VIRGINIA (State or other jurisdiction of incorporation or organization) | 20-1417448 (I.R.S. Employer Identification No.) |
Title of each class | Name of each exchange on which registered | |
Common Stock, $0.01 par value | Nasdaq Global Market |
2 |
Page | ||
Item 1. | Business | 6 |
Item 1A. | Risk Factors | 32 |
Item 1B. | Unresolved Staff Comments | 49 |
Item 2. | Properties | 50 |
Item 3. | Legal Proceedings | 52 |
Item 4. | Mine Safety Disclosures | 52 |
PART II | ||
Item 5. | Market for Registrant’s Common Equity, Related Stockholder | |
Matters and Issuer Purchases of Equity Securities | 52 | |
Item 6. | Selected Financial Data | 56 |
Item 7. | Management’s Discussion and Analysis | |
Of Financial Condition and Results of Operations | 57 | |
Item 7A. | Quantitative and Qualitative Disclosures | |
About Market Risk | 83 | |
Item 8. | Financial Statements and | |
Supplementary Data | 84 | |
Item 9. | Changes in and Disagreements with | |
Accountants on Accounting and | ||
Financial Disclosure | 131 | |
Item 9A. | Controls and Procedures | 131 |
Item 9B. | Other Information | 132 |
PART III | ||
Item 10. | Directors, Executive Officers and Corporate Governance | 133 |
Item 11. | Executive Compensation | 133 |
Item 12. | Security Ownership of Certain Beneficial | |
Owners and Management and Related Stockholder Matters | 133 | |
Item 13. | Certain Relationships and Related Transactions, and | |
Director Independence | 133 | |
Item 14. | Principal Accounting Fees and Services | 133 |
PART IV | ||
Item 15. | Exhibits and Financial Statement Schedules | 134 |
3 |
● | the effects of future economic, business and market conditions and disruptions in the credit and financial markets, domestic and foreign, including the effects of any downgrade in the United States government’s sovereign debt rating and the continued effects of the European sovereign debt crisis and declining currencies in certain emerging markets; |
● | changes in the local economies in our market areas adversely affect our customers and their ability to transact profitable business with us, including the ability of our borrowers to repay their loans according to their terms or a change in the value of the related collateral; |
● | changes in the availability of funds resulting in increased costs or reduced liquidity, as well as the adequacy of our cash flow from operations and borrowings to meet our short-term liquidity needs; |
● | a deterioration or downgrade in the credit quality and credit agency ratings of the securities in our securities portfolio; |
● | impairment concerns and risks related to our investment portfolio of collateralized mortgage obligations, agency mortgage-backed securities, obligations of states and political subdivisions and pooled trust preferred securities; |
● | the incurrence and possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on our results of operations; |
● | increased credit risk in our assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of our total loan portfolio; |
● | the concentration of our loan portfolio in loans collateralized by real estate; |
● | our level of construction and land development and commercial real estate loans; |
● | changes in the levels of loan prepayments and the resulting effects on the value of our loan portfolio; |
● | the failure of assumptions and estimates underlying the establishment of and provisions made to the allowance for loan losses; |
● | our ability to expand and grow our business and operations, including the establishment of additional branches and acquisition of additional branches and banks, and our ability to realize the cost savings and revenue enhancements we expect from such activities; |
● | changes in governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve System, or changes in interest rates and market prices, which could reduce our net interest margins, asset valuations and expense expectations; |
● | increased competition for deposits and loans adversely affecting rates and terms; |
● | the continued service of key management personnel; |
4 |
● | the potential payment of interest on demand deposit accounts to effectively compete for customers; |
● | potential environmental liability risk associated with properties that we assume upon foreclosure;; |
● | increased asset levels and changes in the composition of assets and the resulting impact on our capital levels and regulatory capital ratios; |
● | risks of mergers and acquisitions, including the related time and cost of implementing transactions and the potential failure to achieve expected gains, revenue growth or expense savings; |
● | legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, including those associated with the Dodd Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), changes in the scope and cost of Federal Deposit Insurance Corporation (“FDIC”) insurance and other coverage; and the capital requirements promulgated by the Basel Committee on Banking Supervision (the “Basel Committee”); |
● | increases in regulatory capital requirements for banking organizations generally, which may adversely affect our ability to expand our business or could cause us to shrink our business; |
● | the effects of war or other conflicts, acts of terrorism or other catastrophic events that may affect general economic conditions; |
● | changes in accounting policies, rules and practices and applications or determinations made thereunder; |
● | the risk that our deferred tax assets could be reduced if future taxable income is less than currently estimated, if corporate tax rates in the future are less than current rates, or if sales of our capital stock trigger limitations on the amount of net operating loss carryforwards that we may utilize for income tax purposes; and |
● | other factors and risks described under “Risk Factors” herein and in any of our subsequent reports that we file with the Securities and Exchange Commission (the “Commission” or “SEC”) under the Exchange Act. |
5 |
6 |
● | Utilize the Strength of our Management Team. The experience and market knowledge of our management team is one of our greatest strengths and competitive advantages. Our chairman, Georgia S. Derrico, was the founder, chairman of the board and chief executive officer, and our president, R. Roderick Porter, was the president and chief operating officer, of Southern Financial Bancorp, Inc., a publicly traded bank holding company. At the time of its sale to Provident Bankshares, Inc. in April of 2004, Southern Financial had $1.5 billion in assets and operated 34 full-service banking offices of Southern Financial Bank, which was founded in Fairfax County and subsequently expanded into Central and Southern Virginia. Including the members of our current senior management team, 35 of our employees previously worked with our chairman and president at Southern Financial Bank. | |
● | Leverage Our Existing Foundation for Additional Growth. Based on our management’s depth of experience and certain infrastructure investments, we believe that we will be able to take advantage of certain economies of scale typically enjoyed by larger organizations to expand our operations both organically and through strategic cost-effective branch or bank acquisitions. We believe that the investments we have made in our data processing, risk management infrastructure, staff and branch network will be able to support a much larger asset base. We are committed, however, to control any additional growth in a manner designed to minimize the risk and to maintain strong capital ratios. | |
● | Continue to Pursue Selective Acquisition Opportunities. As previously announced, on January 8, 2014, Southern National, Inc. entered into a merger agreement with Prince George’s Federal Savings Bank (“Prince George’s FSB”). Prince George’s FSB, with assets of approximately $104 million (as of December 31, 2013), was founded in 1931 and is headquartered in Upper Marlboro, which is the County Seat of Prince George’s County, Maryland. Prince George’s FSB has four offices, all of which are in Maryland, including a main office in Upper Marlboro and three branch offices in Dunkirk, Brandywine and Huntingtown. Historically, acquisitions have been a key part of our growth. Since our formation, we have completed the acquisition of HarVest Bank of Maryland on April 27, 2012, the acquisition of the Midlothian branch in Richmond, Virginia on October 1, 2011, the acquisition and assumption of certain assets and liabilities of Greater Atlantic Bank from the FDIC on December 4, 2009, the acquisition of a branch of Millennium Bank in Warrenton, Virginia on September 28, 2009, the acquisition of the Leesburg branch location from Founders Corporation which opened on February 11, 2008, the acquisition of 1st Service Bank in December of 2006 and the acquisition of the Clifton Forge branch of First Community Bancorp, Inc. in December of 2005. We intend to continue to review branch and whole bank acquisition opportunities, including possible acquisitions of failed financial institutions in FDIC -assisted transactions, and will pursue these opportunities if they represent the most efficient use of our capital under the circumstances. We believe that we have demonstrated the skill sets and experience necessary to acquire and integrate successfully both bank and branch acquisitions, and that with our strong capital position, we are well-positioned to take advantage of acquisition opportunities as they may arise. We intend to focus on targets in our market areas or other attractive areas with significant core deposits and/or a potential customer base compatible with our growth strategy. |
7 |
● | De novo Branch Expansion. In addition to our acquisition strategy, we plan to open de novo branches from time to time to fill in our existing footprint as we did in Middleburg in 2011 and Haymarket in 2012. | ||
● | Focus on the Business Owner. It is our goal to be the bank that business owners in our markets turn to first for commercial banking needs as a result of our superior personal service and the tailored products and services that we provide. To help achieve this goal, we: | ||
o | have a standing credit committee that meets as often as necessary on a “when needed” basis to review completed loan applications, making extensive use of technology to facilitate our internal communications and thereby enabling us to respond to our customers promptly; | ||
o | are an SBA approved “Preferred” lender, which permits us to make SBA loan decisions at Sonabank rather than waiting for SBA processing. We offer a number of different types of SBA loans designed for the small and medium-sized business owner and many of our SBA loan customers also have other relationships with Sonabank. This product group is complex and “paper intensive” and not well utilized by some of our competitors; | ||
o | provide Internet business banking at www.sonabank.com which allows our business customers 24-hour web-based access to their accounts so they can confirm or transfer balances, pay bills, download statements and use our “Web Lockbox” or “Sona Cash Manager;” | ||
o | provide our business customers with “Sona In-House,” a service that utilizes Check 21 technology to allow customers to make remote deposits from their business locations and gives them access to those funds within 24 to 48 hours; and | ||
o | provide our business customers with access to SABL, our state-of-the-art asset-based lending system. Unlike most asset-based lending systems, which are based on manual processes or software that certifies a company’s borrowing base periodically, SABL provides a real time capability to analyze and adjust borrowing availability based on actual collateral levels. SABL is predicated on a link between any kind of accounting software used by the customer and Sonabank’s server. | ||
● | Maintain Local Decision-Making and Accountability. We believe that we have a competitive advantage over larger national and regional financial institutions by providing superior customer service with experienced, knowledgeable management, localized decision-making capabilities and prompt credit decisions. We believe that our customers want to deal directly with the persons who make the credit decisions. | ||
● | Focus on Asset Quality and Strong Underwriting. We consider asset quality to be of primary importance and have taken measures in an effort to ensure that, despite the growth in our loan portfolio, we maintain strong asset quality through strong underwriting standards. |
8 |
● | Build a Stable Core Deposit Base. We intend to continue to grow a stable core deposit base of business and retail customers. To the extent that our asset growth outpaces this local deposit funding source, we plan to continue to borrow and raise deposits in the national market using deposit intermediaries. We intend to continue our practice of developing a deposit relationship with each of our loan customers. |
9 |
10 |
11 |
12 |
13 |
14 |
● | Debit cards |
● | ATM services |
● | Travelers Checks |
● | Notary service in some branches |
● | Wire transfers |
● | Online banking with bill payment services |
● | Credit Cards |
15 |
● | banking, managing or controlling banks; |
● | furnishing services to or performing services for our bank subsidiary; and |
● | engaging in other activities that the FRB has determined by regulation or order to be so closely related to banking as to be a proper incident to these activities. |
16 |
17 |
● | Created a new regulatory authority, the Consumer Financial Protection Bureau, responsible for implementing, examining and enforcing compliance with federal consumer financial laws; |
● | Established new regulatory capital requirements, including changes to leverage and risk-based capital standards and changes to the components of permissible tiered capital; |
● | Broadened the base for FDIC insurance assessments from the amount of insured deposits to average total consolidated assets less average tangible equity during the assessment period; |
● | Permanently increased FDIC deposit insurance to $250,000; |
● | Permitted banks to engage in de novo interstate branching if the laws of the state where the new branch is to be established would permit the establishment of the branch if it were chartered by such state; |
● | Repealed the federal prohibitions on the payment of interest on demand deposits, thereby permitting depository institutions to pay interest on business transaction and other accounts; |
● | Required financial holding companies to be well capitalized and well managed as of July 21, 2011. Bank holding companies and banks must also be both well capitalized and well managed in order to acquire banks located outside their home state; |
● | Eliminated the ceiling on the size of the Deposit Insurance Fund ("DIF") and increase the floor of the size of the DIF; |
● | Added new limitations on federal preemption; |
● | Imposed new prohibitions and restrictions on the ability of a banking entity and nonbank financial company to engage in proprietary trading and have certain interests in, or relationships with, a hedge fund or private equity fund; |
● | Required that sponsors of asset-backed securities retain a percentage of the credit risk underlying the securities; |
● | Required banking regulators to remove references to and requirements of reliance upon credit ratings from their regulations and replace them with appropriate alternatives for evaluating creditworthiness; |
18 |
● | Implemented corporate governance revisions, including with regard to executive compensation and proxy access by shareholders, that apply to all public companies, not just financial institutions; |
● | Amended the Electronic Fund Transfer Act which, among other things, gave the FRB the authority to establish rules regarding interchange fees charged for electronic debit transactions by payment card issuers having assets over $10 billion and to enforce a new statutory requirement that such fees be reasonable and proportional to the actual cost of a transaction to the issuer; and |
● | Increased the authority of the FRB to examine us and our non-bank subsidiaries. |
19 |
20 |
● | the Total Risk-Based Capital ratio, which is the total of Tier 1 Risk-Based Capital and Tier 2 Capital; |
● | the Tier 1 Risk-Based Capital ratio; and |
● | the leverage ratio. |
21 |
■ | 4.5 percent CET1 to risk-weighted assets. |
■ | 6.0 percent Tier 1 Capital to risk-weighted assets. |
■ | 8.0 percent Total Capital to risk-weighted assets. |
■ | 4.0 percent Tier 1 leverage ratio to average consolidated assets. |
22 |
● | “well capitalized” – an insured depository institution is well capitalized if it has a Total Risk-Based Capital ratio of 10% or greater, a Tier 1 Risk-Based Capital ratio of 6% or greater, a leverage ratio of 5% or greater, and is not subject to any written agreement, order, capital directive, or prompt corrective action directive by a federal bank regulatory agency to meet and maintain a specific capital level for any capital measure. Under the Revised Capital Rules that will take effect on January 1, 2015, a well-capitalized institution is one that (i) has a total risk-based capital ratio of 10 percent or greater, (ii) has a Tier 1 risk-based capital ratio of 8 percent or greater, (iii) has a CET1 capital ratio of 6.5 percent or greater, (iv) has a leverage capital ratio of 5 percent or greater and (v) is not subject to any order or written directive to meet and maintain a specific capital level for any capital measure. |
● | “adequately capitalized” – an insured depository institution is adequately capitalized if it has a Total Risk-Based Capital ratio of 8% or greater, a Tier 1 Risk-Based Capital ratio of 4% or greater, and a leverage ratio of 4% or greater—or 3% in certain circumstances—and is not well capitalized. Under the Revised Capital Rules, an adequately-capitalized depository institution is one that has (i) a total risk based capital ratio of 8 percent or more, (ii) a Tier 1 capital ratio of 6 percent or more, (iii) a CET1 capital ratio of 4.5 percent or more, and (iv) a leverage ratio of 4 percent or more. |
● | “undercapitalized” – an insured depository institution is undercapitalized if it has a Total Risk-Based Capital ratio of less than 8% or greater, a Tier 1 Risk-Based Capital ratio of less than 4%, or a leverage ratio of less than 4% (or 3% in certain circumstances). Under the Revised Capital Rules, an undercapitalized depository institution is one that has (i) a total capital ratio of less than 8 percent, (ii) a Tier 1 capital ratio of less than 6 percent, (iii) a CET1 capital ratio of less than 4.5 percent, or (iv) a leverage ratio of less than 4 percent. |
● | “significantly undercapitalized” – an insured depository institution is significantly undercapitalized if it has a Total Risk-Based Capital ratio of less than 6%, a Tier 1 Risk-Based Capital ratio of less than 3%, or a leverage ratio of less than 3%. Under the Revised Capital Rules, a significantly undercapitalized institution is one that has (i) a total risk-based capital ratio of less than 6 percent (ii) a Tier 1 capital ratio of less than 4 percent, (iii) a CET1 ratio of less than 3 percent or (iv) a leverage capital ratio of less than 3 percent. |
● | “critically undercapitalized” – an insured depository institution is critically undercapitalized if its tangible equity is equal to or less than 2% of tangible assets. (The Revised Capital Rules do not change this standard.) |
