We have established an allowance for loan losses through a provision for loan losses charged as an expense on our statements of income. We review our loan portfolio periodically to evaluate our outstanding loans and to measure both the performance of the portfolio and the adequacy of the allowance for loan losses. Please see the discussion below under “Results of Operations – Allowance for Loan Losses” for a description of the factors we consider in determining the amount of the provision we expense each period to maintain this allowance.
Following is a summary of the activity in the allowance for loan losses.
For the year ended December 31, 2013, we incurred a noncash expense related to the provision for loan losses of $3.5 million, bringing the allowance for loan losses to $10.2 million, or 1.39% of gross loans, as of December 31, 2013. In comparison, we added $4.6 million and $5.3 million to the provision for loan losses during the years ended December 31, 2012 and 2011, respectively, resulting in an allowance of $9.1 million and $8.9 million at December 31, 2012 and 2011, respectively, which represented 1.41% and 1.49% of gross loans at December 31, 2012 and 2011, respectively. The lower provision expense of $3.5 million during the 2013 period relates primarily to the overall improvement in the credit quality of our loan portfolio during 2013.
During the twelve months ended December 31, 2013, our net charge-offs were $2.4 million, representing 0.34% of average loans, and consisted of $2.5 million in loans charged-off and of $125,000 of recoveries on loans previously charged-off. In addition, our loan balances increased by $91.3 million while the amount of our nonperforming and classified assets declined. Factors such as these are also considered in determining the amount of loan loss provision necessary to maintain our allowance for loan losses at an adequate level.
We reported net charge-offs of $4.4 million and $4.7 million for the years ended December 31, 2012 and 2011, respectively, including recoveries of $121,000 and $207,000 for the same periods in 2012 and 2011. The net charge-offs of $4.4 million and $4.7 million during 2012 and 2011, respectively, represented 0.71% and 0.81% of the average outstanding loan portfolios for the respective years.
The following tables set forth information related to our noninterest income.
Noninterest income was $3.8 million for the year ended December 31, 2013, a $40,000 increase over noninterest income of for the year ended December 31, 2012. The increase in total noninterest income during 2013 resulted primarily from the following:
Loan fee income increased $191,000 or 18.3%, driven by a $177,000 increase in mortgage origination fee income which totaled $1.1 million for the year. In 2013, we expanded our mortgage operations to include full
service mortgage capabilities such as on-site underwriting, closing and funding. We expect to continue to expand in this area in order to enhance our noninterest income.
·
Service fees on deposit accounts increased 14.6%, or $112,000, primarily related to increased service charge fee income on our transaction accounts. During 2013, our transaction accounts, which include checking, money market, and savings accounts, grew by $67.2 million, or 19.4%.
·
Income from bank owned life insurance increased $26,000 due primarily to income earned on an additional $2.0 million of life insurance policies purchased during the second quarter of 2013.
·
Other income increased by $74,000, or 7.7%, due primarily to increased fee income on our ATM and debit cards which is driven by an increase in transaction volume.
Partially offsetting the increases in noninterest income was the fact that we had no gains or losses on sale of investment securities during the current year, while during 2012 we recorded a gain on sale of investment securities of $363,000.
Noninterest income was $3.8 million for the year ended December 31, 2012, a $992,000 increase over noninterest income of $2.8 million for the year ended December 31, 2011. The largest driver of the increase in noninterest income during 2012 was a $363,000 gain on sale of investment securities. In addition, noninterest income increased during 2012 as a result of the following:
·
Loan fee income increased $167,000 or 19.0%, driven primarily from increased mortgage origination fee income.
·
Service fees on deposit accounts increased 20.2%, or $129,000, primarily related to increased non-sufficient funds (“NSF”) fee income and additional income from service charges on our checking, money market, and savings accounts.
·
Other income increased by $264,000, or 38.2%, due primarily to rental income received from tenants at our Columbia, South Carolina headquarters building and additional fee income on our ATM and debit card transactions.
In accordance with the requirement set forth under the Dodd-Frank Act, in June 2011, the Federal Reserve approved a final rule which caps an issuer's base interchange fee at 21 cents per transaction and allows an additional 5 basis point charge per transaction to help cover fraud losses. Although the rule does not apply to institutions with less than $10 billion in assets, such as our Bank, there is concern that the price controls may harm community banks, which could be pressured by the marketplace to lower their own interchange rates. Our ATM/Debit card fee income is included in other noninterest income and was $560,000, $451,000, and $389,000 for the years ended December 31, 2013, 2012, and 2011, respectively, the majority of which related to interchange fee income.
Noninterest Expenses
The following tables set forth information related to our noninterest expenses.
| | | |
| |
| Years ended December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 |
Compensation and benefits | $12,302 | 10,073 | 8,933 |
Occupancy | 3,056 | 2,468 | 2,282 |
Real estate owned activity | 179 | 939 | 940 |
Data processing and related costs | 2,406 | 2,070 | 1,869 |
Insurance | 818 | 1,367 | 1,437 |
Marketing | 731 | 637 | 686 |
Professional fees | 858 | 841 | 658 |
Other | 1,462 | 1,118 | 1,062 |
Total noninterest expenses | $21,812 | 19,513 | 17,867 |
Noninterest expense was $21.8 million for the year ended December 31, 2013, a $2.3 million, or 11.8%, increase from noninterest expense of $19.5 million for 2012.
The increase in total noninterest expenses resulted primarily from the following:
·
Compensation and benefits expense increased $2.2 million, or 22.1%, during 2013 relating primarily to increases in base and incentive compensation and benefits expenses. Base compensation expense increased by $1.4 million driven by the cost of 13 additional employees five of whom were hired to assist with our expanded mortgage capabilities with the remainder being hired to support our growth in loans and deposits, combined with annual salary increases. Incentive compensation, which is based on certain targeted financial
44
performance goals met by management, increased by $260,000, while benefits expenses increased $614,000 during the 2013 period and represented 21.6% of total compensation and benefits during 2013.
·
Occupancy expenses increased 23.8%, or $588,000, driven primarily by increased depreciation, utilities, rent, and property tax expenses related primarily to our two new offices in Charleston and Columbia, South Carolina.
·
Data processing and related costs increased 16.2%, or $336,000, primarily related to the increased number of clients and accounts we service.
·
Marketing expenses increased $94,000, or 14.8%, driven by increased advertising, community sponsorships and business development costs, including additional costs associated with our entry into the Charleston, South Carolina market.
·
Other noninterest expenses increased by 30.8%, or $344,000, primarily related to additional costs associated with our mortgage and office expansions, as well as increased travel and collection expenses.
Partially, offsetting the increases in noninterest expenses was a $760,000, or 80.9%, decrease in real estate owned activity which includes expenses related to the management of properties we hold for sale. In addition, insurance expense decreased by $549,000, or 40.2%, due to a reduction in FDIC insurance premiums and a reduction in regulator fees resulting from the Bank’s change from a national charter to a South Carolina charter.
Noninterest expense for the years ended December 31, 2012 and 2011 was $19.5 million and $17.9 million, respectively.
The $1.6 million increase during 2012 related primarily to the following:
·
Compensation and benefits expense increased $1.1 million, or 12.8%, during 2012 relating primarily to increases in base and incentive compensation expenses and benefits expense. Base compensation expense increased by $664,000 driven by the cost of 12 additional employees most of whom were hired to support our new Charleston and Forest Drive offices, combined with annual salary increases. Incentive compensation increased by $220,000, while benefits expenses increased $276,000 during the 2012 period and represented 20.3% of total compensation and benefits during 2012.
·
Occupancy expenses increased 8.2%, or $186,000, driven primarily by increased depreciation, utilities, and repairs and maintenance expenses.
·
Data processing and related costs increased 10.8%, or $201,000, primarily related to the increased number of clients and accounts we service.
·
Professional fees increased $183,000, or 27.8%, driven by increased legal and accounting expenses and loan appraisal fees during the 2012 period. Of the $841,000 in professional fees during 2012, approximately $130,000 was related to expenses associated with the sale of our Series T Preferred stock by the Treasury in the TARP auction in June 2012 and repurchase of the CPP Warrant in July 2012.
·
Other noninterest expenses increased by 5.3%, or $56,000, driven by increased travel and other costs associated with opening our two new retail offices.
Partially offsetting the increases in noninterest expenses was a $70,000, or 4.9%, decrease in insurance expense due to the change in the assessment base calculation for FDIC insurance which took place in the second quarter of 2011.
Our efficiency ratio, excluding gains on sale of investment securities and real estate owned activity, was 65.9% for 2013 compared to 63.2% for 2012. The efficiency ratio represents the percentage of one dollar of expense required to be incurred to earn a full dollar of revenue and is computed by dividing noninterest expense by the sum of net interest income and noninterest income. The higher efficiency ratio during 2013 relates primarily to the increase in noninterest expense due to the additional costs associated with opening our two new retail locations and expanding our mortgage operations capabilities.
Income tax expense was $2.4 million, $1.8 million and $833,000 for the years ended December 31, 2013, 2012 and 2011, respectively. The increase in income tax expense in 2013 was primarily a result of the increase in our net income. Our effective tax rate was 32.1% for the year ended December 31, 2013, and 32.2% and 28.5% for the years ended December 31, 2012 and 2011, respectively. The lower net income during 2011, combined with additional tax-exempt income from bank owned life insurance and state and municipal investment securities, increased the impact that our tax-exempt income had in lowering our effective tax rate.
Investment Securities
At December 31, 2013, the $73.6 million in our investment securities portfolio represented approximately 8.3% of our total assets. Our investment portfolio included U.S. agency securities, SBA securities, state and political subdivisions,
45
and mortgage-backed securities with a fair value of $67.4 million and an amortized cost of $69.5 million for an unrealized loss of $2.0 million.
The amortized costs and the fair value of our investments are as follows.
| | | | | | | | |
| | | | | |
| | | December 31, |
| 2013 | | 2012 | | 2011 |
| Amortized | Fair | | Amortized | Fair | | Amortized | Fair |
(dollars in thousands) | Cost | Value | | Cost | Value | | Cost | Value |
Available for Sale | | | | | | | | |
US government agencies | $8,756 | 7,755 | | 7,781 | 7,785 | | - | - |
SBA securities | 5,758 | 5,271 | | 6,060 | 6,072 | | - | - |
State and political subdivisions | 23,622 | 23,370 | | 24,167 | 25,249 | | 17,390 | 18,248 |
Mortgage-backed securities | 31,347 | 31,044 | | 38,428 | 39,116 | | 81,694 | 82,412 |
Total | $69,483 | 67,440 | | 76,436 | 78,222 | | 99,084 | 100,660 |
Contractual maturities and yields on our investments are shown in the following table. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
| | | | | | | | | | | | | | |
|
| | December 31, 2013 |
| Less Than One Year | | One to Five Years | | Five to Ten Years | | Over Ten Years | | Total |
(dollars in thousands) | Amount | Yield | | Amount | Yield | | Amount | Yield | | Amount | Yield | | Amount | Yield |
Available for Sale | | | | | | | | | | | | | | |
US government agencies | $- | - | | $- | - | | $956 | 2.13% | | $6,799 | 2.43% | | $7,755 | 2.40% |
SBA securities | - | - | | - | - | | - | - | | 5,271 | 1.88% | | 5,271 | 1.88% |
State and political subdivisions | 1,507 | 0.51% | | 2,114 | 0.67% | | 7,398 | 3.22% | | 12,351 | 2.88% | | 23,370 | 2.63% |
Mortgage-backed securities | - | - | | - | - | | 2,072 | 1.77% | | 28,972 | 2.69% | | 31,044 | 2.62% |
Total | $1,507 | 0.51% | | $2,114 | 0.67% | | $10,426 | 2.82% | | $53,393 | 2.61% | | $67,440 | 2.54% |
At December 31, 2013, the Company had 35 individual investments with a fair market value of $32.4 million that were in an unrealized loss position for less than 12 months and 11 individual investments with a fair market value of $9.0 million that were in an unrealized loss position for 12 months or longer. The unrealized losses were primarily attributable to changes in interest rates, rather than deterioration in credit quality. The individual securities are each investment grade securities. The Company considers the length of time and extent to which the fair value of available-for-sale debt securities have been less than cost to conclude that such securities were not other-than-temporarily impaired. We also consider other factors such as the financial condition of the issuer including credit ratings and specific events affecting the operations of the issuer, volatility of the security, underlying assets that collateralize the debt security, and other industry and macroeconomic conditions. As the Company has no intent to sell securities with unrealized losses and it is not more-likely-than-not that the Company will be required to sell these securities before recovery of amortized cost, we have concluded that the securities are not impaired on an other-than-temporary basis.
Other investments are comprised of the following and are recorded at cost which approximates fair value.
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Federal Reserve Bank stock | $- | 1,485 |
Federal Home Loan Bank stock | 5,614 | 5,807 |
Certificates of deposit | 99 | 99 |
Investment in Trust Preferred subsidiaries | 403 | 403 |
Total | $6,116 | 7,794 |
Loans
Since loans typically provide higher interest yields than other types of interest-earning assets, a substantial percentage of our earning assets are invested in our loan portfolio. Average loans for the years ended December 31, 2013 and 2012 were $688.2 million and $620.5 million, respectively. Before allowance for loan losses, total loans outstanding at December 31, 2013 and 2012 were $737.3 million and $646.0 million, respectively.
46
The principal component of our loan portfolio is loans secured by real estate mortgages. As of December 31, 2013, our loan portfolio included $594.6 million, or 80.6%, of real estate loans. As of December 31, 2012, loans secured by real estate made up 80.9% of our loan portfolio and totaled $522.5 million. Most of our real estate loans are secured by residential or commercial property. In addition, included in our consumer real estate loan portfolio are $3.6 million and $2.1 million as of December 31, 2013 and 2012, respectively, of mortgage loans held for sale. We obtain a security interest in real estate, in addition to any other available collateral. This collateral is taken to increase the likelihood of the ultimate repayment of the loan. Generally, we limit the loan-to-value ratio on loans to coincide with the appropriate regulatory guidelines. We attempt to maintain a relatively diversified loan portfolio to help reduce the risk inherent in concentration in certain types of collateral and business types. We do not generally originate traditional long term residential mortgages to hold in our loan portfolio, but we do issue traditional second mortgage residential real estate loans and home equity lines of credit. Home equity lines of credit totaled $78.5 million as of December 31, 2013, of which approximately 37% were in a first lien position, while the remaining balance was second liens, compared to $77.9 million as of December 31, 2012, with approximately 38% in first lien positions. The average loan had a balance of approximately $105,000 and a loan to value of approximately 67% as of December 31, 2013, compared to an average loan balance of $106,000 and a loan to value of approximately 75% as of December 31, 2012. Further, 0.1% and 0.6% of our total home equity lines of credit were over 30 days past due as of December 31, 2013 and 2012, respectively.
Following is a summary of our loan composition for each of the five years ended December 31, 2013. Of the $91.3 million in loan growth, $59.4 million is related to our new office in the Charleston, South Carolina market with growth of $16.6 million in non-owner occupied real estate, $17.4 million in owner occupied real estate, $6.9 million in commercial construction and $14.1 million in commercial business loans. In addition, the $27.6 million increase in consumer real estate loans is related to our focus to continue to originate high quality 1-4 family consumer real estate loans. Our average consumer real estate loan currently has a principal balance of $304,000, a term of eight years, and an average rate of 4.56%.
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| December 31, |
| 2013 | | 2012 | | 2011 | | 2010 | | 2009 |
| | %of | | | %of | | | %of | | | %of | | | %of |
(dollars in thousands) | Amount | Total | | Amount | Total | | Amount | Total | | Amount | Total | | Amount | Total |
Commercial | | | | | | | | | | | | | | |
Owner occupied RE | $185,129 | 25.1% | | $158,790 | 24.6% | | $149,254 | 24.9% | | $137,696 | 24.0% | | $132,328 | 23.0% |
Non-owner occupied RE | 166,016 | 22.5% | | 165,163 | 25.6% | | 164,623 | 27.5% | | 163,795 | 28.6% | | 160,229 | 27.9% |
Construction | 30,906 | 4.2% | | 20,347 | 3.1% | | 17,841 | 3.0% | | 11,319 | 2.0% | | 22,718 | 4.0% |
Business | 129,687 | 17.6% | | 114,169 | 17.7% | | 111,831 | 18.7% | | 109,351 | 19.1% | | 110,438 | 19.2% |
Total commercial loans | 511,738 | 69.4% | | 458,469 | 71.0% | | 443,549 | 74.1% | | 422,161 | 73.7% | | 425,713 | 74.1% |
Consumer | | | | | | | | | | | | | | |
Real estate | 114,201 | 15.5% | | 86,559 | 13.4% | | 57,798 | 9.7% | | 54,076 | 9.5% | | 55,277 | 9.6% |
Home equity | 78,479 | 10.6% | | 77,895 | 12.1% | | 82,664 | 13.8% | | 79,528 | 13.9% | | 74,348 | 13.0% |
Construction | 19,888 | 2.7% | | 13,749 | 2.1% | | 5,546 | 0.9% | | 8,550 | 1.5% | | 7,914 | 1.4% |
Other | 12,961 | 1.8% | | 9,277 | 1.4% | | 9,077 | 1.5% | | 8,077 | 1.4% | | 11,018 | 1.9% |
Total consumer loans | 225,529 | 30.6% | | 187,480 | 29.0% | | 155,085 | 25.9% | | 150,231 | 26.3% | | 148,557 | 25.9% |
Total gross loans, net of deferred fees | 737,267 | 100.0% | | 645,949 | 100.0% | | 598,634 | 100.0% | | 572,392 | 100.0% | | 574,270 | 100.0% |
Less – allowance for loan losses | (10,213) | | | (9,091) | | | (8,925) | | | (8,386) | | | (7,760) | |
Total loans, net | $727,054 | | | $636,858 | | | $589,709 | | | $564,006 | | | $566,510 | |
Maturities and Sensitivity of Loans to Changes in Interest Rates
The information in the following table is based on the contractual maturities of individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon maturity. Actual repayments of loans may differ from the maturities reflected below because borrowers have the right to prepay obligations with or without prepayment penalties.
