UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2020
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 0-14549
First US Bancshares, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware | 63-0843362 |
(State or Other Jurisdiction of Incorporation or Organization) | (IRS Employer Identification No.) |
3291 U.S. Highway 280 Birmingham, AL | 35243 |
(Address of Principal Executive Offices) | (Zip Code) |
(205) 582-1200
(Registrant’s Telephone Number, Including Area Code)
N/A
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Stock, $0.01 par value | FUSB | The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ |
| Accelerated filer | ☐ |
Non-accelerated filer | ☐ |
| Smaller reporting company | ☒ |
Emerging growth company | ☐ |
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class | Outstanding at May 12, 2020 |
Common Stock, $0.01 par value | 6,143,286 shares |
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
2
Statements contained in this Quarterly Report on Form 10-Q that are not historical facts are forward-looking statements (as defined in the Private Securities Litigation Reform Act of 1995). In addition, First US Bancshares, Inc. (“Bancshares” and, together with its subsidiaries, the “Company”), through its senior management, from time to time makes forward-looking statements concerning its expected future operations, performance and other developments. The words “estimate,” “project,” “intend,” “anticipate,” “expect,” “believe,” “continues” and similar expressions are indicative of forward-looking statements. Such forward-looking statements are necessarily estimates reflecting the Company’s best judgment based on current information and involve a number of risks and uncertainties, and various factors could cause results to differ materially from those contemplated by such forward-looking statements. Such factors could include those identified from time to time in the Company’s Securities and Exchange Commission (“SEC”) filings and other public announcements, including the risk factors described in Part I, Item 1A of the Company's Annual Report on Form 10-K as of and for the year ended December 31, 2019 and in Part II, Item 1A of this Quarterly Report on Form 10-Q. Specifically, with respect to statements relating to the sufficiency of the allowance for loan and lease losses, loan demand, cash flows, growth and earnings potential, expansion and the Company’s positioning to handle the challenges presented by the novel coronavirus (COVID-19), these factors include, but are not limited to, the rate of growth (or lack thereof) in the economy generally and in the Company’s service areas; market conditions and investment returns; changes in interest rates; the impact of the COVID-19 pandemic on our business, our customers, the communities that we serve and the United States economy, including the impact of actions taken by governmental authorities to try to contain the virus or address the impact of the virus on the United States economy (including, without limitation, the Coronavirus Aid, Relief and Economic Security (CARES) Act) and the resulting effect on our operations, liquidity and capital position and on the financial condition of our borrowers and other customers; the pending discontinuation of LIBOR as an interest rate benchmark; the availability of quality loans in the Company’s service areas; the relative strength and weakness in the consumer and commercial credit sectors and in the real estate markets; collateral values; and cybersecurity threats. There can be no assurance that such factors or other factors will not affect the accuracy of such forward-looking statements.
3
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in Thousands)
|
| March 31, |
|
| December 31, |
| ||
| 2020 |
|
| 2019 |
| |||
|
| (Unaudited) |
|
|
|
|
| |
ASSETS |
| |||||||
Cash and due from banks |
| $ | 13,219 |
|
| $ | 11,939 |
|
Interest-bearing deposits in banks |
|
| 42,902 |
|
|
| 45,091 |
|
Total cash and cash equivalents |
|
| 56,121 |
|
|
| 57,030 |
|
Federal funds sold |
|
| 15,080 |
|
|
| 10,080 |
|
Investment securities available-for-sale, at fair value |
|
| 96,541 |
|
|
| 94,016 |
|
Investment securities held-to-maturity, at amortized cost |
|
| 13,538 |
|
|
| 14,340 |
|
Federal Home Loan Bank stock, at cost |
|
| 1,135 |
|
|
| 1,137 |
|
Loans, net of allowance for loan and lease losses of $5,954 and $5,762, respectively |
|
| 539,685 |
|
|
| 545,243 |
|
Premises and equipment, net of accumulated depreciation of $22,900 and $22,570, respectively |
|
| 29,071 |
|
|
| 29,216 |
|
Cash surrender value of bank-owned life insurance |
|
| 15,622 |
|
|
| 15,546 |
|
Accrued interest receivable |
|
| 2,391 |
|
|
| 2,488 |
|
Goodwill and core deposit intangible, net |
|
| 8,715 |
|
|
| 8,825 |
|
Other real estate owned |
|
| 1,054 |
|
|
| 1,078 |
|
Other assets |
|
| 9,612 |
|
|
| 9,739 |
|
Total assets |
| $ | 788,565 |
|
| $ | 788,738 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
| |||||||
Deposits: |
|
|
|
|
|
|
|
|
Non-interest-bearing |
| $ | 116,190 |
|
| $ | 112,729 |
|
Interest-bearing |
|
| 566,405 |
|
|
| 570,933 |
|
Total deposits |
|
| 682,595 |
|
|
| 683,662 |
|
Accrued interest expense |
|
| 487 |
|
|
| 537 |
|
Other liabilities |
|
| 10,999 |
|
|
| 9,766 |
|
Short-term borrowings |
|
| 10,152 |
|
|
| 10,025 |
|
Total liabilities |
|
| 704,233 |
|
|
| 703,990 |
|
Shareholders’ equity: |
|
|
|
|
|
|
|
|
Common stock, par value $0.01 per share, 10,000,000 shares authorized; 7,592,251 and 7,568,053 shares issued, respectively; 6,143,286 and 6,157,692 shares outstanding, respectively |
|
| 75 |
|
|
| 75 |
|
Surplus |
|
| 13,904 |
|
|
| 13,814 |
|
Accumulated other comprehensive loss, net of tax |
|
| (763 | ) |
|
| (46 | ) |
Retained earnings |
|
| 93,418 |
|
|
| 92,755 |
|
Less treasury stock: 1,448,965 and 1,410,361 shares at cost, respectively |
|
| (22,302 | ) |
|
| (21,850 | ) |
Total shareholders’ equity |
|
| 84,332 |
|
|
| 84,748 |
|
Total liabilities and shareholders’ equity |
| $ | 788,565 |
|
| $ | 788,738 |
|
The accompanying notes are an integral part of these Interim Condensed Consolidated Statements.
4
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands, Except Per Share Data)
| Three Months Ended |
| ||||||
|
| March 31, |
| |||||
|
| 2020 |
|
| 2019 |
| ||
|
| (Unaudited) |
| |||||
Interest income: |
|
|
|
|
|
|
|
|
Interest and fees on loans |
| $ | 9,639 |
|
| $ | 9,673 |
|
Interest on investment securities |
|
| 758 |
|
|
| 1,140 |
|
Total interest income |
|
| 10,397 |
|
|
| 10,813 |
|
Interest expense: |
|
|
|
|
|
|
|
|
Interest on deposits |
|
| 1,475 |
|
|
| 1,640 |
|
Interest on borrowings |
|
| 36 |
|
|
| — |
|
Total interest expense |
|
| 1,511 |
|
|
| 1,640 |
|
Net interest income |
|
| 8,886 |
|
|
| 9,173 |
|
Provision for loan and lease losses |
|
| 580 |
|
|
| 400 |
|
Net interest income after provision for loan and lease losses |
|
| 8,306 |
|
|
| 8,773 |
|
Non-interest income: |
|
|
|
|
|
|
|
|
Service and other charges on deposit accounts |
|
| 434 |
|
|
| 460 |
|
Credit insurance income |
|
| 153 |
|
|
| 143 |
|
Net gain on sales and prepayments of investment securities |
|
| — |
|
|
| 13 |
|
Mortgage fees from secondary market |
|
| 127 |
|
|
| 103 |
|
Lease income |
|
| 212 |
|
|
| 209 |
|
Other income, net |
|
| 371 |
|
|
| 337 |
|
Total non-interest income |
|
| 1,297 |
|
|
| 1,265 |
|
Non-interest expense: |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
| 5,136 |
|
|
| 4,988 |
|
Net occupancy and equipment |
|
| 1,001 |
|
|
| 1,089 |
|
Computer services |
|
| 417 |
|
|
| 351 |
|
Fees for professional services |
|
| 278 |
|
|
| 242 |
|
Other expense |
|
| 1,662 |
|
|
| 1,783 |
|
Total non-interest expense |
|
| 8,494 |
|
|
| 8,453 |
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
| 1,109 |
|
|
| 1,585 |
|
Provision for income taxes |
|
| 262 |
|
|
| 351 |
|
Net income |
| $ | 847 |
|
| $ | 1,234 |
|
Basic net income per share |
| $ | 0.13 |
|
| $ | 0.19 |
|
Diluted net income per share |
| $ | 0.13 |
|
| $ | 0.18 |
|
Dividends per share |
| $ | 0.03 |
|
| $ | 0.02 |
|
The accompanying notes are an integral part of these Interim Condensed Consolidated Statements.