23 |
24 |
25 |
26 |
27 |
28 |
29 |
30 |
31 |
● | increases in loan delinquencies; |
● | increases in nonperforming assets and foreclosures; |
● | decreases in demand for our products and services, which could adversely affect our liquidity position; and |
● | decreases in the value of the collateral securing our loans, especially real estate, which could reduce customers’ borrowing power. |
32 |
33 |
● | significant adverse changes in business climate; |
● | significant changes in credit quality; |
● | significant unanticipated loss of customers; |
● | significant loss of deposits or loans; or |
● | significant reductions in profitability. |
34 |
35 |
● | the viability of the contractor; |
● | the value of the project being subject to successful completion; |
● | the contractor’s ability to complete the project, to meet deadlines and time schedules and to stay within cost estimates; and |
● | concentrations of such loans with a single contractor and its affiliates. |
36 |
37 |
38 |
39 |
40 |
● | actual or anticipated variations in quarterly results of operations; |
● | recommendations by securities analysts; |
● | operating and stock price performance of other companies that investors deem comparable to us; |
● | news reports relating to trends, concerns and other issues in the financial services industry; |
● | perceptions in the marketplace regarding us and/or our competitors; |
● | new technology used, or services offered, by competitors; |
● | significant acquisitions or business combinations, strategic partnerships, joint ventures or capital commitments by or involving us or our competitors; |
41 |
● | failure to integrate acquisitions or realize anticipated benefits from acquisitions; |
● | changes in government regulations; and |
● | geopolitical conditions such as acts or threats of terrorism or military conflicts. |
42 |
43 |
44 |
45 |
46 |
47 |
48 |
49 |
Date Opened | Owned or | Deposits | ||||
Location | or Acquired | Leased | (in thousands) | |||
Home Office and Branch: | ||||||
6830 Old Dominion Drive | December 2006 | Leased | $ | 44,151 | ||
McLean, Virginia 22101 | ||||||
Branch Offices: | ||||||
511 Main Street | December 2005 | Owned | $ | 39,426 | ||
Clifton Forge, Virginia 24442 | ||||||
1770 Timberwood Boulevard | April 2005 | Leased | $ | 27,605 | ||
Charlottesville, Virginia 22911 | ||||||
11527 Sunrise Valley Drive | December 2006 | Leased | $ | 25,891 | ||
Reston, Virginia 20191 | ||||||
10855 Fairfax Boulevard | December 2006 | Leased | $ | 16,009 | ||
Fairfax, Virginia 22030 | ||||||
550 Broadview Avenue | April 2007 | Leased | $ | 25,468 | ||
Warrenton, Virginia 20186 | ||||||
1 East Market Street | April 2008 | Leased | $ | 15,437 | ||
Leesburg, Virginia 20176 | ||||||
11 Main Street | September 2009 | Leased | $ | 21,494 | ||
Warrenton, Virginia 20186 | ||||||
11834 Rockville Pike | December 2009 | Leased | $ | 51,595 | ||
Rockville, Maryland 20852 | ||||||
(Relocated to 11200 Rockville Pike | ||||||
on January 2, 2014) | ||||||
1 South Front Royal Avenue | December 2009 | Owned | $ | 39,688 | ||
Front Royal, Virginia 22630 | ||||||
9484 Congress Street | December 2009 | Owned | $ | 36,368 | ||
New Market, Virginia 22844 |
50 |
Date Opened | Owned or | Deposits | ||||
Location | or Acquired | Leased | (in thousands) | |||
43086 Peacock Market Plaza | December 2009 | Leased | $ | 19,147 | ||
South Riding, Virginia 20152 | ||||||
10 West Washington Street | May 2011 | Leased | $ | 6,002 | ||
Middleburg, Virginia 20117 | ||||||
13804 Hull Street Road | October 2011 | Owned | $ | 27,699 | ||
Midlothian, Virginia 23112 | ||||||
9707 Medical Center Drive, Suite 150 | April 2012 | Leased | $ | 34,406 | ||
Rockville, Maryland 20850 | ||||||
12800 Middlebrook Road | April 2012 | Leased | $ | 21,355 | ||
Germantown, Maryland 20874 | ||||||
37 North Market Street | April 2012 | Leased | $ | 16,317 | ||
Frederick, Maryland 21701 | ||||||
6719 Leaberry Way | August 2012 | Leased | $ | 1,906 | ||
Haymarket, Virginia 20169 | ||||||
7700 Wisconsin Avenue | October 2012 | Leased | $ | 30,230 | ||
Bethesda, Maryland 22101 | ||||||
Loan Production Offices: | ||||||
230 Court Square | March 2005 | Leased | NA | |||
Charlottesville, Virginia 22902 | ||||||
2217 Princess Anne Street | April 2005 | Leased | NA | |||
Fredericksburg, Virginia 22401 | ||||||
550 Broadview Avenue | September 2005 | Leased | NA | |||
Warrenton, Virginia 20186 | ||||||
Executive Offices: | ||||||
1002 Wisconsin Avenue, N.W. | April 2005 | Leased | NA | |||
Washington, D.C. 20007 |
51 |
52 |
Market Values | Dividends Declared | |||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 (1) | |||||||||||||||||||||
High | Low | High | Low | |||||||||||||||||||||
First Quarter | $ | 12.00 | $ | 7.80 | $ | 6.95 | $ | 6.10 | $ | 0.050 | $ | 0.015 | ||||||||||||
Second Quarter | 10.43 | 8.71 | 7.80 | 6.65 | 0.060 | 0.015 | ||||||||||||||||||
Third Quarter | 10.24 | 9.15 | 8.17 | 7.27 | 0.070 | 0.025 | ||||||||||||||||||
Fourth Quarter | 10.25 | 9.30 | 8.59 | 7.79 | 0.070 | 0.190 | ||||||||||||||||||
(1) The dividend declared in the fourth quarter of 2012 included a special dividend of $0.15. |
53 |
Plan category | Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) | Weighted-average exercise price of outstanding options, warrants and rights (b) | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) | |||||||||
Equity compensation plans approved by security holders | 631,075 | $ | 8.21 | 371,025 | ||||||||
Equity compensation plans not approved by security holders | — | — | — | |||||||||
Total | 631,075 | $ | 8.21 | 371,025 |
2008 | 2009 | 2010 | 2011 | 2012 | 2013 | |||||||||||||||||||
Southern National Bancorp of Virginia | 100.00 | 80.18 | 84.63 | 67.93 | 93.46 | 117.97 | ||||||||||||||||||
Russell 2000 | 100.00 | 89.38 | 113.38 | 108.65 | 126.41 | 175.49 | ||||||||||||||||||
SNL Bank and Thrift Index | 100.00 | 60.15 | 67.15 | 52.22 | 70.12 | 96.01 |
54 |
55 |
2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
(As Restated) | (As Restated) | |||||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||||||
Results of Operations: | ||||||||||||||||||||
Interest income | $ | 35,116 | $ | 37,561 | $ | 33,423 | $ | 36,290 | $ | 23,906 | ||||||||||
Interest expense | 4,668 | 5,828 | 6,087 | 8,513 | 8,077 | |||||||||||||||
Net interest income | 30,448 | 31,733 | 27,336 | 27,777 | 15,829 | |||||||||||||||
Provision for loan losses | 3,615 | 6,195 | 8,492 | 9,025 | 6,538 | |||||||||||||||
Net interest income after provision for loan losses | 26,833 | 25,538 | 18,844 | 18,752 | 9,291 | |||||||||||||||
Noninterest income (loss) | 1,753 | 5,595 | 2,442 | 1,649 | (5,372 | ) | ||||||||||||||
Noninterest expenses | 19,292 | 21,449 | 15,193 | 14,471 | 11,276 | |||||||||||||||
Income (loss) before income taxes | 9,294 | 9,684 | 6,093 | 5,930 | (7,357 | ) | ||||||||||||||
Income tax expense (benefit) | 3,036 | 3,115 | 1,692 | 1,876 | (2,677 | ) | ||||||||||||||
Net income (loss) | $ | 6,258 | $ | 6,569 | $ | 4,401 | $ | 4,054 | $ | (4,680 | ) | |||||||||
Per Share Data: | ||||||||||||||||||||
Earnings per share - Basic | $ | 0.54 | $ | 0.57 | $ | 0.38 | $ | 0.35 | $ | (0.62 | ) | |||||||||
Earnings per share - Diluted | $ | 0.54 | $ | 0.57 | $ | 0.38 | $ | 0.35 | $ | (0.62 | ) | |||||||||
Cash dividends paid per share | $ | 0.25 | $ | 0.25 | $ | - | $ | - | $ | - | ||||||||||
Book value per share | $ | 9.20 | $ | 8.90 | $ | 8.55 | $ | 8.14 | $ | 7.77 | ||||||||||
Tangible book value per share (1) | $ | 8.34 | $ | 8.00 | $ | 7.58 | $ | 7.13 | $ | 6.69 | ||||||||||
Weighted average shares outstanding - Basic | 11,590,333 | 11,590,212 | 11,590,212 | 11,590,212 | 7,559,962 | |||||||||||||||
Weighted average shares outstanding - Diluted | 11,627,445 | 11,596,176 | 11,591,156 | 11,592,865 | 7,559,962 | |||||||||||||||
Shares outstanding at end of period | 11,590,612 | 11,590,212 | 11,590,212 | 11,590,212 | 11,590,212 | |||||||||||||||
. | . | . | . | . | ||||||||||||||||
Selected Performance Ratios and Other Data: | ||||||||||||||||||||
Return on average assets | 0.89 | % | 0.97 | % | 0.74 | % | 0.67 | % | -1.02 | % | ||||||||||
Return on average equity | 5.95 | % | 6.40 | % | 4.51 | % | 4.31 | % | -6.43 | % | ||||||||||
Yield on earning assets | 5.48 | % | 6.15 | % | 6.20 | % | 6.57 | % | 5.71 | % | ||||||||||
Cost of funds | 0.85 | % | 1.11 | % | 1.31 | % | 1.79 | % | 2.27 | % | ||||||||||
Cost of funds including non-interest bearing deposits | 0.79 | % | 1.03 | % | 1.22 | % | 1.68 | % | 2.12 | % | ||||||||||
Net interest margin | 4.75 | % | 5.19 | % | 5.06 | % | 5.03 | % | 3.78 | % | ||||||||||
Efficiency ratio (2) | 60.78 | % | 56.25 | % | 50.13 | % | 48.01 | % | 64.43 | % | ||||||||||
Net charge-offs to average loans | 0.69 | % | 1.04 | % | 1.63 | % | 1.86 | % | 1.65 | % | ||||||||||
Allowance for loan losses to total non-covered loans | 1.42 | % | 1.54 | % | 1.54 | % | 1.52 | % | 1.48 | % | ||||||||||
Stockholders’ equity to total assets | 14.89 | % | 14.25 | % | 16.20 | % | 16.08 | % | 14.91 | % | ||||||||||
Financial Condition: | ||||||||||||||||||||
Total assets | $ | 716,185 | $ | 723,812 | $ | 611,373 | $ | 586,654 | $ | 604,224 | ||||||||||
Total loans, net of deferred fees | 546,058 | 530,151 | 491,768 | 463,054 | 462,787 | |||||||||||||||
Total deposits | 540,359 | 550,977 | 461,095 | 430,974 | 455,791 | |||||||||||||||
Stockholders’ equity | 106,614 | 103,176 | 99,051 | 94,331 | 90,088 |
(1) | Tangible book value per share is calculated by dividing stockholders’ equity less intangible assets by the number of outstanding shares of common stock. |
(2) | Efficiency ratio is calculated by dividing noninterest expense by the sum of net interest income plus noninterest income, excluding any gains/losses on sales of securities, gains/write-downs on OREO, gains on acquisitions and gains on sale of loans. |
56 |
Item 7. – Management’s Discussion and Analysis of Financial Condition and Results of Operations
57 |
58 |
59 |
60 |
61 |
Average Balance Sheets and Net Interest | ||||||||||||||||||||||||||||||||||||
Analysis For the Years | ||||||||||||||||||||||||||||||||||||
Ended December 31, 2013, 2012 and 2011 | ||||||||||||||||||||||||||||||||||||
2013 | 2012 | 2011 | ||||||||||||||||||||||||||||||||||
Interest | Interest | Interest | ||||||||||||||||||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||||||
Loans, net of deferred fees (1) (2) | $ | 516,927 | $ | 32,269 | 6.24 | % | $ | 526,371 | $ | 35,246 | 6.70 | % | $ | 477,635 | $ | 31,278 | 6.55 | % | ||||||||||||||||||
Investment securities | 83,920 | 2,272 | 2.71 | % | 65,339 | 1,956 | 2.99 | % | 50,833 | 1,914 | 3.77 | % | ||||||||||||||||||||||||
Other earning assets | 39,938 | 575 | 1.44 | % | 19,504 | 359 | 1.84 | % | 11,525 | 231 | 2.00 | % | ||||||||||||||||||||||||
Total earning assets | 640,785 | 35,116 | 5.48 | % | 611,214 | 37,561 | 6.15 | % | 539,993 | 33,423 | 6.19 | % | ||||||||||||||||||||||||
Allowance for loan losses | (7,621 | ) | (7,179 | ) | (6,263 | ) | ||||||||||||||||||||||||||||||
Intangible assets | 10,212 | 10,834 | 11,276 | |||||||||||||||||||||||||||||||||
Other non-earning assets | 61,397 | 60,604 | 52,610 | |||||||||||||||||||||||||||||||||
Total assets | $ | 704,773 | $ | 675,473 | $ | 597,616 | ||||||||||||||||||||||||||||||
Liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
NOW accounts | $ | 23,723 | 58 | 0.24 | % | $ | 19,437 | 60 | 0.31 | % | $ | 15,898 | 43 | 0.27 | % | |||||||||||||||||||||
Money market accounts | 147,319 | 505 | 0.34 | % | 161,048 | 1,202 | 0.75 | % | 148,569 | 1,288 | 0.87 | % | ||||||||||||||||||||||||
Savings accounts | 12,323 | 72 | 0.59 | % | 8,143 | 48 | 0.59 | % | 6,035 | 36 | 0.59 | % | ||||||||||||||||||||||||
Time deposits | 319,495 | 3,412 | 1.07 | % | 283,507 | 3,726 | 1.31 | % | 233,387 | 3,613 | 1.55 | % | ||||||||||||||||||||||||
Total interest-bearing deposits | 502,860 | 4,047 | 0.80 | % | 472,135 | 5,036 | 1.07 | % | 403,889 | 4,980 | 1.23 | % | ||||||||||||||||||||||||
Borrowings | 46,323 | 621 | 1.34 | % | 52,423 | 792 | 1.51 | % | 61,458 | 1,107 | 1.80 | % | ||||||||||||||||||||||||
Total interest-bearing liabilities | 549,183 | 4,668 | 0.85 | % | 524,558 | 5,828 | 1.11 | % | 465,347 | 6,087 | 1.31 | % | ||||||||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
Demand deposits | 44,989 | 42,244 | 31,642 | |||||||||||||||||||||||||||||||||
Other liabilities | 5,352 | 6,051 | 3,039 | |||||||||||||||||||||||||||||||||
Total liabilites | 599,524 | 572,853 | 500,028 | |||||||||||||||||||||||||||||||||
Stockholders’ equity | 105,249 | 102,620 | 97,588 | |||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ | ||||||||||||||||||||||||||||||||||||
equity | $ | 704,773 | $ | 675,473 | $ | 597,616 | ||||||||||||||||||||||||||||||
Net interest income | $ | 30,448 | $ | 31,733 | $ | 27,336 | ||||||||||||||||||||||||||||||
Interest rate spread | 4.63 | % | 5.03 | % | 4.88 | % | ||||||||||||||||||||||||||||||
Net interest margin | 4.75 | % | 5.19 | % | 5.06 | % |
(1) Includes loan fees in both interest income and the calculation of the yield on loans. |
(2) Calculations include non-accruing loans in average loan amounts outstanding. |
62 |
Year Ended December 31, 2013 vs. 2012 | Year Ended December 31, 2012 vs. 2011 | ||||||||||||||||||||||||
Increase (Decrease) | Increase (Decrease) | ||||||||||||||||||||||||
Due to Change in: | Due to Change in: | ||||||||||||||||||||||||
Net | Net | ||||||||||||||||||||||||
Volume | Rate | Change | Volume | Rate | Change | ||||||||||||||||||||
( in thousands) | |||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||
Loans, net of deferred fees | $ | (623 | ) | $ | (2,354 | ) | $ | (2,977 | ) | $ | 3,250 | $ | 718 | $ | 3,968 | ||||||||||
Investment securities | 476 | (160 | ) | 316 | 149 | (107 | ) | 42 | |||||||||||||||||
Other earning assets | 273 | (57 | ) | 216 | 145 | (17 | ) | 128 | |||||||||||||||||
Total interest-earning assets | 126 | (2,571 | ) | (2,445 | ) | 3,544 | 594 | 4,138 | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||
NOW accounts | (88 | ) | 86 | (2 | ) | 10 | 7 | 17 | |||||||||||||||||
Money market accounts | (95 | ) | (602 | ) | (697 | ) | 131 | (217 | ) | (86 | ) | ||||||||||||||
Savings accounts | 25 | - | 25 | 12 | - | 12 | |||||||||||||||||||
Time deposits | 659 | (973 | ) | (314 | ) | 381 | (268 | ) | 113 | ||||||||||||||||
Total interest-bearing deposits | 501 | (1,489 | ) | (988 | ) | 534 | (478 | ) | 56 | ||||||||||||||||
Borrowings | (87 | ) | (85 | ) | (172 | ) | (150 | ) | (165 | ) | (315 | ) | |||||||||||||
Total interest-bearing liabilities | 414 | (1,574 | ) | (1,160 | ) | 384 | (643 | ) | (259 | ) | |||||||||||||||
Change in net interest income | $ | (288 | ) | $ | (997 | ) | $ | (1,285 | ) | $ | 3,160 | $ | 1,237 | $ | 4,397 |
63 |
2013 | 2012 | Change | ||||||||||
Account maintenance and deposit service fees | $ | 793 | $ | 832 | $ | (39 | ) | |||||
Income from bank-owned life insurance | 592 | 797 | (205 | ) | ||||||||
Gain on sale of SBA loans | - | 657 | (657 | ) | ||||||||
Bargain purchase gain on acquisition | - | 3,484 | (3,484 | ) | ||||||||
Net impairment losses recognized in earnings | (3 | ) | (717 | ) | 714 | |||||||
Gain on sale of securities available for sale | 142 | 274 | (132 | ) | ||||||||
Gain on other assets | 13 | 14 | (1 | ) | ||||||||
Other | 216 | 254 | (38 | ) | ||||||||
Total noninterest income | $ | 1,753 | $ | 5,595 | $ | (3,842 | ) | |||||
2012 | 2011 | Change | ||||||||||
Account maintenance and deposit service fees | $ | 832 | $ | 833 | $ | (1 | ) | |||||
Income from bank-owned life insurance | 797 | 1,336 | (539 | ) | ||||||||
Gain on sale of SBA loans | 657 | 395 | 262 | |||||||||
Bargain purchase gain on acquisition | 3,484 | - | 3,484 | |||||||||
Net impairment losses recognized in earnings | (717 | ) | (329 | ) | (388 | ) | ||||||
Gain on sale of securities available for sale | 274 | - | 274 | |||||||||
Gain on other assets | 14 | - | 14 | |||||||||
Other | 254 | 207 | 47 | |||||||||
Total noninterest income | $ | 5,595 | $ | 2,442 | $ | 3,153 |
64 |
2013 | 2012 | Change | ||||||||||
Salaries and benefits | $ | 9,063 | $ | 7,993 | $ | 1,070 | ||||||
Occupancy expenses | 3,063 | 2,778 | 285 | |||||||||
Furniture and equipment expenses | 724 | 621 | 103 | |||||||||
Amortization of core deposit intangible | 467 | 893 | (426 | ) | ||||||||
Virginia franchise tax expense | 471 | 582 | (111 | ) | ||||||||
FDIC assessment | 823 | 565 | 258 | |||||||||
Data processing expense | 562 | 634 | (72 | ) | ||||||||
Telephone and communication expense | 684 | 603 | 81 | |||||||||
Change in FDIC indemnification asset | 483 | 651 | (168 | ) | ||||||||
Net (gain) loss on other real estate owned | (188 | ) | 2,632 | (2,820 | ) | |||||||
Merger expense | 35 | 360 | (325 | ) | ||||||||
Other operating expenses | 3,105 | 3,137 | (32 | ) | ||||||||
Total noninterest expense | $ | 19,292 | $ | 21,449 | $ | (2,157 | ) | |||||
2012 | 2011 | Change | ||||||||||
Salaries and benefits | $ | 7,993 | $ | 6,787 | $ | 1,206 | ||||||
Occupancy expenses | 2,778 | 2,240 | 538 | |||||||||
Furniture and equipment expenses | 621 | 556 | 65 | |||||||||
Amortization of core deposit intangible | 893 | 919 | (26 | ) | ||||||||
Virginia franchise tax expense | 582 | 686 | (104 | ) | ||||||||
FDIC assessment | 565 | 522 | 43 | |||||||||
Data processing expense | 634 | 546 | 88 | |||||||||
Telephone and communication expense | 603 | 392 | 211 | |||||||||
Change in FDIC indemnification asset | 651 | (99 | ) | 750 | ||||||||
Net loss on other real estate owned | 2,632 | 297 | 2,335 | |||||||||
Merger expense | 360 | - | 360 | |||||||||
Other operating expenses | 3,137 | 2,347 | 790 | |||||||||
Total noninterest expense | $ | 21,449 | $ | 15,193 | $ | 6,256 |
65 |
66 |
Total | Total | Total | ||||||||||||||||||||||||||||||||||||||||||||||
2013 | 2013 | 2012 | 2012 | 2011 | 2011 | |||||||||||||||||||||||||||||||||||||||||||
Covered | Non-covered | Amount | Percent | Covered | Non-covered | Amount | Percent | Covered | Non-covered | Amount | Percent | |||||||||||||||||||||||||||||||||||||
Mortgage loans on real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate - owner-occupied | $ | 1,603 | $ | 106,225 | $ | 107,828 | 19.7 | % | $ | 4,143 | $ | 93,288 | $ | 97,431 | 18.3 | % | $ | 4,854 | $ | 82,450 | $ | 87,304 | 17.7 | % | ||||||||||||||||||||||||
Commercial real estate - non-owner-occupied | 5,829 | 150,008 | 155,837 | 28.5 | % | 10,246 | 130,152 | 140,398 | 26.4 | % | 11,243 | 117,059 | 128,302 | 26.0 | % | |||||||||||||||||||||||||||||||||
Secured by farmland | 100 | 508 | 608 | 0.1 | % | - | 1,479 | 1,479 | 0.3 | % | - | 1,506 | 1,506 | 0.3 | % | |||||||||||||||||||||||||||||||||
Construction and land development | 1 | 39,068 | 39,069 | 7.1 | % | 1,261 | 44,946 | 46,207 | 8.7 | % | 2,883 | 39,565 | 42,448 | 8.6 | % | |||||||||||||||||||||||||||||||||
Residential 1-4 family | 16,631 | 66,482 | 83,113 | 15.2 | % | 21,005 | 61,319 | 82,324 | 15.5 | % | 25,307 | 49,288 | 74,595 | 15.1 | % | |||||||||||||||||||||||||||||||||
Multi- family residential | 585 | 21,496 | 22,081 | 4.0 | % | 614 | 18,774 | 19,388 | 3.7 | % | 629 | 19,553 | 20,182 | 4.1 | % | |||||||||||||||||||||||||||||||||
Home equity lines of credit | 25,769 | 6,431 | 32,200 | 5.9 | % | 31,292 | 9,178 | 40,470 | 7.6 | % | 35,442 | 9,040 | 44,482 | 9.0 | % | |||||||||||||||||||||||||||||||||
Total real estate loans | 50,518 | 390,218 | 440,736 | 80.5 | % | 68,561 | 359,136 | 427,697 | 80.5 | % | 80,358 | 318,461 | 398,819 | 80.9 | % | |||||||||||||||||||||||||||||||||