47
The following table summarizes the loan maturity distribution by type and related interest rate characteristics.
| | | | |
| |
| December 31, 2013 |
(dollars in thousands) | One year or less | After one but within five years | After five years | Total |
Commercial | | | | |
Owner occupied RE | $26,959 | 93,377 | 64,793 | 185,129 |
Non-owner occupied RE | 45,937 | 96,891 | 23,188 | 166,016 |
Construction | 11,619 | 13,844 | 5,443 | 30,906 |
Business | 63,720 | 58,780 | 7,187 | 129,687 |
Total commercial loans | 148,235 | 262,892 | 100,611 | 511,738 |
Consumer | | | | |
Real estate | 18,397 | 34,068 | 61,736 | 114,201 |
Home equity | 4,988 | 26,319 | 47,172 | 78,479 |
Construction | 11,749 | 1,709 | 6,430 | 19,888 |
Other | 6,451 | 5,334 | 1,176 | 12,961 |
Total consumer loans | 41,585 | 67,430 | 116,514 | 225,529 |
Total gross loan, net of deferred fees | $189,820 | 330,322 | 217,125 | 737,267 |
Loans maturing – after one year with | | | | |
Fixed interest rates | | | | 380,476 |
Floating interest rates | | | | 166,971 |
Nonperforming Assets
Nonperforming assets include real estate acquired through foreclosure or deed taken in lieu of foreclosure and loans on nonaccrual status. The following table shows the nonperforming assets and the related percentage of nonperforming assets to total assets and gross loans for the five years ended December 31, 2013. Generally, a loan is placed on nonaccrual status when it becomes 90 days past due as to principal or interest, or when we believe, after considering economic and business conditions and collection efforts, that the borrower’s financial condition is such that collection of the loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized as a reduction in principal when received. Our policy with respect to nonperforming loans requires the borrower to make a minimum of six consecutive payments in accordance with the loan terms before that loan can be placed back on accrual status. Further, the borrower must show capacity to continue performing into the future prior to restoration of accrual status. As of December 31, 2013 and 2012, we had no loans 90 days past due and still accruing.
| | | | | |
| | | | |
| December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 | 2010 | 2009 |
Commercial | | | | | |
Owner occupied RE | $1,199 | 155 | 1,061 | 1,183 | 736 |
Non-owner occupied RE | 373 | 1,255 | 1,745 | 3,311 | 2,560 |
Construction | 914 | 1,006 | 1,314 | 1,377 | 1,483 |
Business | 712 | 202 | 503 | 1,781 | 3,351 |
Consumer | | | | | |
Real estate | 76 | 119 | 476 | 928 | 2,551 |
Home equity | 77 | 577 | 386 | 251 | 503 |
Construction | - | - | - | - | - |
Other | 3 | 44 | - | 7 | 75 |
Nonaccruing troubled debt restructurings | 4,983 | 4,809 | 4,779 | 488 | 482 |
Total nonaccrual loans, including nonaccruing TDRs | 8,337 | 8,167 | 10,264 | 9,326 | 11,741 |
Other real estate owned | 1,198 | 1,719 | 3,686 | 5,629 | 3,704 |
Total nonperforming assets | $9,535 | $9,886 | 13,950 | 14,955 | 15,445 |
Nonperforming assets as a percentage of: | | | | | |
Total assets | 1.07% | 1.24% | 1.82% | 2.03% | 2.15% |
Gross loans | 1.29% | 1.53% | 2.33% | 2.61% | 2.69% |
Total loans over 90 days past due (1) | $6,493 | 5,027 | 8,854 | 6,439 | 4,686 |
Loans over 90 days past due and still accruing | - | - | - | - | - |
Accruing troubled debt restructurings | 8,045 | 9,421 | 7,429 | - | - |
(1) Loans over 90 days are included in nonaccrual loans | | | | | |
48
At December 31, 2013, nonperforming assets were $9.5 million, or 1.07% of total assets and 1.29% of gross loans. Comparatively, nonperforming assets were $9.9 million, or 1.24% of total assets and 1.53% of gross loans, at December 31, 2012. Nonaccrual loans increased $170,000 to $8.3 million at December 31, 2013 from $8.2 million at December 31, 2012. During 2013, we added $5.2 million or nine new loans to nonaccrual while removing or charging off $801,000 or seven nonaccrual loans from 2012 and transferring two properties totaling $1.3 million to real estate acquired in settlement of loans. In addition, 14 loans, or $2.1 million, were either paid off or returned to accrual status during 2013. The amount of foregone interest income on the nonaccrual loans for the years ended December 31, 2013 and 2012 was approximately $543,000 and $402,000, respectively.
Nonperforming assets include other real estate owned. These assets decreased $521,000 to $1.2 million at December 31, 2013 from $1.7 million at December 31, 2012. During 2013, we sold six properties for approximately $1.7 million and recognized a $5,000 loss on the sales. In addition, we added three properties to other real estate owned during 2013 for $1.4 million, and recorded write-downs on three properties of $130,000. The balance at December 31, 2013 includes three commercial properties for $1.1 million and three residential real estate properties totaling $105,000. We believe that these properties are appropriately valued at the lower of cost or market as of December 31, 2013.
At December 31, 2013, 2012 and 2011, the allowance for loan losses represented 122.5%, 111.3%, and 87.0% of the amount of non-performing loans. A significant portion, or 92.8%, of nonperforming loans at December 31, 2013 are secured by real estate. Our nonperforming loans have been written down to approximately 68% of their original nonperforming balance. We have evaluated the underlying collateral on these loans and believe that the collateral on these loans combined with our write-downs on these loans is sufficient to minimize future losses. As a result of this level of coverage on non-performing loans, we believe the provision of $3.5 million for the year ended December 31, 2013 to be adequate.
As a general practice, most of our loans are originated with relatively short maturities of less than 10 years. As a result, when a loan reaches its maturity we frequently renew the loan and thus extend its maturity using similar credit standards as those used when the loan was first originated. Due to these loan practices, we may, at times, renew loans which are classified as nonperforming after evaluating the loan’s collateral value and financial strength of its guarantors. Nonperforming loans are renewed at terms generally consistent with the ultimate source of repayment and rarely at reduced rates. In these cases the Bank will seek additional credit enhancements, such as additional collateral or additional guarantees to further protect the loan. When a loan is no longer performing in accordance with its stated terms, the Bank will typically seek performance under the guarantee.
In addition, approximately 81% of our loans are collateralized by real estate and over 88% of our impaired loans are secured by real estate. The Bank utilizes third party appraisers to determine the fair value of collateral dependent loans. Our current loan and appraisal policies require the Bank to obtain updated appraisals on an annual basis, either through a new external appraisal or an internal appraisal evaluation. Impaired loans are individually reviewed on a quarterly basis to determine the level of impairment. As of December 31, 2013, we do not have any impaired loans carried at a value in excess of the appraised value. We typically charge-off a portion or create a specific reserve for impaired loans when we do not expect repayment to occur as agreed upon under the original terms of the loan agreement.
At December 31, 2013, impaired loans totaled approximately $16.6 million for which $14.1 million of these loans have a reserve of approximately $4.7 million allocated in the allowance. During 2013, the average recorded investment in impaired loans was approximately $16.1 million. At December 31, 2012, impaired loans totaled approximately $17.6 million for which $9.5 million of these loans had a reserve of approximately $3.7 million allocated in the allowance. During 2012, the average recorded investment in impaired loans was approximately $17.9 million.
The Company considers a loan to be a troubled debt restructuring (“TDR”) when the debtor experiences financial difficulties and the Company provides concessions such that we will not collect all principal and interest in accordance with the original terms of the loan agreement. Concessions can relate to the contractual interest rate, maturity date, or payment structure of the note. As part of our workout plan for individual loan relationships, we may restructure loan terms to assist borrowers facing challenges in the current economic environment. As of December 31, 2013, we determined that we had loans totaling $13.0 million, which we considered TDRs. As of December 31, 2012, we had loans totaling $14.2 million, which we considered TDRs. See Notes 1 and 4 to the Consolidated Financial Statements for additional information on TDRs.
49
Allowance for Loan Losses
At December 31, 2013 and December 31, 2012, the allowance for loan losses was $10.2 million and $9.1 million, respectively, or 1.39% and 1.41% of outstanding loans, respectively. The allowance for loan losses as a percentage of our outstanding loan portfolio decreased primarily as a result of the overall improvement in the credit quality of our loan portfolio during 2013. During the year ended December 31, 2013, our net charged-off loans decreased by $2.0 million and our total nonaccrual loans increased by $170,000, as compared to the year ended December 31, 2012. See Note 3 to the Consolidated Financial Statements for more information on our allowance for loan losses.
The following table summarizes the activity related to our allowance for loan losses for the five years ended December 31, 2013.
| | | | | |
| |
| Year ended December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 | 2010 | 2009 |
Balance, beginning of period | $9,091 | 8,925 | 8,386 | 7,760 | 7,005 |
Provision for loan losses | 3,475 | 4,550 | 5,270 | 5,610 | 4,310 |
Loan charge-offs: | | | | | |
Commercial | | | | | |
Owner occupied RE | (390) | (1,857) | (72) | (143) | - |
Non-owner occupied RE | (249) | (513) | (1,052) | (1,343) | (482) |
Construction | - | - | (67) | - | (1,096) |
Business | (1,664) | (1,230) | (3,243) | (2,982) | (1,741) |
Total commercial | (2,303) | (3,600) | (4,434) | (4,468) | (3,319) |
Consumer | | | | | |
Real estate | (22) | (214) | (129) | (235) | (117) |
Home equity | (106) | (691) | (175) | (286) | (94) |
Construction | - | - | - | - | - |
Other | (47) | - | (200) | (171) | (134) |
Total consumer | (175) | (905) | (504) | (692) | (345) |
Total loan charge-offs | (2,478) | (4,505) | (4,938) | (5,160) | (3,664) |
Loan recoveries: | | | | | |
Commercial | | | | | |
Owner occupied RE | 1 | 4 | 14 | 1 | - |
Non-owner occupied RE | 1 | 42 | 42 | - | 14 |
Construction | - | - | - | - | - |
Business | 115 | 27 | 149 | 167 | 92 |
Total commercial | 117 | 73 | 205 | 168 | 106 |
Consumer | | | | | |
Real estate | - | 2 | - | 4 | - |
Home equity | 8 | 32 | 2 | 3 | - |
Construction | - | - | - | - | - |
Other | - | 14 | - | 1 | 3 |
Total consumer | 8 | 48 | 2 | 8 | 3 |
Total recoveries | 125 | 121 | 207 | 176 | 109 |
Net loan charge-offs | (2,353) | (4,384) | (4,731) | (4,984) | (3,555) |
Balance, end of period | $10,213 | 9,091 | 8,925 | 8,386 | 7,760 |
Allowance for loan losses to gross loans | 1.39% | 1.41% | 1.49% | 1.47% | 1.35% |
Net charge-offs to average loans | 0.34% | 0.71% | 0.81% | 0.86% | 0.63% |
Deposits and Other Interest-Bearing Liabilities
Our primary source of funds for loans and investments is our deposits, advances from the FHLB, and structured repurchase agreements. In the past, we have chosen to obtain a portion of our certificates of deposits from areas outside of our market in order to obtain longer term deposits than are readily available in our local market. We have adopted guidelines regarding our use of brokered CDs that limit our brokered CDs to 25% of total deposits and dictate that our current interest rate risk profile determines the terms. In addition, we do not obtain time deposits of $100,000 or more through the Internet. These guidelines allow us to take advantage of the attractive terms that wholesale funding can offer while mitigating the related inherent risk.
50
Our retail deposits represented $617.0 million, or 90.7% of total deposits at December 31, 2013, while our out-of-market, or brokered, deposits represented $63.3 million, or 9.3% of our total deposits at December 31, 2013. At December 31, 2012, retail deposits represented $563.3 million, or 97.7% of our total deposits, and brokered CDs were $13.0 million, representing 2.3% of our total deposits, at December 31, 2013. While our total retail deposits increased by $53.7 million during the 2013 period, the retail deposit balances for our two new retail offices, which were opened in December 2012, increased by $51.9 million. In addition, we secured an additional $50.3 million of brokered deposits during the year ended December 31, 2013 in order to fund the $90.2 million of net loan growth. Our loan-to-deposit ratio was 108%, 112%, and 106% at December 31, 2013, 2012, and 2011, respectively.
The following table shows the average balance amounts and the average rates paid on deposits held by us.
| | | | | | | | |
| | | | | |
| December 31, |
| 2013 | | 2012 | | 2011 |
(dollars in thousands) | Amount | Rate | | Amount | Rate | | Amount | Rate |
Noninterest bearing demand deposits | $93,378 | -% | | $86,080 | -% | | $58,573 | -% |
Interest bearing demand deposits | 152,238 | 0.25% | | 152,433 | 0.58% | | 140,139 | 1.03% |
Money market accounts | 139,877 | 0.32% | | 107,052 | 0.41% | | 107,960 | 0.77% |
Savings accounts | 6,308 | 0.09% | | 5,271 | 0.13% | | 3,853 | 0.18% |
Time deposits less than $100,000 | 70,144 | 0.81% | | 75,148 | 1.10% | | 75,912 | 1.57% |
Time deposits greater than $100,000 | 159,910 | 0.73% | | 139,595 | 1.45% | | 167,706 | 2.10% |
Total deposits | $621,855 | 0.41% | | $565,579 | 0.74% | | $554,143 | 1.27% |
During the 12 months ended December 31, 2013, our average transaction account balances increased by $41.0 million, or 11.7%, while our average time deposit balances increased by $15.3 million, or 7.1%, due primarily to a $9.3 million increase in average brokered deposits from the previous 12 month period. In addition, during 2013, as our interest-bearing deposits repriced, we were able to reduce the rates we paid on these deposits; however, we do not anticipate a significant reduction in our deposit costs in the future.
During the past 12 months, we continued our focus on increasing core deposits, which exclude out-of-market deposits and time deposits of $100,000 or more, in order to provide a relatively stable funding source for our loan portfolio and other earning assets. Our core deposits were $481.8 million, $427.9 million, and $413.1 million at December 31, 2013, 2012 and 2011, respectively. Included in time deposits of $100,000 or more at December 31, 2013 is $39.1 million of wholesale CDs scheduled to mature within the next 12 months at a weighted average rate of 0.76%.
All of our time deposits are certificates of deposits. The maturity distribution of our time deposits of $100,000 or more is as follows:
| | |
| | |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Three months or less | $25,892 | 47,713 |
Over three through six months | 28,157 | 32,056 |
Over six through twelve months | 63,659 | 36,396 |
Over twelve months | 80,644 | 32,198 |
Total | $198,352 | 148,363 |
Liquidity and Capital Resources
Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities. Liquidity management involves monitoring our sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.
At December 31, 2013 and 2012, our liquid assets amounted to $39.2 million and $29.4 million, or 4.4% and 3.7% of total assets, respectively. Our investment securities at December 31, 2013 and 2012 amounted to $73.6 million and $86.0 million, or 8.3% and 10.8% of total assets, respectively. Investment securities traditionally provide a secondary
51
source of liquidity since they can be converted into cash in a timely manner. However, approximately 33% of these securities are pledged against outstanding debt. Therefore, the related debt would need to be repaid prior to the securities being sold in order for these securities to be converted to cash. In addition, approximately 37% of our investment securities are pledged to secure client deposits.
Our ability to maintain and expand our deposit base and borrowing capabilities serves as our primary source of liquidity. We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities. We maintain three federal funds purchased lines of credit with correspondent banks totaling $45.0 million for which there were no borrowings against the lines at December 31, 2013.
We are also a member of the FHLB of Atlanta, from which applications for borrowings can be made. The FHLB requires that securities, qualifying mortgage loans, and stock of the FHLB owned by the Bank be pledged to secure any advances from the FHLB. The unused borrowing capacity currently available from the FHLB at December 31, 2013 was $69.8 million, based on the Bank’s $5.6 million investment in FHLB stock, as well as qualifying mortgages available to secure any future borrowings. However, we are able to pledge additional securities to the FHLB in order to increase our available borrowing capacity.
We believe that our existing stable base of core deposits, federal funds purchased lines of credit with correspondent banks, and borrowings from the FHLB will enable us to successfully meet our long-term liquidity needs. However, as short-term liquidity needs arise, we have the ability to sell a portion of our investment securities portfolio to meet those needs.
Total shareholders’ equity was $65.7 million at December 31, 2013 and $64.1 million at December 31, 2012. The $1.5 million increase during 2013 is primarily related to net income of $5.1 million for 2013, offset partially by the $1.0 million repurchase of 1,000 shares of our Series T Preferred stock and $2.5 million decline in accumulated other comprehensive income.
The following table shows the return on average assets (net income divided by average total assets), return on average equity (net income divided by average equity), and equity to assets ratio (average equity divided by average total assets) for the three years ended December 31, 2013. Since our inception, we have not paid cash dividends.
| | | |
| | | |
| December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 |
Return on average assets | 0.61% | 0.50% | 0.28% |
Return on average equity | 7.88% | 6.03% | 3.40% |
Return on average common equity | 8.81% | 5.79% | 2.10% |
Average equity to average assets ratio | 7.74% | 8.30% | 8.12% |
Common equity to assets ratio | 5.65% | 5.99% | 5.98% |
Under the capital adequacy guidelines, regulatory capital is classified into two tiers. These guidelines require an institution to maintain a certain level of Tier 1 and Tier 2 capital to risk-weighted assets. Tier 1 capital consists of common shareholders’ equity, excluding the unrealized gain or loss on securities available for sale, minus certain intangible assets. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100% based on the risks believed to be inherent in the type of asset. Tier 2 capital consists of Tier 1 capital plus the general reserve for loan losses, subject to certain limitations. We are also required to maintain capital at a minimum level based on total average assets, which is known as the Tier 1 leverage ratio.
At both the holding company and Bank level, we are subject to various regulatory capital requirements administered by the federal banking agencies. To be considered “well-capitalized,” we must maintain total risk-based capital of at least 10%, Tier 1 capital of at least 6%, and a leverage ratio of at least 5%. To be considered “adequately capitalized” under these capital guidelines, we must maintain a minimum total risk-based capital of 8%, with at least 4% being Tier 1 capital. In addition, we must maintain a minimum Tier 1 leverage ratio of at least 4%. As of December 31, 2013, our capital ratios exceed these ratios and we remain “well capitalized.”
In July 2013, the FDIC approval of a final rule to implement the Basel III regulatory capital reforms among other changes required by the Dodd-Frank Act. The framework requires banking organizations to hold more and higher quality capital, which acts as a financial cushion to absorb losses, taking into account the impact of risk. The approved
52
rule includes a new minimum ratio of common equity Tier 1 capital to risk-weighted assets of 4.5% as well as a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets. The rule also raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4% to 6% and includes a minimum leverage ratio of 4% for all banking institutions. For the largest, most internationally active banking organizations, the rule includes a new minimum supplementary leverage ratio that takes into account off-balance sheet exposures. In terms of quality of capital, the final rule emphasizes common equity Tier 1 capital and implements strict eligibility criteria for regulatory capital instruments. It also changes the methodology for calculating risk-weighted assets to enhance risk sensitivity. The changes begin to take effect for the Bank in January 2015. The ultimate impact of the new capital standards on the Company and the Bank is currently being reviewed.
The following table summarizes the capital amounts and ratios of the Bank and the regulatory minimum requirements. See Note 21 to the Consolidated Financial Statements for ratios of the Holding Company.
| | | | | | |
| | | |
| Actual | For capital adequacy purposes minimum | To be well capitalized under prompt corrective action provisions minimum |
(dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio |
As of December 31, 2013 | | | | | | |
Total Capital (to risk weighted assets) | $88,674 | 12.2% | $58,381 | 8.0% | $72,976 | 10.0% |
Tier 1 Capital (to risk weighted assets) | 79,538 | 10.9% | 29,191 | 4.0% | 43,786 | 6.0% |
Tier 1 Capital (to average assets) | 79,538 | 9.1% | 34,989 | 4.0% | 43,737 | 5.0% |
| | | | | | |
As of December 31, 2012 | | | | | | |
Total Capital (to risk weighted assets) | $83,763 | 13.0% | $51,498 | 8.0% | $64,372 | 10.0% |
Tier 1 Capital (to risk weighted assets) | 75,704 | 11.8% | 25,749 | 4.0% | 38,623 | 6.0% |
Tier 1 Capital (to average assets) | 75,704 | 9.6% | 31,492 | 4.0% | 39,366 | 5.0% |
| | | | | | |
As of December 31, 2011 | | | | | | |
Total Capital (to risk weighted assets) | $80,885 | 13.1% | $49,397 | 8.0% | $61,746 | 10.0% |
Tier 1 Capital (to risk weighted assets) | 73,152 | 11.9% | 24,698 | 4.0% | 37,047 | 6.0% |
Tier 1 Capital (to average assets) | 73,152 | 9.5% | 30,920 | 4.0% | 38,651 | 5.0% |
The ability of the Company to pay cash dividends is dependent upon receiving cash in the form of dividends from the Bank. The dividends that may be paid by the Bank to the Company are subject to legal limitations and regulatory capital requirements. Further, the Company cannot pay cash dividends on its common stock during any calendar quarter unless full dividends on the Series T preferred stock for the dividend period ending during the calendar quarter have been declared and the Company has not failed to pay a dividend in the full amount of the Series T preferred stock with respect to the period in which such dividend payment in respect of its common stock would occur.