5
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in Thousands)
|
| Three Months Ended |
| |||||
| March 31, |
| ||||||
|
| 2020 |
|
| 2019 |
| ||
|
| (Unaudited) |
| |||||
Net income |
| $ | 847 |
|
| $ | 1,234 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
Unrealized holding gains on securities available-for-sale arising during period, net of tax expense of $207 and $284, respectively |
|
| 622 |
|
|
| 851 |
|
Reclassification adjustment for net gains on securities available-for -sale realized in net income, net of tax of $0 and $3, respectively |
|
| — |
|
|
| (10 | ) |
Unrealized holding losses arising during the period on effective cash flow hedge derivatives, net of tax benefit of $447 and $0, respectively |
|
| (1,339 | ) |
|
| — |
|
Other comprehensive income (loss) |
|
| (717 | ) |
|
| 841 |
|
Total comprehensive income |
| $ | 130 |
|
| $ | 2,075 |
|
The accompanying notes are an integral part of these Interim Condensed Consolidated Statements.
6
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Dollars in Thousands, Except Share and Per Share Data)
For the three months ended March 31, 2020 and 2019 (Unaudited)
| Common Stock Shares Outstanding |
|
| Common Stock |
|
| Surplus |
|
| Accumulated Other Comprehensive Income (Loss) |
|
| Retained Earnings |
|
| Treasury Stock, at Cost |
|
| Non- controlling Interest |
|
| Total Shareholders’ Equity |
| |||||||||
Balance, January 1, 2019 |
|
| 6,298,062 |
|
| $ | 75 |
|
| $ | 13,496 |
|
| $ | (2,377 | ) |
| $ | 88,668 |
|
| $ | (20,414 | ) |
| $ | (11 | ) |
| $ | 79,437 |
|
Net income |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,234 |
|
|
| — |
|
|
| — |
|
|
| 1,234 |
|
Net change in fair value of securities available-for-sale, net of tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 841 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 841 |
|
Dividends declared: $.02 per share |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (126 | ) |
|
| — |
|
|
| — |
|
|
| (126 | ) |
Impact of stock-based compensation plans, net |
|
| 5,520 |
|
|
| — |
|
|
| 93 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 93 |
|
Discontinuation of partnership consolidation |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 83 |
|
|
| — |
|
|
| 11 |
|
|
| 94 |
|
Balance, March 31, 2019 |
|
| 6,303,582 |
|
| $ | 75 |
|
| $ | 13,589 |
|
| $ | (1,536 | ) |
| $ | 89,859 |
|
| $ | (20,414 | ) |
| $ | — |
|
| $ | 81,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2020 |
|
| 6,157,692 |
|
| $ | 75 |
|
| $ | 13,814 |
|
| $ | (46 | ) |
| $ | 92,755 |
|
| $ | (21,850 | ) |
| $ | — |
|
| $ | 84,748 |
|
Net income |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 847 |
|
|
| — |
|
|
| — |
|
|
| 847 |
|
Net change in fair value of securities available-for-sale, net of tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 622 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 622 |
|
Net change in fair value of derivative instruments, net of tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,339 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,339 | ) |
Dividends declared: $.03 per share |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (184 | ) |
|
| — |
|
|
| — |
|
|
| (184 | ) |
Impact of stock-based compensation plans, net |
|
| 24,198 |
|
|
| — |
|
|
| 90 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 90 |
|
Treasury stock repurchases |
|
| (38,604 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (452 | ) |
|
| — |
|
|
| (452 | ) |
Balance, March 31, 2020 |
|
| 6,143,286 |
|
| $ | 75 |
|
| $ | 13,904 |
|
| $ | (763 | ) |
| $ | 93,418 |
|
| $ | (22,302 | ) |
| $ | — |
|
| $ | 84,332 |
|
The accompanying notes are an integral part of these Interim Condensed Consolidated Statements.
7
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in Thousands)
|
| Three Months Ended |
| |||||
| March 31, |
| ||||||
|
| 2020 |
|
| 2019 |
| ||
|
| (Unaudited) |
| |||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
| $ | 847 |
|
| $ | 1,234 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 399 |
|
|
| 400 |
|
Provision for loan and lease losses |
|
| 580 |
|
|
| 400 |
|
Deferred income tax provision |
|
| 266 |
|
|
| 344 |
|
Net gain on sale and prepayment of investment securities |
|
| — |
|
|
| (13 | ) |
Stock-based compensation expense |
|
| 90 |
|
|
| 93 |
|
Net amortization of securities |
|
| 96 |
|
|
| 153 |
|
Amortization of intangible assets |
|
| 110 |
|
|
| 128 |
|
Net loss on premises and equipment and other real estate |
|
| 171 |
|
|
| 114 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Decrease in accrued interest receivable |
|
| 97 |
|
|
| 330 |
|
Increase in other assets |
|
| (299 | ) |
|
| (4,252 | ) |
Increase (decrease) in accrued interest expense |
|
| (50 | ) |
|
| 69 |
|
Increase (decrease) in other liabilities |
|
| (1,308 | ) |
|
| 3,081 |
|
Net cash provided by operating activities |
|
| 999 |
|
|
| 2,081 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Net increase in federal funds sold |
|
| (5,000 | ) |
|
| (6,726 | ) |
Purchases of investment securities, available-for-sale |
|
| (9,142 | ) |
|
| (2,560 | ) |
Proceeds from maturities and prepayments of investment securities, available-for-sale |
|
| 7,365 |
|
|
| 8,864 |
|
Proceeds from maturities and prepayments of investment securities, held-to-maturity |
|
| 787 |
|
|
| 602 |
|
Net (increase) decrease in Federal Home Loan Bank stock |
|
| 2 |
|
|
| (10 | ) |
Proceeds from the sale of premises and equipment and other real estate |
|
| 190 |
|
|
| 464 |
|
Net decrease in loans |
|
| 5,699 |
|
|
| 11,440 |
|
Purchases of premises and equipment |
|
| (233 | ) |
|
| (1,691 | ) |
Net cash (used in) provided by investing activities |
|
| (332 | ) |
|
| 10,383 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Net decrease in deposits |
|
| (1,067 | ) |
|
| (1,364 | ) |
Net increase (decrease) in short-term borrowings |
|
| 127 |
|
|
| (527 | ) |
Treasury stock repurchases |
|
| (452 | ) |
|
| — |
|
Dividends paid |
|
| (184 | ) |
|
| (126 | ) |
Net cash used in financing activities |
|
| (1,576 | ) |
|
| (2,017 | ) |
Net (decrease) increase in cash and cash equivalents |
|
| (909 | ) |
|
| 10,447 |
|
Cash and cash equivalents, beginning of period |
|
| 57,030 |
|
|
| 49,599 |
|
Cash and cash equivalents, end of period |
| $ | 56,121 |
|
| $ | 60,046 |
|
Supplemental disclosures: |
|
|
|
|
|
|
|
|
Cash paid for: |
|
|
|
|
|
|
|
|
Interest |
| $ | 1,561 |
|
| $ | 1,571 |
|
Income taxes |
|
| 147 |
|
|
| 151 |
|
Non-cash transactions: |
|
|
|
|
|
|
|
|
Assets acquired in settlement of loans |
|
| 335 |
|
|
| 267 |
|
The accompanying notes are an integral part of these Interim Condensed Consolidated Statements.