Commercial loans | 1,097 | 104,284 | 105,381 | 19.2 | % | 2,672 | 99,081 | 101,753 | 19.2 | % | 2,122 | 89,939 | 92,061 | 18.7 | % | |||||||||||||||||||||||||||||||||
Consumer loans | 81 | 1,308 | 1,389 | 0.3 | % | 88 | 1,623 | 1,711 | 0.3 | % | 108 | 1,868 | 1,976 | 0.4 | % | |||||||||||||||||||||||||||||||||
Gross loans | 51,696 | 495,810 | 547,506 | 100.0 | % | 71,321 | 459,840 | 531,161 | 100.0 | % | 82,588 | 410,268 | 492,856 | 100.0 | % | |||||||||||||||||||||||||||||||||
Less deferred fees | 5 | (1,453 | ) | (1,448 | ) | 7 | (1,017 | ) | (1,010 | ) | - | (1,088 | ) | (1,088.00 | ) | |||||||||||||||||||||||||||||||||
Loans, net of deferred fees | $ | 51,701 | $ | 494,357 | $ | 546,058 | $ | 71,328 | $ | 458,823 | $ | 530,151 | $ | 82,588 | $ | 409,180 | $ | 491,768 | ||||||||||||||||||||||||||||||
Total | Total | |||||||||||||||||||||||||||||||||||||||||||||||
2010 | 2010 | 2009 | 2009 | |||||||||||||||||||||||||||||||||||||||||||||
Covered | Non-covered | Amount | Percent | Covered | Non-covered | Amount | Percent | |||||||||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
(As Restated) | ||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage loans on real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate - owner-occupied | $ | 5,427 | $ | 81,487 | $ | 86,914 | 18.7 | % | $ | 6,613 | $ | 76,765 | $ | 83,378 | 18.0 | % | ||||||||||||||||||||||||||||||||
Commercial real estate - non-owner-occupied | 14,502 | 76,068 | 90,570 | 19.5 | % | 18,006 | 63,059 | 81,065 | 17.5 | % | ||||||||||||||||||||||||||||||||||||||
Secured by farmland | - | 3,522 | 3,522 | 0.8 | % | - | 6,471 | 6,471 | 1.4 | % | ||||||||||||||||||||||||||||||||||||||
Construction and land development | 3,249 | 39,480 | 42,729 | 9.2 | % | 3,498 | 48,000 | 51,498 | 11.1 | % | ||||||||||||||||||||||||||||||||||||||
Residential 1-4 family | 28,733 | 58,900 | 87,633 | 18.9 | % | 33,815 | 61,024 | 94,839 | 20.5 | % | ||||||||||||||||||||||||||||||||||||||
Multi- family residential | 629 | 19,177 | 19,806 | 4.3 | % | 2,570 | 10,726 | 13,296 | 2.9 | % | ||||||||||||||||||||||||||||||||||||||
Home equity lines of credit | 40,662 | 10,532 | 51,194 | 11.0 | % | 44,610 | 10,532 | 55,142 | 11.9 | % | ||||||||||||||||||||||||||||||||||||||
Total real estate loans | 93,202 | 289,166 | 382,368 | 82.5 | % | 109,112 | 276,577 | 385,689 | 83.2 | % | ||||||||||||||||||||||||||||||||||||||
Commercial loans | 2,443 | 76,644 | 79,087 | 17.1 | % | 3,184 | 70,757 | 73,941 | 16.0 | % | ||||||||||||||||||||||||||||||||||||||
Consumer loans | 143 | 2,010 | 2,153 | 0.4 | % | 193 | 3,528 | 3,721 | 0.8 | % | ||||||||||||||||||||||||||||||||||||||
Gross loans | 95,788 | 367,820 | 463,608 | 100.0 | % | 112,489 | 350,862 | 463,351 | 100.0 | % | ||||||||||||||||||||||||||||||||||||||
Less deferred fees | - | (554 | ) | (554 | ) | - | (564 | ) | (564 | ) | ||||||||||||||||||||||||||||||||||||||
Loans, net of deferred fees | $ | 95,788 | $ | 367,266 | $ | 463,054 | $ | 112,489 | $ | 350,298 | $ | 462,787 |
67 |
After 1 Year | ||||||||||||||||||||||||
Through 5 Years | After 5 Years | |||||||||||||||||||||||
One Year | Fixed | Floating | Fixed | Floating | ||||||||||||||||||||
or Less | Rate | Rate | Rate | Rate | Total | |||||||||||||||||||
Construction and land development | $ | 16,434 | $ | 18,239 | $ | 3,407 | $ | 752 | $ | 237 | $ | 39,069 | ||||||||||||
Commercial | 37,548 | 19,520 | 19,585 | 2,071 | 26,657 | 105,381 | ||||||||||||||||||
Total | $ | 53,982 | $ | 37,759 | $ | 22,992 | $ | 2,823 | $ | 26,894 | $ | 144,450 |
68 |
2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
(As Restated) | (As Restated) | |||||||||||||||||||
Nonaccrual loans | $ | 7,814 | $ | 7,628 | $ | 4,541 | $ | 9,585 | $ | 5,734 | ||||||||||
Loans past due 90 days and accruing interest | - | - | 32 | - | - | |||||||||||||||
Total nonperforming loans | 7,814 | 7,628 | 4,573 | 9,585 | 5,734 | |||||||||||||||
Other real estate owned | 9,579 | 13,200 | 13,620 | 3,901 | 2,796 | |||||||||||||||
Total nonperforming assets | $ | 17,393 | $ | 20,828 | $ | 18,193 | $ | 13,486 | $ | 8,530 | ||||||||||
SBA guaranteed amounts included in nonaccrual loans | $ | 1,852 | $ | 2,607 | $ | 2,462 | $ | 1,410 | $ | 1,544 | ||||||||||
Allowance for non-covered loan losses to nonperforming loans | 90.08 | % | 91.33 | % | 137.66 | % | 58.41 | % | 90.20 | % | ||||||||||
Allowance for non-covered loan losses to total non-covered loans | 1.42 | % | 1.52 | % | 1.54 | % | 1.52 | % | 1.48 | % | ||||||||||
Nonperforming assets to total non-covered assets | 2.63 | % | 3.20 | % | 3.44 | % | 2.75 | % | 1.74 | % | ||||||||||
Nonperforming assets excluding SBA guaranteed loans | ||||||||||||||||||||
to total non-covered assets | 2.35 | % | 2.80 | % | 2.98 | % | 2.46 | % | 1.42 | % | ||||||||||
Nonperforming assets to total non-covered loans and OREO | 3.45 | % | 4.41 | % | 4.30 | % | 3.63 | % | 2.42 | % | ||||||||||
Nonperforming assets excluding SBA guaranteed loans | ||||||||||||||||||||
to total non-covered loans and OREO | 3.08 | % | 3.86 | % | 3.72 | % | 3.25 | % | 1.98 | % |
Covered nonperforming assets are not included in the table above because the carrying value includes a component for credit losses (the nonaccretable yield).
December 31, 2013 | December 31, 2012 | |||||||
Residential 1-4 family | $ | 5,225 | $ | 2,830 | ||||
Commercial real estate - owner occupied | 708 | - | ||||||
Construction and land loans | - | 1,497 | ||||||
Total troubled debt restructurings | $ | 5,933 | $ | 4,327 |
69 |
2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
Nonaccrual loans | $ | 1,622 | $ | 3,569 | $ | 3,340 | $ | 2,048 | $ | 5,080 | ||||||||||
Loans past due 90 days and accruing interest | - | - | 136 | 234 | - | |||||||||||||||
Total nonperforming loans | 1,622 | 3,569 | 3,476 | 2,282 | 5,080 | |||||||||||||||
Other real estate owned | 2,213 | 636 | 636 | 676 | 740 | |||||||||||||||
Total nonperforming assets | $ | 3,835 | $ | 4,205 | $ | 4,112 | $ | 2,958 | $ | 5,820 |
70 |
For the Year Ended | For the Year Ended | For the Year Ended | For the Year Ended | For the Year Ended | ||||||||||||||||
December 31, 2013 | December 31, 2012 | December 31, 2011 | December 31, 2010 | December 31, 2009 | ||||||||||||||||
(As Restated) | ||||||||||||||||||||
Balance, beginning of period | $ | 7,066 | $ | 6,295 | $ | 5,599 | $ | 5,172 | $ | 4,218 | ||||||||||
Provision charged to operations | 3,615 | 6,195 | 8,492 | 9,025 | 6,538 | |||||||||||||||
Recoveries credited to allowance | 464 | 782 | 199 | 167 | 157 | |||||||||||||||
Total | 11,145 | 13,272 | 14,290 | 14,364 | 10,913 | |||||||||||||||
Loans charged off: | ||||||||||||||||||||
Real estate - commercial | 199 | 1,331 | 1,163 | 1,650 | 790 | |||||||||||||||
Real estate - construction, land and | ||||||||||||||||||||
other | 650 | 2,119 | 460 | 3,718 | - | |||||||||||||||
Real estate - residential 1-4 family | 776 | 1,071 | 2,341 | 2,038 | 1,086 | |||||||||||||||
Commercial | 2,286 | 1,676 | 3,975 | 1,278 | 3,852 | |||||||||||||||
Consumer | 144 | 9 | 56 | 81 | 13 | |||||||||||||||
Total loans charged off | 4,055 | 6,206 | 7,995 | 8,765 | 5,741 | |||||||||||||||
Balance, end of period | $ | 7,090 | $ | 7,066 | $ | 6,295 | $ | 5,599 | $ | 5,172 | ||||||||||
Net charge-offs to average loans, net | ||||||||||||||||||||
of unearned income | 0.69 | % | 1.03 | % | 1.63 | % | 1.86 | % | 1.65 | % |
Please refer to “Item 8 –. Financial Statements and Supplementary Data”, Footnote 3, for information regarding the allocation of the allowance for loan losses among various categories of loans.
● | Government National Mortgage Association (GNMA), Federal National Mortgage Association (FNMA) and the Federal Home Loan Mortgage Corporation (FHLMC) mortgage-backed securities (MBS) |
● | Collateralized mortgage obligations |
● | Treasury securities |
● | SBA guaranteed loan pools |
● | Agency securities |
71 |
● | Obligations of states and political subdivisions |
● | Pooled trust preferred securities comprised of a minimum of 80% bank collateral with an investment grade rating or a minimum of 60% bank collateral with a AAA rating at purchase |
● | Other corporate debt securities rated Aa3/AA- or better at purchase |
72 |
Previously | |||||||||||||||||||||||||||||||||||||||
% of Current | Recognized | ||||||||||||||||||||||||||||||||||||||
Defaults and | Cumulative | ||||||||||||||||||||||||||||||||||||||
Ratings | Estimated | Deferrals to | Other | ||||||||||||||||||||||||||||||||||||
Tranche | When Purchased | Current Ratings | Fair | Total | Comprehensive | ||||||||||||||||||||||||||||||||||
Security | Level | Moody’s | Fitch | Moody’s | Fitch | Par Value | Book Value | Value | Collateral | Loss (1) | |||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||||||
ALESCO VII A1B | Senior | Aaa | AAA | Baa3 | BBB | $ | 6,592 | $ | 5,971 | $ | 3,867 | 16 | % | $ | 278 | ||||||||||||||||||||||||
MMCF III B | Senior Sub | A3 | A- | Ba1 | CC | 333 | 327 | 203 | 34 | % | 6 | ||||||||||||||||||||||||||||
6,925 | 6,298 | 4,070 | $ | 284 | |||||||||||||||||||||||||||||||||||
Cumulative Other | Cumulative | ||||||||||||||||||||||||||||||||||||||
Comprehensive | OTTI Related to | ||||||||||||||||||||||||||||||||||||||
Other Than Temporarily Impaired: | Loss (2) | Credit Loss (2) | |||||||||||||||||||||||||||||||||||||
TPREF FUNDING II | Mezzanine | A1 | A- | Caa3 | C | 1,500 | 515 | 527 | 41 | % | 626 | $ | 359 | ||||||||||||||||||||||||||
TRAP 2007-XII C1 | Mezzanine | A3 | A | C | C | 2,147 | 56 | 152 | 39 | % | 798 | 1,293 | |||||||||||||||||||||||||||
TRAP 2007-XIII D | Mezzanine | NR | A- | NR | C | 2,039 | - | 111 | 29 | % | 7 | 2,032 | |||||||||||||||||||||||||||
MMC FUNDING XVIII | Mezzanine | A3 | A- | Ca | C | 1,088 | 27 | 227 | 30 | % | 370 | 691 | |||||||||||||||||||||||||||
ALESCO V C1 | Mezzanine | A2 | A | C | C | 2,150 | 475 | 566 | 20 | % | 1,014 | 661 | |||||||||||||||||||||||||||
ALESCO XV C1 | Mezzanine | A3 | A- | C | C | 3,233 | 30 | 108 | 35 | % | 644 | 2,559 | |||||||||||||||||||||||||||
ALESCO XVI C | Mezzanine | A3 | A- | C | C | 2,151 | 120 | 471 | 15 | % | 851 | 1,180 | |||||||||||||||||||||||||||
14,308 | 1,223 | 2,162 | $ | 4,310 | $ | 8,775 | |||||||||||||||||||||||||||||||||
Total | $ | 21,233 | $ | 7,521 | $ | 6,232 |
(1) Pre-tax, and represents unrealized losses at date of transfer from available-for-sale to held-to-maturity, net of accretion | |
(2) Pre-tax |
73 |
● | SARM 2005-22 1A2 in the amount of $659 thousand, a residential collateralized mortgage obligation that is not government-sponsored. |
● | residential government-sponsored mortgage-backed securities in the amount of $25.6 million and residential government-sponsored collateralized mortgage obligations totaling $4.3 million. |
● | callable agency securities in the amount of $30.0 million. |
● | municipal bonds in the amount of $16.4 million with a taxable equivalent yield of 3.11% and ratings as follows: |
Rating | Amount | ||||||
Service | Rating | (in thousands) | |||||
Moody’s | Aaa | $ | 505 | ||||
Moody’s | Aa2 | 3,204 | |||||
Moody’s | Aa3 | 722 | |||||
Moody’s | A1 | 1,203 | |||||
Standard & Poor’s | AAA | 3,160 | |||||
Standard & Poor’s | AA | 3,903 | |||||
Standard & Poor’s | AA- | 3,684 | |||||
$ | 16,381 |
74 |
Securities Available for Sale | ||||||||||||
Weighted | ||||||||||||
Amortized | Estimated | Average | ||||||||||
Cost | Fair Value | Yield | ||||||||||
Obligations of states and political subdivisions | ||||||||||||
Due after ten years | $ | 2,302 | $ | 1,993 | 2.62 | % | ||||||
Securities Held to Maturity | ||||||||||||
Weighted | ||||||||||||
Amortized | Estimated | Average | ||||||||||
Cost | Fair Value | Yield | ||||||||||
Residential government-sponsored mortgage-backed securities | ||||||||||||
Due after five years through ten years | $ | 1,509 | $ | 1,610 | 5.46 | % | ||||||
Due after ten years | 24,100 | 24,378 | 2.69 | % | ||||||||
Total residential government-sponsored mortgage-backed securities | 25,609 | 25,988 | 2.85 | % | ||||||||
Residential government-sponsored collateralized mortgage obligations | ||||||||||||
Due after ten years | 4,295 | 3,948 | 1.70 | % | ||||||||
Other residential collateralized mortgage obligations | ||||||||||||
Due after ten years | 659 | 647 | 2.76 | % | ||||||||
Total collateralized mortgage obligations | 4,954 | 4,595 | 1.84 | % | ||||||||
Government-sponsored agency securities | ||||||||||||
Due after ten years | 29,971 | 25,977 | 2.90 | % | ||||||||
Obligations of states and political subdivisions | ||||||||||||
Due after five years through ten years | 6,195 | 5,899 | 1.86 | % | ||||||||
Due after ten years | 8,193 | 7,502 | 2.40 | % | ||||||||
14,388 | 13,401 | 2.17 | % | |||||||||
Trust preferred securities | ||||||||||||
Due after ten years | 7,521 | 6,232 | 0.92 | % | ||||||||
$ | 82,443 | $ | 76,193 | 2.51 | % |
75 |
2013 | 2012 | 2011 | ||||||||||||||||||||||
Average | Average | Average | Average | Average | Average | |||||||||||||||||||
Balance | Rate | Balance | Rate | Balance | Rate | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Noninterest-bearing deposits | $ | 44,989 | $ | 42,244 | $ | 31,642 | ||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||
Savings accounts | 12,323 | 0.59 | % | 8,143 | 0.59 | % | 6,035 | 0.59 | % | |||||||||||||||
Money market accounts | 147,319 | 0.34 | % | 161,048 | 0.75 | % | 148,569 | 0.87 | % | |||||||||||||||
NOW accounts | 23,723 | 0.24 | % | 19,437 | 0.31 | % | 15,898 | 0.27 | % | |||||||||||||||
Time deposits | 319,495 | 1.07 | % | 283,507 | 1.31 | % | 233,387 | 1.55 | % | |||||||||||||||
Total interest-bearing deposits | 502,860 | 0.80 | % | 472,135 | 1.07 | % | 403,889 | 1.23 | % | |||||||||||||||
Total deposits | $ | 547,849 | $ | 514,379 | $ | 435,531 |
76 |
Sensitivity of Economic Value of Equity | ||||||||||||||||||||
As of December 31, 2013 | ||||||||||||||||||||
Economic Value of | ||||||||||||||||||||
Change in | Economic Value of Equity | Equity as a % of | ||||||||||||||||||
Interest Rates | ||||||||||||||||||||
in Basis Points | $ Change | % Change | Total | Equity | ||||||||||||||||
(Rate Shock) | Amount | From Base | From Base | Assets | Book Value | |||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||
Up 400 | $ | 104,514 | $ | (15,340 | ) | -12.80 | % | 14.59 | % | 98.03 | % | |||||||||
Up 300 | 106,947 | (12,907 | ) | -10.77 | % | 14.93 | % | 100.31 | % | |||||||||||
Up 200 | 110,177 | (9,677 | ) | -8.07 | % | 15.38 | % | 103.34 | % | |||||||||||
Up 100 | 114,794 | (5,060 | ) | -4.22 | % | 16.03 | % | 107.67 | % | |||||||||||
Base | 119,854 | - | 0.00 | % | 16.74 | % | 112.42 | % | ||||||||||||
Down 100 | 117,479 | (2,375 | ) | -1.98 | % | 16.40 | % | 110.19 | % | |||||||||||
Down 200 | 114,952 | (4,902 | ) | -4.09 | % | 16.05 | % | 107.82 | % |
77 |
Sensitivity of Economic Value of Equity | ||||||||||||||||||||
As of December 31, 2012 | ||||||||||||||||||||
Economic Value of | ||||||||||||||||||||
Change in | Economic Value of Equity | Equity as a % of | ||||||||||||||||||
Interest Rates | ||||||||||||||||||||
in Basis Points | $ Change | % Change | Total | Equity | ||||||||||||||||
(Rate Shock) | Amount | From Base | From Base | Assets | Book Value | |||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||
Up 400 | $ | 105,710 | $ | (11,198 | ) | -9.58 | % | 14.60 | % | 102.46 | % | |||||||||
Up 300 | 107,601 | (9,307 | ) | -7.96 | % | 14.87 | % | 104.29 | % | |||||||||||
Up 200 | 110,442 | (6,466 | ) | -5.53 | % | 15.26 | % | 107.04 | % | |||||||||||
Up 100 | 115,426 | (1,482 | ) | -1.27 | % | 15.95 | % | 111.87 | % | |||||||||||
Base | 116,908 | - | 0.00 | % | 16.15 | % | 113.31 | % | ||||||||||||
Down 100 | 111,153 | (5,755 | ) | -4.92 | % | 15.36 | % | 107.73 | % | |||||||||||
Down 200 | 111,252 | (5,656 | ) | -4.84 | % | 15.37 | % | 107.83 | % |
78 |
Sensitivity of Net Interest Income | ||||||||||||||||
As of December 31, 2013 | ||||||||||||||||
Change in | Adjusted Net Interest Income | Net Interest Margin | ||||||||||||||
Interest Rates | ||||||||||||||||
in Basis Points | $ Change | % Change | ||||||||||||||
(Rate Shock) | Amount | From Base | Percent | From Base | ||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||
Up 400 | $ | 32,376 | $ | 5,627 | 4.87 | % | 0.83 | % | ||||||||
Up 300 | 30,565 | 3,816 | 4.60 | % | 0.56 | % | ||||||||||
Up 200 | 28,856 | 2,107 | 4.35 | % | 0.31 | % | ||||||||||
Up 100 | 27,547 | 798 | 4.16 | % | 0.12 | % | ||||||||||
Base | 26,749 | - | 4.04 | % | 0.00 | % | ||||||||||
Down 100 | 27,206 | 457 | 4.11 | % | 0.07 | % | ||||||||||
Down 200 | 26,319 | (430 | ) | 3.97 | % | -0.07 | % | |||||||||
Sensitivity of Net Interest Income | ||||||||||||||||
As of December 31, 2012 | ||||||||||||||||
Change in | Adjusted Net Interest Income | Net Interest Margin | ||||||||||||||
Interest Rates | ||||||||||||||||
in Basis Points | $ Change | % Change | ||||||||||||||
(Rate Shock) | Amount | From Base | Percent | From Base | ||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||
Up 400 | $ | 34,211 | $ | 6,829 | 4.93 | % | 0.97 | % | ||||||||
Up 300 | 32,008 | $ | 4,626 | 4.62 | % | 0.66 | % | |||||||||
Up 200 | 29,925 | $ | 2,543 | 4.33 | % | 0.37 | % | |||||||||
Up 100 | 28,423 | $ | 1,041 | 4.11 | % | 0.15 | % | |||||||||
Base | 27,382 | $ | - | 3.96 | % | 0.00 | % | |||||||||
Down 100 | 27,663 | $ | 281 | 4.00 | % | 0.04 | % | |||||||||
Down 200 | 27,755 | $ | 373 | 4.02 | % | 0.06 | % |
79 |
80 |
Minimum | ||||||||||||||||
Required for | ||||||||||||||||
Capital | Actual Ratio at | |||||||||||||||
Adequacy | To Be Categorized | December 31, | ||||||||||||||
Purposes | as Well Capitalized | 2013 | 2012 | |||||||||||||
Southern National | ||||||||||||||||
Tier 1 risk-based capital ratio | 4.00 | % | 6.00 | % | 18.56 | % | 18.33 | % | ||||||||
Total risk-based capital ratio | 8.00 | % | 10.00 | % | 19.81 | % | 19.57 | % | ||||||||
Leverage ratio | 4.00 | % | 5.00 | % | 14.22 | % | 13.69 | % | ||||||||
Sonabank | ||||||||||||||||
Tier 1 risk-based capital ratio | 4.00 | % | 6.00 | % | 18.43 | % | 18.18 | % | ||||||||
Total risk-based capital ratio | 8.00 | % | 10.00 | % | 19.68 | % | 19.43 | % | ||||||||
Leverage ratio | 4.00 | % | 5.00 | % | 14.12 | % | 13.59 | % |
81 |
82 |
Contractual Obligations | ||||||||||||||||||||
Less Than | One to | Three to | More Than | |||||||||||||||||
One Year | Three Years | Five Years | Five Years | Total | ||||||||||||||||
( in thousands) | ||||||||||||||||||||
Certificates of deposit (1) | $ | 178,114 | $ | 141,250 | $ | 4,201 | $ | - | $ | 323,565 | ||||||||||
Securities sold under agreements to repurchase | 14,545 | - | - | - | 14,545 | |||||||||||||||
FHLB short-term advances | 20,000 | - | - | - | 20,000 | |||||||||||||||
FHLB long-term advances | 5,250 | 20,000 | 5,000 | - | 30,250 | |||||||||||||||
Operating leases | 1,892 | 2,647 | 1,655 | 1,178 | 7,372 | |||||||||||||||
Total | $ | 219,801 | $ | 163,897 | $ | 10,856 | $ | 1,178 | $ | 395,732 |
83 |
/s/ Dixon Hughes Goodman LLP | |
Atlanta, Georgia | |
March 12, 2014 |
84 |
Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholders
Southern National Bancorp of Virginia, Inc.:
We have audited the accompanying consolidated balance sheets of Southern National Bancorp of Virginia, Inc. and subsidiaries (the Company) as of December 31, 2012 and 2011, and the related consolidated statements of comprehensive income, changes in stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2012. These consolidated 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.