Effect of Inflation and Changing Prices
The effect of relative purchasing power over time due to inflation has not been taken into account in our consolidated financial statements. Rather, our financial statements have been prepared on an historical cost basis in accordance with generally accepted accounting principles.
Unlike most industrial companies, our assets and liabilities are primarily monetary in nature. Therefore, the effect of changes in interest rates will have a more significant impact on our performance than will the effect of changing prices and inflation in general. In addition, interest rates may generally increase as the rate of inflation increases, although not necessarily in the same magnitude. As discussed previously, we seek to manage the relationships between interest sensitive assets and liabilities in order to protect against wide rate fluctuations, including those resulting from inflation.
Off-Balance Sheet Risk
Commitments to extend credit are agreements to lend to a client as long as the client has not violated any material condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. At December 31, 2013, unfunded commitments to extend credit were approximately $138.7 million, of which $32.6 million is at fixed rates and $106.1 million is at variable rates. At December 31, 2012, unfunded commitments to extend credit were $115.6 million, of which approximately $22.1 million
53
was at fixed rates and $93.5 million was at variable rates. A significant portion of the unfunded commitments related to consumer equity lines of credit. Based on historical experience, we anticipate that a significant portion of these lines of credit will not be funded. We evaluate each client’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower. The type of collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential real estate.
At December 31, 2013 and 2012, there was a $3.0 million and $2.3 million commitment under letters of credit, respectively. The credit risk and collateral involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to clients. Since most of the letters of credit are expected to expire without being drawn upon, they do not necessarily represent future cash requirements.
A portion of our business is to originate mortgage loans that will be sold in the secondary market to investors. Loan types that we originate include conventional loans, jumbo loans and other governmental agency loan products. We adhere to the legal lending limits and guidelines as set forth by the various governmental agencies and investors to whom we sell loans. Under a “best efforts” selling procedure, we make our best effort to process, fund, and deliver the loan to a particular investor. If the loan fails to fund, there is no immediate cost to us, as the market risk has been transferred to the investor. In the event of a customer loan default, we may be required to reimburse the investor.
Except as disclosed in this document, we are not involved in off-balance sheet contractual relationships, unconsolidated related entities that have off-balance sheet arrangements or transactions that could result in liquidity needs or other commitments that significantly impact earnings.
Market Risk and Interest Rate Sensitivity
Market risk is the risk of loss from adverse changes in market prices and rates, which principally arises from interest rate risk inherent in our lending, investing, deposit gathering, and borrowing activities. Other types of market risks, such as foreign currency exchange rate risk and commodity price risk, do not generally arise in the normal course of our business.
We actively monitor and manage our interest rate risk exposure in order to control the mix and maturities of our assets and liabilities utilizing a process we call asset/liability management. The essential purposes of asset/liability management are to ensure adequate liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse impacts on earnings from changes in market interest rates. Our asset/liability management committee (“ALCO”) monitors and considers methods of managing exposure to interest rate risk. We have both an internal ALCO consisting of senior management that meets at various times during each month and a board ALCO that meets monthly. The ALCOs are responsible for maintaining the level of interest rate sensitivity of our interest sensitive assets and liabilities within board-approved limits.
As of December 31, 2013, the following table summarizes the forecasted impact on net interest income using a base case scenario given upward and downward movements in interest rates of 100, 200, and 300 basis points based on forecasted assumptions of prepayment speeds, nominal interest rates and loan and deposit repricing rates. Estimates are based on current economic conditions, historical interest rate cycles and other factors deemed to be relevant. However, underlying assumptions may be impacted in future periods which were not known to management at the time of the issuance of the Consolidated Financial Statements. Therefore, management’s assumptions may or may not prove valid. No assurance can be given that changing economic conditions and other relevant factors impacting our net interest income will not cause actual occurrences to differ from underlying assumptions. In addition, this analysis does not consider any strategic changes to our balance sheet which management may consider as a result of changes in market conditions.
| | |
| | |
Interest rate scenario | | Change in net interest income from base |
Up 300 basis points | | 9.96% |
Up 200 basis points | | 5.93% |
Up 100 basis points | | 2.64% |
Base | | - |
Down 100 basis points | | (4.25)% |
Down 200 basis points | | (8.22)% |
Down 300 basis points | | (10.36)% |
54
Contractual Obligations
We utilize a variety of short-term and long-term borrowings to supplement our supply of lendable funds, to assist in meeting deposit withdrawal requirements, and to fund growth of interest-earning assets in excess of traditional deposit growth. Certificates of deposit, structured repurchase agreements, FHLB advances, and junior subordinate debentures serve as our primary sources of such funds.
Obligations under noncancelable operating lease agreements are payable over several years with the longest obligation expiring in 2025. We do not feel that any existing noncancelable operating lease agreements are likely to materially impact the Company’s financial condition or results of operations in an adverse way. Contractual obligations relative to these agreements are noted in the table below. Option periods that we have not yet exercised are not included in this analysis as they do not represent contractual obligations until exercised.
The following table provides payments due by period for obligations under long-term borrowings and operating lease obligations as of December 31, 2013. In addition, the Company has a contract with a construction company for $1.3 million to construct a new office building in Mt. Pleasant, South Carolina.
| | | | | | |
| |
| December 31, 2013 |
| Payments Due by Period |
(dollars in thousands) | Within One Year | Over One to Two Years | Over Two to Three Years | Over Three to Five Years | After Five Years | Total |
Certificates of deposit | $165,405 | 68,309 | 18,808 | 13,925 | 95 | 266,542 |
FHLB advances and other borrowings | 8,900 | - | 44,500 | 45,700 | 25,000 | 124,100 |
Junior subordinated debentures | - | - | - | - | 13,403 | 13,403 |
Operating lease obligations | 776 | 795 | 794 | 269 | 1,129 | 3,763 |
Total | $175,081 | 69,104 | 64,102 | 59,894 | 39,627 | 407,808 |
Accounting, Reporting, and Regulatory Matters
The following is a summary of recent authoritative pronouncements that could impact the accounting, reporting, and/or disclosure of financial information by the Company.
The Balance Sheet topic of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) was amended in December 2011 for companies with financial instruments and derivative instruments that offset or are subject to a master netting agreement. The amendments require disclosure of both gross information and net information about instruments and transactions eligible for offset or subject to an agreement similar to a master netting agreement. The amendments were effective for reporting periods beginning on or after January 1, 2013 and required retrospective presentation for all comparative periods presented. Additionally, in January 2013 the FASB clarified that the amendments apply only to derivatives, repurchase agreements and reverse purchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance with specific criteria contained in U.S. GAAP or subject to a master netting arrangement or similar agreement. These amendments did not have a material effect on the Company’s financial statements.
The Comprehensive Income topic of the ASC was amended in June 2011. The amendment eliminated the option to present other comprehensive income as a part of the statement of changes in stockholders’ equity and required consecutive presentation of the statement of net income and other comprehensive income. The amendments were applicable to the Company January 1, 2012 and have been applied retrospectively. In December 2011, the topic was further amended to defer the effective date of presenting reclassification adjustments from other comprehensive income to net income on the face of the financial statements while the FASB redeliberated the presentation requirements for the reclassification adjustments. In February 2013, the FASB further amended the Comprehensive Income topic clarifying the conclusions from such redeliberations. Specifically, the amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the amendments do require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, in certain circumstances an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income. The amendments were effective for the Company on a prospective basis for reporting periods beginning after December 15, 2012. These amendments did not have a material effect on the Company’s financial statements.
55
In April 2013, the FASB issued guidance addressing application of the liquidation basis of accounting. The guidance is intended to clarify when an entity should apply the liquidation basis of accounting. In addition, the guidance provides principles for the recognition and measurement of assets and liabilities and requirements for financial statements prepared using the liquidation basis of accounting. The amendments will be effective for entities that determine liquidation is imminent during annual reporting periods beginning after December 15, 2013, and interim reporting periods therein and those requirements should be applied prospectively from the day that liquidation becomes imminent. Early adoption is permitted. The Company does not expect these amendments to have any effect on its financial statements.
In December 2013, the FASB amended the Master Glossary of the FASB Codification to define “Public Business Entity” to minimize the inconsistency and complexity of having multiple definitions of, or a diversity in practice as to what constitutes, a nonpublic entity and public entity within U.S. GAAP. The amendment does not affect existing requirements, however will be used by the FASB, the Private Company Council (“PCC”), and the Emerging Issues Task Force (“EITF”) in specifying the scope of future financial accounting and reporting guidance. The Company does not expect this amendment to have any effect on its financial statements.
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a significant impact on the Company’s financial position, results of operations and cash flows.
Item 7A. Quantitative and Qualitative Disclosures about Market Risk
See Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Market Risk and Interest Rate Sensitivity and – Liquidity and Capital Resources.
56
Item 8. Financial Statements and Supplementary Data
Report of Independent Registered Public Accounting Firm
To the Board of Directors
Southern First Bancshares, Inc. and Subsidiary
Greenville, South Carolina
We have audited the accompanying consolidated balance sheets of Southern First Bancshares, Inc. and Subsidiary as of December 31, 2013 and 2012, and the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for each of the years in the three year period ended December 31, 2013. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Southern First Bancshares, Inc. and Subsidiary as of December 31, 2013 and 2012, and the results of their operations and their cash flows for each of the years in the three year period ended December 31, 2013, in conformity with U.S. generally accepted accounting principles.
/s/ Elliott Davis, LLC
Greenville, South Carolina
March 4, 2014
57
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
| | |
| |
| December 31, |
(dollars in thousands, except share data) | 2013 | 2012 |
ASSETS | | |
Cash and cash equivalents: | | |
Cash and due from banks | $12,361 | 13,063 |
Federal funds sold | 8,541 | - |
Interest-bearing deposits with banks | 18,301 | 16,350 |
Total cash and cash equivalents | 39,203 | 29,413 |
Investment securities: | | |
Investment securities available for sale | 67,440 | 78,222 |
Other investments | 6,116 | 7,794 |
Total investment securities | 73,556 | 86,016 |
Loans | 737,267 | 645,949 |
Less allowance for loan losses | (10,213) | (9,091) |
Loans, net | 727,054 | 636,858 |
Bank owned life insurance | 21,383 | 18,725 |
Property and equipment, net | 19,827 | 18,733 |
Deferred income taxes, net | 4,938 | 3,176 |
Other assets | 4,870 | 5,077 |
Total assets | $890,831 | 797,998 |
LIABILITIES | | |
Deposits | $680,319 | 576,299 |
Federal funds purchased | - | 13,190 |
Federal Home Loan Bank advances and other borrowings | 124,100 | 124,100 |
Junior subordinated debentures | 13,403 | 13,403 |
Other liabilities | 7,344 | 6,881 |
Total liabilities | 825,166 | 733,873 |
SHAREHOLDERS’ EQUITY | | |
Preferred stock, par value $.01 per share, 10,000,000 shares authorized, 15,299 and 16,299 shares issued and outstanding at December 31, 2013 and 2012, respectively | 15,299 | 16,299 |
Common stock, par value $.01 per share, 10,000,000 shares authorized, 4,319,750 and 4,247,404 shares issued and outstanding at December 31, 2013 and 2012, respectively | 43 | 43 |
Nonvested restricted stock | (636) | (160) |
Additional paid-in capital | 43,585 | 42,396 |
Accumulated other comprehensive income (loss) | (1,348) | 1,178 |
Retained earnings | 8,722 | 4,369 |
Total shareholders’ equity | 65,665 | 64,125 |
Total liabilities and shareholders’ equity | $890,831 | 797,998 |
See notes to consolidated financial statements that are an integral part of these consolidated statements. Paid in capital, retained earnings and common shares outstanding have been adjusted to reflect the 10 percent stock dividends in 2013 and 2012.
58
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
| | | |
|
| For the years ended December 31, |
(dollars in thousands, except per share data) | 2013 | 2012 | 2011 |
Interest income | | | |
Loans | $34,242 | 32,668 | 32,892 |
Investment securities | 1,813 | 1,963 | 2,144 |
Federal funds sold | 63 | 67 | 106 |
Total interest income | 36,118 | 34,698 | 35,142 |
Interest expense | | | |
Deposits | 2,862 | 4,177 | 6,993 |
Borrowings | 4,235 | 4,525 | 4,861 |
Total interest expense | 7,097 | 8,702 | 11,854 |
Net interest income | 29,021 | 25,996 | 23,288 |
Provision for loan losses | 3,475 | 4,550 | 5,270 |
Net interest income after provision for loan losses | 25,546 | 21,446 | 18,018 |
Noninterest income | | | |
Loan fee income | 1,235 | 1,044 | 877 |
Service fees on deposit accounts | 879 | 767 | 638 |
Income from bank owned life insurance | 658 | 632 | 565 |
Gain on sale of investment securities | - | 363 | 23 |
Other than temporary impairment on investment securities | - | - | (25) |
Other income | 1,030 | 956 | 692 |
Total noninterest income | 3,802 | 3,762 | 2,770 |
Noninterest expenses | | | |
Compensation and benefits | 12,302 | 10,073 | 8,933 |
Occupancy | 3,056 | 2,468 | 2,282 |
Real estate owned activity | 179 | 939 | 940 |
Data processing and related costs | 2,406 | 2,070 | 1,869 |
Insurance | 818 | 1,367 | 1,437 |
Marketing | 731 | 637 | 686 |
Professional fees | 858 | 841 | 658 |
Other | 1,462 | 1,118 | 1,062 |
Total noninterest expenses | 21,812 | 19,513 | 17,867 |
Income before income tax expense | 7,536 | 5,695 | 2,921 |
Income tax expense | 2,416 | 1,833 | 833 |
Net income | 5,120 | 3,862 | 2,088 |
Preferred stock dividend | 771 | 840 | 865 |
Discount accretion | - | 360 | 279 |
Redemption of preferred stock | (20) | (96) | - |
Net income available to common shareholders | $4,369 | 2,758 | 944 |
Earnings per common share | | | |
Basic | $1.02 | 0.65 | 0.22 |
Diluted | $0.98 | 0.64 | 0.22 |
Weighted average common shares outstanding | | | |
Basic | 4,279,992 | 4,229,928 | 4,200,980 |
Diluted | 4,458,918 | 4,339,958 | 4,286,418 |
See notes to consolidated financial statements that are an integral part of these consolidated statements. Earnings per share and common shares outstanding have been adjusted to reflect the 10 percent stock dividends in 2013, 2012 and 2011.
59
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| | | | |
| |
| For the years ended December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 |
Net income | $5,120 | 3,862 | 2,088 |
Other comprehensive income: | | | |
Unrealized gain (loss) on securities available for sale: | | | |
Unrealized holding gain (loss) arising during the period, pretax | (3,829) | 573 | 2,633 |
Tax (expense) benefit | 1,303 | (195) | (895) |
Reclassification of realized gain | - | (363) | (23) |
Tax expense | - | 122 | 8 |
Other-than-temporary impairment | - | - | 25 |
Other comprehensive income (loss) | (2,526) | 137 | 1,748 |
Comprehensive income | $2,594 | 3,999 | 3,836 |
See notes to consolidated financial statements that are an integral part of these consolidated statements.
60
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011
| | | | | | | | | |
|
| Common stock | Preferred stock | Nonvested restricted | Additional paid-in | Accumulated other comprehensive income | Retained | |
(dollars in thousands, except share data) | Shares | Amount | Shares | Amount | stock | capital | (loss) | Earnings | Total |
December 31, 2010 | 3,457,877 | $35 | 17,299 | $16,317 | $- | $36,729 | $(707) | $6,842 | $59,216 |
Net income | - | - | - | - | - | - | - | 2,088 | 2,088 |
Preferred stock transactions: | | | | | | | | | |
Cash dividends on Series T preferred stock | - | - | - | - | - | - | - | (865) | (865) |
Discount accretion | - | - | - | 279 | - | - | - | (279) | - |
Proceeds from exercise of stock warrants | 13,236 | - | - | - | - | 77 | - | - | 77 |
Stock dividend on common stock (10%) | 347,217 | 3 | - | - | - | 2,448 | - | (2,451) | - |
Cash in lieu of fractional shares | - | - | - | - | - | - | - | (1) | (1) |
Issuance of restricted stock | 2,500 | - | - | - | (20) | 20 | - | - | - |
Amortization of deferred compensation on restricted stock | - | - | - | - | 4 | - | - | - | 4 |
Compensation expense related to stock options, net of tax | - | - | - | - | - | 272 | - | - | 272 |
Other comprehensive income | - | - | - | - | - | - | 1,748 | - | 1,748 |
December 31, 2011 | 3,820,830 | 38 | 17,299 | 16,596 | (16) | 39,546 | 1,041 | 5,334 | 62,539 |
Net income | - | - | - | - | - | - | - | 3,862 | 3,862 |
Preferred stock transactions: | | | | | | | | | |
Redemption of preferred stock | - | - | (1,000) | (1,000) | - | - | - | 96 | (904) |
Redemption of CPP Warrant | - | - | - | - | - | (1,100) | - | - | (1,100) |
Cash dividends on Series T preferred stock | - | - | - | - | - | - | - | (845) | (845) |
Discount accretion | - | - | - | 703 | - | (343) | - | (360) | - |
Proceeds from exercise of stock options | 15,336 | 1 | - | - | - | 95 | - | - | 96 |
Stock dividend on common stock (10%) | 388,738 | 4 | - | - | - | 3,712 | - | (3,716) | - |
Cash in lieu of fractional shares | - | - | - | - | - | - | - | (2) | (2) |
Issuance of restricted stock | 22,500 | - | - | - | (175) | 175 | - | - | - |
Amortization of deferred compensation on restricted stock | - | - | - | - | 31 | - | - | - | 31 |
Compensation expense related to stock options, net of tax | - | - | - | - | - | 311 | - | - | 311 |
Other comprehensive income | - | - | - | - | - | - | 137 | - | 137 |
December 31, 2012 | 4,247,404 | 43 | 16,299 | 16,299 | (160) | 42,396 | 1,178 | 4,369 | 64,125 |
Net income | - | - | - | - | - | - | - | 5,120 | 5,120 |
Preferred stock transactions: | | | | | | | | | |
Redemption of preferred stock | - | - | (1,000) | (1,000) | - | - | - | 20 | (980) |
Cash dividends on Series T preferred stock | - | - | - | - | - | - | - | (778) | (778) |
Proceeds from exercise of stock options | 28,596 | - | - | - | - | 198 | - | - | 198 |
Cash in lieu of fractional shares | - | - | - | - | - | - | - | (9) | (9) |
Issuance of restricted stock | 43,750 | - | - | - | (564) | 564 | - | - | - |
Amortization of deferred compensation on restricted stock | - | - | - | - | 88 | - | - | - | 88 |
Compensation expense related to stock options, net of tax | - | - | - | - | - | 427 | - | - | 427 |
Other comprehensive income (loss) | - | - | - | - | - | - | (2,526) | - | (2,526) |
December 31, 2013 | 4,319,750 | $43 | 15,299 | $15,299 | $(636) | $43,585 | $(1,348) | $8,722 | $65,665 |
See notes to consolidated financial statements that are an integral part of these consolidated statements.