8
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. | GENERAL |
The accompanying unaudited interim condensed consolidated financial statements include the accounts of First US Bancshares, Inc. (“Bancshares”) and its subsidiaries (collectively, the “Company”). Bancshares is the parent holding company of First US Bank (the “Bank”). The Bank operates a finance company subsidiary, Acceptance Loan Company, Inc. (“ALC”). Management has determined that the Bank and ALC comprise Bancshares’ two reportable operating segments. All significant intercompany transactions and accounts have been eliminated.
The unaudited interim condensed consolidated financial statements, in the opinion of management, reflect all adjustments necessary for a fair presentation of the Company’s consolidated financial position, results of operations and cash flows for the periods presented. Such adjustments are of a normal, recurring nature. The results of operations for any interim period are not necessarily indicative of results expected for the fiscal year ending December 31, 2020. While certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”), management believes that the disclosures herein are adequate to make the information presented not misleading. These unaudited interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K as of and for the year ended December 31, 2019.
Risks and Uncertainties
During the first quarter of 2020, an outbreak of a novel strain of coronavirus (COVID-19), which was originally identified in Wuhan, China, spread to a number of countries around the world, including the United States. In March 2020, the World Health Organization declared COVID-19 a global pandemic, and the United States declared a National Public Health Emergency. The COVID-19 pandemic has severely restricted the level of economic activity in the Company’s markets. In response to the pandemic, the governments of the states in which both the Bank and ALC have retail offices and lending operations have taken preventive or protective actions, including imposing restrictions on business operations and travel, advising or requiring individuals to limit or forego time outside of their homes, and ordering temporary closures of businesses that have been determined to be non-essential.
The COVID-19 pandemic and its associated impacts on trade (including supply chains and export levels), travel, employee productivity and other economic activities have had, are currently having, and may for some time continue to have a destabilizing effect on financial markets and economic activity. The extent of the impact of COVID-19 on the Company’s operational and financial performance is currently uncertain, cannot be predicted and will depend on certain developments, including, among others, the duration and spread of COVID-19, its impact on our customers, employees and vendors, and the continued governmental, regulatory and private sector responses, which may be precautionary, to the coronavirus.
The Company’s business, financial condition and results of operations generally rely upon the ability of the Company’s borrowers to repay their loans, the value of collateral underlying those loans, and demand for loans and other products and services that the Company offers, which are highly dependent on the business environment in the Company’s primary markets and the United States economy as a whole.
In light of the changing economic outlook as a result of COVID-19, as well as other factors, in March 2020, the 10-year Treasury yield was reduced to historic lows, and the equity markets were significantly impacted. In response, the Federal Reserve reduced the target federal funds rate by 50 basis points on March 3, 2020, and then by an additional 100 basis points on March 15, 2020. These reductions in interest rates and other economic uncertainties that have arisen as a result primarily of the COVID-19 pandemic are likely to negatively impact net interest income, provisions for loan losses and noninterest income. Additional negative financial impacts could occur; however, the ultimate potential impact is not known at this time.
2. | BASIS OF PRESENTATION |
Summary of Significant Accounting Policies
Certain significant accounting policies followed by the Company are set forth in Note 2, “Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements in the Company’s Annual Report on Form 10-K as of and for the year ended December 31, 2019.
Reclassification
Certain disclosures in the notes to the prior period consolidated financial statements have been reclassified to conform to the 2020 presentation. These reclassifications had no effect on the Company’s results of operations, financial position or net cash flow.
9
Basic net income per share is computed by dividing net income by the weighted average number of shares of common stock outstanding (basic shares). Included in basic shares are certain shares that have been accrued as of the balance sheet date as deferred compensation for members of Bancshares’ Board of Directors, as well as shares of restricted stock that have been granted pursuant to Bancshares’ 2013 Incentive Plan (as amended, the “2013 Incentive Plan”) previously approved by Bancshares’ shareholders. Diluted net income per share is computed by dividing net income by the weighted average number of shares of common stock outstanding, adjusted for the effect of potentially dilutive stock awards outstanding during the period (dilutive shares). The dilutive shares consist of nonqualified stock option grants issued to employees and members of Bancshares’ Board of Directors pursuant to the 2013 Incentive Plan. The following table reflects weighted average shares used to calculate basic and diluted net income per share for the periods presented.
| Three Months Ended |
| ||||||
|
| March 31, |
| |||||
|
| 2020 |
|
| 2019 |
| ||
Basic shares |
|
| 6,280,593 |
|
|
| 6,418,242 |
|
Dilutive shares |
|
| 422,000 |
|
|
| 444,101 |
|
Diluted shares |
|
| 6,702,593 |
|
|
| 6,862,343 |
|
| Three Months Ended |
| ||||||
|
| March 31, |
| |||||
|
| 2020 |
|
| 2019 |
| ||
|
| (Dollars in Thousands, Except Per Share Data) |
| |||||
Net income |
| $ | 847 |
|
| $ | 1,234 |
|
Basic net income per share |
| $ | 0.13 |
|
| $ | 0.19 |
|
Diluted net income per share |
| $ | 0.13 |
|
| $ | 0.18 |
|
Comprehensive Income
Comprehensive income consists of net income, as well as unrealized holding gains and losses that arise during the period associated with the Company’s available-for-sale securities portfolio and the effective portion of cash flow hedge derivatives. In the calculation of comprehensive income, reclassification adjustments are made for gains or losses realized in the statement of operations associated with the sale of available-for-sale securities, settlement of derivative contracts or changes in the fair value of cash flow derivatives.
Accounting Policies Recently Adopted
Accounting Standards Update (“ASU”) 2018-15, “Intangibles-Goodwill and Other – Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract (a consensus of the Financial Accounting Standards Board (“FASB”) Emerging Issues Task Force).” Issued in August 2018, ASU 2018-15 aims to reduce complexity in the accounting for costs of implementing a cloud computing service arrangement. ASU 2018-15 aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). The amendments of ASU 2018-15 require an entity to follow the guidance in FASB Accounting Standards Codification (“ASC”) Subtopic 350-40, “Intangibles-Goodwill and Other – Internal-Use Software,” in order to determine which implementation costs to capitalize as assets related to the service contract and which costs to expense. The amendments of ASU 2018-15 also require an entity to expense the capitalized implementation costs of a hosting arrangement that is a service contract over the term of the hosting arrangement (i.e., the noncancelable period of the arrangement plus periods covered by (1) an option to extend the arrangement if the entity is reasonably certain to exercise that option, (2) an option to terminate the arrangement if the entity is reasonably certain not to exercise the option and (3) an option to extend (or not to terminate) the arrangement in which exercise of the option is in the control of the vendor). ASU 2018-15 also requires an entity to present the expense related to the capitalized implementation costs in the same line item in the statement of income as the fees associated with the hosting element (service) of the arrangement, and to classify payments for capitalized implementation costs in the statement of cash flows in the same manner as payments made for fees associated with the hosting element. ASU 2018-15 became effective for the Company on January 1, 2020. The adoption of ASU 2018-15 did not have a material impact on the Company’s consolidated financial statements.
10
ASU 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” Issued in August 2018, the amendments in this ASU remove disclosure requirements in ASC Topic 820 related to (1) the amount of, and reasons for, transfers between Level 1 and Level 2 of the fair value hierarchy, (2) the policy for timing of transfers between levels and (3) the valuation processes for Level 3 fair value measurements. The ASU also modifies disclosure requirements such that (1) for investments in certain entities that calculate net asset value, an entity is required to disclose the timing of liquidation of an investee’s assets and the date that restrictions from redemption might lapse, only if the investee has communicated the timing to the entity or announced the timing publicly, and (2) it is clear that the measurement uncertainty disclosure is to communicate information about the uncertainty in measurement as of the reporting date. Additionally, this ASU adds disclosure requirements for public entities about (1) the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period, and (2) the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. ASU 2018-13 became effective for the Company on January 1, 2020. The adoption of ASU 2018-13 did not have a material impact on the Company’s consolidated financial statements.