The consolidated financial statements of the Company as of December 31, 2010 were audited by other auditors whose report dated March 15, 2011, expressed an unqualified opinion on those statements, before the restatement described in note 2 to the consolidated financial statements.
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. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes 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 the Company as of December 31, 2012 and 2011, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2012, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company’s internal control over financial reporting as of December 31, 2012, based on criteria established inInternal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 5, 2013 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
/s/ KPMG LLP
McLean, Virginia
March 5, 2013
85 |
/s/ Dixon Hughes Goodman LLP |
Atlanta, Georgia |
March 12, 2014 |
86 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(dollars in thousands, except per share amounts) | ||||||||
December 31, | December 31, | |||||||
2013 | 2012 | |||||||
ASSETS | ||||||||
Cash and cash equivalents: | ||||||||
Cash and due from financial institutions | $ | 2,679 | $ | 4,553 | ||||
Interest-bearing deposits in other financial institutions | 18,177 | 34,647 | ||||||
Total cash and cash equivalents | 20,856 | 39,200 | ||||||
Securities available for sale, at fair value | 1,993 | 2,391 | ||||||
Securities held to maturity, at amortized cost | ||||||||
(fair value of $76,193 and $84,827, respectively) | 82,443 | 84,051 | ||||||
Covered loans | 51,701 | 71,328 | ||||||
Non-covered loans | 494,357 | 458,823 | ||||||
Total loans | 546,058 | 530,151 | ||||||
Less allowance for loan losses | (7,090 | ) | (7,066 | ) | ||||
Net loans | 538,968 | 523,085 | ||||||
Stock in Federal Reserve Bank and Federal Home Loan Bank | 5,915 | 6,212 | ||||||
Bank premises and equipment, net | 6,324 | 6,552 | ||||||
Goodwill | 9,160 | 9,160 | ||||||
Core deposit intangibles, net | 813 | 1,280 | ||||||
FDIC indemnification asset | 5,804 | 6,735 | ||||||
Bank-owned life insurance | 18,374 | 17,782 | ||||||
Other real estate owned | 11,792 | 13,836 | ||||||
Deferred tax assets, net | 8,281 | 8,174 | ||||||
Other assets | 5,462 | 5,354 | ||||||
Total assets | $ | 716,185 | $ | 723,812 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Noninterest-bearing demand deposits | $ | 44,643 | $ | 49,644 | ||||
Interest-bearing deposits: | ||||||||
NOW accounts | 24,297 | 22,774 | ||||||
Money market accounts | 130,855 | 163,233 | ||||||
Savings accounts | 16,999 | 9,618 | ||||||
Time deposits | 323,565 | 305,708 | ||||||
Total interest-bearing deposits | 495,716 | 501,333 | ||||||
Total deposits | 540,359 | 550,977 | ||||||
Securities sold under agreements to repurchase and other | ||||||||
short-term borrowings | 39,795 | 33,411 | ||||||
Federal Home Loan Bank (FHLB) advances | 25,000 | 30,250 | ||||||
Other liabilities | 4,417 | 5,998 | ||||||
Total liabilities | 609,571 | 620,636 | ||||||
Commitments and contingencies (see note 14) | - | - | ||||||
Stockholders’ equity: | ||||||||
Preferred stock, $.01 par value. Authorized 5,000,000 shares; | ||||||||
no shares issued and outstanding | - | - | ||||||
Common stock, $.01 par value. Authorized 45,000,000 shares; | ||||||||
issued and outstanding, 11,590,612 and 11,590,212 shares at December 31, 2013 and 2012, respectively | 116 | 116 | ||||||
Additional paid in capital | 97,127 | 96,840 | ||||||
Retained earnings | 12,561 | 9,201 | ||||||
Accumulated other comprehensive loss | (3,190 | ) | (2,981 | ) | ||||
Total stockholders’ equity | 106,614 | 103,176 | ||||||
Total liabilities and stockholders’ equity | $ | 716,185 | $ | 723,812 |
87 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. | ||||||||||||
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME | ||||||||||||
(dollars in thousands, except per share amounts) | ||||||||||||
For the Years Ended | ||||||||||||
December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Interest and dividend income: | ||||||||||||
Interest and fees on loans | $ | 32,269 | $ | 35,246 | $ | 31,278 | ||||||
Interest and dividends on taxable securities | 2,035 | 1,940 | 1,914 | |||||||||
Interest and dividends on tax exempt securities | 237 | 16 | - | |||||||||
Interest and dividends on other earning assets | 575 | 359 | 231 | |||||||||
Total interest and dividend income | 35,116 | 37,561 | 33,423 | |||||||||
Interest expense: | ||||||||||||
Interest on deposits | 4,047 | 5,036 | 4,980 | |||||||||
Interest on borrowings | 621 | 792 | 1,107 | |||||||||
Total interest expense | 4,668 | 5,828 | 6,087 | |||||||||
Net interest income | 30,448 | 31,733 | 27,336 | |||||||||
Provision for loan losses | 3,615 | 6,195 | 8,492 | |||||||||
Net interest income after provision | ||||||||||||
for loan losses | 26,833 | 25,538 | 18,844 | |||||||||
Noninterest income: | ||||||||||||
Account maintenance and deposit service fees | 793 | 832 | 833 | |||||||||
Income from bank-owned life insurance | 592 | 797 | 1,336 | |||||||||
Gain on sale of SBA loans | - | 657 | 395 | |||||||||
Bargain purchase gain on acquisitions | - | 3,484 | - | |||||||||
Net gain on other assets | 13 | 14 | - | |||||||||
Gain on sales of available for sale securities | 142 | 274 | - | |||||||||
Total other-than-temporary impairment losses (OTTI) | (3 | ) | (721 | ) | (329 | ) | ||||||
Portion of OTTI recognized in other comprehensive | ||||||||||||
income (before taxes) | - | 4 | - | |||||||||
Net credit related OTTI recognized in earnings | (3 | ) | (717 | ) | (329 | ) | ||||||
Other | 216 | 254 | 207 | |||||||||
Total noninterest income | 1,753 | 5,595 | 2,442 | |||||||||
Noninterest expenses: | ||||||||||||
Salaries and benefits | 9,063 | 7,993 | 6,787 | |||||||||
Occupancy expenses | 3,063 | 2,778 | 2,240 | |||||||||
Furniture and equipment expenses | 724 | 621 | 556 | |||||||||
Amortization of core deposit intangible | 467 | 893 | 919 | |||||||||
Virginia franchise tax expense | 471 | 582 | 686 | |||||||||
FDIC assessment | 823 | 565 | 522 | |||||||||
Data processing expense | 562 | 634 | 546 | |||||||||
Telephone and communication expense | 684 | 603 | 392 | |||||||||
Change in FDIC indemnification asset | 483 | 651 | (99 | ) | ||||||||
Net (gain) loss on other real estate owned | (188 | ) | 2,632 | 297 | ||||||||
Merger expenses | 35 | 360 | - | |||||||||
Other operating expenses | 3,105 | 3,137 | 2,347 | |||||||||
Total noninterest expenses | 19,292 | 21,449 | 15,193 | |||||||||
Income before income taxes | 9,294 | 9,684 | 6,093 | |||||||||
Income tax expense | 3,036 | 3,115 | 1,692 | |||||||||
Net income | $ | 6,258 | $ | 6,569 | $ | 4,401 | ||||||
Other comprehensive income (loss): | ||||||||||||
Unrealized gain (loss) on available for sale securities | $ | (232 | ) | $ | 8 | $ | 103 | |||||
Realized amount on available for sale securities sold, net | (142 | ) | (274 | ) | - | |||||||
Non-credit component of other-than-temporary impairment | ||||||||||||
on held-to-maturity securities | 97 | 676 | 133 | |||||||||
Accretion of amounts previously recorded upon transfer | ||||||||||||
to held-to-maturity from available-for sale | (39 | ) | (105 | ) | (5 | ) | ||||||
Net unrealized gain (loss) | (316 | ) | 305 | 231 | ||||||||
Tax effect | (107 | ) | 104 | 79 | ||||||||
Other comprehensive income (loss) | (209 | ) | 201 | 152 | ||||||||
Comprehensive income | $ | 6,049 | $ | 6,770 | $ | 4,553 | ||||||
Earnings per share, basic and diluted | $ | 0.54 | $ | 0.57 | $ | 0.38 |
88 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011 | ||||||||||||||||||||
(dollars in thousands, except per share amounts) | ||||||||||||||||||||
Accumulated | ||||||||||||||||||||
Additional | Other | |||||||||||||||||||
Common | Paid in | Retained | Comprehensive | |||||||||||||||||
Stock | Capital | Earnings | Loss | Total | ||||||||||||||||
Balance - January 1, 2011 | $ | 116 | $ | 96,478 | $ | 1,071 | $ | (3,334 | ) | $ | 94,331 | |||||||||
Comprehensive income: | ||||||||||||||||||||
Net income | 4,401 | 4,401 | ||||||||||||||||||
Change in unrealized loss on securities available for sale | ||||||||||||||||||||
(net of tax, $35) | 68 | 68 | ||||||||||||||||||
Change in unrecognized loss on securities held to maturity | ||||||||||||||||||||
for which a portion of OTTI has been recognized (net of tax, | ||||||||||||||||||||
$44 and accretion, $5 and amounts recorded into other | ||||||||||||||||||||
comprehensive income at transfer) | 84 | 84 | ||||||||||||||||||
Stock-based compensation expense | 167 | 167 | ||||||||||||||||||
Balance - December 31, 2011 | 116 | 96,645 | 5,472 | (3,182 | ) | 99,051 | ||||||||||||||
Comprehensive income: | ||||||||||||||||||||
Net income | 6,569 | 6,569 | ||||||||||||||||||
Change in unrealized loss on securities available for sale | ||||||||||||||||||||
(net of tax benefit, $90) | (176 | ) | (176 | ) | ||||||||||||||||
Change in unrecognized loss on securities held to maturity | ||||||||||||||||||||
for which a portion of OTTI has been recognized (net of tax, | ||||||||||||||||||||
$194 and accretion, $105 and amounts recorded into other | ||||||||||||||||||||
comprehensive income at transfer) | 377 | 377 | ||||||||||||||||||
Dividends on common stock ($.25 per share) | (2,840 | ) | (2,840 | ) | ||||||||||||||||
Stock-based compensation expense | 195 | �� | 195 | |||||||||||||||||
Balance - December 31, 2012 | 116 | 96,840 | 9,201 | (2,981 | ) | 103,176 | ||||||||||||||
Comprehensive income: | ||||||||||||||||||||
Net income | 6,258 | 6,258 | ||||||||||||||||||
Change in unrealized loss on securities available for sale | ||||||||||||||||||||
(net of tax benefit, $127) | (247 | ) | (247 | ) | ||||||||||||||||
Change in unrecognized loss on securities held to maturity | ||||||||||||||||||||
for which a portion of OTTI has been recognized (net of tax, | ||||||||||||||||||||
$20 and accretion, $39 and amounts recorded into other | ||||||||||||||||||||
comprehensive income at transfer) | 38 | 38 | ||||||||||||||||||
Dividends on common stock ($.25 per share) | (2,898 | ) | (2,898 | ) | ||||||||||||||||
Issuance of common stock under Stock Incentive Plan (400 shares) | 3 | 3 | ||||||||||||||||||
Stock-based compensation expense | 284 | 284 | ||||||||||||||||||
Balance - December 31, 2013 | $ | 116 | $ | 97,127 | $ | 12,561 | $ | (3,190 | ) | $ | 106,614 |
89 |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. | ||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||
(dollars in thousands) | For the Years Ended | |||||||||||
December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Operating activities: | ||||||||||||
Net income | $ | 6,258 | $ | 6,569 | $ | 4,401 | ||||||
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities: | ||||||||||||
Depreciation | 665 | 591 | 540 | |||||||||
Amortization of core deposit intangible | 467 | 893 | 919 | |||||||||
Other amortization, net | 344 | 314 | 33 | |||||||||
Accretion of loan discount | (3,507 | ) | (4,127 | ) | (3,272 | ) | ||||||
Amortization (accretion) of FDIC indemnification asset | 483 | 651 | (99 | ) | ||||||||
Provision for loan losses | 3,615 | 6,195 | 8,492 | |||||||||
Earnings on bank-owned life insurance | (592 | ) | (797 | ) | (536 | ) | ||||||
Stock based compensation expense | 284 | 195 | 167 | |||||||||
Bargain purchase gain on acquisition | - | (3,484 | ) | - | ||||||||
Net gain on sale of available for sale securities | (142 | ) | (274 | ) | - | |||||||
Gain on sale of loans | - | (657 | ) | (395 | ) | |||||||
Impairment on securities | 3 | 717 | 329 | |||||||||
Net (gain) loss on other real estate owned | (188 | ) | 2,632 | 297 | ||||||||
Provision for deferred income taxes | 102 | (2,022 | ) | (400 | ) | |||||||
Net (increase) decrease in other assets | (365 | ) | 1,069 | 1,661 | ||||||||
Net increase (decrease) in other liabilities | (1,581 | ) | 2,372 | 1,017 | ||||||||
Net cash and cash equivalents provided by operating activities | 5,846 | 10,837 | 13,154 | |||||||||
Investing activities: | ||||||||||||
Purchases of available for sale securities | - | (5,437 | ) | - | ||||||||
Proceeds from sales of available for sale securities | 159 | 22,914 | - | |||||||||
Proceeds from paydowns, maturities and calls of available for sale securities | - | 1,318 | 1,215 | |||||||||
Purchases of held to maturity securities | (14,766 | ) | (34,689 | ) | - | |||||||
Proceeds from paydowns, maturities and calls of held to maturity securities | 16,278 | 12,627 | 9,911 | |||||||||
Loan originations and payments, net | (18,546 | ) | 17,301 | (49,184 | ) | |||||||
Proceeds from sale of HarVest loans | - | 7,568 | - | |||||||||
Proceeds from sale of SBA loans | - | 5,713 | 4,252 | |||||||||
Net cash received in HarVest acquisition | - | 47,257 | - | |||||||||
Purchase of bank-owned life insurance | - | - | (3,000 | ) | ||||||||
Proceeds from cash surrender value of bank-owned life insurance | - | 395 | - | |||||||||
Net cash received in branch acquisition | - | - | 40,400 | |||||||||
Net (increase) decrease in stock in Federal Reserve Bank and Federal Home Loan Bank | 297 | 1,608 | (303 | ) | ||||||||
Payments received on FDIC indemnification asset | 1,017 | 335 | 855 | |||||||||
Proceeds from sale of other real estate owned | 4,187 | 1,466 | 2,075 | |||||||||
Purchases of bank premises and equipment | (437 | ) | (793 | ) | (522 | ) | ||||||
Net cash and cash equivalents provided by (used in) investing activities | (11,811 | ) | 77,583 | 5,699 | ||||||||
Financing activities: | ||||||||||||
Net decrease in deposits | (10,618 | ) | (50,602 | ) | (12,391 | ) | ||||||
Cash dividends paid - common stock | (2,898 | ) | (2,840 | ) | - | |||||||
Issuance of common stock under Stock Incentive Plan (400 shares) | 3 | |||||||||||
Proceeds from Federal Home Loan Bank advances | - | 55,250 | - | |||||||||
Repayment of Federal Home Loan Bank advances | - | (71,738 | ) | (5,000 | ) | |||||||
Net increase (decrease) in securities sold under agreement to repurchase and other short-term borrowings | 1,134 | 15,675 | (6,172 | ) | ||||||||
Net cash and cash equivalents used in financing activities | (12,379 | ) | (54,255 | ) | (23,563 | ) | ||||||
Increase (decrease) in cash and cash equivalents | (18,344 | ) | 34,165 | (4,710 | ) | |||||||
Cash and cash equivalents at beginning of period | 39,200 | 5,035 | 9,745 | |||||||||
Cash and cash equivalents at end of period | $ | 20,856 | $ | 39,200 | $ | 5,035 | ||||||
Supplemental disclosure of cash flow information | ||||||||||||
Cash payments for: | ||||||||||||
Interest | $ | 4,586 | $ | 5,933 | $ | 6,139 | ||||||
Income taxes | 4,598 | 2,708 | 1,435 | |||||||||
Supplemental schedule of noncash investing and financing activities | ||||||||||||
Transfer from non-covered loans to other real estate owned | 3,044 | 2,928 | 12,007 | |||||||||
Transfer from covered loans to other real estate owned | 4,158 | - | 82 |
90 |
91 |
92 |
93 |
94 |
95 |
96 |
97 |
98 |
Amortized | Gross Unrealized | Fair | ||||||||||||||
December 31, 2013 | Cost | Gains | Losses | Value | ||||||||||||
Obligations of states and political subdivisions | $ | 2,302 | $ | - | $ | (309 | ) | $ | 1,993 | |||||||
Amortized | Gross Unrealized | Fair | ||||||||||||||
December 31, 2012 | Cost | Gains | Losses | Value | ||||||||||||
Obligations of states and political subdivisions | $ | 2,309 | $ | 2 | $ | (22 | ) | $ | 2,289 | |||||||
FHLMC preferred stock | 16 | 86 | - | 102 | ||||||||||||
Total | $ | 2,325 | $ | 88 | $ | (22 | ) | $ | 2,391 |
99 |
Amortized | Gross Unrecognized | Fair | ||||||||||||||
December 31, 2013 | Cost | Gains | Losses | Value | ||||||||||||