61
SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | |
|
| For the years ended December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 |
Operating activities | | | |
Net income | $5,120 | 3,862 | 2,088 |
Adjustments to reconcile net income to cash provided by operating activities: | | | |
Provision for loan losses | 3,475 | 4,550 | 5,270 |
Depreciation and other amortization | 1,205 | 979 | 884 |
Accretion and amortization of securities discounts and premiums, net | 659 | 850 | 1,066 |
Loss on sale of real estate owned | 5 | 458 | 318 |
Write-down of real estate owned | 130 | 419 | 782 |
Gain on sale of real estate held for investment | - | - | (150) |
Gain on sale of investment securities: | | | |
Available for sale | - | (363) | (23) |
Other-than-temporary impairment on investment securities | - | - | 25 |
Loss on sale of property and equipment | - | - | 27 |
Compensation expense related to stock options and restricted stock grants | 515 | 342 | 276 |
Increase in cash surrender value of bank owned life insurance | (658) | (632) | (565) |
Increase in deferred tax asset | (460) | (297) | (853) |
Decrease (increase) in other assets, net | (314) | 1,017 | 729 |
Increase in other liabilities, net | 463 | 690 | 1,316 |
Net cash provided by operating activities | 10,140 | 11,875 | 11,190 |
Investing activities | | | |
Increase (decrease) in cash realized from: | | | |
Increase in loans, net | (95,025) | (53,279) | (31,878) |
Purchase of property and equipment | (2,299) | (2,370) | (2,369) |
Purchase of investment securities: | | | |
Available for sale | (3,260) | (35,014) | (81,591) |
Other investments | (2,025) | - | - |
Payment and maturity of investment securities: | | | |
Available for sale | 9,555 | 12,031 | 14,374 |
Other investments | 2,218 | 130 | 1,146 |
Proceeds from sale of investment securities: | | | |
Available for sale | - | 45,143 | 31,914 |
Other investments | 1,485 | - | - |
�� Purchase of life insurance policies | (2,000) | - | (3,000) |
Proceeds from sale of property held for investment | - | - | 1,793 |
Proceeds from sale of other real estate owned | 1,740 | 2,670 | 1,749 |
Net cash used for investing activities | (89,611) | (30,689) | (67,862) |
Financing activities | | | |
Increase (decrease) in cash realized from: | | | |
Increase in deposits, net | 104,020 | 13,387 | 26,616 |
Increase in note payable | - | 1,400 | - |
Increase (decrease) in Federal Home Loan Bank advances and other borrowings | (13,190) | 13,190 | - |
Redemption of preferred stock | (980) | (1,100) | - |
Redemption of CPP warrant | - | (904) | - |
Cash dividend on preferred stock | (778) | (845) | (865) |
Cash in lieu of fractional shares | (9) | (2) | (1) |
Proceeds from the exercise of stock options and warrants | 198 | 96 | 77 |
Net cash provided by financing activities | 89,261 | 25,222 | 25,827 |
Net increase (decrease) in cash and cash equivalents | 9,790 | 6,408 | (30,845) |
Cash and cash equivalents, beginning of year | 29,413 | 23,005 | 53,850 |
Cash and cash equivalents, end of year | $39,203 | 29,413 | 23,005 |
Supplemental information | | | |
Cash paid for | | | |
Interest | $7,571 | 8,669 | 11,897 |
Income taxes | 2,876 | 2,129 | 1,685 |
Schedule of non-cash transactions | | | |
Foreclosure of real estate | 1,354 | 1,580 | 907 |
Unrealized (gain) loss on securities, net of income taxes | 2,526 | (378) | (1,738) |
See notes to consolidated financial statements that are an integral part of these consolidated statements.
62
NOTE 1 – Summary of Significant Accounting Policies and Activities
Southern First Bancshares, Inc. (the "Company") is a South Carolina corporation that owns all of the capital stock of Southern First Bank (the "Bank") and all of the stock of Greenville First Statutory Trust I and II (collectively, the "Trusts"). The Trusts are special purpose non-consolidated entities organized for the sole purpose of issuing trust preferred securities. The Bank's primary federal regulator is the Federal Deposit Insurance Corporation (the "FDIC"). The Bank is also regulated and examined by the South Carolina Board of Financial Institutions. The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by the FDIC, and providing commercial, consumer and mortgage loans to the general public.
Basis of Presentation
The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Southern First Bank. We have no additional reportable operating segments under Accounting Standards Codification (“ASC”) 280 “Segment Reporting.” In consolidation, all significant intercompany transactions have been eliminated. The accounting and reporting policies conform to accounting principles generally accepted in the United States of America. In accordance with guidance issued by the Financial Accounting Standards Board (“FASB”), the operations of the Trusts have not been consolidated in these financial statements.
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amount of income and expenses during the reporting periods. 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, real estate acquired in settlement of loans, fair value of financial instruments, evaluating other-than-temporary-impairment of investment securities and valuation of deferred tax assets.
Risks and Uncertainties
In the normal course of its business, the Company encounters two significant types of risks: economic and regulatory. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or reprice at different speeds, or on different bases, than its interest-earning assets. Credit risk is the risk of default within the Company’s loan portfolio that results from borrowers’ inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of collateral underlying loans receivable and the valuation of real estate held by the Company.
The Company is subject to the regulations of various governmental agencies. These regulations can and do change significantly from period to period. The Company also undergoes periodic examinations by the regulatory agencies, which may subject it to changes with respect to valuation of assets, amount of required loan loss allowance and operating restrictions resulting from the regulators’ judgments based on information available to them at the time of their examinations.
The Bank makes loans to individuals and businesses in the Upstate, Midlands, and Lowcountry regions of South Carolina for various personal and commercial purposes. The Bank’s loan portfolio has a concentration of real estate loans. As of December 31, 2013 and 2012, real estate loans represented 80.6% and 80.9%, respectively, of total loans. However, borrowers’ ability to repay their loans is not dependent upon any specific economic sector.
Subsequent Events
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date.
On January 27, 2014, the Company issued a total of 475,000 shares of its common stock to two controlled affiliates of EJF Capital, Inc. (collectively, “EJF”) at $13.00 per share in a private placement pursuant to Regulation D (the “Private Placement”). The gross proceeds to the Company from the Private Placement were used by the Company to redeem
63
4,057 shares of outstanding Series T Preferred Stock at a redemption price of $1,000 per share, or $4.1 million. The redemption of the 4,057 shares of Series T Preferred Stock will reduce the Company’s annual preferred dividend expenses by approximately $200,000.
The following table is a pro-forma statement to include the Private Placement and the Series T Preferred Stock redemption as of December 31, 2013.
| | | | |
| | | | |
| As of December 31, 2013 |
| | Common stock | Preferred stock | |
(Dollars in thousands) | Reported | Issuance, Net | Redemption | Pro Forma |
Common equity | $50,366 | $5,940 | - | $56,306 |
Preferred equity | $15,299 | | ($4,057) | $11,242 |
Total shareholders' equity | $65,665 | $5,940 | ($4,057) | $67,548 |
Common Shares | 4,319,750 | 475,000 | - | 4,794,750 |
Book value per common share | $11.66 | | | $11.74 |
| | | | |
Tangible common equity/tangible asset ratio | 5.65% | | | 6.32% |
Tier I common ratio | 7.09% | | | 7.90% |
Tier I leverage ratio | 9.13% | | | 9.35% |
Tier I risk-based ratio | 10.96% | | | 11.22% |
Total risk-based ratio | 12.22% | | | 12.47% |
Reclassifications
Certain amounts, previously reported, have been reclassified to state all periods on a comparable basis and had no effect on shareholders’ equity or net income.
Cash and Cash Equivalents
Cash and cash equivalents include cash and due from banks, interest bearing deposits and federal funds sold. Cash and cash equivalents have original maturities of three months or less, and federal funds sold are generally purchased and sold for one-day periods. Accordingly, the carrying value of these instruments is deemed to be a reasonable estimate of fair value. At December 31, 2013 and 2012, included in cash and cash equivalents was $16.9 million and $15.6 million, respectively, on deposit to meet Federal Reserve Bank requirements.
Investment Securities
We classify our investment securities as held to maturity securities, trading securities and available for sale securities as applicable.
Debt securities are designated as held to maturity if we have the intent and the ability to hold the securities to maturity. Held to maturity securities are carried at amortized cost, adjusted for the amortization of any related premiums or the accretion of any related discounts into interest income using a methodology which approximates a level yield of interest over the estimated remaining period until maturity. Unrealized losses on held to maturity securities, reflecting a decline in value judged by us to be other than temporary, are charged to income in the Consolidated Statements of Income.
Debt and equity securities that are purchased and held principally for the purpose of selling in the near term are reported as trading securities. Trading securities are carried at fair value with unrealized holding gains and losses included in earnings.
We classify debt and equity securities as available for sale when at the time of purchase we determine that such securities may be sold at a future date or if we do not have the intent or ability to hold such securities to maturity. Securities designated as available for sale are recorded at fair value. Changes in the fair value of debt and equity securities available for sale are included in shareholders’ equity as unrealized gains or losses, net of the related tax effect. Unrealized losses on available for sale securities, reflecting a decline in value judged to be other than temporary, are charged to income in the Consolidated Statements of Income. Realized gains or losses on available for sale securities are computed on the specific identification basis.
64
Other Investments
The Bank, as a member institution, is required to own a stock investment in the Federal Home Loan Bank of Atlanta (“FHLB”). Cash dividends on our FHLB stock are recorded in investment income. Prior to the Bank’s conversion to a state charter on April 1, 2013, the Bank was also required to own stock in the Federal Reserve Bank. These stocks are generally pledged against any borrowings from these institutions. No ready market exists for these stocks and they have no quoted market value. However, redemption of these stocks has historically been at par value. Other investments also include a $403,000 investment in the Trusts.
Loans
Loans are stated at the principal balance outstanding. Unamortized net loan fees and the allowance for possible loan losses are deducted from total loans on the balance sheets. Interest income is recognized over the term of the loan based on the principal amount outstanding. The net of loan origination fees received and direct costs incurred in the origination of loans is deferred and amortized to interest income over the contractual life of the loans adjusted for actual principal prepayments using a method approximating the interest method.
Nonaccrual and Past Due Loans
Loans are generally placed on nonaccrual status when principal or interest becomes 90 days past due, or when payment in full is not anticipated. When a loan is placed on nonaccrual status, interest accrued but not received is generally reversed against interest income. Cash receipts on nonaccrual loans are not recorded as interest income, but are used to reduce the loan’s principal balance. A nonaccrual loan is generally returned to accrual status and accrual of interest is resumed when payments have been made according to the terms and conditions of the loan for a continuous six month period. Our loans are considered past due when contractually required principal or interest payments have not been made on the due dates.
Nonperforming Assets
Nonperforming assets include real estate acquired through foreclosure or deed taken in lieu of foreclosure, loans on nonaccrual status and loans past due 90 days or more and still accruing interest. Loans are placed on nonaccrual status when, in the opinion of management, the collection of additional interest is uncertain. Thereafter no interest is taken into income until such time as the borrower demonstrates the ability to pay both principal and interest.
Impaired Loans
Our impaired loans include loans on nonaccrual status and loans modified in a troubled debt restructuring (“TDR”), whether on accrual or nonaccrual status. For loans that are classified as impaired, an allowance is established when the fair value (discounted cash flows, collateral value, or observable market price) of the impaired loan less costs to sell, are lower than the carrying value of that loan. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due, among other factors. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including, without limitation, the length of the delay, the reasons for the delay, the borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent. In the first quarter of 2013, we began to evaluate impaired consumer loans on a loan by loan basis, using the same criteria as those used to evaluate impaired commercial loans. Prior to this change, large groups of smaller balance homogeneous consumer loans were collectively evaluated for impairment, and we did not separately identify individual consumer loans for impairment disclosures.
Loan Charge-off Policy
For commercial loans, we generally fully charge off or charge collateralized loans down to net realizable value when management determines the loan to be uncollectible; repayment is deemed to be projected beyond reasonable time
65
frames; the loan has been classified as a loss by either our internal loan review process or our banking regulatory agencies; the client has filed bankruptcy and the loss becomes evident owing to a lack of assets; or the loan is 120 days past due unless both well-secured and in the process of collection. For consumer loans, we generally charge down to net realizable value when the loan is 180 days past due.
Troubled Debt Restructuring (TDRs)
The Company considers a loan to be a TDR when the debtor experiences financial difficulties and the Company provides concessions such that we will not collect all principal and interest in accordance with the original terms of the loan agreement. Concessions can relate to the contractual interest rate, maturity date, or payment structure of the note. As part of our workout plan for individual loan relationships, we may restructure loan terms to assist borrowers facing challenges in the current economic environment.
Our policy with respect to accrual of interest on loans restructured in a TDR follows relevant supervisory guidance. That is, if a borrower has demonstrated performance under the previous loan terms and shows capacity to perform under the restructured loan terms; continued accrual of interest at the restructured interest rate is likely. If a borrower was materially delinquent on payments prior to the restructuring, but shows capacity to meet the restructured loan terms, the loan will likely continue as nonaccrual going forward. Lastly, if the borrower does not perform under the restructured terms, the loan is placed on nonaccrual status. We will continue to closely monitor these loans and will cease accruing interest on them if management believes that the borrowers may not continue performing based on the restructured note terms. If, after previously being classified as a TDR, a loan is restructured a second time, then that loan is automatically placed on nonaccrual status. Our policy with respect to nonperforming loans requires the borrower to make a minimum of six consecutive payments of principal and interest in accordance with the loan terms before that loan can be placed back on accrual status. Further, the borrower must show capacity to continue performing into the future prior to restoration of accrual status.
As a result of adopting the amendments in Accounting Standards Update (“ASU”) 2011-02, we reassessed all restructurings that occurred on or after the beginning of the fiscal year of adoption (January 1, 2011) to determine whether they are considered TDRs under the amended guidance. The amendments in ASU 2011-02 require prospective application of the impairment measurement guidance in ASC 310-10-35 for those loans newly identified as impaired. In the determination of the allowance for loan losses, management considers TDRs on commercial and consumer loans and subsequent defaults in these restructurings by measuring impairment, on a loan by loan basis, based on either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral, less costs to sell, if the loan is collateral dependent.
Allowance for Loan Losses
The allowance for loan losses is management’s estimate of credit losses inherent in the loan portfolio. The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
We have an established process to determine the adequacy of the allowance for loan losses that assesses the losses inherent in our portfolio. While we attribute portions of the allowance to specific portfolio segments, the entire allowance is available to absorb credit losses inherent in the total loan portfolio. Our process involves procedures to appropriately consider the unique risk characteristics of our commercial and consumer loan portfolio segments. For each portfolio segment, impairment is measured individually for each impaired loan. Our allowance levels are influenced by loan volume, loan grade or delinquency status, historic loss experience and other economic conditions. See Note 3 to the Consolidated Financial Statements for additional information on the Allowance for Loan Losses.
Other Real Estate Owned
Real estate acquired through foreclosure is initially recorded at the lower of cost or estimated fair value. Subsequent to the date of acquisition, it is carried at the lower of cost or fair value, adjusted for net selling costs. Fair values of real
66
estate owned are reviewed regularly and writedowns are recorded when it is determined that the carrying value of real estate exceeds the fair value less estimated costs to sell. Costs relating to the development and improvement of such property are capitalized, whereas those costs relating to holding the property are expensed.
Property and Equipment
Property and equipment are stated at cost. Major repairs are charged to operations, while major improvements are capitalized. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Upon retirement, sale, or other disposition of property and equipment, the cost and accumulated depreciation are eliminated from the accounts, and gain or loss is included in income from operations.
Construction in progress is stated at cost, which includes the cost of construction and other direct costs attributable to the construction. No provision for depreciation is made on construction in progress until such time as the relevant assets are completed and put into use.
Bank Owned Life Insurance Policies
Bank owned life insurance policies represent the cash value of policies on certain officers of the Company.
Securities Sold Under Agreements to Repurchase
The Bank enters into sales of securities under agreements to repurchase (reverse repurchase agreements). Repurchase agreements are treated as financing, with the obligation to repurchase securities sold being reflected as a liability and the securities underlying the agreements remaining as assets in the Consolidated Balance Sheets.
Comprehensive Income
Comprehensive income (loss) consists of net income and net unrealized gains (losses) on securities and is presented in the statements of shareholders’ equity and comprehensive income. The statement requires only additional disclosures in the consolidated financial statements; it does not affect our results of operations.
Income Taxes
The financial statements have been prepared on the accrual basis. When income and expenses are recognized in different periods for financial reporting purposes versus for the purposes of computing income taxes currently payable, deferred taxes are provided on such temporary differences. Deferred tax assets and liabilities are recognized for the expected future tax consequences of events that have been recognized in the consolidated financial statements or tax returns. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be realized or settled. The Company believes that its income tax filing positions taken or expected to be taken on its tax returns will more likely than not be sustained upon audit by the taxing authorities and does not anticipate any adjustments that will result in a material adverse impact on the Company’s financial condition, results of operations, or cash flow. Therefore, no reserves for uncertain income tax positions have been recorded. The Company’s federal and state income tax returns are open and subject to examination from the 2010 tax return year and forward.
Stock-Based Compensation
The Company has a stock-based employee compensation plan. Compensation cost is recognized for all stock options granted and for any outstanding unvested awards as if the fair value method had been applied to those awards as of the date of grant.
Recently Adopted Accounting Pronouncements
The following is a summary of recent authoritative pronouncements that impacted the accounting, reporting, and/or disclosure of financial information by the Company.
The Comprehensive Income topic of the ASC was amended in June 2011. The amendment eliminated the option to present other comprehensive income as a part of the statement of changes in stockholders’ equity and required consecutive presentation of the statement of net income and other comprehensive income. The amendments were
67
applicable to the Company January 1, 2012 and have been applied retrospectively. In December 2011, the topic was further amended to defer the effective date of presenting reclassification adjustments from other comprehensive income to net income on the face of the financial statements while the FASB redeliberated the presentation requirements for the reclassification adjustments. In February 2013, the FASB further amended the Comprehensive Income topic clarifying the conclusions from such redeliberations. Specifically, the amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the amendments do require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, in certain circumstances an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income. The amendments were effective for the Company on a prospective basis for reporting periods beginning after December 15, 2012. These amendments did not have a material effect on the Company’s financial statements.
NOTE 2 – Investment Securities
The amortized costs and fair value of investment securities are as follows:
| | | | |
| |
| December 31, 2013 |
| Amortized | Gross Unrealized | Fair |
(dollars in thousands) | Cost | Gains | Losses | Value |
Available for sale | | | | |
US government agencies | $8,756 | - | 1,001 | 7,755 |
SBA securities | 5,758 | - | 487 | 5,271 |
State and political subdivisions | 23,622 | 331 | 583 | 23,370 |
Mortgage-backed securities | | | | |
FHLMC | 7,596 | 62 | 186 | 7,472 |
FNMA | 23,603 | 172 | 363 | 23,412 |
GNMA | 148 | 12 | - | 160 |
Total mortgage-backed securities | 31,347 | 246 | 549 | 31,044 |
Total | $69,483 | 577 | 2,620 | 67,440 |
| |
| December 31, 2012 |
| Amortized | Gross Unrealized | Fair |
| Cost | Gains | Losses | Value |
Available for sale | | | | |
US government agencies | $7,781 | 14 | 10 | 7,785 |
SBA securities | 6,060 | 17 | 5 | 6,072 |
State and political subdivisions | 24,167 | 1,130 | 48 | 25,249 |
Mortgage-backed securities | | | | |
FHLMC | 8,434 | 196 | - | 8,630 |
FNMA | 29,718 | 484 | 14 | 30,188 |
GNMA | 276 | 22 | - | 298 |
Total mortgage-backed securities | 38,428 | 702 | 14 | 39,116 |
Total | $76,436 | 1,863 | 77 | 78,222 |
During 2012, we developed a need for additional liquidity as we experienced increased loan demand and, as a result, sold $45.1 million of our mortgage-backed securities and state and municipal obligations, reinvested $18.1 million of the securities in similar investments at current rates, and recorded a net gain on sale of investment securities of $363,000. There were no sales of investment securities during 2013.