Pending Accounting Pronouncements
ASU 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” Issued in March 2020, ASU 2020-04 seeks to provide guidance, for a limited time, to ease the potential burden in accounting for or recognizing the effects of reference rate reform on financial reporting. ASU 2020-04 was issued in response to concerns about the structural risks of interbank offered rates, and specifically, the risk that the London Interbank Offer Rate (LIBOR) will no longer be used. Regulators have begun reference rate reform initiatives to identify alternative reference rates that are more observable or transaction-based and less susceptible to manipulation. ASU 2020-04 provides temporary optional expedients to GAAP guidance on contract modifications, hedge accounting, and other transactions that reference LIBOR or another reference rate expected to be discontinued. As the guidance in ASU 2020-04 is intended to assist entities during the global market-wide reference rate transition period, it is in effect for a limited time, from March 12, 2020 through December 31, 2022. Management is currently evaluating the impact of the potential discontinuance of LIBOR, and a determination cannot be made at this time as to the impact that the amendments of ASU 2020-04 or the reference rate reform will have on the Company’s consolidated financial statements.
ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes.” Issued in December 2019, ASU 2019-12 seeks to simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740. The amendments also simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance. The Company intends to adopt the amendments in ASU 2019-12 on January 1, 2021. Adoption of ASU 2019-12 is not expected to have a material impact on the Company’s consolidated financial statements.
ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” Issued in January 2017, ASU 2017-04 simplifies the manner in which an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount of that goodwill. In computing the implied fair value of goodwill under Step 2, an entity, prior to the amendments in ASU 2017-04, had to perform procedures to determine the fair value at the impairment testing date of its assets and liabilities, including unrecognized assets and liabilities, in accordance with the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. However, under the amendments in ASU 2017-04, an entity should (1) perform its annual or interim goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount, and (2) recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value, with the understanding that the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Additionally, ASU 2017-04 removes the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails such qualitative test, to perform Step 2 of the goodwill impairment test. As originally issued, ASU 2017-04 was effective prospectively for annual, or any interim, goodwill impairment tests in fiscal years beginning after December 15, 2019. On October 16, 2019, the FASB approved a delay in the implementation of ASU 2017-04 by three years for smaller reporting companies, including the Company. Management is currently evaluating the impact that this ASU will have on the Company’s consolidated financial statements.
ASU 2016-13, "Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial Instruments.” Issued in June 2016, ASU 2016-13 removes the thresholds that companies apply to measure credit losses on financial instruments measured at amortized cost, such as loans, receivables and held-to-maturity debt securities. Under current U.S. GAAP, companies generally recognize credit losses when it is probable that the loss has been incurred. The revised guidance removes all current recognition thresholds and requires companies to recognize an allowance for lifetime expected credit losses. Credit losses will be immediately recognized through net income; the amount recognized will be based on the current estimate of contractual cash flows not expected to be collected over the financial asset’s contractual term. ASU 2016-13 also amends the credit loss measurement guidance for available-for-sale debt securities. The standard will add new disclosures related to factors that influenced management’s estimate, including current expected credit losses, the changes in those factors and reasons for the changes, as well as the method applied to revert to historical credit loss experience. As originally issued, ASU 2016-13 was effective for financial statements issued for fiscal years and for interim periods within those fiscal years beginning after December 15, 2019, with institutions required to apply the changes through a cumulative-effect adjustment to their retained earnings balance as of the beginning of the first reporting period in which the guidance is effective. On October 16, 2019, the FASB approved a delay in the implementation of ASU 2016-13 by three years for smaller reporting companies, including the Company. Management has been in the process of developing a revised model to calculate the allowance for loan and lease losses upon implementation of ASU 2016-13 in order to determine the impact on the Company’s consolidated financial statements and, at this time, expects to recognize a one-time cumulative effect adjustment to the allowance for loan and lease losses as
11
of the beginning of the first reporting period in which the new standard is effective. The magnitude of any such one-time adjustment is not yet known.
3. | INVESTMENT SECURITIES |
Details of investment securities available-for-sale and held-to-maturity as of March 31, 2020 and December 31, 2019 were as follows:
| Available-for-Sale |
| ||||||||||||||
|
| March 31, 2020 |
| |||||||||||||
|
|
|
|
|
| Gross |
|
| Gross |
|
| Estimated |
| |||
|
| Amortized |
|
| Unrealized |
|
| Unrealized |
|
| Fair |
| ||||
|
| Cost |
|
| Gains |
|
| Losses |
|
| Value |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
| $ | 42,525 |
|
| $ | 589 |
|
| $ | (12 | ) |
| $ | 43,102 |
|
Commercial |
|
| 48,624 |
|
|
| 379 |
|
|
| (263 | ) |
|
| 48,740 |
|
Obligations of states and political subdivisions |
|
| 3,872 |
|
|
| 80 |
|
|
| — |
|
|
| 3,952 |
|
Corporate notes |
|
| 666 |
|
|
| — |
|
|
| — |
|
|
| 666 |
|
U.S. Treasury securities |
|
| 81 |
|
|
| — |
|
|
| — |
|
|
| 81 |
|
Total |
| $ | 95,768 |
|
| $ | 1,048 |
|
| $ | (275 | ) |
| $ | 96,541 |
|
| Held-to-Maturity |
| ||||||||||||||
|
| March 31, 2020 |
| |||||||||||||
|
|
|
|
|
| Gross |
|
| Gross |
|
| Estimated |
| |||
|
| Amortized |
|
| Unrealized |
|
| Unrealized |
|
| Fair |
| ||||
|
| Cost |
|
| Gains |
|
| Losses |
|
| Value |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
| $ | 8,158 |
|
| $ | 89 |
|
| $ | — |
|
| $ | 8,247 |
|
Obligations of U.S. government-sponsored agencies |
|
| 4,309 |
|
|
| 34 |
|
|
| — |
|
|
| 4,343 |
|
Obligations of states and political subdivisions |
|
| 1,071 |
|
|
| — |
|
|
| (16 | ) |
|
| 1,055 |
|
Total |
| $ | 13,538 |
|
| $ | 123 |
|
| $ | (16 | ) |
| $ | 13,645 |
|
| Available-for-Sale |
| ||||||||||||||
|
| December 31, 2019 |
| |||||||||||||
|
|
|
|
|
| Gross |
|
| Gross |
|
| Estimated |
| |||
|
| Amortized |
|
| Unrealized |
|
| Unrealized |
|
| Fair |
| ||||
|
| Cost |
|
| Gains |
|
| Losses |
|
| Value |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
| $ | 46,182 |
|
| $ | 372 |
|
| $ | (209 | ) |
| $ | 46,345 |
|
Commercial |
|
| 43,686 |
|
|
| 73 |
|
|
| (386 | ) |
|
| 43,373 |
|
Obligations of states and political subdivisions |
|
| 4,123 |
|
|
| 95 |
|
|
| — |
|
|
| 4,218 |
|
U.S. Treasury securities |
|
| 80 |
|
|
| — |
|
|
| — |
|
|
| 80 |
|
Total |
| $ | 94,071 |
|
| $ | 540 |
|
| $ | (595 | ) |
| $ | 94,016 |
|
| Held-to-Maturity |
| ||||||||||||||
|
| December 31, 2019 |
| |||||||||||||
|
| Amortized Cost |
|
| Gross Unrealized Gains |
|
| Gross Unrealized Losses |
|
| Estimated Fair Value |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
| $ | 8,923 |
|
| $ | 2 |
|
| $ | (46 | ) |
| $ | 8,879 |
|
Obligations of U.S. government-sponsored agencies |
|
| 4,324 |
|
|
| 5 |
|
|
| (10 | ) |
|
| 4,319 |
|
Obligations of states and political subdivisions |
|
| 1,093 |
|
|
| 15 |
|
|
| — |
|
|
| 1,108 |
|
Total |
| $ | 14,340 |
|
| $ | 22 |
|
| $ | (56 | ) |
| $ | 14,306 |
|
12
The scheduled maturities of investment securities available-for-sale and held-to-maturity as of March 31, 2020 are presented in the following table:
| Available-for-Sale |
|
| Held-to-Maturity |
| |||||||||||
|
| Amortized Cost |
|
| Estimated Fair Value |
|
| Amortized Cost |
|
| Estimated Fair Value |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Maturing within one year |
| $ | 1,601 |
|
| $ | 1,621 |
|
| $ | 40 |
|
| $ | 40 |
|
Maturing after one to five years |
|
| 15,561 |
|
|
| 15,706 |
|
|
| 766 |
|
|
| 750 |
|
Maturing after five to ten years |
|
| 43,163 |
|
|
| 43,770 |
|
|
| 6,852 |
|
|
| 6,891 |
|
Maturing after ten years |
|
| 35,443 |
|
|
| 35,444 |
|
|
| 5,880 |
|
|
| 5,964 |
|
Total |
| $ | 95,768 |
|
| $ | 96,541 |
|
| $ | 13,538 |
|
| $ | 13,645 |
|
For purposes of the maturity table, mortgage-backed securities, which are not due at a single maturity date, have been allocated over maturity groupings based on the weighted-average contractual maturities of underlying collateral. The mortgage-backed securities generally mature earlier than their weighted-average contractual maturities because of principal prepayments.