Residential government-sponsored mortgage-backed securities | $ | 25,609 | $ | 673 | $ | (294 | ) | $ | 25,988 | |||||||
Residential government-sponsored collateralized mortgage obligations | 4,295 | 2 | (349 | ) | 3,948 | |||||||||||
Government-sponsored agency securities | 29,971 | - | (3,994 | ) | 25,977 | |||||||||||
Obligations of states and political subdivisions | 14,388 | - | (987 | ) | 13,401 | |||||||||||
Other residential collateralized mortgage obligations | 659 | - | (12 | ) | 647 | |||||||||||
Trust preferred securities | 7,521 | 939 | (2,228 | ) | 6,232 | |||||||||||
$ | 82,443 | $ | 1,614 | $ | (7,864 | ) | $ | 76,193 | ||||||||
Amortized | Gross Unrecognized | Fair | ||||||||||||||
December 31, 2012 | Cost | Gains | Losses | Value | ||||||||||||
Residential government-sponsored mortgage-backed securities | $ | 35,375 | $ | 1,559 | $ | - | $ | 36,934 | ||||||||
Residential government-sponsored collateralized mortgage obligations | 5,444 | 81 | - | 5,525 | ||||||||||||
Government-sponsored agency securities | 29,983 | 52 | (4 | ) | 30,031 | |||||||||||
Obligations of states and political subdivisions | 4,689 | 1 | (69 | ) | 4,621 | |||||||||||
Other residential collateralized mortgage obligations | 817 | - | (24 | ) | 793 | |||||||||||
Trust preferred securities | 7,743 | 1,422 | (2,242 | ) | 6,923 | |||||||||||
$ | 84,051 | $ | 3,115 | $ | (2,339 | ) | $ | 84,827 |
Held to Maturity | Available for Sale | |||||||||||||||
Amortized | Amortized | |||||||||||||||
Cost | Fair Value | Cost | Fair Value | |||||||||||||
Due in five to ten years | $ | 6,195 | $ | 5,899 | $ | - | $ | - | ||||||||
Due after ten years | 45,685 | 39,711 | 2,302 | 1,993 | ||||||||||||
Residential government-sponsored mortgage-backed securities | 25,609 | 25,988 | - | - | ||||||||||||
Residential government-sponsored collateralized mortgage obligations | 4,295 | 3,948 | - | - | ||||||||||||
Other residential collateralized mortgage obligations | 659 | 647 | - | - | ||||||||||||
Total | $ | 82,443 | $ | 76,193 | $ | 2,302 | $ | 1,993 |
100 |
December 31, 2013 | ||||||||||||||||||||||||
Less than 12 months | 12 Months or More | Total | ||||||||||||||||||||||
Available for Sale | Fair value | Unrealized Losses | Fair value | Unrealized Losses | Fair value | Unrealized Losses | ||||||||||||||||||
Obligations of states and political subdivisions | $ | 409 | $ | (78 | ) | $ | 1,584 | $ | (231 | ) | $ | 1,993 | $ | (309 | ) | |||||||||
Less than 12 months | 12 Months or More | Total | ||||||||||||||||||||||
Held to Maturity | Fair value | Unrecognized Losses | Fair value | Unrecognized Losses | Fair value | Unrecognized Losses | ||||||||||||||||||
Residential government-sponsored mortgage-backed securities | $ | 12,644 | $ | (294 | ) | $ | - | $ | - | $ | 12,644 | $ | (294 | ) | ||||||||||
Residential government-sponsored collateralized mortgage obligations | 2,984 | (349 | ) | - | - | 2,984 | (349 | ) | ||||||||||||||||
Government-sponsored agency securities | 8,733 | (1,250 | ) | 17,244 | (2,744 | ) | 25,977 | (3,994 | ) | |||||||||||||||
Obligations of states and political subdivisions | 10,327 | (588 | ) | 3,064 | (399 | ) | 13,391 | (987 | ) | |||||||||||||||
Other residential collateralized mortgage obligations | 647 | (12 | ) | - | - | 647 | (12 | ) | ||||||||||||||||
Trust preferred securities | - | - | 4,070 | (2,228 | ) | 4,070 | (2,228 | ) | ||||||||||||||||
$ | 35,335 | $ | (2,493 | ) | $ | 24,378 | $ | (5,371 | ) | $ | 59,713 | $ | (7,864 | ) | ||||||||||
December 31, 2012 | ||||||||||||||||||||||||
Less than 12 months | 12 Months or More | Total | ||||||||||||||||||||||
Available for Sale | Fair value | Unrealized Losses | Fair value | Unrealized Losses | Fair value | Unrealized Losses | ||||||||||||||||||
Obligations of states and political subdivisions | $ | 1,552 | $ | (22 | ) | $ | - | $ | - | $ | 1,552 | $ | (22 | ) | ||||||||||
Less than 12 months | 12 Months or More | Total | ||||||||||||||||||||||
Held to Maturity | Fair value | Unrecognized Losses | Fair value | Unrecognized Losses | Fair value | Unrecognized Losses | ||||||||||||||||||
Obligations of states and political subdivisions | $ | 4,189 | $ | (69 | ) | $ | - | $ | - | $ | 4,189 | $ | (69 | ) | ||||||||||
Government-sponsored agency securities | 4,996 | (4 | ) | - | - | 4,996 | (4 | ) | ||||||||||||||||
Other residential collateralized mortgage obligations | 793 | (24 | ) | - | - | 793 | (24 | ) | ||||||||||||||||
Trust preferred securities | - | - | 4,849 | (2,242 | ) | 4,849 | (2,242 | ) | ||||||||||||||||
$ | 9,978 | $ | (97 | ) | $ | 4,849 | $ | (2,242 | ) | $ | 14,827 | $ | (2,339 | ) |
Previously | ||||||||||||||||||||||||||||||||||||
% of Current | Recognized | |||||||||||||||||||||||||||||||||||
Defaults and | Cumulative | |||||||||||||||||||||||||||||||||||
Ratings | Estimated | Deferrals to | Other | |||||||||||||||||||||||||||||||||
Tranche | When Purchased | Current Ratings | Fair | Total | Comprehensive | |||||||||||||||||||||||||||||||
Security | Level | Moody’s | Fitch | Moody’s | Fitch | Par Value | Book Value | Value | Collateral | Loss (1) | ||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
ALESCO VII A1B | Senior | Aaa | AAA | Baa3 | BBB | $ | 6,592 | $ | 5,971 | $ | 3,867 | 16 | % | $ | 278 | |||||||||||||||||||||
MMCF III B | Senior Sub | A3 | A- | Ba1 | CC | 333 | 327 | 203 | 34 | % | 6 | |||||||||||||||||||||||||
6,925 | 6,298 | 4,070 | $ | 284 | ||||||||||||||||||||||||||||||||
Cumulative Other | Cumulative | |||||||||||||||||||||||||||||||||||
Comprehensive | OTTI Related to | |||||||||||||||||||||||||||||||||||
Other Than Temporarily Impaired: | Loss (2) | Credit Loss (2) | ||||||||||||||||||||||||||||||||||
TPREF FUNDING II | Mezzanine | A1 | A- | Caa3 | C | 1,500 | 515 | 527 | 41 | % | 626 | $ | 359 | |||||||||||||||||||||||
TRAP 2007-XII C1 | Mezzanine | A3 | A | C | C | 2,147 | 56 | 152 | 39 | % | 798 | 1,293 | ||||||||||||||||||||||||
TRAP 2007-XIII D | Mezzanine | NR | A- | NR | C | 2,039 | - | 111 | 29 | % | 7 | 2,032 | ||||||||||||||||||||||||
MMC FUNDING XVIII | Mezzanine | A3 | A- | Ca | C | 1,088 | 27 | 227 | 30 | % | 370 | 691 | ||||||||||||||||||||||||
ALESCO V C1 | Mezzanine | A2 | A | C | C | 2,150 | 475 | 566 | 20 | % | 1,014 | 661 | ||||||||||||||||||||||||
ALESCO XV C1 | Mezzanine | A3 | A- | C | C | 3,233 | 30 | 108 | 35 | % | 644 | 2,559 | ||||||||||||||||||||||||
ALESCO XVI C | Mezzanine | A3 | A- | C | C | 2,151 | 120 | 471 | 15 | % | 851 | 1,180 | ||||||||||||||||||||||||
14,308 | 1,223 | 2,162 | $ | 4,310 | $ | 8,775 | ||||||||||||||||||||||||||||||
Total | $ | 21,233 | $ | 7,521 | $ | 6,232 |
(1) Pre-tax, and represents unrealized losses at date of transfer from available-for-sale to held-to-maturity, net of accretion | ||||||||||
(2) Pre-tax |
101 |
● | .5% of the remaining performing collateral will default or defer per annum. |
● | Recoveries of 19% with a two year lag on all defaults and deferrals. |
● | No prepayments for 10 years and then 1% per annum for the remaining life of the security. |
● | Additionally banks with assets over $15 billion will no longer be allowed to count down streamed trust preferred proceeds as Tier 1 capital (although it will still be counted as Tier 2 capital). That will incent the large banks to prepay their trust preferred securities if they can or if it is economically desirable. As a consequence, we have projected in all of our pools that 25% of the collateral issued by banks with assets over $15 billion will prepay in 2014. |
● | Our securities have been modeled using the above assumptions by independent third parties using the forward LIBOR curve to discount projected cash flows to present values. |
2013 | 2012 | 2011 | ||||||||||
Amount of cumulative other-than-temporary impairment related to credit loss prior to January 1 | $ | 8,994 | $ | 8,277 | $ | 8,002 | ||||||
Amounts related to credit loss for which an other-than-temporary impairment was not previously recognized | - | - | - | |||||||||
Amounts related to credit loss for which an other-than-temporary impairment was previously recognized | 3 | 717 | 329 | |||||||||
Reductions due to realized losses | (86 | ) | - | (54 | ) | |||||||
Amount of cumulative other-than-temporary impairment related to credit loss as of December 31 | $ | 8,911 | $ | 8,994 | $ | 8,277 |
102 |
Unrealized Holding | ||||||||||||
Gains (Losses) on | ||||||||||||
For the year ended December 31, 2013 | Available for Sale | Held to Maturity | ||||||||||
Securities | Securities | Total | ||||||||||
Beginning balance | $ | 44 | $ | (3,025 | ) | $ | (2,981 | ) | ||||
Other comprehensive income/(loss) before reclassifications | (153 | ) | 38 | (115 | ) | |||||||
Amounts reclassified from accumulated other comprehensive income/(loss) | (94 | ) | - | (94 | ) | |||||||
Net current-period other comprehensive income/(loss) | (247 | ) | 38 | (209 | ) | |||||||
Ending balance | $ | (203 | ) | $ | (2,987 | ) | $ | (3,190 | ) |
Covered | Non-covered | Total | Covered | Non-covered | Total | |||||||||||||||||||
Loans (1) | Loans | Loans | Loans (1) | Loans | Loans | |||||||||||||||||||
December 31, 2013 | December 31, 2012 | |||||||||||||||||||||||
Loans secured by real estate: | ||||||||||||||||||||||||
Commercial real estate - owner-occupied | $ | 1,603 | $ | 106,225 | $ | 107,828 | $ | 4,143 | $ | 93,288 | $ | 97,431 | ||||||||||||
Commercial real estate - non-owner-occupied | 5,829 | 150,008 | 155,837 | 10,246 | 130,152 | 140,398 | ||||||||||||||||||
Secured by farmland | 100 | 508 | 608 | - | 1,479 | 1,479 | ||||||||||||||||||
Construction and land loans | 1 | 39,068 | 39,069 | 1,261 | 44,946 | 46,207 | ||||||||||||||||||
Residential 1-4 family | 16,631 | 66,482 | 83,113 | 21,005 | 61,319 | 82,324 | ||||||||||||||||||
Multi- family residential | 585 | 21,496 | 22,081 | 614 | 18,774 | 19,388 | ||||||||||||||||||
Home equity lines of credit | 25,769 | 6,431 | 32,200 | 31,292 | 9,178 | 40,470 | ||||||||||||||||||
Total real estate loans | 50,518 | 390,218 | 440,736 | 68,561 | 359,136 | 427,697 | ||||||||||||||||||
Commercial loans | 1,097 | 104,284 | 105,381 | 2,672 | 99,081 | 101,753 | ||||||||||||||||||
Consumer loans | 81 | 1,308 | 1,389 | 88 | 1,623 | 1,711 | ||||||||||||||||||
Gross loans | 51,696 | 495,810 | 547,506 | 71,321 | 459,840 | 531,161 | ||||||||||||||||||
Less deferred fees on loans | 5 | (1,453 | ) | (1,448 | ) | 7 | (1,017 | ) | (1,010 | ) | ||||||||||||||
Loans, net of deferred fees | $ | 51,701 | $ | 494,357 | $ | 546,058 | $ | 71,328 | $ | 458,823 | $ | 530,151 |
(1) Covered Loans were acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement. |
103 |
December 31, 2013 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||||||||||||||
Unpaid | Unpaid | Unpaid | ||||||||||||||||||||||||||||||||||
Recorded | Principal | Related | Recorded | Principal | Related | Recorded | Principal | Related | ||||||||||||||||||||||||||||
Investment | Balance | Allowance | Investment (1) | Balance | Allowance | Investment | Balance | Allowance | ||||||||||||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 745 | $ | 844 | $ | - | $ | 7,476 | $ | 7,476 | $ | - | $ | 8,221 | $ | 8,320 | $ | - | ||||||||||||||||||
Commercial real estate - non-owner occupied (2) | 2,145 | 2,486 | - | 359 | 449 | - | 2,504 | 2,935 | - | |||||||||||||||||||||||||||
Construction and land development | - | - | - | 2,107 | 2,307 | - | 2,107 | 2,307 | - | |||||||||||||||||||||||||||
Commercial loans | - | - | - | 3,155 | 3,631 | - | 3,155 | 3,631 | - | |||||||||||||||||||||||||||
Residential 1-4 family (4) | 1,220 | 1,439 | - | 5,358 | 5,358 | - | 6,578 | 6,797 | - | |||||||||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total | $ | 4,110 | $ | 4,769 | $ | - | $ | 18,455 | $ | 19,221 | $ | - | $ | 22,565 | $ | 23,990 | $ | - | ||||||||||||||||||
With an allowance recorded | ||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 400 | $ | 500 | $ | 192 | $ | 400 | $ | 500 | $ | 192 | ||||||||||||||||||
Commercial real estate - non-owner occupied (2) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Construction and land development | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Commercial loans | - | - | - | 1,718 | 2,518 | 325 | 1,718 | 2,518 | 325 | |||||||||||||||||||||||||||
Residential 1-4 family (4) | - | - | - | 2,637 | 2,637 | 200 | 2,637 | 2,637 | 200 | |||||||||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total | $ | - | $ | - | $ | - | $ | 4,755 | $ | 5,655 | $ | 717 | $ | 4,755 | $ | 5,655 | $ | 717 | ||||||||||||||||||
Grand total | $ | 4,110 | $ | 4,769 | $ | - | $ | 23,210 | $ | 24,876 | $ | 717 | $ | 27,320 | $ | 29,645 | $ | 717 |
(1) Recorded investment is after cumulative prior charge offs of $1.4 million. These loans also have aggregate SBA guarantees of $2.4 million. | ||
(2) Includes loans secured by farmland and multi-family residential loans. | ||
(3) The Bank recognizes loan impairment and may concurrently record a charge off to the allowance for loan losses. | ||
(4) Includes home equity lines of credit. |
December 31, 2012 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||||||||||||||
Unpaid | Unpaid | Unpaid | ||||||||||||||||||||||||||||||||||
Recorded | Principal | Related | Recorded | Principal | Related | Recorded | Principal | Related | ||||||||||||||||||||||||||||
Investment | Balance | Allowance | Investment (1) | Balance | Allowance | Investment | Balance | Allowance | ||||||||||||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 138 | $ | 234 | $ | - | $ | 3,318 | $ | 3,507 | $ | - | $ | 3,456 | $ | 3,741 | $ | - | ||||||||||||||||||
Commercial real estate - non-owner occupied (2) | 2,114 | 3,543 | - | 1,705 | 2,010 | - | 3,819 | 5,553 | - | |||||||||||||||||||||||||||
Construction and land development | 1,108 | 1,852 | - | 2,981 | 3,787 | - | 4,089 | 5,639 | - | |||||||||||||||||||||||||||
Commercial loans | 212 | 359 | - | 5,212 | 5,769 | - | 5,424 | 6,128 | - | |||||||||||||||||||||||||||
Residential 1-4 family (4) | 1,555 | 1,805 | - | 3,368 | 3,921 | - | 4,923 | 5,726 | - | |||||||||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||
Total | $ | 5,127 | $ | 7,793 | $ | - | $ | 16,584 | $ | 18,994 | $ | - | $ | 21,711 | $ | 26,787 | $ | - | ||||||||||||||||||
With an allowance recorded | ||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | 137 | $ | 237 | $ | 137 | $ | 137 | $ | 237 | $ | 137 | ||||||||||||||||||
Commercial real estate - non-owner occupied (2) | - | - | - | 1,177 | 1,177 | 260 | 1,177 | 1,177 | 260 | |||||||||||||||||||||||||||
Construction and land development | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||
Commercial loans | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||
Residential 1-4 family (4) | - | - | - | 5,791 | 5,791 | 440 | 5,791 | 5,791 | 440 | |||||||||||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Total | $ | - | $ | - | $ | - | $ | 7,105 | $ | 7,205 | $ | 837 | $ | 7,105 | $ | 7,205 | $ | 837 | ||||||||||||||||||
Grand total | $ | 5,127 | $ | 7,793 | $ | - | $ | 23,689 | $ | 26,199 | $ | 837 | $ | 28,816 | $ | 33,992 | $ | 837 |
(1) Recorded investment is after cumulative prior charge offs of $4.7 million. These loans also have aggregate SBA guarantees of $2.6 million. | |||
(2) Includes loans secured by farmland and multi-family residential loans. | |||
(3) The Bank recognizes loan impairment and may concurrently record a charge off to the allowance for loan losses. | |||
(4) Includes home equity lines of credit. |
104 |
Year ended 12/31/13 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||
Recorded | Income | Recorded | Income | Recorded | Income | |||||||||||||||||||