68
The amortized costs and fair values of investment securities available for sale at December 31, 2013 and 2012, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because issuers have the right to prepay the obligations.
| | | | | |
| |
| December 31, |
| 2013 | | 2012 |
(dollars in thousands) | Amortized Cost | Fair Value | | Amortized Cost | Fair Value |
Available for sale | | | | | |
Due within one year | $1,507 | 1,507 | | 417 | 421 |
Due after one through five years | 2,121 | 2,114 | | 3,690 | 3,671 |
Due after five through ten years | 10,268 | 10,426 | | 4,612 | 5,031 |
Due after ten years | 55,587 | 53,393 | | 67,717 | 69,099 |
| $69,483 | 67,440 | | 76,436 | 78,222 |
The tables below summarize gross unrealized losses on investment securities and the fair market value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at December 31, 2013 and 2012.
| | | | | | | | | |
| | | |
| Less than 12 months | 12 months or longer | Total |
(dollars in thousands) | # | Fair value | Unrealized losses | # | Fair value | Unrealized losses | # | Fair value | Unrealized losses |
As of December 31, 2013 | | | | | | | | | |
Available for sale | | | | | | | | | |
US government agencies | 3 | $7,755 | $1,001 | - | $- | $- | 3 | $7,755 | $1,001 |
SBA securities | - | - | - | 2 | 5,271 | 487 | 2 | 5,271 | 487 |
State and political subdivisions | 22 | 8,482 | 364 | 9 | 3,705 | 219 | 31 | 12,187 | 583 |
Mortgage-backed | | | | | | | | | |
FHLMC | 3 | 5,006 | 186 | - | - | - | 3 | 5,006 | 186 |
FNMA | 7 | 11,140 | 363 | - | - | - | 7 | 11,140 | 363 |
| 35 | $32,383 | $1,914 | 11 | $8,976 | $706 | 46 | $41,359 | $2,620 |
As of December 31, 2012 | | | | | | | | | |
Available for sale | | | | | | | | | |
US government agencies | 1 | $3,771 | $10 | - | $- | $- | 1 | $3,771 | $10 |
SBA securities | 1 | 2,015 | 5 | - | - | - | 1 | 2,015 | 5 |
State and political subdivisions | 16 | 6,608 | 48 | - | - | - | 16 | 6,608 | 48 |
Mortgage-backed | | | | | | | | | |
FHLMC | - | - | - | - | - | - | - | - | - |
FNMA | 2 | 3,669 | 14 | - | - | - | 2 | 3,669 | 14 |
| 20 | $16,063 | $77 | - | $- | $- | 20 | $16,063 | $77 |
At December 31, 2013, the Company had 35 individual investments with a fair market value of $32.4 million that were in an unrealized loss position for less than 12 months and 11 individual investments with a fair market value of $9.0 million that were in an unrealized loss position for 12 months or longer. The unrealized losses were primarily attributable to changes in interest rates, rather than deterioration in credit quality. The individual securities are each investment grade securities. The Company considers the length of time and extent to which the fair value of available-for-sale debt securities have been less than cost to conclude that such securities were not other-than-temporarily impaired. We also consider other factors such as the financial condition of the issuer including credit ratings and specific events affecting the operations of the issuer, volatility of the security, underlying assets that collateralize the debt security, and other industry and macroeconomic conditions. As the Company has no intent to sell securities with unrealized losses and it is not more-likely-than-not that the Company will be required to sell these securities before recovery of amortized cost, we have concluded that the securities are not impaired on an other-than-temporary basis.
During the second quarter of 2011, the Company recorded a $25,000 other-than-temporary impairment (“OTTI”) charge to earnings on its one private-label collateralized mortgage obligation ("CMO") which had been in an unrealized loss position for over 12 months. During the third quarter of 2011, the Company sold the $2.5 million CMO as part of an
69
investment portfolio restructuring and recognized an additional loss of $512,000 on the security. In addition to the CMO, the Company sold $26.9 million of securities during the second half of 2011, recognizing a gain on sale of $535,000.
Other investments are comprised of the following and are recorded at cost which approximates fair value:
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Federal Reserve Bank stock | $- | 1,485 |
Federal Home Loan Bank stock | 5,614 | 5,807 |
Certificates of deposit | 99 | 99 |
Investment in Trust Preferred subsidiaries | 403 | 403 |
| $6,116 | 7,794 |
The Company has evaluated the FHLB stock for impairment and determined that the investment in FHLB stock is not other than temporarily impaired as of December 31, 2013 and ultimate recoverability of the par value of this investment is probable. All of the FHLB stock is used to collateralize advances with the FHLB.
At December 31, 2013, $22.0 million of securities were pledged as collateral for repurchase agreements from brokers, and approximately $25.0 million was pledged to secure client deposits. At December 31, 2012, $22.8 million of securities were pledged as collateral for repurchase agreements from brokers. In addition, approximately $10.5 million was pledged to secure client deposits.
NOTE 3 – Loans and Allowance for Loan Losses
The Company makes loans to individuals and small businesses for various personal and commercial purposes primarily in the Upstate, Midlands, and Low Country regions of South Carolina. The Company’s loan portfolio is not concentrated in loans to any single borrower or a relatively small number of borrowers. The Company focuses its lending activities primarily on the professional markets in Greenville, Columbia, and Charleston including doctors, dentists, and small business owners. The principal component of the loan portfolio is loans secured by real estate mortgages which account for 80.6% of total loans at December 31, 2013. Commercial loans comprise 64.3% of total real estate loans and consumer loans account for 35.7%. Commercial loans are further categorized into owner occupied which represents 25.1% of total loans and non-owner occupied loans represent 22.5%. Commercial construction loans represent only 4.2% of the total loan portfolio.
In addition to monitoring potential concentrations of loans to particular borrowers or groups of borrowers, industries and geographic regions, management monitors exposure to credit risk from concentrations of lending products and practices such as loans that subject borrowers to substantial payment increases (e.g. principal deferral periods, loans with initial interest-only periods, etc.), and loans with high loan-to-value ratios. As of December 31, 2013, approximately $84.1 million, or 11.4% of our loans had loan-to-value ratios which exceeded regulatory supervisory limits, of which 78 loans totaling approximately $32.7 million had loan-to-value ratios of 100% or more. Additionally, there are industry practices that could subject the Company to increased credit risk should economic conditions change over the course of a loan’s life. For example, the Company makes variable rate loans and fixed rate principal-amortizing loans with maturities prior to the loan being fully paid (i.e. balloon payment loans). The various types of loans are individually underwritten and monitored to manage the associated risks.
The allowance for loan losses is management's estimate of credit losses inherent in the loan portfolio at the balance sheet date. We have an established process to determine the adequacy of the allowance for loan losses that assesses the losses inherent in our portfolio. While we attribute portions of the allowance to specific portfolio segments, the entire allowance is available to absorb credit losses inherent in the total loan portfolio. Our process involves procedures to appropriately consider the unique risk characteristics of our commercial and consumer loan portfolio segments. For each portfolio segment, impairment is measured individually for each impaired loan. Our allowance levels are influenced by loan volume, loan grade or delinquency status, historic loss experience and other economic conditions.
Portfolio Segment Methodology
Commercial
Commercial loans are assessed for estimated losses by grading each loan using various risk factors identified through periodic reviews. We apply historic grade-specific loss factors to each class of loan. In the development of our
70
statistically derived loan grade loss factors, we observe historical losses over 12 quarters for each loan grade. These loss estimates are adjusted as appropriate based on additional analysis of external loss data or other risks identified from current economic conditions and credit quality trends. The allowance also includes an amount for the estimated impairment on nonaccrual commercial loans and commercial loans modified in a TDR, whether on accrual or nonaccrual status.
Consumer
For consumer loans, we determine the allowance on a collective basis utilizing historical losses over 12 quarters to represent our best estimate of inherent loss. We pool loans, generally by loan class with similar risk characteristics. In addition, we establish an allowance for consumer loans that have been modified in a TDR, whether on accrual or nonaccrual status. The allowance also includes an amount for the estimated impairment on nonaccrual consumer loans and consumer loans modified in a TDR, whether on accrual or nonaccrual status.
The following table summarizes the composition of our loan portfolio. Total gross loans are recorded net of deferred loan fees and costs, which totaled $1.3 million as of December 31, 2013 and December 31, 2012, respectively.
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Commercial | | |
Owner occupied | $185,129 | 158,790 |
Non-owner occupied | 166,016 | 165,163 |
Construction | 30,906 | 20,347 |
Business | 129,687 | 114,169 |
Total commercial loans | 511,738 | 458,469 |
Consumer | | |
Residential | 114,201 | 86,559 |
Home equity | 78,479 | 77,895 |
Construction | 19,888 | 13,749 |
Other | 12,961 | 9,277 |
Total consumer loans | 225,529 | 187,480 |
Total gross loans, net of deferred fees | 737,267 | 645,949 |
Less – allowance for loan losses | (10,213) | (9,091) |
Total loans, net | $727,054 | 636,858 |
The composition of gross loans by rate type is as follows:
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Variable rate loans | $224,866 | 219,462 |
Fixed rate loans | 512,401 | 426,487 |
| $737,267 | 645,949 |
At December 31, 2013, approximately $173.4 million of the Company’s mortgage loans were pledged as collateral for advances from the FHLB, as set forth in Note 8.
Credit Quality Indicators
Commercial
We manage a consistent process for assessing commercial loan credit quality by monitoring our loan grading trends and past due statistics. All loans are subject to individual risk assessment. Our risk categories include Pass, Special Mention, Substandard, and Doubtful, each of which is defined by banking regulatory agencies. Delinquency statistics are also an important indicator of credit quality in the establishment of our allowance for credit losses.
We categorize our loans into risk categories based on relevant information about the ability of the borrower to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. A description of the general characteristics of the risk grades is as follows:
71
·
Pass—These loans range from minimal credit risk to average however still acceptable credit risk.
·
Special mention—A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or the institution’s credit position at some future date.
·
Substandard—A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness, or weaknesses, that may jeopardize the liquidation of the debt. A substandard loan is characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
·
Doubtful—A doubtful loan has all of the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable.
The following tables provide past due information for outstanding commercial loans and include loans on nonaccrual status.
| | | | | | |
| | | | |
| | | | December 31, 2013 |
| Owner | Non-owner | | | |
(dollars in thousands) | occupied RE | occupied RE | Construction | Business | Total |
Current | $183,609 | 161,758 | 29,992 | 128,883 | 504,242 |
30-59 days past due | 791 | 859 | - | 44 | 1,694 |
60-89 days past due | - | - | - | - | - |
Greater than 90 days | 729 | 3,399 | 914 | 760 | 5,802 |
| $185,129 | 166,016 | 30,906 | 129,687 | 511,738 |
| | | | |
| | | | December 31, 2012 |
| Owner | Non-owner | | | |
| occupied RE | occupied RE | Construction | Business | Total |
Current | $157,036 | 163,700 | 19,341 | 112,322 | 452,399 |
30-59 days past due | 306 | - | - | 539 | 845 |
60-89 days past due | - | 463 | - | 100 | 563 |
Greater than 90 days | 1,448 | 1,000 | 1,006 | 1,208 | 4,662 |
| $158,790 | 165,163 | 20,347 | 114,169 | 458,469 |
As of December 31, 2013 and 2012, loans 30 days or more past due represented 1.29% and 1.11% of our total loan portfolio, respectively. Commercial loans 30 days or more past due were 1.02% and 0.94% as of December 31, 2013 and 2012, respectively.
The tables below provide a breakdown of outstanding commercial loans by risk category.
| | | | | |
| | | | |
| | | | December 31, 2013 |
| Owner | Non-owner | | | |
(dollars in thousands) | occupied RE | occupied RE | Construction | Business | Total |
Pass | $176,320 | 147,378 | 27,797 | 120,254 | 471,749 |
Special Mention | 5,563 | 7,987 | - | 3,629 | 17,179 |
Substandard | 3,246 | 10,651 | 3,109 | 5,804 | 22,810 |
Doubtful | - | - | - | - | - |
| $185,129 | 166,016 | 30,906 | 129,687 | 511,738 |
| | | | |
| | | | December 31, 2012 |
| Owner | Non-owner | | | |
| occupied RE | occupied RE | Construction | Business | Total |
Pass | $148,255 | 141,352 | 18,265 | 105,024 | 412,896 |
Special Mention | 7,446 | 9,358 | - | 2,750 | 19,554 |
Substandard | 3,089 | 14,453 | 2,082 | 6,395 | 26,019 |
Doubtful | - | - | - | - | - |
| $158,790 | 165,163 | 20,347 | 114,169 | 458,469 |
72
Consumer
We manage a consistent process for assessing consumer loan credit quality by monitoring our loan grading trends and past due statistics. All loans are subject to individual risk assessment. Our risk categories include Pass, Special Mention, Substandard, and Doubtful, which are defined above. Delinquency statistics are also an important indicator of credit quality in the establishment of our allowance for loan losses.
The following tables provide past due information for outstanding consumer loans and include loans on nonaccrual status.
| | | | | |
| | | | December 31, 2013 |
(dollars in thousands) | Real estate | Home equity | Construction | Other | Total |
Current | $112,314 | 78,402 | 19,888 | 12,877 | 223,481 |
30-59 days past due | 806 | - | - | 84 | 890 |
60-89 days past due | 467 | - | - | - | 467 |
Greater than 90 days | 614 | 77 | - | - | 691 |
| $114,201 | 78,479 | 19,888 | 12,961 | 225,529 |
| | | | |
| | | | December 31, 2012 |
| Real estate | Home equity | Construction | Other | Total |
Current | $85,999 | 77,430 | 13,749 | 9,233 | 186,411 |
30-59 days past due | 560 | 100 | - | - | 660 |
60-89 days past due | - | - | - | 44 | 44 |
Greater than 90 days | - | 365 | - | - | 365 |
| $86,559 | 77,895 | 13,749 | 9,277 | 187,480 |
Consumer loans 30 days or more past due were 0.28% and 0.17% as of December 31, 2013 and 2012, respectively.
The tables below provide a breakdown of outstanding consumer loans by risk category.
| | | | | |
| | | | December 31, 2013 |
(dollars in thousands) | Real estate | Home equity | Construction | Other | Total |
Pass | $110,304 | 75,304 | 19,888 | 12,641 | 218,137 |
Special Mention | 1,455 | 2,176 | - | 212 | 3,843 |
Substandard | 2,442 | 999 | - | 108 | 3,549 |
Doubtful | - | - | - | - | - |
Loss | - | - | - | - | - |
| $114,201 | 78,479 | 19,888 | 12,961 | 225,529 |
| | | | |
| | | | December 31, 2012 |
| Real estate | Home equity | Construction | Other | Total |
Pass | $83,173 | 73,718 | 13,749 | 8,752 | 179,392 |
Special Mention | 2,307 | 2,290 | - | 170 | 4,767 |
Substandard | 1,079 | 1,887 | - | 355 | 3,321 |
Doubtful | - | - | - | - | - |
Loss | - | - | - | - | - |
| $86,559 | 77,895 | 13,749 | 9,277 | 187,480 |
Nonperforming assets
The following table shows the nonperforming assets and the related percentage of nonperforming assets to total assets and gross loans. Generally, a loan is placed on nonaccrual status when it becomes 90 days past due as to principal or interest, or when we believe, after considering economic and business conditions and collection efforts, that the borrower’s financial condition is such that collection of the contractual principal or interest on the loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized as a reduction in principal when received.
73
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Commercial | | |
Owner occupied RE | $1,199 | 155 |
Non-owner occupied RE | 373 | 1,255 |
Construction | 914 | 1,006 |
Business | 712 | 202 |
Consumer | | |
Real estate | 76 | 119 |
Home equity | 77 | 577 |
Construction | - | - |
Other | 3 | 44 |
Nonaccruing troubled debt restructurings | 4,983 | 4,809 |
Total nonaccrual loans, including nonaccruing TDRs | 8,337 | 8,167 |
Other real estate owned | 1,198 | 1,719 |
Total nonperforming assets | $9,535 | 9,886 |
Nonperforming assets as a percentage of: | | |
Total assets | 1.07% | 1.24% |
Gross loans | 1.29% | 1.53% |
Total loans over 90 days past due | $6,493 | 5,027 |
Loans over 90 days past due and still accruing | - | - |
Accruing TDRs | 8,045 | 9,421 |
Foregone interest income on the nonaccrual loans for the year ended December 31, 2013 was approximately $543,000 and approximately $402,000 for the same period in 2012.
Impaired Loans
The table below summarizes key information for impaired loans. Our impaired loans include loans on nonaccrual status and loans modified in a TDR, whether on accrual or nonaccrual status. These impaired loans may have estimated impairment which is included in the allowance for loan losses. Our commercial and consumer impaired loans are evaluated individually to determine the related allowance for loan losses.
| | | | |
| | | |
| | December 31, 2013 |
| | Recorded investment | |
| | | Impaired loans | |
| Unpaid | | with related | Related |
| Principal | Impaired | allowance for | allowance for |
(dollars in thousands) | Balance | loans | loan losses | loan losses |
Commercial | | | | |
Owner occupied RE | $1,935 | 1,935 | 1,666 | 333 |
Non-owner occupied RE | 5,957 | 5,622 | 6,125 | 1,441 |
Construction | 4,612 | 1,870 | 1,855 | 246 |
Business | 5,494 | 4,684 | 2,807 | 1,813 |
Total commercial | 17,998 | 14,111 | 12,453 | 3,833 |
Consumer | | | | |
Real estate | 1,829 | 1,807 | 1,447 | 704 |
Home equity | 239 | 239 | 239 | 188 |
Construction | - | - | - | - |
Other | 225 | 225 | 4 | 4 |
Total consumer | 2,293 | 2,271 | 1,690 | 896 |
Total | $20,291 | 16,382 | 14,143 | 4,729 |
74
| | | | |
| | |
| | December 31, 2012 |
| | Recorded investment | |
| | | Impaired loans | |
| Unpaid | | with related | Related |
| Principal | Impaired | allowance for | allowance for |
| Balance | loans | loan losses | loan losses |
Commercial | | | | |
Owner occupied RE | $3,071 | 2,271 | 2,116 | 398 |
Non-owner occupied RE | 7,497 | 7,162 | 2,218 | 831 |
Construction | 4,824 | 2,082 | 1,075 | 213 |
Business | 4,048 | 4,048 | 3,329 | 2,092 |
Total commercial | 19,440 | 15,563 | 8,738 | 3,534 |
Consumer | | | | |
Real estate | 985 | 985 | 162 | 24 |
Home equity | 770 | 770 | 605 | 91 |
Construction | - | - | - | - |
Other | 270 | 270 | - | - |
Total consumer | 2,025 | 2,025 | 767 | 115 |
Total | $21,465 | 17,588 | 9,505 | 3,649 |
The following table provides the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans after impairment by portfolio segment and class.