The following tables reflect gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, as of March 31, 2020 and December 31, 2019.
| Available-for-Sale |
| ||||||||||||||
|
| March 31, 2020 |
| |||||||||||||
|
| Less than 12 Months |
|
| 12 Months or More |
| ||||||||||
|
| Fair Value |
|
| Unrealized Losses |
|
| Fair Value |
|
| Unrealized Losses |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
| $ | 576 |
|
| $ | (2 | ) |
| $ | 4,865 |
|
| $ | (10 | ) |
Commercial |
|
| 7,066 |
|
|
| — |
|
|
| 4,701 |
|
|
| (263 | ) |
Corporate notes |
|
| 666 |
|
|
| — |
|
|
| — |
|
|
| — |
|
U.S. Treasury securities |
|
| 80 |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total |
| $ | 8,388 |
|
| $ | (2 | ) |
| $ | 9,566 |
|
| $ | (273 | ) |
| Held-to-Maturity |
| ||||||||||||||
|
| March 31, 2020 |
| |||||||||||||
|
| Less than 12 Months |
|
| 12 Months or More |
| ||||||||||
|
| Fair Value |
|
| Unrealized Losses |
|
| Fair Value |
|
| Unrealized Losses |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Obligations of states and political subdivisions |
|
| 750 |
|
|
| (16 | ) |
|
| — |
|
|
| — |
|
Total |
| $ | 750 |
|
| $ | (16 | ) |
| $ | — |
|
| $ | — |
|
| Available-for-Sale |
| ||||||||||||||
|
| December 31, 2019 |
| |||||||||||||
|
| Less than 12 Months |
|
| 12 Months or More |
| ||||||||||
|
| Fair Value |
|
| Unrealized Losses |
|
| Fair Value |
|
| Unrealized Losses |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
| $ | 17,340 |
|
| $ | (66 | ) |
| $ | 10,094 |
|
| $ | (143 | ) |
Commercial |
|
| 3,794 |
|
|
| (25 | ) |
|
| 29,754 |
|
|
| (361 | ) |
U.S. Treasury securities |
|
| 80 |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total |
| $ | 21,214 |
|
| $ | (91 | ) |
| $ | 39,848 |
|
| $ | (504 | ) |
13
|
| Held-to-Maturity |
| |||||||||||||
| December 31, 2019 |
| ||||||||||||||
|
| Less than 12 Months |
|
| 12 Months or More |
| ||||||||||
|
| Fair Value |
|
| Unrealized Losses |
|
| Fair Value |
|
| Unrealized Losses |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
| $ | 685 |
|
| $ | — |
|
| $ | 6,405 |
|
| $ | (46 | ) |
Obligations of U.S. government-sponsored agencies |
|
| 846 |
|
|
| (4 | ) |
|
| 2,994 |
|
|
| (6 | ) |
Total |
| $ | 1,531 |
|
| $ | (4 | ) |
| $ | 9,399 |
|
| $ | (52 | ) |
Management evaluates securities for other-than-temporary impairment no less frequently than quarterly and more frequently when economic or market concerns warrant such evaluation. Consideration is given to: (i) the length of time and the extent to which fair value has been less than cost; (ii) the financial condition and near-term prospects of the issuer; (iii) whether the Company intends to sell the securities; and (iv) whether it is more likely than not that the Company will be required to sell the securities before recovery of their amortized cost bases.
As of March 31, 2020, 18 debt securities had been in a loss position for more than 12 months, and 14 debt securities had been in a loss position for less than 12 months. As of December 31, 2019, 69 debt securities had been in a loss position for more than 12 months, and 35 debt securities had been in a loss position for less than 12 months. As of both March 31, 2020 and December 31, 2019, the losses for all securities were considered to be a direct result of the effect that the prevailing interest rate environment had on the value of debt securities and were not related to the creditworthiness of the issuers. There was a substantial decrease in interest rates during the first quarter of 2020, including a 150-basis point reduction in the federal funds rate in March 2020. This resulted in significant increases in the fair value of debt securities and a corresponding decline in the number of securities in a loss position as of March 31, 2020 compared to December 31, 2019. Most of the securities in an unrealized loss position as of both March 31, 2020 and December 31, 2019 were residential or commercial mortgage-backed securities that are either direct obligations of the U.S. government or government-sponsored entities and, accordingly, have little associated credit risk. Further, the Company has the current intent and ability to retain its investments in the issuers for a period of time that management believes to be sufficient to allow for any anticipated recovery in fair value. Therefore, the Company did not recognize any other-than-temporary impairments as of March 31, 2020 or December 31, 2019.
Investment securities with a carrying value of $62.2 million and $51.7 million as of March 31, 2020 and December 31, 2019, respectively, were pledged to secure public deposits and for other purposes.
4. | LOANS AND ALLOWANCE FOR LOAN LOSSES |
Portfolio Segments
The Company has divided the loan portfolio into eight portfolio segments, each with different risk characteristics described as follows:
Construction, land development and other land loans – Commercial construction, land and land development loans include the development of residential housing projects, loans for the development of commercial and industrial use property, loans for the purchase and improvement of raw land and loans primarily for agricultural production that are secured by farmland. These loans are secured in whole or in part by the underlying real estate collateral and are generally guaranteed by the principals of the borrowing entity.
Secured by 1-4 family residential properties – These loans include conventional mortgage loans on one-to-four family residential properties. These properties may serve as the borrower’s primary residence, vacation home or investment property. Also included in this portfolio are home equity loans and lines of credit. This type of lending, which is secured by a first or second mortgage on the borrower’s residence, allows customers to borrow against the equity in their home.
Secured by multi-family residential properties – This portfolio segment includes mortgage loans secured by apartment buildings.
Secured by non-farm, non-residential properties – This portfolio segment includes real estate loans secured by commercial and industrial properties, office or mixed-use facilities, strip shopping centers or other commercial property. These loans are generally guaranteed by the principals of the borrowing entity.
Commercial and industrial loans and leases – This portfolio segment includes loans and leases to commercial customers for use in the normal course of business. These credits may be loans, lines of credit and leases to financially strong borrowers, secured by inventories, equipment or receivables, and are generally guaranteed by the principals of the borrowing entity.