Investment | Recognized | Investment | Recognized | Investment | Recognized | |||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 770 | $ | 55 | $ | 6,456 | $ | 439 | $ | 7,226 | $ | 494 | ||||||||||||
Commercial real estate - non-owner occupied (1) | 2,274 | 134 | 370 | 38 | 2,644 | 172 | ||||||||||||||||||
Construction and land development | - | - | 1,181 | - | 1,181 | - | ||||||||||||||||||
Commercial loans | - | - | 1,811 | 66 | 1,811 | 66 | ||||||||||||||||||
Residential 1-4 family (2) | 1,229 | 47 | 5,534 | 347 | 6,763 | 394 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | 4,273 | $ | 236 | $ | 15,352 | $ | 890 | $ | 19,625 | $ | 1,126 | ||||||||||||
With an allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | 123 | $ | 17 | $ | 123 | $ | 17 | ||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | - | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | 1,875 | - | 1,875 | - | ||||||||||||||||||
Residential 1-4 family (2) | - | - | 2,618 | 127 | 2,618 | 127 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | - | $ | - | $ | 4,616 | $ | 144 | $ | 4,616 | $ | 144 | ||||||||||||
Grand total | $ | 4,273 | $ | 236 | $ | 19,968 | $ | 1,034 | $ | 24,241 | $ | 1,270 | ||||||||||||
(1) Includes loans secured by farmland and multi-family residential loans. | ||||||||||||||||||||||||
(2) Includes home equity lines of credit. | ||||||||||||||||||||||||
Year ended 12/31/12 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||
Recorded | Income | Recorded | Income | Recorded | Income | |||||||||||||||||||
Investment | Recognized | Investment | Recognized | Investment | Recognized | |||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 134 | $ | 19 | $ | 724 | $ | 39 | $ | 858 | $ | 58 | ||||||||||||
Commercial real estate - non-owner occupied (1) | 2,101 | 62 | 1,942 | 39 | 4,043 | 101 | ||||||||||||||||||
Construction and land development | 1,087 | 101 | 3,158 | 95 | 4,245 | 196 | ||||||||||||||||||
Commercial loans | 210 | 23 | 3,836 | 132 | 4,046 | 155 | ||||||||||||||||||
Residential 1-4 family (2) | 1,183 | 29 | 1,230 | 49 | 2,413 | 78 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | 4,715 | $ | 234 | $ | 10,890 | $ | 354 | $ | 15,605 | $ | 588 | ||||||||||||
With an allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | 270 | $ | 21 | $ | 270 | $ | 21 | ||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | 1,345 | 102 | 1,345 | 102 | ||||||||||||||||||
Construction and land development | - | - | - | - | - | - | ||||||||||||||||||
Commercial loans | - | - | - | - | - | - | ||||||||||||||||||
Residential 1-4 family (2) | - | - | 1,783 | 90 | 1,783 | 90 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | - | $ | - | $ | 3,398 | $ | 213 | $ | 3,398 | $ | 213 | ||||||||||||
Grand total | $ | 4,715 | $ | 234 | $ | 14,288 | $ | 567 | $ | 19,003 | $ | 801 | ||||||||||||
(1) Includes loans secured by farmland and multi-family residential loans. | ||||||||||||||||||||||||
(2) Includes home equity lines of credit. | ||||||||||||||||||||||||
Year ended 12/31/11 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||
Recorded | Income | Recorded | Income | Recorded | Income | |||||||||||||||||||
Investment | Recognized | Investment | Recognized | Investment | Recognized | |||||||||||||||||||
With no related allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 187 | $ | 19 | $ | 2,708 | $ | 192 | $ | 2,895 | $ | 211 | ||||||||||||
Commercial real estate - non-owner occupied (1) | 1,788 | 84 | 3,294 | 180 | 5,082 | 264 | ||||||||||||||||||
Construction and land development | 1,080 | 103 | 4,361 | 241 | 5,441 | 344 | ||||||||||||||||||
Commercial loans | 216 | 23 | 6,980 | 421 | 7,196 | 444 | ||||||||||||||||||
Residential 1-4 family (2) | 654 | 16 | 287 | 8 | 941 | 24 | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | 3,925 | $ | 245 | $ | 17,630 | $ | 1,042 | $ | 21,555 | $ | 1,287 | ||||||||||||
With an allowance recorded | ||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Commercial real estate - non-owner occupied (1) | - | - | - | - | - | - | ||||||||||||||||||
Construction and land development | - | - | 965 | 30 | 965 | 30 | ||||||||||||||||||
Commercial loans | - | - | 344 | 40 | 344 | 40 | ||||||||||||||||||
Residential 1-4 family (2) | - | - | - | - | - | - | ||||||||||||||||||
Other consumer loans | - | - | - | - | - | - | ||||||||||||||||||
Total | $ | - | $ | - | $ | 1,309 | $ | 70 | $ | 1,309 | $ | 70 | ||||||||||||
Grand total | $ | 3,925 | $ | 245 | $ | 18,939 | $ | 1,112 | $ | 22,864 | $ | 1,357 | ||||||||||||
(1) Includes loans secured by farmland and multi-family residential loans. | ||||||||||||||||||||||||
(2) Includes home equity lines of credit. |
105 |
December 31, 2013 | 30 - 59 | 60 - 89 | ||||||||||||||||||||||||||
Days | Days | 90 Days | Total | Nonaccrual | Loans Not | Total | ||||||||||||||||||||||
Past Due | Past Due | or More | Past Due | Loans | Past Due | Loans | ||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 1,603 | $ | 1,603 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | 503 | - | - | 503 | 245 | 5,766 | 6,514 | |||||||||||||||||||||
Construction and land development | - | - | - | - | - | 1 | 1 | |||||||||||||||||||||
Commercial loans | - | - | - | - | - | 1,097 | 1,097 | |||||||||||||||||||||
Residential 1-4 family (2) | 41 | - | - | 41 | 1,377 | 40,982 | 42,400 | |||||||||||||||||||||
Other consumer loans | - | - | - | - | - | 81 | 81 | |||||||||||||||||||||
Total | $ | 544 | $ | - | $ | - | $ | 544 | $ | 1,622 | $ | 49,530 | $ | 51,696 | ||||||||||||||
Non-covered loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 708 | $ | 283 | $ | - | $ | 991 | $ | - | $ | 105,234 | $ | 106,225 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | 359 | - | - | 359 | - | 171,653 | 172,012 | |||||||||||||||||||||
Construction and land development | 8 | 3 | - | 11 | 2,107 | 36,950 | 39,068 | |||||||||||||||||||||
Commercial loans | 522 | 968 | - | 1,490 | 3,070 | 99,724 | 104,284 | |||||||||||||||||||||
Residential 1-4 family (2) | 957 | 98 | - | 1,055 | 2,637 | 69,221 | 72,913 | |||||||||||||||||||||
Other consumer loans | 14 | - | - | 14 | - | 1,294 | 1,308 | |||||||||||||||||||||
Total | $ | 2,568 | $ | 1,352 | $ | - | $ | 3,920 | $ | 7,814 | $ | 484,076 | $ | 495,810 | ||||||||||||||
Total loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 708 | $ | 283 | $ | - | $ | 991 | $ | - | $ | 106,837 | $ | 107,828 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | 862 | - | - | 862 | 245 | 177,419 | 178,526 | |||||||||||||||||||||
Construction and land development | 8 | 3 | - | 11 | 2,107 | 36,951 | 39,069 | |||||||||||||||||||||
Commercial loans | 522 | 968 | - | 1,490 | 3,070 | 100,821 | 105,381 | |||||||||||||||||||||
Residential 1-4 family (2) | 998 | 98 | - | 1,096 | 4,014 | 110,203 | 115,313 | |||||||||||||||||||||
Other consumer loans | 14 | - | - | 14 | - | 1,375 | 1,389 | |||||||||||||||||||||
Total | $ | 3,112 | $ | 1,352 | $ | - | $ | 4,464 | $ | 9,436 | $ | 533,606 | $ | 547,506 | ||||||||||||||
December 31, 2012 | 30 - 59 | 60 - 89 | ||||||||||||||||||||||||||
Days | Days | 90 Days | Total | Nonaccrual | Loans Not | Total | ||||||||||||||||||||||
Past Due | Past Due | or More | Past Due | Loans | Past Due | Loans | ||||||||||||||||||||||
Covered loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 373 | $ | - | $ | - | $ | 373 | $ | - | $ | 3,770 | $ | 4,143 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | 151 | 2,321 | - | 2,472 | - | 8,388 | 10,860 | |||||||||||||||||||||
Construction and land development | 72 | - | - | 72 | 51 | 1,138 | 1,261 | |||||||||||||||||||||
Commercial loans | 143 | - | - | 143 | 1,963 | 566 | 2,672 | |||||||||||||||||||||
Residential 1-4 family (2) | 257 | - | - | 257 | 1,555 | 50,485 | 52,297 | |||||||||||||||||||||
Other consumer loans | - | - | - | - | - | 88 | 88 | |||||||||||||||||||||
Total | $ | 996 | $ | 2,321 | $ | - | $ | 3,317 | $ | 3,569 | $ | 64,435 | $ | 71,321 | ||||||||||||||
Non-covered loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 2,025 | $ | - | $ | - | $ | 2,025 | $ | 580 | $ | 90,683 | $ | 93,288 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | 861 | - | - | 861 | 626 | 148,918 | 150,405 | |||||||||||||||||||||
Construction and land development | 35 | - | - | 35 | 1,484 | 43,427 | 44,946 | |||||||||||||||||||||
Commercial loans | 1,164 | 191 | - | 1,355 | 4,469 | 93,257 | 99,081 | |||||||||||||||||||||
Residential 1-4 family (2) | 3,586 | 2,888 | - | 6,474 | 469 | 63,554 | 70,497 | |||||||||||||||||||||
Other consumer loans | 150 | - | - | 150 | - | 1,473 | 1,623 | |||||||||||||||||||||
Total | $ | 7,821 | $ | 3,079 | $ | - | $ | 10,900 | $ | 7,628 | $ | 441,312 | $ | 459,840 | ||||||||||||||
Total loans: | ||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 2,398 | $ | - | $ | - | $ | 2,398 | $ | 580 | $ | 94,453 | $ | 97,431 | ||||||||||||||
Commercial real estate - non-owner occupied (1) | 1,012 | 2,321 | - | 3,333 | 626 | 157,306 | 161,265 | |||||||||||||||||||||
Construction and land development | 107 | - | - | 107 | 1,535 | 44,565 | 46,207 | |||||||||||||||||||||
Commercial loans | 1,307 | 191 | - | 1,498 | 6,432 | 93,823 | 101,753 | |||||||||||||||||||||
Residential 1-4 family (2) | 3,843 | 2,888 | - | 6,731 | 2,024 | 114,039 | 122,794 | |||||||||||||||||||||
Other consumer loans | 150 | - | - | 150 | - | 1,561 | 1,711 | |||||||||||||||||||||
Total | $ | 8,817 | $ | 5,400 | $ | - | $ | 14,217 | $ | 11,197 | $ | 505,747 | $ | 531,161 | ||||||||||||||
(1) Includes loans secured by farmland and multi-family residential loans. | ||||||||||||||||||||||||||||
(2) Includes home equity lines of credit. |
106 |
Commercial | Commercial | |||||||||||||||||||||||||||||||
Real Estate | Real Estate | Construction | Other | |||||||||||||||||||||||||||||
Non-covered loans: | Owner | Non-owner | and Land | Commercial | 1-4 Family | Consumer | ||||||||||||||||||||||||||
Year ended December 31, 2013 | Occupied | Occupied (1) | Development | Loans | Residential (2) | Loans | Unallocated | Total | ||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 932 | $ | 1,474 | $ | 970 | $ | 2,110 | $ | 1,163 | $ | 33 | $ | 285 | $ | 6,967 | ||||||||||||||||
Charge offs | - | (199 | ) | (650 | ) | (2,286 | ) | (776 | ) | (144 | ) | - | (4,055 | ) | ||||||||||||||||||
Recoveries | 13 | 146 | 7 | 204 | 129 | 4 | - | 503 | ||||||||||||||||||||||||
Provision | (131 | ) | (436 | ) | 741 | 2,769 | 786 | 161 | (266 | ) | 3,624 | |||||||||||||||||||||
Ending balance | $ | 814 | $ | 985 | $ | 1,068 | $ | 2,797 | $ | 1,302 | $ | 54 | $ | 19 | $ | 7,039 | ||||||||||||||||
Year ended December 31, 2012 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 627 | $ | 1,011 | $ | 1,367 | $ | 2,227 | $ | 1,021 | $ | 42 | $ | - | $ | 6,295 | ||||||||||||||||
Charge offs | (250 | ) | (1,081 | ) | (2,119 | ) | (1,676 | ) | (1,071 | ) | (9 | ) | - | (6,206 | ) | |||||||||||||||||
Recoveries | - | 261 | 13 | 334 | 85 | 9 | 702 | |||||||||||||||||||||||||
Provision | 555 | 1,283 | 1,709 | 1,225 | 1,128 | (9 | ) | 285 | 6,176 | |||||||||||||||||||||||
Ending balance | $ | 932 | $ | 1,474 | $ | 970 | $ | 2,110 | $ | 1,163 | $ | 33 | $ | 285 | $ | 6,967 | ||||||||||||||||
Year ended December 31, 2011 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 562 | $ | 1,265 | $ | 326 | $ | 2,425 | $ | 999 | $ | 9 | $ | 13 | $ | 5,599 | ||||||||||||||||
Charge offs | (113 | ) | (1,050 | ) | (460 | ) | (3,975 | ) | (2,341 | ) | (56 | ) | - | (7,995 | ) | |||||||||||||||||
Recoveries | 3 | 6 | 5 | 128 | 54 | 3 | - | 199 | ||||||||||||||||||||||||
Provision | 175 | 790 | 1,496 | 3,649 | 2,309 | 86 | (13 | ) | 8,492 | |||||||||||||||||||||||
Ending balance | $ | 627 | $ | 1,011 | $ | 1,367 | $ | 2,227 | $ | 1,021 | $ | 42 | $ | - | $ | 6,295 |
(1) Includes loans secured by farmland and multi-family residential loans. | ||
(2) Includes home equity lines of credit. |
Commercial | Commercial | |||||||||||||||||||||||||||||||
Real Estate | Real Estate | Construction | Other | |||||||||||||||||||||||||||||
Covered loans: | Owner | Non-owner | and Land | Commercial | 1-4 Family | Consumer | ||||||||||||||||||||||||||
Year ended December 31, 2013 | Occupied | Occupied (1) | Development | Loans | Residential (3) | Loans | Unallocated | Total | ||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | - | $ | 45 | $ | - | $ | 43 | $ | - | $ | 11 | $ | - | $ | 99 | ||||||||||||||||
Charge offs | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2) | - | - | - | (35 | ) | - | (4 | ) | - | (39 | ) | |||||||||||||||||||||
Provision | - | - | - | (8 | ) | - | (1 | ) | - | (9 | ) | |||||||||||||||||||||
Ending balance | $ | - | $ | 45 | $ | - | $ | - | $ | - | $ | 6 | $ | - | $ | 51 | ||||||||||||||||
Year ended December 31, 2012 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Charge offs | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustments (2) | - | 36 | - | 35 | - | 9 | - | 80 | ||||||||||||||||||||||||
Provision | - | 9 | - | 8 | - | 2 | - | 19 | ||||||||||||||||||||||||
Ending balance | $ | - | $ | 45 | $ | - | $ | 43 | $ | - | $ | 11 | $ | - | $ | 99 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Represents the portion of increased expected losses which is covered by the loss sharing agreement with the FDIC. |
(3) Includes home equity lines of credit. |
107 |
Commercial | Commercial | |||||||||||||||||||||||||||||||
Real Estate | Real Estate | Construction | Other | |||||||||||||||||||||||||||||
Owner | Non-owner | and Land | Commercial | 1-4 Family | Consumer | |||||||||||||||||||||||||||
Non-covered loans: | Occupied | Occupied (1) | Development | Loans | Residential (2) | Loans | Unallocated | Total | ||||||||||||||||||||||||
December 31, 2013 | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 192 | $ | - | $ | - | $ | 325 | $ | 200 | $ | - | $ | - | $ | 717 | ||||||||||||||||
Collectively evaluated for impairment | 622 | 985 | 1,068 | 2,472 | 1,102 | 54 | 19 | 6,322 | ||||||||||||||||||||||||
Total ending allowance | $ | 814 | $ | 985 | $ | 1,068 | $ | 2,797 | $ | 1,302 | $ | 54 | $ | 19 | $ | 7,039 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 7,876 | $ | 359 | $ | 2,107 | $ | 4,873 | $ | 7,995 | $ | - | $ | - | $ | 23,210 | ||||||||||||||||
Collectively evaluated for impairment | 98,349 | 171,653 | 36,961 | 99,411 | 64,918 | 1,308 | - | 472,600 | ||||||||||||||||||||||||
Total ending loan balances | $ | 106,225 | $ | 172,012 | $ | 39,068 | $ | 104,284 | $ | 72,913 | $ | 1,308 | $ | - | $ | 495,810 | ||||||||||||||||
December 31, 2012 | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 137 | $ | 260 | $ | - | $ | - | $ | 440 | $ | - | $ | - | $ | 837 | ||||||||||||||||
Collectively evaluated for impairment | 795 | 1,214 | 970 | 2,110 | 723 | 33 | 285 | 6,130 | ||||||||||||||||||||||||
Total ending allowance | $ | 932 | $ | 1,474 | $ | 970 | $ | 2,110 | $ | 1,163 | $ | 33 | $ | 285 | $ | 6,967 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 3,455 | $ | 2,882 | $ | 2,981 | $ | 5,212 | $ | 9,159 | $ | - | $ | - | $ | 23,689 | ||||||||||||||||
Collectively evaluated for impairment | 89,833 | 147,523 | 41,965 | 93,869 | 61,338 | 1,623 | - | 436,151 | ||||||||||||||||||||||||
Total ending loan balances | $ | 93,288 | $ | 150,405 | $ | 44,946 | $ | 99,081 | $ | 70,497 | $ | 1,623 | $ | - | $ | 459,840 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
The following table presents the balance in the allowance for covered loan losses and the recorded investment in covered loans by portfolio segment and based on impairment method as of December 31, 2013 and 2012 (in thousands).
