 

 

 

(21

)

 

 

-12.9

%

Bank franchise tax

 

 

455

 

 

 

375

 

 

 

80

 

 

 

21.3

%

Computer software

 

 

391

 

 

 

307

 

 

 

84

 

 

 

27.4

%

Data processing

 

 

987

 

 

 

828

 

 

 

159

 

 

 

19.2

%

FDIC deposit insurance assessment

 

 

36

 

 

 

154

 

 

 

(118

)

 

 

-76.6

%

Loan expenses

 

 

208

 

 

 

228

 

 

 

(20

)

 

 

-8.8

%

Marketing, advertising and promotion

 

 

592

 

 

 

520

 

 

 

72

 

 

 

13.8

%

Professional fees

 

 

620

 

 

 

654

 

 

 

(34

)

 

 

-5.2

%

Settlement of claims

 

 

460

 

 

 

-

 

 

 

460

 

 

N/A

 

Other

 

 

1,277

 

 

 

1,121

 

 

 

156

 

 

 

13.9

%

Total noninterest expense

 

$

13,657

 

 

$

12,133

 

 

$

1,524

 

 

 

12.6

%

Noninterest expense for the first nine months of 2019 of $13.7 million was $1.5 million higher than the first nine months of 2018.  Salaries and employee benefits increased $778 thousand due to increased staffing for our new Richmond market and cyber and network security professionals, as well as the expense of stock grants for executive management issued in February 2019.  The Company incurred an expense of $460 thousand in the first nine months of 2019, related to settlement of pending and threatened litigation. FDIC deposit insurance assessment expense decreased $118 thousand from the nine months ended September 30, 20182020 also compared favorably to the nine months ended September 30, 2019 for the reason as noted above.

The efficiency ratio (FTE) of 66.9% for the third quarter of 2019 was less favorable than the 57.7%66.1% for the same quarterperiod of 2018,2019, due to the increase ina combination of increased net interest income and increased noninterest expense. Noninterest expense will continue to increase as the Company positions itself for growth and enters into new markets.income.  Refer to the Reconcilement of Non-GAAP Measures table within the Non-GAAP presentations section for a reconcilement of GAAP to non-GAAP efficiency ratio.

Provision for Income Taxes

The Company benefited from the Tax Cuts and Jobs Act (“Tax Act”) enacted on December 22, 2017, which permanently lowered the corporate income tax rate to 21% effective January 1, 2018, amongst other significant changes to the U.S. tax law.  For the three months ended September 30, 2019 and September 30, 2018, the Company provided $463 thousand and $527 thousand for Federal income taxes, respectively, resulting in an effective income tax rate of 19.6% for each period. For the nine months ended September 30, 20192020 and September 30, 2018,2019, the Company provided $1.2$1.3 million and $1.7$1.2 million for Federal income taxes, respectively, resulting in an effective income tax rate of 18.3%19.1% and 19.6%18.3%, respectively. The effective income tax rates differed from the U.S. statutory rate of 21% primarily due to the effect of tax-exempt income from life insurance policies and municipal bonds.bonds, and the effective rate for the nine months ended September 30, 2019 was lower than the current year, as the proceeds from a bank-owned life insurance death benefit received during that period were tax-exempt.  Certain merger related expenses will be non-deductible for tax purposes.


OTHER SIGNIFICANT EVENTS

None


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not required

ITEM 4.  CONTROLS AND PROCEDURES

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

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

Based on their evaluation as of the end of the period covered by this quarterly report on Form 10-Q, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the disclosure controls and procedures were effective at the reasonable assurance level. There was no change in the internal control over financial reporting that occurred during the quarter ended September 30, 20192020 that has materially affected, or is reasonably likely to materially affect, the internal control over financial reporting.

PART II.  OTHER INFORMATION

None

ITEM 1A.  RISK FACTORS.

Not required

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

None

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

None

ITEM 4.  MINE SAFETY DISCLOSURES.