Direct consumer – This portfolio segment includes a variety of secured and unsecured personal loans, including automobile loans, loans for household and personal purposes and all other direct consumer installment loans.
14
Branch retail – This portfolio segment includes loans secured by collateral purchased by consumers at retail stores with whom ALC has an established relationship through its branch network to provide financing for the retail products sold if applicable underwriting standards are met. The collateral securing these loans generally includes personal property items such as furniture, ATVs and home appliances.
Indirect sales – This portfolio segment includes loans secured by collateral purchased by consumers at retail stores with whom the Company has an established relationship to provide financing for the retail products sold if applicable underwriting standards are met. The collateral securing these loans generally includes recreational vehicles, campers, boats and horse trailers.
As of March 31, 2020 and December 31, 2019, the composition of the loan portfolio by reporting segment and portfolio segment was as follows:
|
| March 31, 2020 |
| |||||||||
|
| Bank |
|
| ALC |
|
| Total |
| |||
|
| (Dollars in Thousands) |
| |||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | 31,927 |
|
| $ | — |
|
| $ | 31,927 |
|
Secured by 1-4 family residential properties |
|
| 95,166 |
|
|
| 5,020 |
|
|
| 100,186 |
|
Secured by multi-family residential properties |
|
| 44,029 |
|
|
| — |
|
|
| 44,029 |
|
Secured by non-farm, non-residential properties |
|
| 156,222 |
|
|
| — |
|
|
| 156,222 |
|
Commercial and industrial loans (1) |
|
| 80,771 |
|
|
| — |
|
|
| 80,771 |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 7,839 |
|
|
| 28,468 |
|
|
| 36,307 |
|
Branch retail |
|
| — |
|
|
| 31,568 |
|
|
| 31,568 |
|
Indirect sales (2) |
|
| 69,982 |
|
|
| — |
|
|
| 69,982 |
|
Total loans |
|
| 485,936 |
|
|
| 65,056 |
|
|
| 550,992 |
|
Less: Unearned interest, fees and deferred cost |
|
| 257 |
|
|
| 5,096 |
|
|
| 5,353 |
|
Allowance for loan losses |
|
| 4,068 |
|
|
| 1,886 |
|
|
| 5,954 |
|
Net loans |
| $ | 481,611 |
|
| $ | 58,074 |
|
| $ | 539,685 |
|
|
| December 31, 2019 |
| |||||||||
| Bank |
|
| ALC |
|
| Total |
| ||||
|
| (Dollars in Thousands) |
| |||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | 30,820 |
|
| $ | — |
|
| $ | 30,820 |
|
Secured by 1-4 family residential properties |
|
| 98,971 |
|
|
| 5,566 |
|
|
| 104,537 |
|
Secured by multi-family residential properties |
|
| 50,910 |
|
|
| — |
|
|
| 50,910 |
|
Secured by non-farm, non-residential properties |
|
| 162,981 |
|
|
| — |
|
|
| 162,981 |
|
Commercial and industrial loans (1) |
|
| 90,957 |
|
|
| — |
|
|
| 90,957 |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 7,816 |
|
|
| 30,224 |
|
|
| 38,040 |
|
Branch retail |
|
| — |
|
|
| 32,305 |
|
|
| 32,305 |
|
Indirect sales (2) |
|
| — |
|
|
| 45,503 |
|
|
| 45,503 |
|
Total loans |
|
| 442,455 |
|
|
| 113,598 |
|
|
| 556,053 |
|
Less: Unearned interest, fees and deferred cost |
|
| 262 |
|
|
| 4,786 |
|
|
| 5,048 |
|
Allowance for loan losses |
|
| 3,483 |
|
|
| 2,279 |
|
|
| 5,762 |
|
Net loans |
| $ | 438,710 |
|
| $ | 106,533 |
|
| $ | 545,243 |
|
| (1) | Includes equipment financing leases. |
| (2) | Effective January 1, 2020, the Company transferred a total of $45.5 million of its indirect sales portfolio from ALC to the Bank. |
The Company makes commercial, real estate and installment loans to its customers. Although the Company has a diversified loan portfolio, 60.3% and 62.8% of the portfolio was concentrated in loans secured by real estate as of March 31, 2020 and December 31, 2019, respectively.
Loans with a carrying value of $32.9 million and $34.6 million were pledged as collateral to secure Federal Home Loan Bank (“FHLB”) borrowings as of March 31, 2020 and December 31, 2019, respectively.
15
In the ordinary course of business, the Bank makes loans to certain officers and directors of the Company, including companies with which they are associated. These loans are made on the same terms as those prevailing for comparable transactions with unrelated parties. Management believes that such loans do not represent more than a normal risk of collectability, nor do they present other unfavorable features. The aggregate balances of such related party loans and commitments were $0.9 million as of both March 31, 2020 and December 31, 2019. During the three months ended March 31, 2020, there were no new loans to these parties, and repayments by active related parties were $6 thousand. During the year ended December 31, 2019, there were $0.1 million of new loans to these parties, and repayments by active related parties were $22 thousand.
Acquired Loans
The Company acquired loans through the TPB acquisition completed on August 31, 2018. At acquisition, certain acquired loans evidenced deterioration of credit quality since origination and it was probable that all contractually-required payments would not be collected.
Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such as past-due and nonaccrual status, borrower credit scores and recent loan to value percentages. Purchased credit impaired (“PCI”) loans are accounted for under ASC Topic 310-30, Accounting for Purchased Loans with Deteriorated Credit Quality, and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. On the date of completion of the acquisition, the outstanding principal balance and carrying value of PCI loans accounted for under ASC Topic 310-30 were $2.9 million and $2.8 million, respectively.
The carrying amount of PCI loans, which is included within loans on the balance sheet, is set forth in the table below as of March 31, 2020 and December 31, 2019:
| March 31, 2020 |
|
| December 31, 2019 |
| |||
|
| (Dollars in Thousands) |
| |||||
Real estate loans: |
|
|
|
|
|
|
|
|
Secured by 1-4 family residential properties |
| $ | 219 |
|
| $ | 224 |
|
Outstanding balance |
|
| 219 |
|
|
| 224 |
|
Fair value adjustment |
|
| (48 | ) |
|
| (49 | ) |
Carrying amount, net of fair value adjustment |
| $ | 171 |
|
| $ | 175 |
|
During both the three months ended March 31, 2020 and the year ended December 31, 2019, the Company did not recognize any accretable yield, or income expected to be collected, associated with these loans. Additionally, the Company did not increase or reverse the allowance for loan losses related to the remaining PCI loans.