| | | | | | | | | |
| | |
| | Year ended December 31, |
| 2013 | | 2012 | | 2011 |
| Average | Recognized | | Average | Recognized | | Average | Recognized |
| recorded | interest | | recorded | interest | | recorded | interest |
(dollars in thousands) | investment | income | | investment | income | | investment | income |
Commercial | | | | | | | | |
Owner occupied RE | $1,519 | 47 | | 3,881 | 17 | | 3,521 | 220 |
Non-owner occupied RE | 5,932 | 261 | | 5,811 | 392 | | 2,520 | 281 |
Construction | 2,054 | 57 | | 2,127 | 66 | | 1,425 | 81 |
Business | 4,521 | 189 | | 3,880 | 84 | | 3,331 | 207 |
Total commercial | 14,026 | 554 | | 15,699 | 559 | | 10,797 | 789 |
Consumer | | | | | | | | |
Real estate | 1,186 | 100 | | 1,397 | 44 | | 1,729 | 64 |
Home equity | 610 | 8 | | 518 | 12 | | 399 | - |
Construction | - | - | | - | - | | - | - |
Other | 234 | 9 | | 240 | 14 | | 38 | 13 |
Total consumer | 2,030 | 117 | | 2,155 | 70 | | 2,166 | 77 |
Total | $16,056 | 671 | | 17,854 | 629 | | 12,963 | 866 |
75
Allowance for Loan Losses
The following table summarizes the activity related to our allowance for loan losses:
| | | |
| | | |
| Year ended December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 |
Balance, beginning of period | $9,091 | 8,925 | 8,386 |
Provision for loan losses | 3,475 | 4,550 | 5,270 |
Loan charge-offs: | | | |
Commercial | | | |
Owner occupied RE | (390) | (1,857) | (72) |
Non-owner occupied RE | (249) | (513) | (1,052) |
Construction | - | - | (67) |
Business | (1,664) | (1,230) | (3,243) |
Total commercial | (2,303) | (3,600) | (4,434) |
Consumer | | | |
Real estate | (22) | (214) | (129) |
Home equity | (106) | (691) | (175) |
Construction | - | - | - |
Other | (47) | - | (200) |
Total consumer | (175) | (905) | (504) |
Total loan charge-offs | (2,478) | (4,505) | (4,938) |
Loan recoveries: | | | |
Commercial | | | |
Owner occupied RE | 1 | 4 | 14 |
Non-owner occupied RE | 1 | 42 | 42 |
Construction | - | - | - |
Business | 115 | 27 | 149 |
Total commercial | 117 | 73 | 205 |
Consumer | | | |
Real estate | - | 2 | - |
Home equity | 8 | 32 | 2 |
Construction | - | - | - |
Other | - | 14 | - |
Total consumer | 8 | 48 | 2 |
Total recoveries | 125 | 121 | 207 |
Net loan charge-offs | (2,353) | (4,384) | (4,731) |
Balance, end of period | $10,213 | 9,091 | 8,925 |
The following tables summarize the activity in the allowance for loan losses by our commercial and consumer portfolio segments.
| | | | |
| | |
| Year ended December 31, 2013 |
(dollars in thousands) | Commercial | Consumer | Unallocated | Total |
Balance, beginning of period | $7,981 | 1,110 | - | 9,091 |
Provision | 2,444 | 1,031 | - | 3,475 |
Loan charge-offs | (2,303) | (175) | - | (2,478) |
Loan recoveries | 117 | 8 | - | 125 |
Net loan charge-offs | (2,186) | (167) | - | (2,353) |
Balance, end of period | $8,239 | 1,974 | - | 10,213 |
| |
| Year ended December 31, 2012 |
| Commercial | Consumer | Unallocated | Total |
Balance, beginning of period | $8,061 | 864 | - | 8,925 |
Provision | 3,447 | 1,103 | - | 4,550 |
Loan charge-offs | (3,600) | (905) | - | (4,505) |
Loan recoveries | 73 | 48 | - | 121 |
Net loan charge-offs | (3,527) | (857) | - | (4,384) |
Balance, end of period | $7,981 | 1,110 | - | 9,091 |
76
The following table disaggregates our allowance for loan losses and recorded investment in loans by impairment methodology.
| | | | | | | |
|
| | | | | | December 31, 2013 |
| Allowance for loan losses | | Recorded investment in loans |
(dollars in thousands) | Commercial | Consumer | Total | | Commercial | Consumer | Total |
Individually evaluated | $3,833 | 896 | 4,729 | | 14,111 | 2,271 | 16,382 |
Collectively evaluated | 4,406 | 1,078 | 5,484 | | 497,627 | 223,258 | 720,885 |
Total | $8,239 | 1,974 | 10,213 | | 511,738 | 225,529 | 737,267 |
| | | | | | December 31, 2012 |
| Allowance for loan losses | | Recorded investment in loans |
| Commercial | Consumer | Total | | Commercial | Consumer | Total |
Individually evaluated | $3,534 | - | 3,534 | | 15,563 | - | 15,563 |
Collectively evaluated | 4,447 | 1,110 | 5,557 | | 442,906 | 187,480 | 630,396 |
Total | $7,981 | 1,110 | 9,091 | | 458,469 | 187,480 | 645,949 |
NOTE 4 – Troubled Debt Restructurings
At December 31, 2013, we had 34 loans totaling $13.0 million and at December 31, 2012 we had 36 loans totaling $14.2 million, which we considered as TDRs. The Company considers a loan to be a TDR when the debtor experiences financial difficulties and the Company grants a concession to the debtor that it would not normally consider. Concessions can relate to the contractual interest rate, maturity date, or payment structure of the note. As part of our workout plan for individual loan relationships, we may restructure loan terms to assist borrowers facing challenges in the current economic environment. To date, we have restored two commercial loans previously classified as TDRs to accrual status.
The following table summarizes the concession at the time of modification and the recorded investment in our TDRs before and after their modification.
| | | | | | | |
|
| For the year ended December 31, 2013 |
| | | | | | Pre-modification | Post-modification |
| Renewals | Reduced | Converted | Maturity | Total | outstanding | outstanding |
| deemed a | or deferred | to interest | date | number | recorded | recorded |
(dollars in thousands) | concession | payments | only | extensions | of loans | investment | Investment |
Commercial | | | | | | | |
Non-owner occupied RE | 1 | - | - | - | 1 | $276 | $321 |
Business | 9 | - | - | - | 9 | 1,805 | 1,885 |
Consumer | | | | | | | |
Real estate | 1 | - | - | - | 1 | 831 | 835 |
Other | 1 | | | | 1 | 4 | 4 |
Total loans | 12 | - | - | - | 12 | $2,916 | $3,045 |
| |
| For the year ended December 31, 2012 |
| | | | | | Pre-modification | Post-modification |
| Renewals | Reduced | Converted | Maturity | Total | outstanding | outstanding |
| deemed a | or deferred | to interest | date | number | recorded | recorded |
(dollars in thousands) | concession | payments | only | extensions | of loans | investment | Investment |
Commercial | | | | | | | |
Owner occupied RE | 1 | - | - | - | 1 | $247 | $247 |
Non-owner occupied RE | 2 | - | - | 1 | 3 | 4,148 | 4,148 |
Business | 6 | - | 1 | - | 7 | 1,909 | 1,994 |
Consumer | | | | | | | |
Home equity | - | 1 | - | - | - | 166 | 166 |
Total loans | 9 | 1 | 1 | 1 | 11 | $6,470 | $6,555 |
77
The following table summarizes the TDRs that are more than 60 days past due, and have subsequently defaulted.
| | |
|
| For the year ended December 31, 2013 |
| Number of | Recorded |
(dollars in thousands) | loans | investment |
Consumer | | |
Real estate | 1 | $579 |
Total loans | 1 | $579 |
|
| For the year ended December 31, 2012 |
| Number of | Recorded |
(dollars in thousands) | loans | investment |
Commercial | | |
Owner occupied RE | 1 | $1,292 |
Non-owner occupied RE | 1 | 29 |
Business | 3 | 188 |
Total loans | 5 | $1,509 |
NOTE 5 – Property and Equipment
Property and equipment are stated at cost less accumulated depreciation. Components of property and equipment included in the consolidated balance sheets are as follows:
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Land | $4,862 | $3,523 |
Buildings | 12,976 | 12,874 |
Leasehold Improvements | 1,628 | 1,624 |
Furniture and equipment | 5,451 | 5,020 |
Software | 337 | 342 |
Construction in process | 301 | 53 |
| 25,555 | 23,436 |
Accumulated depreciation | (5,728) | (4,703) |
Total property and equipment | $19,827 | $18,733 |
During 2013, the Bank purchased land in Mount Pleasant, South Carolina at a cost of $1.3 million for the construction of a new retail office. Construction in process at December 31, 2013 includes various costs related to the construction of the new Mt. Pleasant office, while the December 31, 2012 balance includes various bank-related equipment not yet placed in service. Depreciation and amortization expense for the years ended December 31, 2013, 2012 and 2011 was $1.2 million, $979,000, and $884,000, respectively. Depreciation is charged to operations utilizing a straight-line method over the estimated useful lives of the assets. The estimated useful lives for the principal items follow:
| |
| |
Type of Asset | Life in Years |
Software | 3 |
Furniture and equipment | 5 to 7 |
Leasehold improvements | 5 to 15 |
Buildings | 40 |
NOTE 6 – Other Real Estate Owned
Other real estate owned is comprised of real estate acquired in settlement of loans and is included in other assets on the balance sheet. At December 31, 2013, other real estate owned included six properties totaling $1.2 million, compared to $1.7 million at December 31, 2012. The following summarizes the activity in the real estate acquired in settlement of loans portion of other real estate owned:
78
| | |
| |
| For the year ended December 31, |
(dollars in thousands) | 2013 | 2012 |
Balance, beginning of year | $1,719 | 3,686 |
Additions | 1,354 | 1,580 |
Sales | (1,745) | (3,128) |
Write-downs | (130) | (419) |
Balance, end of year | $1,198 | 1,719 |
NOTE 7 – Deposits
The following is a detail of the deposit accounts:
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Non-interest bearing | $101,971 | 80,880 |
Interest bearing: | | |
NOW accounts | 153,376 | 158,874 |
Money market accounts | 151,759 | 100,841 |
Savings | 6,671 | 6,026 |
Time, less than $100,000 | 68,190 | 81,315 |
Time, $100,000 and over | 198,352 | 148,363 |
Total deposits | $680,319 | 576,299 |
At December 31, 2013 and 2012, the Company had approximately $63.3 million and $13.0 million, respectively, of time deposits that were obtained outside of the Company’s primary market. Interest expense on time deposits greater than $100,000 was $1.5 million, $2.0 million, and $3.5 million for the years ended December 31, 2013, 2012, and 2011, respectively.
At December 31, 2013 the scheduled maturities of certificates of deposit are as follows:
| |
| |
(dollars in thousands) | |
2014 | $165,405 |
2015 | 68,309 |
2016 | 18,808 |
2017 | 2,576 |
2018 and after | 11,444 |
| $266,542 |
NOTE 8 – Federal Home Loan Bank Advances and Other Borrowings
At December 31, 2013 and 2012, the Company had $124.1 million in FHLB advances and other borrowings. Of the $124.1 million, FHLB advances represented $103.5 million, securities sold under structured agreements to repurchase represented $19.2 million, and a line of credit represented $1.4 million.
The FHLB advances are secured with approximately $173.4 million of mortgage loans and $5.6 million of stock in the FHLB. During 2013, the Company restructured one FHLB advance of $5.0 million. In accordance with accounting guidance, we determined that the present value of the cash flows of the modified advance will not change by more than 10% from the present value of the cash flows of the original advances. Therefore, the modified FHLB advance is considered to be a restructuring and no gain or loss was recorded in the transaction. The original FHLB advance had a weighted rate of 4.07% and an average remaining life of 45 months. Under the modified arrangement, the $5.0 million in FHLB advance has a weighted average rate of 3.05% and an average remaining life of 60 months. Under a similar scenario in 2012, the Company restructured three FHLB advances totaling $45.0 million with a weighted average rate of 3.16% and average remaining life of 52 months under their original terms. Following the restructure, the weighted average rate of the three advances was 2.42% and the remaining average life was 61 months.
79
Listed below is a summary of the terms and maturities of the advances at December 31, 2013 and 2012. As of December 31, 2013, $31.5 million of the Company’s advances were at fixed rates, while $72.0 million were at floating rates. In addition, a number of the advances are callable and subject to repricing during 2014 at the option of the FHLB.
| | | | | |
| |
| December 31, |
(dollars in thousands) | 2013 | | 2012 |
Maturity | Amount | Rate | | Amount | Rate |
September 2, 2014 | $7,500 | 2.29% | | 7,500 | 2.36% |
October 11, 2016 | - | - | | 5,000 | 4.07% |
October 18, 2016 | 7,000 | 2.30% | | 7,000 | 2.38% |
October 18, 2016 | 7,500 | 2.47% | | 7,500 | 2.55% |
October 19, 2016 | 10,000 | 2.03% | | 10,000 | 2.11% |
October 19, 2016 | 20,000 | 1.60% | | 20,000 | 1.68% |
February 13, 2017 | 7,500 | 4.38% | | 7,500 | 4.38% |
July 11, 2017 | 9,000 | 4.49% | | 9,000 | 4.49% |
July 24, 2017 | 5,000 | 4.25% | | 5,000 | 4.25% |
January 30, 2018 | 5,000 | 2.92% | | - | - |
February 15, 2019 | 10,000 | 4.47% | | 10,000 | 4.47% |
April 10, 2019 | 15,000 | 3.38% | | 15,000 | 3.48% |
| $103,500 | | | 103,500 | |
At December 31, 2013 and 2012, the Company had four structured debt agreements secured by approximately $22.0 million of various investment securities. While these agreements are at fixed rates, they each have callable features and are subject to repricing at the option of the seller. Listed below is a summary of the terms and maturities of these structured agreements to repurchase:
| | |
| | |
(dollars in thousands) | | |
Maturity | Amount | Rate |
September 18, 2017 | $10,000 | 3.63% |
December 17, 2017 | 2,000 | 3.65% |
March 14, 2018 | 3,600 | 2.75% |
September 15, 2018 | 3,600 | 2.55% |
| $19,200 | |
The Company also has an unsecured, interest only line of credit for $1.5 million with another financial institution for which $1.4 million was outstanding at December 31, 2013. The line of credit bears interest at 5.0% and matured on February 3, 2014; however, the line of credit was extended to mature on August 18, 2014 with no additional changes in terms. The loan agreement contains various financial covenants related to capital, earnings and asset quality.
NOTE 9 – Junior Subordinated Debentures
On June 26, 2003, Greenville First Statutory Trust I, (a non-consolidated subsidiary) issued $6.0 million floating rate trust preferred securities with a maturity of June 26, 2033. At December 31, 2013, the interest rate was 3.35% and is indexed to the 3-month LIBOR rate and adjusted quarterly. The Company received from the Trust the $6.0 million proceeds from the issuance of the securities and the $186,000 initial proceeds from the capital investment in the Trust, and accordingly has shown the funds due to the Trust as $6.2 million junior subordinated debentures. Amortization of debt issuance costs totaled $9,000 for the year ended December 31, 2013 and $18,000 for each of the years ended December 31, 2012 and 2011, respectively, and are included in borrowings interest expense.
On December 22, 2005, Greenville First Statutory Trust II, (a non-consolidated subsidiary) issued $7.0 million floating rate trust preferred securities with a maturity of December 22, 2035. At December 31, 2013, the interest rate was 1.69% and is indexed to the 3-month LIBOR rate and adjusted quarterly. The Company received from the Trust the $7.0 million proceeds from the issuance of the securities and the $217,000 initial proceeds from the capital investment in the Trust, and accordingly has shown the funds due to the Trust as $7.2 million junior subordinated debentures.
The current regulatory rules allow certain amounts of junior subordinated debentures to be included in the calculation of regulatory capital. However, provisions within the Dodd-Frank Wall Street Reform and Consumer Protection Act will
80
prohibit institutions that had more than $15 billion in assets on December 31, 2009 from including trust preferred securities as Tier 1 capital beginning in 2013. One-third will be phased out over the next two years ending in 2015. Financial institutions with less than $15 billion in total assets, such as the Bank, may continue to include their trust preferred securities issued prior to May 19, 2010 in Tier 1 capital, but cannot include in Tier 1 capital trust preferred securities issued after such date.
NOTE 10 – Unused Lines of Credit
At December 31, 2013, the Company had three lines of credit to purchase federal funds that totaled $45.0 million which were unused at December 31, 2013. The lines of credit are available on a one to ten day basis for general corporate purposes of the Company. The lender has reserved the right to withdraw the line at their option. The Company has an additional line of credit with the FHLB to borrow funds, subject to a pledge of qualified collateral. The Company has collateral that would support approximately $69.8 million in additional borrowings at December 31, 2013.
NOTE 11 – Fair Value Accounting
FASB ASC 820, “Fair Value Measurement and Disclosures,” defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
| |
| Level 1 – Quoted market price in active markets |
| Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include certain debt and equity securities that are traded in an active exchange market. |
| |
| Level 2 – Significant other observable inputs |
| Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 2 assets and liabilities include fixed income securities and mortgage-backed securities that are held in the Company’s available-for-sale portfolio and valued by a third-party pricing service, as well as certain impaired loans. |
| |
| Level 3 – Significant unobservable inputs |
| Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. These methodologies may result in a significant portion of the fair value being derived from unobservable data. |
Following is a description of valuation methodologies used for assets recorded at fair value.
Investment Securities
Securities available for sale are valued on a recurring basis at quoted market prices where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange or U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities and debentures issued by government sponsored entities, municipal bonds and corporate debt securities. In certain cases where there is limited activity or less transparency around inputs to valuations, securities are classified as Level 3 within the valuation hierarchy. Securities held to maturity are valued at quoted market prices or dealer quotes similar to securities available for sale. The carrying value of Other Investments, such as Federal Reserve Bank and FHLB stock, approximates fair value based on their redemption provisions.
Loans
The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan may be considered impaired and an allowance for loan losses may be established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered
81
impaired. Once a loan is identified as individually impaired, management measures the impairment in accordance with FASB ASC 310, “Receivables.” The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At December 31, 2013, substantially all of the impaired loans were evaluated based on the fair value of the collateral. In accordance with FASB ASC 820, “Fair Value Measurement and Disclosures,” impaired loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company considers the impaired loan as nonrecurring Level 2. The Company’s current loan and appraisal policies require the Company to obtain updated appraisals on an “as is” basis at renewal, or in the case of an impaired loan, on an annual basis, either through a new external appraisal or an appraisal evaluation. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company considers the impaired loan as nonrecurring Level 3. The fair value of impaired loans may also be estimated using the present value of expected future cash flows to be realized on the loan, which is also considered a Level 3 valuation. These fair value estimates are subject to fluctuations in assumptions about the amount and timing of expected cash flows as well as the choice of discount rate used in the present value calculation.
Other Real Estate Owned (“OREO”)
OREO, consisting of properties obtained through foreclosure or in satisfaction of loans, is reported at the lower of cost or fair value, determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs (Level 2). At the time of foreclosure, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the allowance for loan losses. Gains or losses on sale and generally any subsequent adjustments to the value are recorded as a component of real estate owned activity. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company considers the OREO as nonrecurring Level 3.
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis.
| | | | |
| | | | |
| December 31, 2013 |
(dollars in thousands) | Level 1 | Level 2 | Level 3 | Total |
Assets | | | | |
Securities available for sale: | | | | |
US government agencies | $- | 7,755 | - | 7,755 |
SBA securities | - | 5,271 | - | 5,271 |
State and political subdivisions | - | 23,370 | - | 23,370 |
Mortgage-backed securities | - | 31,044 | - | 31,044 |
Total assets measured at fair value on a recurring basis | $- | 67,440 | - | 67,440 |
| | | | |
| December 31, 2012 |
| Level 1 | Level 2 | Level 3 | Total |
Assets | | | | |
Securities available for sale: | | | | |
US government agencies | $- | 7,785 | - | 7,785 |
SBA securities | - | 6,072 | - | 6,072 |
State and political subdivisions | - | 25,249 | - | 25,249 |
Mortgage-backed securities | - | 39,116 | - | 39,116 |
Total assets measured at fair value on a recurring basis | $- | 78,222 | - | 78,222 |
The Company has no liabilities carried at fair value or measured at fair value on a recurring or nonrecurring basis.
Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis
The Company is predominantly an asset based lender with real estate serving as collateral on more than 80% of loans as of December 31, 2013. Loans which are deemed to be impaired are valued net of the allowance for loan losses, and
82
other real estate owned is valued at the lower of cost or net realizable value of the underlying real estate collateral. Such market values are generally obtained using independent appraisals, which the Company considers to be level 2 inputs. The tables below present the recorded amount of assets and liabilities measured at fair value on a nonrecurring basis.
| | | | |
| | | | |
| December 31, 2013 |
(dollars in thousands) | Level 1 | Level 2 | Level 3 | Total |
Assets | | | | |
Impaired loans | $- | 10,495 | 1,158 | 11,653 |
Other real estate owned | - | 1,085 | 113 | 1,198 |
Total assets measured at fair value on a nonrecurring basis | $- | 11,580 | 1,271 | 12,851 |
| | | | |
| December 31, 2012 |
| Level 1 | Level 2 | Level 3 | Total |
Assets | | | | |
Impaired loans | $- | 13,748 | 191 | 13,939 |
Other real estate owned | - | 1,390 | 329 | 1,719 |
Total assets measured at fair value on a nonrecurring basis | $- | 15,138 | 520 | 15,658 |
The Company had no liabilities carried at fair value or measured at fair value on a nonrecurring basis.
For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of December 31, 2013, the significant unobservable inputs used in the fair value measurements were as follows:
| | |
| Valuation Technique | Significant Unobservable Inputs |
Impaired loans | Appraised Value/ Discounted Cash Flows | Discount rate |
Other real estate owned | Appraised Value/ Comparable Sales | Collateral value |
Fair Value of Financial Instruments
Financial instruments require disclosure of fair value information, whether or not recognized in the consolidated balance sheets, when it is practical to estimate the fair value. A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual obligation which requires the exchange of cash. Certain items are specifically excluded from the disclosure requirements, including the Company’s common stock, premises and equipment and other assets and liabilities.
The following is a description of valuation methodologies used to estimate fair value for certain other financial instruments.
Fair value approximates carrying value for the following financial instruments due to the short-term nature of the instrument: cash and due from banks, federal funds sold, other investments, federal funds purchased, and securities sold under agreement to repurchase.
Bank Owned Life Insurance– The cash surrender value of bank owned life insurance policies held by the Company approximates fair values of the policies.
Deposits –Fair value for demand deposit accounts and interest-bearing accounts with no fixed maturity date is equal to the carrying value. The fair value of certificate of deposit accounts are estimated by discounting cash flows from expected maturities using current interest rates on similar instruments.
FHLB Advances and Other Borrowings –Fair value for FHLB advances and other borrowings are estimated by discounting cash flows from expected maturities using current interest rates on similar instruments.
83
Junior subordinated debentures – Fair value for junior subordinated debentures are estimated by discounting cash flows from expected maturities using current interest rates on similar instruments.
The Company has used management’s best estimate of fair value based on the above assumptions. Thus, the fair values presented may not be the amounts that could be realized in an immediate sale or settlement of the instrument. In addition, any income taxes or other expenses, which would be incurred in an actual sale or settlement, are not taken into consideration in the fair value presented.
The estimated fair values of the Company’s financial instruments at December 31, 2013 and 2012 are as follows:
| | | | | |
| | | |
| | December 31, 2013 |
(dollars in thousands) | Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 |
Financial Assets: | | | | | |
Cash and cash equivalents | $39,203 | 39,203 | 39,203 | - | - |
Other investments, at cost | 6,116 | 6,116 | - | - | 6,116 |
Loans, net | 727,054 | 735,939 | - | 10,676 | 725,263 |
Bank owned life insurance | 21,383 | 21,383 | - | - | 21,383 |
Financial Liabilities: | | | | | |
Deposits | 680,319 | 550,988 | - | 550,988 | - |
FHLB and other borrowings | 124,100 | 135,411 | - | 135,411 | - |
Junior subordinated debentures | 13,403 | 5,145 | - | 5,145 | - |
| | | | | |
| | | December 31, 2012 |
| Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 |
Financial Assets: | | | | | |
Cash and cash equivalents | $29,413 | 29,413 | 29,413 | - | - |
Other investments, at cost | 7,794 | 7,794 | - | - | 7,794 |
Loans, net | 636,858 | 645,852 | - | 13,748 | 632,104 |
Bank owned life insurance | 18,725 | 18,725 | - | - | 18,725 |
Financial Liabilities: | | | | | |
Federal funds purchased | 13,190 | 13,190 | 13,190 | - | - |
Deposits | 576,299 | 561,599 | - | 561,599 | - |
FHLB and other borrowings | 124,100 | 140,455 | - | 140,455 | - |
Junior subordinated debentures | 13,403 | 5,093 | - | 5,093 | - |
NOTE 12 – Earnings Per Common Share
The following schedule reconciles the numerators and denominators of the basic and diluted earnings per share computations for the years ended December 31, 2013, 2012 and 2011. Dilutive common shares arise from the potentially dilutive effect of the Company’s stock options and warrants that are outstanding. The assumed conversion of stock options and warrants can create a difference between basic and dilutive net income per common share.
At December 31, 2013, 2012 and 2011, 34,624, 74,802, and 167,937 options, respectively, were anti-dilutive in the calculation of earnings per share as their exercise price exceeded the fair market value. All earnings per share amounts have been restated to reflect the 10% stock dividends issued in January 2012 and 2013.
84
| | | |
| |
| December 31, |
(dollars in thousands, except share data) | 2013 | 2012 | 2011 |
Numerator: | | | |
Net income | $5,120 | 3,862 | 2,088 |
Less: Preferred stock dividends | 771 | 840 | 865 |
Discount accretion | - | 360 | 279 |
Add: Redemption of preferred stock | 20 | 96 | - |
Net income available to common shareholders | $4,369 | 2,758 | 944 |
Denominator: | | | |
Weighted-average common shares outstanding - basic | 4,279,992 | 4,229,928 | 4,200,980 |
Common stock equivalents | 178,926 | 110,030 | 85,438 |
Weighted-average common shares outstanding - diluted | 4,458,918 | 4,339,958 | 4,286,418 |
Earnings per common share: | | | |
Basic | $1.02 | 0.65 | 0.22 |
Diluted | $0.98 | 0.64 | 0.22 |
NOTE 13 – Commitments and Contingencies
The Company has entered into a three year employment agreement with its chief executive officer and a two year employment agreement with its president and with six executive and senior vice presidents. These agreements also include a) an incentive program, b) a stock option plan, c) a one-year non-compete agreement upon termination and a severance payment equal to one year of compensation. The total estimated aggregate salary commitment is approximately $1.9 million.
The Company has an agreement with a data processor which expires in 2014 to provide certain item processing, electronic banking, and general ledger processing services. Components of this contract vary based on transaction and account volume and include a base monthly charge of approximately $110,000.
At December 31, 2013, the Company has a contract with a construction company for $1.3 million to construct a new office building in Mt. Pleasant, South Carolina. In addition, the Company occupied land and banking office space under leases expiring on various dates through 2028. The estimated future minimum lease payments under these noncancelable operating leases are summarized as follows:
| | |
| |
(dollars in thousands) | For the years ended December 31, |
2014 | | $776 |
2015 | | 795 |
2016 | | 794 |
2017 | | 132 |
2018 | | 137 |
Thereafter | | 1,129 |
| | $3,763 |
Lease expense for the years ended December 31, 2013, 2012, and 2011, totaled $800,000, $728,000, and $684,000, respectively.
The Company may be subject to litigation and claims in the normal course of business. As of December 31, 2013, management believes there is no material litigation pending.
85
NOTE 14 – Income Taxes
The components of income tax expense were as follows:
| | | |
| |
| For the years ended December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 |
Current income taxes: | | | |
Federal | $2,747 | 2,031 | 1,627 |
State | 129 | 98 | 63 |
Total current tax expense | 2,876 | 2,129 | 1,690 |
Deferred income tax benefit | (460) | (296) | (857) |
Income tax expense | $2,416 | 1,833 | 833 |
The following is a summary of the items that caused recorded income taxes to differ from taxes computed using the statutory tax rate:
| | | |
| |
| For the years ended December 31, |
(dollars in thousands) | 2013 | 2012 | 2011 |
Tax expense at statutory rate | $2,562 | 1,936 | 993 |
Effect of state income taxes | 85 | 65 | 74 |
Exempt income | (199) | (168) | (234) |
Other | (32) | - | - |
Income tax expense | $2,416 | 1,833 | 833 |
The components of the deferred tax assets and liabilities are as follows:
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Deferred tax assets: | | |
Allowance for loan losses | $3,472 | 3,091 |
Unrealized loss on securities available for sale | 695 | - |
Net deferred loan fees | 450 | 326 |
Interest on nonaccrual loans | 627 | 617 |
Deferred compensation | 833 | 577 |
Sale of real estate owned | 199 | 212 |
Other | 297 | 287 |
| 6,573 | 5,110 |
Deferred tax liabilities: | | |
Property and equipment | 1,225 | 1,188 |
Unrealized gain on securities available for sale | - | 607 |
Other | 410 | 139 |
| 1,635 | 1,934 |
Net deferred tax asset | $4,938 | 3,176 |
The Company has analyzed the tax positions taken or expected to be taken in its tax returns and concluded it has no liability related to uncertain tax positions.
NOTE 15 – Related Party Transactions
Certain directors, executive officers, and companies with which they are affiliated, are clients of and have banking transactions with the Company in the ordinary course of business. These loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with persons not related to the lender.
86
A summary of loan transactions with directors, including their affiliates and executive officers is as follows:
| | |
| |
| For the years ended December 31, |
(dollars in thousands) | 2013 | 2012 |
Balance, beginning of year | $17,404 | 16,968 |
New loans | 25,830 | 14,081 |
Less loan payments | (19,767) | (13,645) |
Balance, end of year | $23,467 | 17,404 |
Deposits by officers and directors and their related interests at December 31, 2013 and 2012, were $2.5 million and $2.2 million, respectively.
The Company has a land lease with a director on the property for a branch office, with monthly payments of $5,388. In addition, the Company periodically enters into various consulting agreements with the director for development, administration and advisory services related to the purchase of property and construction of current and future branch office sites. Also, the Company contracts with the director on an annual basis to provide property management services for its four offices in the Greenville market. The Company paid the director approximately $30,000, $44,000, and $39,000 for these services during 2013, 2012, and 2011, respectively.
The Company is of the opinion that the lease payments and consulting fees represent market costs that could have been obtained in similar “arms length” transactions.
NOTE 16 – Financial Instruments With Off-Balance Sheet Risk
In the ordinary course of business, and to meet the financing needs of its clients, the Company is a party to various financial instruments with off-balance sheet risk. These financial instruments, which include commitments to extend credit and standby letters of credit, involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the balance sheets. The contract amount of those instruments reflects the extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amounts of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
Commitments to extend credit are agreements to lend to a client as long as there is no violation of any material condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee. At December 31, 2013, unfunded commitments to extend credit were approximately $138.7 million, of which $32.6 million is at fixed rates and $106.1 million is at variable rates. At December 31, 2012, unfunded commitments to extend credit were approximately $115.6 million, of which $22.1 million is at fixed rates and $93.5 million is at variable rates. The Company evaluates each client’s credit-worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential real estate.
At December 31, 2013 and 2012, there was a $3.0 million and $2.3 million, respectively, commitment under letters of credit. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to clients. Collateral varies but may include accounts receivable, inventory, equipment, marketable securities and property. Since most of the letters of credit are expected to expire without being drawn upon, they do not necessarily represent future cash requirements. The fair value of off balance sheet lending commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties credit standing. The total fair value of such instruments is not material.
NOTE 17 – Employee Benefit Plan
On January 1, 2000, the Company adopted the Southern First Bancshares, Inc. Profit Sharing and 401(k) Plan for the benefit of all eligible employees. The Plan was amended in 2006 to provide a Roth 401(k) feature to the Plan. The
87
Company contributes to the Plan annually upon approval by the Board of Directors. Contributions made to the Plan for the years ended December 31, 2013, 2012, and 2011 amounted to $235,000, $195,000, and $176,000, respectively.
The Company also provides a nonqualified deferred compensation plan for 16 executive officers in the form of a Supplemental Executive Retirement Plan (“SERP”). The plan provides retirement income for these officers. As of December 31, 2013 and 2012, the Company had an accrued benefit obligation of $2.5 million and $1.7 million, respectively. The Company incurred expenses related to this plan of $753,000, $497,000, and $381,000 in 2013, 2012, and 2011, respectively.
NOTE 18 – Warrants and Stock Options and Grant Plans
On March 21, 2000, the Company adopted a stock option plan for the benefit of the directors, officers and employees. Under the Plan, the Board could grant up to 436,424 options at an option price per share not less than the fair market value on the date of grant. The options expire 10 years from the grant date, but expired or forfeited options may be reissued. Under the terms of the Plan any awards remaining and granted after March 2010 are accounted for as non-qualified stock options. As of January 2011, all available options under the Plan had been granted.
On May 18, 2010, the Company adopted the 2010 Incentive Plan in order to attract and retain highly qualified personnel who will contribute to the Company’s success. The Plan makes available for issuance 366,025 stock options (adjusted for the 10% stock dividends in 2013, 2012, and 2011). The options may be exercised at an option price per share based on the fair market value and determined on the date of grant and expire 10 years from the grant date.
A summary of the status of the stock option plan and changes for the period (adjusted for the stock dividends in 2011, 2012, and 2013) are presented below:
| | | | | | | | | | | |
| |
| For the years ended December 31, |
| 2013 | | 2012 | | 2011 |
| Shares | Weighted average exercise price | Aggregate Intrinsic Value | | Shares | Weighted average exercise price | Aggregate Intrinsic Value | | Shares | Weighted average exercise price | Aggregate Intrinsic Value |
Outstanding at beginning of year | 556,474 | $6.72 | | | 455,698 | $6.76 | | | 428,469 | $7.04 | |
Granted | 90,300 | 9.05 | | | 120,615 | 6.31 | | | 87,967 | 6.05 | |
Exercised | (28,596) | 6.49 | | | (17,867) | 5.36 | | | (16,615) | 4.65 | |
Forfeited or expired | (997) | 6.49 | | | (1,972) | 5.17 | | | (44,123) | 8.76 | |
Outstanding at end of year | 617,181 | $7.05 | $3,891,860 | | 556,474 | $6.72 | $1,265,486 | | 455,698 | $6.76 | $117,017 |
Options exercisable at year-end | 346,509 | | $3,891,860 | | 257,290 | | $1,265,486 | | 181,059 | | $117,017 |
Shares available for grant | 140,525 | | | | 229,616 | | | | 350,231 | | |
The fair value of the option grant is estimated on the date of grant using the Black-Scholes option-pricing model. The following assumptions were used for grants: expected volatility of 43.74% for 2013, 44.04% for 2012, and 26.76% for 2011; risk-free interest rate of 1.78% for 2013, 1.86% for 2012, and 3.35% for 2011; 10 year life expectancy of the options, and; assumed dividend rate of zero.
The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Company’s closing stock price on the last trading day of 2013 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on December 31, 2013. This amount changes based on the fair market value of the Company’s stock.
In 2006, the Company adopted a restricted stock plan for the benefit of the directors, officers and employees. Under the restricted stock plan, 13,310 shares of restricted stock (adjusted for the stock dividends in 2011 and 2012) were authorized for issuance. As of December 31, 2012 all shares of restricted stock, authorized under the plan had been granted. In May 2010, the Company adopted the 2010 Incentive Plan which included a provision for the issuance of 79,860 shares of restricted stock (adjusted for all subsequent stock dividends).
Shares of restricted stock granted to employees under the stock plans are subject to restrictions as to continuous employment for a specified time period following the date of grant. During this period, the holder is entitled to full voting rights and dividends.
88
A summary of the status of the Company’s nonvested restricted stock and changes for the years ended December 31, 2013, 2012, and 2011 (adjusted for the stock dividends in 2011, 2012, and 2013) is as follows:
| | | | | | | | |
| |
| December 31, |
| 2013 | | 2012 | | 2011 |
| Restricted Shares | Weighted Average Grant-Date Fair Value | | Restricted Shares | Weighted Average Grant-Date Fair Value | | Restricted Shares | Weighted Average Grant-Date Fair Value |
Nonvested at beginning of year | 28,119 | $6.76 | | 3,025 | $6.53 | | - | $- |
Granted | 43,750 | 12.91 | | 25,850 | 6.78 | | 3,025 | 6.53 |
Vested | (7,219) | 6.76 | | (756) | 6.53 | | - | - |
Forfeited | - | - | | - | - | | - | - |
Nonvested at end of year | 64,650 | $10.92 | | 28,119 | $6.76 | | 3,025 | $6.53 |
NOTE 19 – Preferred Stock Issuance
On February 27, 2009, as part of the Capital Purchase Program (“CPP”), the Company entered into a Securities Purchase Agreement with the U.S. Department of the Treasury (the “Treasury”), pursuant to which the Company sold 17,299 shares of its Fixed Rate Cumulative Perpetual Preferred Stock, Series T (the “Series T Preferred Stock”) and a warrant to purchase 399,970.34 shares of the Company’s common stock (the “Warrant”) for an aggregate purchase price of $17.3 million in cash. The Series T Preferred Stock qualified as Tier 1 capital and was entitled to cumulative dividends at a rate of 5% per annum for the first five years and 9% per annum thereafter, beginning on February 27, 2014. The Warrant had a 10-year term and was immediately exercisable upon its issuance, with an exercise price, subject to anti-dilution adjustments equal to $6.487 per share of the common stock.
On June 28, 2012, the Treasury sold its Series T Preferred Stock through a public offering structured as a modified Dutch auction. The Company bid on a portion of the Series T Preferred Stock in the auction after receiving approval from its regulators to do so. The clearing price per share for the preferred shares was $904 (compared to a par value of $1,000 per share), and the Company was successful in repurchasing 1,000 shares of the 17,299 shares of Series T Preferred Stock outstanding through the auction process. The remaining 16,299 shares of Series T Preferred Stock held by the Treasury were sold to unrelated third-parties through the auction process. Included in the September 30, 2012 operating results are approximately $130,000 of costs incurred by the Company related to the offering. These costs are not tax-deductible. The net balance sheet impact was a reduction to shareholders’ equity of $904,000 which is comprised of a decrease in Series T Preferred Stock of $1.0 million and a $96,000 increase to retained earnings related to the discount on the shares repurchased.
In addition, on July 25, 2012, the Company completed its repurchase of the Warrant from the Treasury for a mutually agreed upon price of $1.1 million. The difference between the fair value of the Warrant, as originally recorded, and the $1.1 million repurchase price was $343,000 which resulted in a decrease to additional paid in capital. The Company also recorded the remaining accretion of $180,000 on the Series T Preferred Stock which brought the Preferred Stock to its par value. Following the settlement of the Warrant on July 25, 2012, the Treasury has completely eliminated its equity stake in the Company through the Capital Purchase Program.
On January 3, 2013 and April 1, 2013, the Company redeemed a total of $1.0 million of its outstanding Series T preferred stock from three of its preferred shareholders. On January 27, 2014, the Company redeemed an additional 4,057 shares of its outstanding Series T Preferred Stock held by EJF at a redemption price of $1,000 per share. Since July of 2012, the Company has redeemed a cumulative $6,057,000 of its outstanding Series T Preferred Stock and reduced the balance to $11,242,000. The Company will continue to explore options and opportunities to repay the remaining preferred stock outstanding.
NOTE 20 – Dividends
The ability of the Company to pay cash dividends is dependent upon receiving cash in the form of dividends from the Bank. The dividends that may be paid by the Bank to the Company are subject to legal limitations and regulatory capital requirements. Further, the Company cannot pay cash dividends on its common stock during any calendar quarter unless full dividends on the Series T preferred stock for the dividend period ending during the calendar quarter have been declared and the Company has not failed to pay a dividend in the full amount of the Series T preferred stock with respect to the period in which such dividend payment in respect of its common stock would occur. Effective May 15,
89
2014, the dividend rate on any outstanding Series T Preferred Stock will increase to 9% per annum from the current rate of 5%.