Not applicable

ITEM 5.  OTHER INFORMATION.

(a)

Required 8-K disclosures.

None


(b)

Changes in procedures for director nominations by security holders.

None


ITEM 6.  EXHIBITS.

 

Exhibit

Number

 

Description of Exhibit

 2.0

Reorganization Agreement and Plan of Share Exchange, dated as of March 6, 2013, between Virginia National Bank and Virginia National Bankshares Corporation (incorporated by reference to Virginia National Bankshares Corporation’s Current Report on Form 8-K, filed with the Securities and Exchange Commission on December 18, 2013).

 

 

 2.1

3.1

 

Agreement and Plan of Reorganization, dated September 30, 2020, between Virginia National Bankshares Corporation and Fauquier Bankshares, Inc. (incorporated by reference to Exhibit 2.1 to Virginia National Bankshares Corporation’s Form 8-K filed with the SEC on October 2, 2020).

Articles of Incorporation of Virginia National Bankshares Corporation, as amended and restated (incorporated by reference to Exhibit 3.1 to Virginia National Bankshares Corporation’s Current Report onPre-effective Amendment No. 1 to Form 8-K,S-4 Registration Statement filed with the Securities and Exchange CommissionSEC on December 18,April 12, 2013).

 

 

 

  3.2

 

Bylaws of Virginia National Bankshares Corporation, as amended and restated, (incorporated by reference to Exhibit 3.2 to Virginia National Bankshares Corporation’s Current Report on Form 8-K filed with the SecuritiesSEC on March 30, 2020).

10.1

Form of Amended and Exchange CommissionRestated Management Continuity Agreement, executed September 28, 2020, between Virginia National Bankshares Corporation and each of Glenn W. Rust, Virginia R. Bayes, Tara Y. Harrison and Donna G. Shewmake (incorporated by reference to Exhibit 10.1 to Virginia National Bankshares Corporation’s Form 8-K filed with the SEC on December 18, 2013)September 28, 2020).

 

 

 

31.1

 

302 Certification of Principal Executive Officer

 

 

 

31.2

 

302 Certification of Principal Financial Officer

 

 

 

32.1

 

906 Certification

 

 

 

101.0101

 

Interactive data filesThe following financial statements from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2020, formatted in Inline eXtensible Business Reporting Language, pursuant to Rule 405 of Regulation S-T:S-T (1): (i) the Consolidated Balance Sheets as of September 30, 2019 and December 31, 2018,(unaudited), (ii) the Consolidated Statements of Income for the three and nine months ended September 30, 2019 and September 30, 2018,(unaudited), (iii) the Consolidated Statements of Net Loss and Comprehensive Income for the three and nine months ended September 30, 2019 and September 30, 2018,Loss (unaudited), (iv) the Consolidated Statements of Changes in Shareholders’Stockholders' Equity for the quarterly periods within 2019 and 2018,(unaudited), (v) the Consolidated Statements of Cash Flows (unaudited), and (vi) Notes to Consolidated Financial Statements (unaudited), tagged as blocks of text and including detailed tags

104

The cover page from the Company’s Quarterly Report on Form 10-Q for the nine monthsquarter ended September 30, 2019 and September 30, 2018 and (vi) the Notes to the Consolidated Financial Statements (furnished herewith).  2020, formatted in Inline eXtensible Business Reporting Language (included with Exhibit 101.0)

 


SIGNATURESSIGNATURES

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

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

(Registrant)

 

 

 

By:

 

/s/ Glenn W. Rust

 

 

Glenn W. Rust

 

 

President and Chief Executive Officer

(principal executive officer)

 

 

 

Date:

 

November 8, 20196, 2020

 

 

 

By:

 

/s/ Tara Y. Harrison

 

 

Tara Y. Harrison

 

 

Executive Vice President and Chief Financial Officer

 

 

(principal financial and accounting officer)

 

Date:

 

November 8, 20196, 2020

 

4854