Commercial | Commercial | |||||||||||||||||||||||||||||||
Real Estate | Real Estate | Construction | Other | |||||||||||||||||||||||||||||
Owner | Non-owner | and Land | Commercial | 1-4 Family | Consumer | |||||||||||||||||||||||||||
Covered loans: | Occupied | Occupied (1) | Development | Loans | Residential (2) | Loans | Unallocated | Total | ||||||||||||||||||||||||
December 31, 2013 | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Collectively evaluated for impairment | - | 45 | - | - | - | 6 | - | 51 | ||||||||||||||||||||||||
Total ending allowance | $ | - | $ | 45 | $ | - | $ | - | $ | - | $ | 6 | $ | - | $ | 51 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 745 | $ | 2,145 | $ | - | $ | - | $ | 1,220 | $ | - | $ | - | $ | 4,110 | ||||||||||||||||
Collectively evaluated for impairment | 858 | 4,369 | 1 | 1,097 | 41,180 | 81 | - | 47,586 | ||||||||||||||||||||||||
Total ending loan balances | $ | 1,603 | $ | 6,514 | $ | 1 | $ | 1,097 | $ | 42,400 | $ | 81 | $ | - | $ | 51,696 | ||||||||||||||||
December 31, 2012 | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Collectively evaluated for impairment | - | 45 | - | 43 | - | 11 | - | 99 | ||||||||||||||||||||||||
Total ending allowance | $ | - | $ | 45 | $ | - | $ | 43 | $ | - | $ | 11 | $ | - | $ | 99 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 138 | $ | 2,114 | $ | 1,108 | $ | 212 | $ | 1,555 | $ | - | $ | - | $ | 5,127 | ||||||||||||||||
Collectively evaluated for impairment | 4,005 | 8,746 | 153 | 2,460 | 50,742 | 88 | - | 66,194 | ||||||||||||||||||||||||
Total ending loan balances | $ | 4,143 | $ | 10,860 | $ | 1,261 | $ | 2,672 | $ | 52,297 | $ | 88 | $ | - | $ | 71,321 |
(1) Includes loans secured by farmland and multi-family residential loans. |
(2) Includes home equity lines of credit. |
108 |
December 31, 2013 | December 31, 2012 | |||||||
Residential 1-4 family | $ | 5,225 | $ | 2,830 | ||||
Commercial real estate - owner occupied | 708 | - | ||||||
Construction and land loans | - | 1,497 | ||||||
Total troubled debt restructurings | $ | 5,933 | $ | 4,327 |
109 |
December 31, 2013 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||||||||||||||||||
Classified/ | Special | Classified/ | ||||||||||||||||||||||||||||||||||||||
Criticized (1) | Pass | Total | Mention | Substandard (3) | Pass | Total | Criticized | Pass | Total | |||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 745 | $ | 858 | $ | 1,603 | $ | 802 | $ | 7,876 | $ | 97,547 | $ | 106,225 | $ | 9,423 | $ | 98,405 | $ | 107,828 | ||||||||||||||||||||
Commercial real estate - non-owner occupied (2) | 2,145 | 4,369 | 6,514 | - | 359 | 171,653 | 172,012 | 2,504 | 176,022 | 178,526 | ||||||||||||||||||||||||||||||
Construction and land development | - | 1 | 1 | 618 | 2,107 | 36,343 | 39,068 | 2,725 | 36,344 | 39,069 | ||||||||||||||||||||||||||||||
Commercial loans | - | 1,097 | 1,097 | 31 | 4,873 | 99,380 | 104,284 | 4,904 | 100,477 | 105,381 | ||||||||||||||||||||||||||||||
Residential 1-4 family (4) | 1,220 | 41,180 | 42,400 | 176 | 7,995 | 64,742 | 72,913 | 9,391 | 105,922 | 115,313 | ||||||||||||||||||||||||||||||
Other consumer loans | - | 81 | 81 | - | - | 1,308 | 1,308 | - | 1,389 | 1,389 | ||||||||||||||||||||||||||||||
Total | $ | 4,110 | $ | 47,586 | $ | 51,696 | $ | 1,627 | $ | 23,210 | $ | 470,973 | $ | 495,810 | $ | 28,947 | $ | 518,559 | $ | 547,506 | ||||||||||||||||||||
December 31, 2012 | Covered Loans | Non-covered Loans | Total Loans | |||||||||||||||||||||||||||||||||||||
Classified/ | Special | Classified/ | ||||||||||||||||||||||||||||||||||||||
Criticized (1) | Pass | Total | Mention | Substandard (3) | Pass | Total | Criticized | Pass | Total | |||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 138 | $ | 4,005 | $ | 4,143 | $ | 821 | $ | 3,455 | $ | 89,012 | $ | 93,288 | $ | 4,414 | $ | 93,017 | $ | 97,431 | ||||||||||||||||||||
Commercial real estate - non-owner occupied (2) | 2,114 | 8,746 | 10,860 | - | 2,882 | 147,523 | 150,405 | 4,996 | 156,269 | 161,265 | ||||||||||||||||||||||||||||||
Construction and land development | 1,108 | 153 | 1,261 | - | 2,981 | 41,965 | 44,946 | 4,089 | 42,118 | 46,207 | ||||||||||||||||||||||||||||||
Commercial loans | 212 | 2,460 | 2,672 | 32 | 5,212 | 93,837 | 99,081 | 5,456 | 96,297 | 101,753 | ||||||||||||||||||||||||||||||
Residential 1-4 family (4) | 1,555 | 50,742 | 52,297 | - | 9,159 | 61,338 | 70,497 | 10,714 | 112,080 | 122,794 | ||||||||||||||||||||||||||||||
Other consumer loans | - | 88 | 88 | - | - | 1,623 | 1,623 | - | 1,711 | 1,711 | ||||||||||||||||||||||||||||||
Total | $ | 5,127 | $ | 66,194 | $ | 71,321 | $ | 853 | $ | 23,689 | $ | 435,298 | $ | 459,840 | $ | 29,669 | $ | 501,492 | $ | 531,161 |
(1) Credit quality is enhanced by a loss sharing agreement with the FDIC in the covered portfolio. The same credit quality indicators used in the non-covered portfolio are combined. |
(2) Includes loans secured by farmland and multi-family residential loans. |
(3) Includes SBA guarantees of $2.4 million and $2.6 million as of December 31, 2013 and 2012, respectively. |
(4) Includes home equity lines of credit. |
110 |
December 31, 2013 | December 31, 2012 | |||||||||||||||||||||||
Purchased | Purchased | Purchased | Purchased | |||||||||||||||||||||
Impaired | Non-impaired | Impaired | Non-impaired | |||||||||||||||||||||
Loans | Loans | Total | Loans | Loans | Total | |||||||||||||||||||
Commercial real estate | $ | 1,315 | $ | 6,802 | $ | 8,117 | $ | 1,977 | $ | 13,026 | $ | 15,003 | ||||||||||||
Construction and land development | - | 1 | 1 | 1,108 | 153 | 1,261 | ||||||||||||||||||
Commercial loans | 207 | 890 | 1,097 | 212 | 2,460 | 2,672 | ||||||||||||||||||
Residential 1-4 family | - | 42,400 | 42,400 | - | 52,297 | 52,297 | ||||||||||||||||||
Other consumer loans | - | 81 | 81 | - | 88 | 88 | ||||||||||||||||||
Total | $ | 1,522 | $ | 50,174 | $ | 51,696 | $ | 3,297 | $ | 68,024 | $ | 71,321 |
December 31, 2013 | December 31, 2012 | |||||||||||||||||||||||||||||||
Purchased Impaired | Purchased Non-impaired | Purchased Impaired | Purchased Non-impaired | |||||||||||||||||||||||||||||
Carrying | Carrying | Carrying | Carrying | |||||||||||||||||||||||||||||
Accretable | Amount | Accretable | Amount | Accretable | Amount | Accretable | Amount | |||||||||||||||||||||||||
Yield | of Loans | Yield | of Loans | Yield | of Loans | Yield | of Loans | |||||||||||||||||||||||||
Balance at beginning of period | $ | - | $ | 3,297 | $ | 8,001 | $ | 68,024 | $ | - | $ | 3,252 | $ | 8,785 | $ | 79,336 | ||||||||||||||||
Additions | - | - | - | - | - | 255 | - | - | ||||||||||||||||||||||||
Accretion | - | - | (1,656 | ) | 1,656 | - | - | (2,627 | ) | 2,627 | ||||||||||||||||||||||
Reclassifications from nonaccretable balance | - | - | 521 | - | - | - | 1,843 | - | ||||||||||||||||||||||||
Adjustment-transfer to | ||||||||||||||||||||||||||||||||
OREO | - | (1,654 | ) | (12 | ) | (2,327 | ) | - | - | - | - | |||||||||||||||||||||
Payments received | - | (121 | ) | - | (17,179 | ) | - | (210 | ) | - | (13,939 | ) | ||||||||||||||||||||
Balance at end of period | $ | - | $ | 1,522 | $ | 6,854 | $ | 50,174 | $ | - | $ | 3,297 | $ | 8,001 | $ | 68,024 |
December 31, 2013 | December 31, 2012 | |||||||||||||||||||||||
Purchased | Purchased | Purchased | Purchased | |||||||||||||||||||||
Impaired | Non-impaired | Impaired | Non-impaired | |||||||||||||||||||||
Loans | Loans | Total | Loans | Loans | Total | |||||||||||||||||||
Commercial real estate | $ | 358 | $ | 15,285 | $ | 15,643 | $ | 382 | $ | 23,756 | $ | 24,138 | ||||||||||||
Construction and land development | 629 | 5,312 | 5,941 | 648 | 3,301 | 3,949 | ||||||||||||||||||
Commercial loans | - | 4,362 | 4,362 | - | 6,214 | 6,214 | ||||||||||||||||||
Residential 1-4 family | 870 | 12,045 | 12,915 | 882 | 16,803 | 17,685 | ||||||||||||||||||
Other consumer loans | - | 8 | 8 | - | 16 | 16 | ||||||||||||||||||
Total | $ | 1,857 | $ | 37,012 | $ | 38,869 | $ | 1,912 | $ | 50,090 | $ | 52,002 |
111 |
December 31, 2013 | December 31, 2012 | |||||||||||||||||||||||||||||||
Purchased Impaired | Purchased Non-impaired | Purchased Impaired | Purchased Non-impaired | |||||||||||||||||||||||||||||
Carrying | Carrying | Carrying | Carrying | |||||||||||||||||||||||||||||
Accretable | Amount | Accretable | Amount | Accretable | Amount | Accretable | Amount | |||||||||||||||||||||||||
Yield | of Loans | Yield | of Loans | Yield | of Loans | Yield | of Loans | |||||||||||||||||||||||||
Balance at beginning of period | $ | - | $ | 1,912 | $ | 3,659 | $ | 50,090 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Additions | - | - | - | - | - | 1,935 | 4,376 | 63,031 | ||||||||||||||||||||||||
Accretion | - | - | (1,533 | ) | 1,533 | - | - | (717 | ) | 717 | ||||||||||||||||||||||
Reclassifications from nonaccretable balance | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Adjustment-short sale | (39 | ) | 39 | |||||||||||||||||||||||||||||
Payments received | - | (55 | ) | (14,650 | ) | - | (23 | ) | - | (13,658 | ) | |||||||||||||||||||||
Balance at end of period | $ | - | $ | 1,857 | $ | 2,087 | $ | 37,012 | $ | - | $ | 1,912 | $ | 3,659 | $ | 50,090 |
112 |
Fair Value Measurements Using | ||||||||||||||||
Significant | ||||||||||||||||
Quoted Prices in | Other | Significant | ||||||||||||||
Active Markets for | Observable | Unobservable | ||||||||||||||
Total at | Identical Assets | Inputs | Inputs | |||||||||||||
(dollars in thousands) | December 31, 2013 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Financial assets: | ||||||||||||||||
Available for sale securities | ||||||||||||||||
Obligations of states and political subdivisions | $ | 1,993 | $ | - | $ | 1,993 | $ | - | ||||||||
Fair Value Measurements Using | ||||||||||||||||
Significant | ||||||||||||||||
Quoted Prices in | Other | Significant | ||||||||||||||
Active Markets for | Observable | Unobservable | ||||||||||||||
Total at | Identical Assets | Inputs | Inputs | |||||||||||||
(dollars in thousands) | December 31, 2012 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Financial assets: | ||||||||||||||||
Available for sale securities | ||||||||||||||||
Obligations of states and political subdivisions | $ | 2,289 | $ | - | $ | 2,289 | $ | - | ||||||||
FHLMC preferred stock | 102 | 102 | - | - | ||||||||||||
Total available-for-sale securities | $ | 2,391 | $ | 102 | $ | 2,289 | $ | - | ||||||||
113 |
114 |
Fair Value Measurements Using | |||||||||||
Significant | |||||||||||
Quoted Prices in | Other | Significant | |||||||||
Active Markets for | Observable | Unobservable | |||||||||
Total at | Identical Assets | Inputs | Inputs | ||||||||
(dollars in thousands) | December 31, 2013 | (Level 1) | (Level 2) | (Level 3) | |||||||
Impaired non-covered loans: | |||||||||||
Commercial real estate - owner occupied | 7,684 | 7,684 | |||||||||
Commercial real estate - non-owner occupied (1) | 359 | 359 | |||||||||
Construction and land development | 2,107 | 2,107 | |||||||||
Commercial loans | 4,548 | 4,548 | |||||||||
Residential 1-4 family | 7,795 | 7,795 | |||||||||
Impaired covered loans: | |||||||||||
Commercial real estate - owner occupied | 745 | 745 | |||||||||
Commercial real estate - non-owner occupied (1) | 2,145 | 2,145 | |||||||||
Residential 1-4 family | 1,220 | 1,220 | |||||||||
Non-covered other real estate owned: | |||||||||||
Commercial real estate - owner occupied | 461 | 461 | |||||||||
Commercial real estate - non-owner occupied (1) | 1,342 | 1,342 | |||||||||
Construction and land development | 6,066 | 6,066 | |||||||||
Residential 1-4 family | 1,710 | 1,710 | |||||||||
Covered other real estate owned: | |||||||||||
Commercial real estate - owner occupied | 557 | 557 | |||||||||
Commercial real estate - non-owner occupied (1) | 1,450 | 1,450 | |||||||||
Commercial | 79 | 79 | |||||||||
Residential 1-4 family | 127 | 127 | |||||||||
Fair Value Measurements Using | |||||||||||
Significant | |||||||||||
Quoted Prices in | Other | Significant | |||||||||
Active Markets for | Observable | Unobservable | |||||||||
Total at | Identical Assets | Inputs | Inputs | ||||||||
(dollars in thousands) | December 31, 2012 | (Level 1) | (Level 2) | (Level 3) | |||||||
Impaired non-covered loans: | |||||||||||
Commercial real estate - owner occupied | $ | 3,318 | $ | 3,318 | |||||||
Commercial real estate - non-owner occupied (1) | 2,622 | 2,622 | |||||||||
Construction and land development | 2,981 | 2,981 | |||||||||
Commercial loans | 5,212 | 5,212 | |||||||||
Residential 1-4 family | 8,719 | 8,719 | |||||||||
Impaired covered loans: | |||||||||||
Commercial real estate - owner occupied | 138 | 138 | |||||||||
Commercial real estate - non-owner occupied (1) | 2,114 | 2,114 | |||||||||
Construction and land development | 1,108 | 1,108 | |||||||||
Commercial loans | 212 | 212 | |||||||||
Residential 1-4 family | 1,555 | 1,555 | |||||||||
Non-covered other real estate owned: | |||||||||||
Commercial real estate - owner occupied | 461 | 461 | |||||||||
Commercial real estate - non-owner occupied (1) | 1,342 | 1,342 | |||||||||
Construction and land development | 6,484 | 6,484 | |||||||||
Residential 1-4 family | 4,913 | 4,913 | |||||||||
Covered other real estate owned: | |||||||||||
Commercial real estate - owner occupied | 557 | 557 | |||||||||
Commercial | 79 | 79 | |||||||||
(1) Includes loans secured by farmland and multi-family residential loans. |
115 |
December 31, 2013 | December 31, 2012 | |||||||||||||||||||
Fair Value | Carrying | Fair | Carrying | Fair | ||||||||||||||||
Hierarchy Level | Amount | Value | Amount | Value | ||||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | Level 1 | $ | 20,856 | $ | 20,856 | $ | 39,200 | $ | 39,200 | |||||||||||
Securities available for sale | See previous table | 1,993 | 1,993 | 2,391 | 2,391 | |||||||||||||||
Securities held to maturity | Level 2 & Level 3 | 82,443 | 76,193 | 84,051 | 84,827 | |||||||||||||||
Stock in Federal Reserve Bank and Federal | ||||||||||||||||||||
Home Loan Bank | n/a | 5,915 | n/a | 6,212 | n/a | |||||||||||||||
Net non-covered loans | Level 3 | 487,318 | 493,472 | 451,757 | 457,906 | |||||||||||||||
Net covered loans | Level 3 | 51,650 | 57,564 | 71,328 | 77,976 | |||||||||||||||
Accrued interest receivable | Level 2 & Level 3 | 2,186 | 2,186 | 2,455 | 2,455 | |||||||||||||||
FDIC indemnification asset | Level 3 | 5,804 | 4,220 | 6,735 | 6,735 | |||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Demand deposits | Level 1 | 68,940 | 68,940 | 72,418 | 72,418 | |||||||||||||||
Money market and savings accounts | Level 1 | 147,854 | 147,854 | 172,851 | 172,851 | |||||||||||||||
Certificates of deposit | Level 3 | 323,565 | 324,733 | 305,708 | 308,160 | |||||||||||||||
Securities sold under agreements to repurchase and other short-term borrowings | Level 1 | 34,545 | 34,545 | 33,411 | 33,411 | |||||||||||||||
FHLB advances | Level 3 | 30,250 | 31,168 | 30,250 | 31,380 | |||||||||||||||
Accrued interest payable | Level 1 & Level 3 | 341 | 341 | 258 | 258 |
116 |
2013 | 2012 | |||||||
Land | $ | 1,520 | $ | 1,520 | ||||
Building and improvements | 3,347 | 3,347 | ||||||
Leasehold improvements | 2,167 | 2,062 | ||||||
Furniture and equipment | 3,536 | 3,205 | ||||||
10,570 | 10,134 | |||||||
Less accumulated depreciation and amortization | 4,246 | 3,582 | ||||||
Bank premises and equipment, net | $ | 6,324 | $ | 6,552 |
2014 | $ | 1,892 | ||
2015 | 1,674 | |||
2016 | 973 | |||
2017 | 952 | |||
2018 | 703 | |||
Thereafter | 1,178 | |||
$ | 7,372 |
117 |
December 31, 2013 | ||||||||||||
Gross Carrying | Accumulated | Net Carrying | ||||||||||
Value | Amortization | Value | ||||||||||
Amortizable core deposit intangibles | $ | 6,715 | $ | (5,902 | ) | $ | 813 | |||||
December 31, 2012 | ||||||||||||
Gross Carrying | Accumulated | Net Carrying | ||||||||||
Value | Amortization | Value | ||||||||||
Amortizable core deposit intangibles | $ | 6,715 | $ | (5,435 | ) | $ | 1,280 |
Estimated amortization expense of intangibles for the years ended December 31, | ||||
2014 | $ | 181 | ||
2015 | 166 | |||
2016 | 124 | |||
2017 | 98 | |||
2018 | 89 | |||
Thereafter | 155 | |||
$ | 813 |
2013 | 2012 | ||||||||
Balance as of January 1 | $ | 6,735 | $ | 7,537 | |||||
Payments from FDIC | (1,017 | ) | (335 | ) | |||||
Reforecasting adjustment (1) | 569 | 184 | |||||||
Accretion (amortization) | (483 | ) | (651 | ) | |||||
Balance as of December 31 | $ | 5,804 | $ | 6,735 |
(1) | Represents an increase in the carrying value of the indemnification asset resulting from increased reforecasted losses in individual covered loans and covered loan pools. |
118 |
2014 | $ | 178,114 | ||
2015 | 113,338 | |||
2016 | 27,912 | |||
2017 | 2,284 | |||
2018 | 1,917 | |||
$ | 323,565 |
Within | 3 to 6 | 6 to 12 | Over 12 | |||||||||||||||
3 Months | Months | Months | Months | Total | ||||||||||||||
$ | 29,647 | $ | 29,609 | $ | 59,573 | $ | 83,492 | $ | 202,321 |
119 |
2013 | 2012 | 2011 | ||||||||||
FHLB overnight advances | $ | - | $ | - | $ | 3,500 | ||||||
Other short-term FHLB advances maturing 1/14/2013 | - | 20,000 | - | |||||||||