Also, the payment of cash dividends on the Company's common stock by the Company in the future will be subject to certain other legal and regulatory limitations (including the requirement that the Company’s capital be maintained at certain minimum levels) and will be subject to ongoing review by banking regulators. The Federal Reserve has issued a policy statement regarding the payment of dividends by bank holding companies. In general, the Federal Reserve’s policies provide that dividends should be paid only out of current earnings and only if the prospective rate of earnings retention by the bank holding company appears consistent with the organization’s capital needs, asset quality and overall financial condition.
On January 15, 2013, the Company's Board of Directors approved a ten percent stock dividend to the Company's shareholders. The record date was February 1, 2013 and the distribution date was February 15, 2013. On January 17, 2012, the Company's Board of Directors also approved a ten percent stock dividend to the Company's shareholders. The record date was February 3, 2012 and the distribution date was February 17, 2012. Earnings per share and average shares outstanding have been adjusted to reflect the stock dividend in our Consolidated Statements of Income.
NOTE 21 – Regulatory Matters
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company and Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the assets, liabilities, and certain off balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios (set forth in the table below) of Total and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets. Total capital includes Tier 1 and Tier 2 capital. Tier 2 capital consists of the allowance for loan losses subject to certain limitations. Management believes, as of December 31, 2013, that the Company and Bank exceed all well capitalized requirements to which they are subject.
The following table summarizes the capital amounts and ratios of the Bank and the Company and the regulatory minimum requirements at December 31, 2013 and 2012.
| | | | | | |
| | | |
| Actual | For capital adequacy purposes minimum | To be well capitalized under prompt corrective action provisions minimum |
(dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio |
As of December 31, 2013 | | | | | | |
The Bank | | | | | | |
Total Capital (to risk weighted assets) | $88,674 | 12.2% | 58,381 | 8.0% | 72,976 | 10.0% |
Tier 1 Capital (to risk weighted assets) | 79,538 | 10.9% | 29,191 | 4.0% | 43,786 | 6.0% |
Tier 1 Capital (to average assets) | 79,538 | 9.1% | 34,989 | 4.0% | 43,737 | 5.0% |
| | | | | | |
The Company | | | | | | |
Total Capital (to risk weighted assets) | 89,149 | 12.2% | 58,381 | 8.0% | n/a | n/a |
Tier 1 Capital (to risk weighted assets) | 80,013 | 11.0% | 29,191 | 4.0% | n/a | n/a |
Tier 1 Capital (to average assets) | 80,013 | 9.1% | 35,063 | 4.0% | n/a | n/a |
As of December 31, 2012 | | | | | | |
The Bank | | | | | | |
Total Capital (to risk weighted assets) | $83,763 | 13.0% | 51,498 | 8.0% | 64,372 | 10.0% |
Tier 1 Capital (to risk weighted assets) | 75,704 | 11.8% | 25,749 | 4.0% | 38,623 | 6.0% |
Tier 1 Capital (to average assets) | 75,704 | 9.6% | 31,492 | 4.0% | 39,366 | 5.0% |
| | | | | | |
The Company | | | | | | |
Total Capital (to risk weighted assets) | 84,006 | 13.1% | 51,498 | 8.0% | n/a | n/a |
Tier 1 Capital (to risk weighted assets) | 75,947 | 11.8% | 25,749 | 4.0% | n/a | n/a |
Tier 1 Capital (to average assets) | 75,947 | 9.7% | 31,492 | 4.0% | n/a | n/a |
90
NOTE 22 – Parent Company Financial Information
Following is condensed financial information of Southern First Bancshares, Inc. (parent company only):
Condensed Balance Sheets
| | |
| |
| December 31, |
(dollars in thousands) | 2013 | 2012 |
Assets | | |
Cash and cash equivalents | $15 | 82 |
Investment in subsidiaries | 78,593 | 77,285 |
Other assets | 1,876 | 1,578 |
Total assets | $80,484 | 78,945 |
Liabilities and Shareholders’ Equity | | |
Accounts payable and accrued expenses | $16 | 17 |
Other borrowings | 1,400 | 1,400 |
Junior subordinated debentures | 13,403 | 13,403 |
Shareholders’ equity | 65,665 | 64,125 |
Total liabilities and shareholders’ equity | $80,484 | 78,945 |
Condensed Statements of Income
| | | |
| |
| For the years ended December 31, |
| 2013 | 2012 | 2011 |
Revenues | | | |
Interest income | $- | - | 1 |
Total revenue | - | - | 1 |
Expenses | | | |
Interest expense | 416 | 406 | 350 |
Other expenses | 514 | 342 | 276 |
Total expenses | 930 | 748 | 626 |
Income tax benefit | 316 | 254 | 212 |
Loss before equity in undistributed net income of subsidiaries | (614) | (494) | (413) |
Equity in undistributed net income of subsidiaries | 5,734 | 4,356 | 2,501 |
Net income | $5,120 | 3,862 | 2,088 |
91
Condensed Statements of Cash Flows
| | | |
| |
| For the years ended December 31, |
| 2013 | 2012 | 2011 |
Operating activities | | | |
Net income | $5,120 | 3,862 | 2,088 |
Adjustments to reconcile net income to net cash used for | | | |
operating activities | | | |
Equity in undistributed net income of subsidiaries | (5,734) | (4,356) | (2,501) |
Compensation expense related to stock options and restricted stock grants | 515 | 341 | 276 |
Increase in other assets | (298) | (241) | (194) |
Increase (decrease) in accounts payable and accrued expenses | (1) | 11 | - |
Net cash used for operating activities | (398) | (383) | (331) |
Investing activities | | | |
Investment in subsidiaries | 1,900 | 1,804 | 550 |
Net cash provided by investing activities | 1,900 | 1,804 | 550 |
Financing activities | | | |
Increase in note payable | - | 1,400 | - |
Redemption of preferred stock | (980) | (1,100) | - |
Redemption of CPP Warrant | - | (904) | - |
Cash dividend on preferred stock | (778) | (845) | (865) |
Cash in lieu | (9) | (2) | (1) |
Proceeds from the exercise of stock options and warrants | 198 | 96 | 77 |
Net cash used for financing activities | (1,569) | (1,355) | (789) |
Net increase (decrease) in cash and cash equivalents | (67) | 66 | (570) |
Cash and cash equivalents, beginning of year | 82 | 16 | 586 |
Cash and cash equivalents, end of year | $15 | 82 | 16 |
NOTE 23 – Selected Condensed Quarterly Financial Data (Unaudited)
| | | | |
| |
| 2013 |
| For the quarters ended |
(dollars in thousands, except share data) | March 31 | June 30 | September 30 | December 31 |
Interest income | $8,743 | 8,912 | 9,100 | 9,363 |
Interest expense | 1,865 | 1,782 | 1,737 | 1,714 |
Net interest income | 6,878 | 7,130 | 7,363 | 7,649 |
Provision for loan losses | 1,125 | 750 | 775 | 825 |
Noninterest income | 882 | 878 | 1,055 | 987 |
Noninterest expenses | 5,230 | 5,301 | 5,510 | 5,771 |
Income before income tax expense | 1,405 | 1,957 | 2,133 | 2,040 |
Income tax expense | 444 | 657 | 714 | 601 |
Net income | 961 | 1,300 | 1,419 | 1,439 |
Preferred stock dividends | 197 | 191 | 191 | 191 |
Redemption of preferred stock | 20 | - | - | - |
Net income available to common shareholders | $784 | 1,109 | 1,228 | 1,248 |
Earnings per common share | | | | |
Basic | $0.18 | 0.26 | 0.29 | 0.29 |
Diluted | $0.18 | 0.25 | 0.27 | 0.27 |
Weighted average common shares outstanding | | | | |
Basic | 4,262,330 | 4,269,097 | 4,271,652 | 4,316,890 |
Diluted | 4,371,324 | 4,423,141 | 4,490,026 | 4,551,182 |
92
| | | | |
| |
| 2012 |
| For the quarters ended |
| March 31 | June 30 | September 30 | December 31 |
Interest income | $8,557 | 8,534 | 8,790 | 8,817 |
Interest expense | 2,428 | 2,156 | 2,082 | 2,037 |
Net interest income | 6,129 | 6,378 | 6,708 | 6,780 |
Provision for loan losses | 1,200 | 1,275 | 1,125 | 950 |
Noninterest income | 837 | 741 | 1,286 | 897 |
Noninterest expenses | 4,779 | 4,655 | 5,025 | 5,053 |
Income before income tax expense | 987 | 1,189 | 1,844 | 1,674 |
Income tax expense | 299 | 374 | 618 | 541 |
Net income | 688 | 815 | 1,226 | 1,133 |
Preferred stock dividends | 216 | 216 | 204 | 204 |
Discount accretion | 73 | 106 | 180 | - |
Redemption of preferred stock | - | 96 | - | - |
Net income available to common shareholders | $399 | 589 | 842 | 929 |
Earnings per common share | | | | |
Basic | $0.09 | 0.14 | 0.20 | 0.22 |
Diluted | $0.09 | 0.13 | 0.19 | 0.22 |
Weighted average common shares outstanding | | | | |
Basic | 4,222,622 | 4,225,993 | 4,229,819 | 4,241,280 |
Diluted | 4,267,813 | 4,436,920 | 4,349,971 | 4,305,127 |
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Item 9A. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Based on our management’s evaluation (with the participation of our principal executive officer and principal financial officer), as of the end of the period covered by this report, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, (the “Exchange Act”)) are effective to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms and is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
Management’s Annual Report on Internal Controls Over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in theExchange Act Rules 13a-15(f). A system of internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
Under the supervision and with the participation of management, including the principal executive officer and the principal financial officer, the Company’s management has evaluated the effectiveness of its internal control over financial reporting as of December 31, 2013 based on the criteria established in a report entitled“Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission” and the interpretive guidance issued by the Commission in Release No. 34-55929. Based on this evaluation, the Company’s management has evaluated and concluded that the Company’s internal control over financial reporting was effective as of December 31, 2013.
93
The Company is continuously seeking to improve the efficiency and effectiveness of its operations and of its internal controls. This results in modifications to its processes throughout the Company. However, there has been no change in its internal control over financial reporting that occurred during the Company’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
Internal Control over Financial Reporting
There was no change in our internal control over financial reporting during our fourth quarter of fiscal 2013 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Item 9B. Other Information
None
PART III
Item 10. Directors, Executive Officers and Corporate Governance.
In response to this Item, this information is contained in our Proxy Statement for the Annual Meeting of Shareholders to be held on May 20, 2014 and is incorporated herein by reference.
Item 11. Executive Compensation.
In response to this Item, this information is contained in our Proxy Statement for the Annual Meeting of Shareholders to be held on May 20, 2014 and is incorporated herein by reference.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters.
In response to this Item, the information required by Item 201(d) is contained in Item 5 of this report. The other information required by this item is contained in our Proxy Statement for the Annual Meeting of Shareholders to be held on May 20, 2014 and is incorporated herein by reference.
Item 13. Certain Relationships and Related Transactions.
The information is contained in our Proxy Statement for the Annual Meeting of Shareholders to be held on May 20, 2014 is incorporated herein by reference.
Item 14. Principal Accounting Fees and Services.
In response to this Item, this information is contained in our Proxy Statement for the Annual Meeting of Shareholders to be held on May 20, 2014 and is incorporated herein by reference.
Item 15. Exhibits, Financial Statement Schedules
| | |
(a) | (1) | Financial Statements |
| | The following consolidated financial statements are located in Item 8 of this report. |
| | Report of Independent Registered Public Accounting Firm |
| | Consolidated Balance Sheets as of December 31, 2013 and 2012 |
| | Consolidated Statements of Income for the years ended December 31, 2013, 2012 and 2011 |
| | Consolidated Statements of Comprehensive Income for the years ended December 31, 2013, 2012 and 2011 |
| | Consolidated Statements of Changes in Shareholders’ Equity for the years ended December 31, 2013, 2012 and 2011 |
| | Consolidated Statements of Cash Flows for the years ended December 31, 2013, 2012 and 2011 |
| | Notes to the Consolidated Financial Statements |
| (2) | Financial Statement Schedules |
| | These schedules have been omitted because they are not required, are not applicable or have been included in our consolidated financial statements. |
| (3) | Exhibits |
| | See the “Exhibit Index” immediately following the signature page of this report. |
94
SIGNATURES
In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934 (the “Exchange Act”), the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
SOUTHERN FIRST BANCSHARES, INC.
| | | |
Date:March 4, 2014 | By: | | /s/R. Arthur Seaver, Jr. |
| | | Chief Executive Officer |
KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints R. Arthur Seaver, Jr., his true and lawful attorney-in-fact and agent, with full power of substitution and resubstitution, for him and in his name, place and stead, in any and all capacities, to sign any and all amendments to this Annual Report on Form 10-K, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto the attorney-in-fact and agent full power and authority to do and perform each and every act and thing requisite or necessary to be done in and about the premises, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that the attorney-in-fact and agent, or his substitute or substitutes, may lawfully do or cause to be done by virtue hereof.
In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant in the capacities and on the dates indicated.
| | | | |
Signature | | Title | | Date |
| | | | |
/s/ R. Arthur Seaver, Jr. | | Director, Chief Executive Officer | | March 4, 2014 |
R. Arthur Seaver, Jr. | | (Principal Executive Officer) | | |
| | | | |
/s/ Michael D. Dowling | | Chief Financial Officer | | March 4, 2014 |
Michael D. Dowling | | (Principal Financial and Accounting Officer) | | |
| | | | |
/s/Andrew B. Cajka, Jr. | | Director | | March 4, 2014 |
Andrew B. Cajka, Jr. | | | | |
| | | | |
/s/Mark A. Cothran | | Director | | March 4, 2014 |
Mark A. Cothran | | | | |
| | | | |
/s/Leighton M. Cubbage | | Director | | March 4, 2014 |
Leighton M. Cubbage | | | | |
| | | | |
/s/David G. Ellison | | Director | | March 4, 2014 |
David G. Ellison | | | | |
| | | | |
/s/Anne S. Ellefson | | Director | | March 4, 2014 |
Anne S. Ellefson | | | | |
| | | | |
/s/Fred Gilmer, Jr. | | Director | | March 4, 2014 |
Fred Gilmer, Jr. | | | | |
| | | | |
/s/Tecumseh Hooper, Jr. | | Director | | March 4, 2014 |
Tecumseh Hooper, Jr. | | | | |
| | | | |
/s/Rudolph G. Johnston, III, M.D. | | Director | | March 4, 2014 |
Rudolph G. Johnstone, III, M.D. | | | | |
| | | | |
95
| | | | |
/s/James B. Orders, III | | Director, Chairman | | March 4, 2014 |
James B. Orders, III | | | | |
| | | | |
/s/William B. Sturgis | | Director | | March 4, 2014 |
William B. Sturgis | | | | |
| | | | |
96
EXHIBIT INDEX
| |
3.1 | Articles of Incorporation, as amended (incorporated by reference to Exhibit 3.1 of the Company’s Registration Statement on Form SB-2, File No. 333-83851). |
3.2 | Articles of Amendment to the Articles of Incorporation establishing the terms of the Series T Preferred Stock (incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed on March 3, 2009). |
3.3 | Amended and Restated Bylaws dated March 18, 2008 (incorporated by reference to Exhibit 3.4 of the Company’s Form 10-K filed March 24, 2008). |
4.1 | See Exhibits 3.1, 3.2 and 3.3 for provisions in Southern First Bancshares’s Articles of Incorporation and Bylaws defining the rights of holders of the common stock and the Series T Preferred Stock. |
4.2 | Form of certificate of common stock (incorporated by reference to Exhibit 4.2 of the Company’s Registration Statement on Form SB-2, File No. 333-83851). |
4.3 | Form of Series T Preferred Stock Certificate (incorporated by reference to Exhibit 4.2 of the Company’s Form 8-K filed March 3, 2009).* |
10.1 | 2000 Greenville First Bancshares, Inc. Stock Incentive Plan and Form of Option Agreement (incorporated by reference to Exhibit 10.7 to the Company’s Form 10-QSB for the period ended March 31, 2000).* |
10.2 | Sublease Agreement between Greenville First Bank, N.A. and Augusta Road Holdings, LLC dated February 26, 2004 (incorporated by reference to Exhibit 10.6 of the Company’s Form 10-QSB for the period ended June 30, 2004). |
10.3 | Bonaventure I Office Lease Agreement with Greenville First Bank, N.A., dated September 20, 2005 (incorporated by reference to Exhibit 10.1 of the Company’s Form 10-Q for the period ended September 30, 2005). |
10.4 | First Amendment to Office Lease Agreement with Greenville First Bank, N.A., dated September 20, 2005 (incorporated by reference to Exhibit 10.2 of the Company’s Form 10-Q for the period ended September 30, 2005). |
10.5 | R. Arthur Seaver, Jr. Amended and Restated Employment Agreement (incorporated by reference to Exhibit 10.5 of the Company’s Form 8-K filed October 3, 2013).* |
10.6 | F. Justin Strickland Amended and Restated Employment Agreement (incorporated by reference to Exhibit 10.6 of the Company’s Form 8-K filed October 3, 2013).* |
10.7 | Frederick Gilmer, III Amended and Restated Employment Agreement (incorporated by reference to Exhibit 10.7 of the Company’s Form 8-K filed October 3, 2013).* |
10.8 | Michael D. Dowling Amended and Restated Employment Agreement (incorporated by reference to Exhibit 10.8 of the Company’s Form 8-K filed October 3, 2013).* |
10.9 | Form of Split Dollar Agreement between certain executives and Southern First Bancshares, Inc. (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed February 18, 2009).* |
10.10 | First Amendment to the Southern First Bancshares 2000 Stock Incentive Plan, adopted October 21, 2008 (incorporated by reference to Exhibit 10.1 of the Company’s Form 10-Q filed for the period ended September 30, 2008).* |
10.11 | Form of Southern First Bank, N.A. Salary Continuation Agreement dated December 17, 2008 (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed December 23, 2008).* |
10.12 | Form of First Amendment to Southern First Bank, N.A. Salary Continuation Agreement dated December 17, 2008 (incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed December 23, 2008).* |
97
| |
10.13 | Michael D. Dowling Salary Continuation Agreement (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed October 3, 2013).* |
10.14 | F. Justin Strickland First Amendment to Salary Continuation Agreement (incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed October 3, 2013).* |
10.15 | Frederick Gilmer, III Second Amendment to Salary Continuation Agreement (incorporated by reference to Exhibit 10.3 of the Company’s Form 8-K filed October 3, 2013).* |
10.16 | R. Arthur Seaver, Jr. Second Amendment to Salary Continuation Agreement (incorporated by reference to Exhibit 10.4 of the Company’s Form 8-K filed October 3, 2013).* |
21 | Subsidiaries. |
23 | Consent of Independent Public Accountants. |
24 | Power of Attorney (contained herein as part of the signature pages). |
31.1 | Rule 13a-14(a) Certification of the Principal Executive Officer. |
31.2 | Rule 13a-14(a) Certification of the Principal Financial Officer. |
32 | Section 1350 Certifications of the Principal Executive Officer and Principal Financial Officer. |
101 | The following materials from the Company’s Annual Report on Form 10-K for the year ended December 31, 2013, formatted in eXtensible Business Reporting Language (XBRL); (i) the Consolidated Balance Sheets at December 31, 2013 and December 31, 2012, (ii) Consolidated Statements of Income (Loss) for the years ended December 31, 2013, 2012, and 2011, (iii) Consolidated Statements of Changes in Shareholders’ Equity and Comprehensive Income (Loss) for the years ended December 31, 2013, 2012, and 2011, (iv) Consolidated Statements of Cash Flows for the years ended December 31, 2013, 2012, and 2011, and (iv) Notes to Consolidated Financial Statements. |
| |
* Management contract or compensatory plan or arrangement required to be filed as an Exhibit to this Annual Report on Form 10-K.
98