16
The following tables present changes in the allowance for loan losses during the three months ended March 31, 2020 and 2019 and the related loan balances by loan type as of March 31, 2020 and 2019:
|
| As of and for the Three Months Ended March 31, 2020 |
| |||||||||||||||||||||||||||||||||
|
| Construction, Land Development, and Other |
|
| 1-4 Family |
|
| Real Estate Multi- Family |
|
| Non- Farm Non- Residential |
|
| Commercial and Industrial |
|
| Direct Consumer |
|
| Branch Retail |
|
| Indirect Sales |
|
| Total |
| |||||||||
|
| (Dollars in Thousands) |
| |||||||||||||||||||||||||||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
| $ | 197 |
|
| $ | 466 |
|
| $ | 422 |
|
| $ | 964 |
|
| $ | 1,377 |
|
| $ | 1,625 |
|
| $ | 395 |
|
| $ | 316 |
|
| $ | 5,762 |
|
Charge-offs |
|
| — |
|
|
| (20 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (492 | ) |
|
| (142 | ) |
|
| — |
|
|
| (654 | ) |
Recoveries |
|
| — |
|
|
| 12 |
|
|
| — |
|
|
| 5 |
|
|
| — |
|
|
| 205 |
|
|
| 44 |
|
|
| — |
|
|
| 266 |
|
Provision |
|
| 68 |
|
|
| 67 |
|
|
| 16 |
|
|
| 217 |
|
|
| (612 | ) |
|
| 169 |
|
|
| 142 |
|
|
| 513 |
|
|
| 580 |
|
Ending balance |
| $ | 265 |
|
| $ | 525 |
|
| $ | 438 |
|
| $ | 1,186 |
|
| $ | 765 |
|
| $ | 1,507 |
|
| $ | 439 |
|
| $ | 829 |
|
| $ | 5,954 |
|
Ending balance of allowance attributable to loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
| $ | — |
|
| $ | 14 |
|
| $ | — |
|
| $ | — |
|
| $ | 63 |
|
| $ | 3 |
|
| $ | — |
|
| $ | — |
|
| $ | 80 |
|
Collectively evaluated for impairment |
|
| 265 |
|
|
| 511 |
|
|
| 438 |
|
|
| 1,186 |
|
|
| 702 |
|
|
| 1,504 |
|
|
| 439 |
|
|
| 829 |
|
|
| 5,874 |
|
Total allowance for loan losses |
| $ | 265 |
|
| $ | 525 |
|
| $ | 438 |
|
| $ | 1,186 |
|
| $ | 765 |
|
| $ | 1,507 |
|
| $ | 439 |
|
| $ | 829 |
|
| $ | 5,954 |
|
Ending balance of loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
| $ | — |
|
| $ | 789 |
|
| $ | — |
|
| $ | 2,754 |
|
| $ | 63 |
|
| $ | 26 |
|
| $ | — |
|
| $ | — |
|
| $ | 3,632 |
|
Collectively evaluated for impairment |
|
| 31,927 |
|
|
| 99,226 |
|
|
| 44,029 |
|
|
| 153,468 |
|
|
| 80,708 |
|
|
| 36,281 |
|
|
| 31,568 |
|
|
| 69,982 |
|
|
| 547,189 |
|
Loans acquired with deteriorated credit quality |
|
| — |
|
|
| 171 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 171 |
|
Total loans receivable |
| $ | 31,927 |
|
| $ | 100,186 |
|
| $ | 44,029 |
|
| $ | 156,222 |
|
| $ | 80,771 |
|
| $ | 36,307 |
|
| $ | 31,568 |
|
| $ | 69,982 |
|
| $ | 550,992 |
|
|
| As of and for the Three Months Ended March 31, 2019 |
| |||||||||||||||||||||||||||||||||
|
| Construction, Land Development, and Other |
|
| 1-4 Family |
|
| Real Estate Multi- Family |
|
| Non- Farm Non- Residential |
|
| Commercial and Industrial |
|
| Direct Consumer |
|
| Branch Retail |
|
| Indirect Sales |
|
| Total |
| |||||||||
|
| (Dollars in Thousands) |
| |||||||||||||||||||||||||||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
| $ | 241 |
|
| $ | 346 |
|
| $ | 128 |
|
| $ | 831 |
|
| $ | 1,138 |
|
| $ | 1,799 |
|
| $ | 427 |
|
| $ | 145 |
|
| $ | 5,055 |
|
Charge-offs |
|
| — |
|
|
| (53 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (536 | ) |
|
| (98 | ) |
|
| (52 | ) |
|
| (739 | ) |
Recoveries |
|
| — |
|
|
| 9 |
|
|
| — |
|
|
| — |
|
|
| 1 |
|
|
| 173 |
|
|
| 25 |
|
|
| — |
|
|
| 208 |
|
Provision |
|
| (59 | ) |
|
| 79 |
|
|
| 32 |
|
|
| (58 | ) |
|
| 44 |
|
|
| 232 |
|
|
| 55 |
|
|
| 75 |
|
|
| 400 |
|
Ending balance |
| $ | 182 |
|
| $ | 381 |
|
| $ | 160 |
|
| $ | 773 |
|
| $ | 1,183 |
|
| $ | 1,668 |
|
| $ | 409 |
|
| $ | 168 |
|
| $ | 4,924 |
|
Ending balance of allowance attributable to loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
| $ | 98 |
|
| $ | 16 |
|
| $ | — |
|
| $ | — |
|
| $ | 66 |
|
| $ | 16 |
|
| $ | — |
|
| $ | — |
|
| $ | 196 |
|
Collectively evaluated for impairment |
|
| 84 |
|
|
| 365 |
|
|
| 160 |
|
|
| 773 |
|
|
| 1,117 |
|
|
| 1,652 |
|
|
| 409 |
|
|
| 168 |
|
|
| 4,728 |
|
Total allowance for loan losses |
| $ | 182 |
|
| $ | 381 |
|
| $ | 160 |
|
| $ | 773 |
|
| $ | 1,183 |
|
| $ | 1,668 |
|
| $ | 409 |
|
| $ | 168 |
|
| $ | 4,924 |
|
Ending balance of loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
| $ | 421 |
|
| $ | 919 |
|
| $ | — |
|
| $ | 510 |
|
| $ | 66 |
|
| $ | 38 |
|
| $ | — |
|
| $ | — |
|
| $ | 1,954 |
|
Collectively evaluated for impairment |
|
| 27,520 |
|
|
| 105,885 |
|
|
| 27,602 |
|
|
| 156,513 |
|
|
| 87,799 |
|
|
| 36,254 |
|
|
| 27,066 |
|
|
| 42,280 |
|
|
| 510,919 |
|
Loans acquired with deteriorated credit quality |
|
| 73 |
|
|
| 187 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 260 |
|
Total loans receivable |
| $ | 28,014 |
|
| $ | 106,991 |
|
| $ | 27,602 |
|
| $ | 157,023 |
|
| $ | 87,865 |
|
| $ | 36,292 |
|
| $ | 27,066 |
|
| $ | 42,280 |
|
| $ | 513,133 |
|
Credit Quality Indicators
The Company utilizes a credit grading system that provides a uniform framework for establishing and monitoring credit risk in the loan portfolio. Under this system, construction, land, multi-family real estate, other commercial real estate, and commercial and industrial loans are graded based on pre-determined risk metrics and categorized into one of nine risk grades. These risk grades can be summarized into categories described as pass, special mention, substandard, doubtful and loss, as described in further detail below.
| • | Pass (Risk Grades 1-5): Loans in this category include obligations in which the probability of default is considered low. |
| • | Special Mention (Risk Grade 6): Loans in this category exhibit potential credit weaknesses or downward trends deserving management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special mention loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification. Although a special mention asset has a higher probability of default than pass-rated categories, its default is not imminent. |
17
| • | Doubtful (Risk Grade 8): Loans classified as doubtful have all of the weaknesses found in substandard loans, with the added characteristic that the weaknesses make collection of debt in full, based on currently existing facts, conditions and values, highly questionable or improbable. Serious problems exist such that partial loss of principal is likely; however, because of certain important, reasonably specific pending factors that may work to strengthen the assets, the loans’ classification as estimated losses is deferred until a more exact status may be determined. Such pending factors may include proposed merger, acquisition or liquidation procedures, capital injection, perfection of liens on additional collateral and refinancing plans. Loans classified as doubtful may include loans to borrowers that have demonstrated a history of failing to live up to agreements. The Company did not have any loans classified as Doubtful (Risk Grade 8) as of March 31, 2020 or December 31, 2019. |
| • | Loss (Risk Grade 9): Loans are classified in this category when borrowers are deemed incapable of repayment of unsecured debt. Loans to such borrowers are considered uncollectable and of such little value that continuance as active assets of the Company is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather that it is not prudent to defer writing off these assets, even though partial recovery may be realized in the future. The Company did not have any loans classified as Loss (Risk Grade 9) as of March 31, 2020 or December 31, 2019. |
Because residential real estate and consumer loans are more uniform in nature, each loan is categorized into one of two risk grades, depending on whether the loan is considered to be performing or nonperforming. Performing loans are loans that are paying principal and interest in accordance with a contractual agreement. Nonperforming loans are loans that have demonstrated characteristics that indicate a probability of loss.