Other short-term FHLB advances maturing 1/27/2014 | 20,000 | - | - | |||||||||
Other short-term FHLB advances maturing 7/25/2014 | 5,250 | - | - | |||||||||
Securities sold under agreements to repurchase | 14,545 | 13,411 | 14,236 | |||||||||
Total | $ | 39,795 | $ | 33,411 | $ | 17,736 | ||||||
Weighted average interest rate at year end | 0.38 | % | 0.37 | % | 0.62 | % | ||||||
For the periods ended December 31, 2013, 2012 and 2011: | ||||||||||||
Average outstanding balance | $ | 17,259 | $ | 20,353 | $ | 20,472 | ||||||
Average interest rate during the year | 0.60 | % | 0.59 | % | 0.74 | % | ||||||
Maximum month-end outstanding balance | $ | 39,795 | $ | 33,411 | $ | 34,652 |
2013 | 2012 | |||||||
FHLB fixed rate advance maturing July 2014 with a rate of 0.42% | - | 5,250 | ||||||
FHLB fixed rate advance maturing June 2016 with a rate of 1.78% | 5,000 | 5,000 | ||||||
FHLB fixed rate advance maturing June 2016 with a rate of 1.78% | 5,000 | 5,000 | ||||||
FHLB fixed rate advance maturing June 2016 with a rate of 2.08% | 5,000 | 5,000 | ||||||
FHLB fixed rate advance maturing June 2016 with a rate of 2.03% | 5,000 | 5,000 | ||||||
FHLB fixed rate advance maturing June 2017 with a rate of 2.26% | 5,000 | 5,000 | ||||||
Total FHLB advances | $ | 25,000 | $ | 30,250 |
120 |
2013 | 2012 | |||||||
Deferred tax assets: | ||||||||
Allowance for loan losses | $ | 2,453 | $ | 2,092 | ||||
Organization costs | 154 | 181 | ||||||
Unearned loan fees and other | 501 | 349 | ||||||
Net operating loss carryover | 92 | 298 | ||||||
Other real estate owned write-downs | 1,009 | 1,214 | ||||||
FDIC loss share | 2,613 | 3,508 | ||||||
Other than temporary impairment charge | 2,435 | 2,903 | ||||||
Net unrealized loss on securities available for sale | 1,636 | 1,529 | ||||||
Other | 630 | 459 | ||||||
Total deferred tax assets | 11,523 | 12,533 | ||||||
Deferred tax liabilities: | ||||||||
FDIC indemnification asset | 2,008 | 2,329 | ||||||
FDIC gain | 443 | 886 | ||||||
Purchase accounting | 562 | 851 | ||||||
Depreciation | 229 | 293 | ||||||
Total deferred tax liabilities | 3,242 | 4,359 | ||||||
Net deferred tax assets | $ | 8,281 | $ | 8,174 |
121 |
2013 | 2012 | 2011 | ||||||||||
Current tax expense | ||||||||||||
Federal | $ | 2,852 | $ | 5,016 | $ | 2,049 | ||||||
State | 82 | 121 | 43 | |||||||||
Total current tax expense | 2,934 | 5,137 | 2,092 | |||||||||
Deferred tax benefit | ||||||||||||
Federal | 102 | (1,965 | ) | (388 | ) | |||||||
State | - | (57 | ) | (12 | ) | |||||||
Total deferred tax expense (benefit) | 102 | (2,022 | ) | (400 | ) | |||||||
Total income tax expense | $ | 3,036 | $ | 3,115 | $ | 1,692 |
2013 | 2012 | 2011 | ||||||||||
Computed expected tax expense at statutory rate | $ | 3,160 | $ | 3,293 | $ | 2,072 | ||||||
Reduction in tax expense resulting from: | ||||||||||||
Income from bank-owned life insurance | (202 | ) | (271 | ) | (460 | ) | ||||||
Other, net | 78 | 93 | 80 | |||||||||
Income tax expense | $ | 3,036 | $ | 3,115 | $ | 1,692 |
122 |
2013 | 2012 | 2011 | ||||||||||
Dividend yield | 0.00 | % | 0.00 | % | 0.00 | % | ||||||
Expected life | 10 years | 10 years | 10 years | |||||||||
Expected volatility | 34.21 | % | 35.64 | % | 46.13 | % | ||||||
Risk-free interest rate | 2.42 | % | 1.65 | % | 3.34 | % | ||||||
Weighted average fair value per option granted | $ | 3.58 | $ | 3.63 | $ | 4.39 | ||||||
Dividend yield | 1.29 | % | 0.00 | % | 0.00 | % |
123 |
Weighted | ||||||||||||||||
Weighted | Average | Aggregate | ||||||||||||||
Average | Remaining | Intrinsic | ||||||||||||||
Exercise | Contractual | Value | ||||||||||||||
Shares | Price | Term | (in thousands) | |||||||||||||
Options outstanding, beginning of period | 512,825 | $ | 7.98 | |||||||||||||
Granted | 121,250 | 9.19 | ||||||||||||||
Forfeited | (2,600 | ) | 7.76 | |||||||||||||
Exercised | (400 | ) | 6.90 | |||||||||||||
Options outstanding, end of period | 631,075 | $ | 8.21 | 6.0 | $ | 1,149 | ||||||||||
Vested or expected to vest | 631,075 | $ | 8.21 | 6.0 | $ | 1,149 | ||||||||||
Exercisable at end of period | 304,375 | $ | 8.36 | 3.5 | $ | 558 |
124 |
Weighted | ||||||||||||
Average | ||||||||||||
Income | Shares | Per Share | ||||||||||
(Numerator) | �� | (Denominator) | Amount | |||||||||
For the year ended December 31, 2013 | ||||||||||||
Basic EPS | $ | 6,258 | 11,590 | $ | 0.54 | |||||||
Effect of dilutive stock options and warrants | 37 | - | ||||||||||
Diluted EPS | $ | 6,258 | 11,627 | $ | 0.54 | |||||||
For the year ended December 31, 2012 | ||||||||||||
Basic EPS | $ | 6,569 | 11,590 | $ | 0.57 | |||||||
Effect of dilutive stock options and warrants | - | 6 | - | |||||||||
Diluted EPS | $ | 6,569 | 11,596 | $ | 0.57 | |||||||
For the year ended December 31, 2011 | ||||||||||||
Basic EPS | $ | 4,401 | 11,590 | $ | 0.38 | |||||||
Effect of dilutive stock options and warrants | - | 1 | - | |||||||||
Diluted EPS | $ | 4,401 | 11,591 | $ | 0.38 |
125 |
Required | ||||||||||||||||||||||||
For Capital | To Be Categorized as | |||||||||||||||||||||||
Actual | Adequacy Purposes | Well Capitalized | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
2013 | ||||||||||||||||||||||||
Southern National | ||||||||||||||||||||||||
Tier 1 risk-based capital ratio | $ | 99,700 | 18.56 | % | $ | 21,489 | 4.00 | % | $ | 32,234 | 6.00 | % | ||||||||||||
Total risk-based capital ratio | 106,406 | 19.81 | % | 42,978 | 8.00 | % | 53,723 | 10.00 | % | |||||||||||||||
Leverage ratio | 99,700 | 14.22 | % | 28,038 | 4.00 | % | 35,048 | 5.00 | % | |||||||||||||||
Sonabank | ||||||||||||||||||||||||
Tier 1 risk-based capital ratio | $ | 98,958 | 18.43 | % | $ | 21,478 | 4.00 | % | $ | 32,217 | 6.00 | % | ||||||||||||
Total risk-based capital ratio | 105,660 | 19.68 | % | 42,956 | 8.00 | % | 53,695 | 10.00 | % | |||||||||||||||
Leverage ratio | 98,958 | 14.12 | % | 28,027 | 4.00 | % | 35,034 | 5.00 | % | |||||||||||||||
2012 | ||||||||||||||||||||||||
Southern National | ||||||||||||||||||||||||
Tier 1 risk-based capital ratio | $ | 95,539 | 18.33 | % | $ | 20,853 | 4.00 | % | $ | 31,280 | 6.00 | % | ||||||||||||
Total risk-based capital ratio | 102,048 | 19.57 | % | 41,707 | 8.00 | % | 52,133 | 10.00 | % | |||||||||||||||
Leverage ratio | 95,539 | 13.69 | % | 27,908 | 4.00 | % | 34,884 | 5.00 | % | |||||||||||||||
Sonabank | ||||||||||||||||||||||||
Tier 1 risk-based capital ratio | $ | 94,754 | 18.18 | % | $ | 20,842 | 4.00 | % | $ | 31,264 | 6.00 | % | ||||||||||||
Total risk-based capital ratio | 101,260 | 19.43 | % | 41,685 | 8.00 | % | 52,106 | 10.00 | % | |||||||||||||||
Leverage ratio | 94,754 | 13.59 | % | 27,896 | 4.00 | % | 34,871 | 5.00 | % |
126 |
Assets | ||||
Cash and cash equivalents | $ | 21,704 | ||
Consideration from the FDIC | 25,553 | |||
Investment securities | 38,379 | |||
Loans | 64,966 | |||
Loans held for sale | 7,568 | |||
Federal Home Loan Bank stock | 1,167 | |||
Other real estate owned | 750 | |||
Core deposit intangible | 179 | |||
Other assets | 576 | |||
Total assets acquired | $ | 160,842 | ||
Liabilities | ||||
Deposits | $ | 140,484 | ||
FHLB advances | 16,738 | |||
Other liabilities | 136 | |||
Total liabilities | $ | 157,358 | ||
Net assets acquired (bargain purchase gain) | $ | 3,484 |
127 |
CONDENSED BALANCE SHEETS |
DECEMBER 31, |
2013 | 2012 | |||||||
ASSETS | ||||||||
Cash | $ | 465 | $ | 515 | ||||
Investment in subsidiary | 105,872 | 102,391 | ||||||
Other assets | 277 | 270 | ||||||
Total assets | $ | 106,614 | $ | 103,176 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Stockholders’ equity: | ||||||||
Common stock | $ | 116 | $ | 116 | ||||
Additional paid in capital | 97,127 | 96,840 | ||||||
Retained earnings | 12,561 | 9,201 | ||||||
Accumulated other comprehensive loss | (3,190 | ) | (2,981 | ) | ||||
Total stockholders’ equity | 106,614 | 103,176 | ||||||
Total liabilities and stockholders’ equity | $ | 106,614 | $ | 103,176 |
CONDENSED STATEMENTS OF INCOME |
FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011 |
(in thousands) |
2013 | 2012 | 2011 | ||||||||||
Equity in undistributed net income of subsidiary | $ | 6,370 | $ | 6,680 | $ | 4,483 | ||||||
Other operating expenses | 170 | 168 | 125 | |||||||||
Income before income taxes | 6,200 | 6,512 | 4,358 | |||||||||
Income tax benefit | (58 | ) | (57 | ) | (43 | ) | ||||||
Net income | $ | 6,258 | $ | 6,569 | $ | 4,401 |
128 |
CONDENSED STATEMENTS OF CASH FLOWS | |||
FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011 | |||
( in thousands) |
2013 | 2012 | 2011 | ||||||||||
Operating activities: | ||||||||||||
Net income | $ | 6,258 | $ | 6,569 | $ | 4,401 | ||||||
Adjustments to reconcile net income to net cash and | ||||||||||||
cash equivalents provided by (used in) operating activities: | ||||||||||||
Equity in undistributed net income of subsidiary | (6,370 | ) | (6,680 | ) | (4,483 | ) | ||||||
Other, net | 277 | 142 | 64 | |||||||||
Net cash and cash equivalents provided by (used in) operating activities | 165 | 31 | (18 | ) | ||||||||
Investing activities: | ||||||||||||
Dividend from bank subsidiary | 2,680 | - | - | |||||||||
Net cash and cash equivalents provided by investing activities | 2,680 | - | - | |||||||||
Financing activities: | ||||||||||||
Issuance of common stock | 3 | - | - | |||||||||
Dividend payment on common stock | (2,898 | ) | (2,840 | ) | - | |||||||
Net cash and cash equivalents used in financing activities | (2,895 | ) | (2,840 | ) | - | |||||||
Decrease in cash and cash equivalents | (50 | ) | (2,809 | ) | (18 | ) | ||||||
Cash and cash equivalents at beginning of period | 515 | 3,324 | 3,342 | |||||||||
Cash and cash equivalents at end of period | $ | 465 | $ | 515 | $ | 3,324 |
Balance at | Current Period | Balance at | ||||||||||
December 31, 2012 | Change | December 31, 2013 | ||||||||||
Unrealized gains (losses) on securities available for sale | $ | 44 | $ | (247 | ) | $ | (203 | ) | ||||
Unrecognized loss on securities held to maturity for which other than | ||||||||||||
temporary impairment charges have been taken | (2,599 | ) | 64 | (2,535 | ) | |||||||
Unrealized loss on securities available for sale transferred to held to maturity | (426 | ) | (26 | ) | (452 | ) | ||||||
. | ||||||||||||
Total | $ | (2,981 | ) | $ | (209 | ) | $ | (3,190 | ) |
129 |
Interest | Net Interest | Income | Net | Earnings Per Share | ||||||||||||||||||||
Income | Income | Before Taxes | Income | Basic | Diluted | |||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||
2013 | ||||||||||||||||||||||||
First quarter | $ | 9,023 | $ | 7,770 | $ | 2,262 | $ | 1,526 | $ | 0.13 | $ | 0.13 | ||||||||||||
Second quarter | 8,549 | 7,374 | 2,299 | 1,555 | 0.13 | 0.13 | ||||||||||||||||||
Third quarter | 8,847 | 7,724 | 2,641 | 1,780 | 0.15 | 0.15 | ||||||||||||||||||
Fourth quarter | 8,697 | 7,580 | 2,092 | 1,397 | 0.12 | 0.12 | ||||||||||||||||||
2012 | ||||||||||||||||||||||||
First quarter | $ | 9,074 | $ | 7,640 | $ | 2,750 | $ | 1,843 | $ | 0.16 | $ | 0.16 | ||||||||||||
Second quarter | 9,361 | 7,833 | 3,215 | 2,215 | 0.19 | 0.19 | ||||||||||||||||||
Third quarter | 9,600 | 8,131 | 1,787 | 1,208 | 0.10 | 0.10 | ||||||||||||||||||
Fourth quarter | 9,526 | 8,129 | 1,932 | 1,303 | 0.11 | 0.11 |
130 |
131 |
132 |
133 |
(a)(1) | Financial Statements | |
The following consolidated financial statements and reports of independent registered public accounting firm are in Part II, Item 8: | ||
Reports of Independent Registered Public Accounting Firm | ||
Consolidated Balance Sheets - December 31, 2013 and 2012 | ||
Consolidated Statements of Income and Comprehensive Income - Years ended December 31, 2013, 2012 and 2011 | ||
Consolidated Statements of Changes in Stockholders’ Equity - Years ended December 31, 2013, 2012 and 2011 | ||
Consolidated Statements of Cash Flows -Years ended December 31, 2013, 2012 and 2011 | ||
Notes to Consolidated Financial Statements | ||
(a)(2) | Financial Statement Schedules | |
All schedules are omitted since they are not required, are not applicable, or the required information is shown in the consolidated financial statements or notes thereto. |
134 |
(a)(3) | Exhibits | |
The following are filed or furnished, as noted below, as part of this Annual Report on Form 10-K and this list includes the Exhibit Index. |
Exhibit No. | Description | ||
2.1 | Purchase and Assumption Agreement - Whole Bank - All Deposits, by and among the Federal Deposit Insurance Corporation, as Receiver of HarVest Bank of Maryland, Gaithersburg, Maryland, the Federal Deposit Insurance Corporation and Sonabank, dated as of April 27, 2012 (incorporated by reference to Exhibit 2.1 to Southern National’s Current Report on Form 8-K filed on May 3, 2012) | ||
3.1 | Articles of Incorporation (incorporated herein by reference to Exhibit 3.1 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | ||
3.2 | Certificate of Amendment to the Articles of Incorporation dated January 31, 2005 (incorporated herein by reference to Exhibit 3.2 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | ||
3.3 | Certificate of Amendment to the Articles of Incorporation dated April 13, 2006 (incorporated herein by reference to Exhibit 3.3 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | ||
3.4 | Amended and Restated Bylaws (incorporated by reference to Exhibit 3.4 to Southern National’s Annual Report on Form 10-K for the year ended December 31, 2006) | ||
3.5 | Amendment No. 1 to Amended and Restated Bylaws (incorporated herein by reference to Exhibit 3.1 to Southern National’s Current Report on Form 8-K filed on October 14, 2009) | ||
4.1 | Specimen Stock Certificate of Southern National (incorporated herein by reference to Exhibit 4.1 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | ||
4.2 | Form of Warrant Agreement (incorporated herein by reference to Exhibit 4.2to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | ||
4.3 | Form of Amendment to Warrant Agreement (incorporated herein by reference to Exhibit 4.3 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | ||
10.1+ | Southern National Bancorp of Virginia, Inc. 2004 Stock Option Plan (incorporated herein by reference to Exhibit 10.1 to Southern National’s Registration Statement on Form S-1 (Registration No. 333- 136285)) | ||
10.2+ | Form of Change in Control Agreement with Georgia S. Derrico and R. Roderick Porter (incorporated herein by reference to Exhibit 10.2 to Southern National’s Registration Statement on Form S-1 (Registration No. 333- 136285)) | ||
10.3+ | Form of Southern National Bancorp of Virginia, Inc. Incentive Stock Option Agreement (incorporated herein by reference to Exhibit 10.3 to Southern National’s Registration Statement on Form S-1/A (Registration No. 333-162467)) |
135 |
10.4+ | Supplemental Executive Retirement Plan for Georgia Derrico (incorporated herein by reference to Exhibit 10.4 to Southern National’s Registration Statement on Form S-1/A (Registration No. 333-162467)) | |
10.5+ | Supplemental Executive Retirement Plan for Rod Porter (incorporated herein by reference to Exhibit 10.5 to Southern National’s Registration Statement on Form S-1/A (Registration No. 333-162467)) | |
10.6+ | Southern National Bancorp of Virginia, Inc. 2010 Stock Awards and Incentive Plan (incorporated herein by reference to Exhibit 4.2 to Southern National’s Registration Statement on Form S-8 (Registration No. 333- 166511)) | |
10.7+ | Form of Southern National Bancorp of Virginia, Inc. Incentive Stock Option Agreement (incorporated herein by reference to Exhibit 4.3 to Southern National’s Registration Statement on Form S-8 (Registration No. 333- 166511)) | |
11.0 | Statement re: Computation of Per Share Earnings (incorporated by reference to Note 15 of the notes to consolidated financial statements included in this Annual Report on Form 10-K | |
21.0* | Subsidiaries of the Registrant | |
23.1* | Consent of KPMG LLP | |
23.2* | Consent of Dixon Hughes Goodman LLP | |
31.1* | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2* | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1** | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
+Management contract or compensatory plan or arrangement
*Filed herewith
136 |
Southern National Bancorp of Virginia, Inc. | |||
By: | /s/ Georgia S. Derrico | Date: March 12, 2014 | |
Georgia S. Derrico | |||
Chairman of the Board and Chief Executive Officer | |||
(Principal Executive Officer) |
By: | /s/ William H. Lagos | Date: March 12, 2014 | |
William H. Lagos | |||
Sr. Vice President and Chief Financial Officer | |||
(Principal Financial Officer and Principal Accounting Officer) |
Signature | Title | ||||
/s/ Georgia S. Derrico | Chairman of the Board and Chief Executive Officer | ||||
Georgia S. Derrico | |||||
/s/ R. Roderick Porter | President and Director | ||||
R. Roderick Porter | |||||
/s/ Neil J. Call | Director | ||||
Neil J. Call | |||||
/s/ Charles A. Kabbash | Director | ||||
Charles A. Kabbash | |||||
/s/ Frederick L. Bollerer | Director | ||||
Frederick L. Bollerer | |||||
/s/ John J. Forch | Director | ||||
John J. Forch | |||||
/s/ W. Bruce Jennings | Director | ||||
W. Bruce Jennings | |||||
137 |