The tables below illustrate the carrying amount of loans by credit quality indicator as of March 31, 2020:
| March 31, 2020 |
| ||||||||||||||
|
| Pass 1-5 |
|
| Special Mention 6 |
|
| Substandard 7 |
|
| Total |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | 31,849 |
|
| $ | 78 |
|
| $ | — |
|
| $ | 31,927 |
|
Secured by multi-family residential properties |
|
| 44,029 |
|
|
| — |
|
|
| — |
|
|
| 44,029 |
|
Secured by non-farm, non-residential properties |
|
| 151,142 |
|
|
| 2,814 |
|
|
| 2,266 |
|
|
| 156,222 |
|
Commercial and industrial loans |
|
| 79,554 |
|
|
| 747 |
|
|
| 470 |
|
|
| 80,771 |
|
Total |
| $ | 306,574 |
|
| $ | 3,639 |
|
| $ | 2,736 |
|
| $ | 312,949 |
|
|
| March 31, 2020 |
| |||||||||
| Performing |
|
| Nonperforming |
|
| Total |
| ||||
|
| (Dollars in Thousands) |
| |||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
Secured by 1-4 family residential properties |
| $ | 98,051 |
|
| $ | 2,135 |
|
| $ | 100,186 |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 35,765 |
|
|
| 542 |
|
|
| 36,307 |
|
Branch retail |
|
| 31,332 |
|
|
| 236 |
|
|
| 31,568 |
|
Indirect sales |
|
| 69,952 |
|
|
| 30 |
|
|
| 69,982 |
|
Total |
| $ | 235,100 |
|
| $ | 2,943 |
|
| $ | 238,043 |
|
The above amounts include PCI loans. As of March 31, 2020, $0.2 million of PCI loans were classified as “Nonperforming.”
18
The tables below illustrate the carrying amount of loans by credit quality indicator as of December 31, 2019:
| December 31, 2019 |
| ||||||||||||||
|
| Pass 1-5 |
|
| Special Mention 6 |
|
| Substandard 7 |
|
| Total |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | 30,466 |
|
| $ | 354 |
|
| $ | — |
|
| $ | 30,820 |
|
Secured by multi-family residential properties |
|
| 50,910 |
|
|
| — |
|
|
| — |
|
|
| 50,910 |
|
Secured by non-farm, non-residential properties |
|
| 157,718 |
|
|
| 2,961 |
|
|
| 2,302 |
|
|
| 162,981 |
|
Commercial and industrial loans |
|
| 88,463 |
|
|
| 714 |
|
|
| 1,780 |
|
|
| 90,957 |
|
Total |
| $ | 327,557 |
|
| $ | 4,029 |
|
| $ | 4,082 |
|
| $ | 335,668 |
|
|
| December 31, 2019 |
| |||||||||
| Performing |
|
| Nonperforming |
|
| Total |
| ||||
|
| (Dollars in Thousands) |
| |||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
Secured by 1-4 family residential properties |
| $ | 102,176 |
|
| $ | 2,361 |
|
| $ | 104,537 |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 37,474 |
|
|
| 566 |
|
|
| 38,040 |
|
Branch retail |
|
| 32,024 |
|
|
| 281 |
|
|
| 32,305 |
|
Indirect sales |
|
| 45,503 |
|
|
| — |
|
|
| 45,503 |
|
Total |
| $ | 217,177 |
|
| $ | 3,208 |
|
| $ | 220,385 |
|
The above amounts include PCI loans. As of December 31, 2019, $0.2 million of PCI loans were classified as “Nonperforming.”
The following table provides an aging analysis of past due loans by class as of March 31, 2020:
|
| As of March 31, 2020 |
| |||||||||||||||||||||||||
| 30-59 Days Past Due |
|
| 60-89 Days Past Due |
|
| 90 Days Or Greater |
|
| Total Past Due |
|
| Current |
|
| Total Loans |
|
| Recorded Investment > 90 Days And Accruing |
| ||||||||
|
| (Dollars in Thousands) |
| |||||||||||||||||||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 31,927 |
|
| $ | 31,927 |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 588 |
|
|
| 35 |
|
|
| 127 |
|
|
| 750 |
|
|
| 99,436 |
|
|
| 100,186 |
|
|
| — |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 44,029 |
|
|
| 44,029 |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 200 |
|
|
| — |
|
|
| 1,416 |
|
|
| 1,616 |
|
|
| 154,606 |
|
|
| 156,222 |
|
|
| — |
|
Commercial and industrial loans |
|
| 1,266 |
|
|
| 378 |
|
|
| — |
|
|
| 1,644 |
|
|
| 79,127 |
|
|
| 80,771 |
|
|
| — |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 318 |
|
|
| 273 |
|
|
| 542 |
|
|
| 1,133 |
|
|
| 35,174 |
|
|
| 36,307 |
|
|
| — |
|
Branch retail |
|
| 252 |
|
|
| 122 |
|
|
| 237 |
|
|
| 611 |
|
|
| 30,957 |
|
|
| 31,568 |
|
|
| — |
|
Indirect sales |
|
| 261 |
|
|
| 19 |
|
|
| 30 |
|
|
| 310 |
|
|
| 69,672 |
|
|
| 69,982 |
|
|
| — |
|
Total |
| $ | 2,885 |
|
| $ | 827 |
|
| $ | 2,352 |
|
| $ | 6,064 |
|
| $ | 544,928 |
|
| $ | 550,992 |
|
| $ | — |
|
The above amounts include PCI loans. As of March 31, 2020, $0.2 million of PCI loans were 60-89 days past due.
19
The following table provides an aging analysis of past due loans by class as of December 31, 2019:
|
| As of December 31, 2019 |
| |||||||||||||||||||||||||
| 30-59 Days Past Due |
|
| 60-89 Days Past Due |
|
| 90 Days Or Greater |
|
| Total Past Due |
|
| Current |
|
| Total Loans |
|
| Recorded Investment > 90 Days And Accruing |
| ||||||||
|
| (Dollars in Thousands) |
| |||||||||||||||||||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | — |
|
| $ | 30,820 |
|
| $ | 30,820 |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 259 |
|
|
| 108 |
|
|
| 844 |
|
|
| 1,211 |
|
|
| 103,326 |
|
|
| 104,537 |
|
|
| — |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 50,910 |
|
|
| 50,910 |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 30 |
|
|
| — |
|
|
| 1,419 |
|
|
| 1,449 |
|
|
| 161,532 |
|
|
| 162,981 |
|
|
| — |
|
Commercial and industrial loans |
|
| 56 |
|
|
| — |
|
|
| — |
|
|
| 56 |
|
|
| 90,901 |
|
|
| 90,957 |
|
|
| — |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 387 |
|
|
| 287 |
|
|
| 531 |
|
|
| 1,205 |
|
|
| 36,835 |
|
|
| 38,040 |
|
|
| — |
|
Branch retail |
|
| 444 |
|
|
| 189 |
|
|
| 281 |
|
|
| 914 |
|
|
| 31,391 |
|
|
| 32,305 |
|
|
| — |
|
Indirect sales |
|
| 132 |
|
|
| — |
|
|
| — |
|
|
| 132 |
|
|
| 45,371 |
|
|
| 45,503 |
|
|
| — |
|
Total |
| $ | 1,308 |
|
| $ | 584 |
|
| $ | 3,075 |
|
| $ | 4,967 |
|
| $ | 551,086 |
|
| $ | 556,053 |
|
| $ | — |
|
The above amounts include PCI loans. As of December 31, 2019, $0.2 million of PCI loans were 60-89 days past due.
The following table provides an analysis of non-accruing loans by class as of March 31, 2020 and December 31, 2019:
|
| Loans on Non-Accrual Status |
| |||||
| March 31, 2020 |
|
| December 31, 2019 |
| |||
|
| (Dollars in Thousands) |
| |||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | 8 |
|
| $ | 8 |
|
Secured by 1-4 family residential properties |
|
| 1,372 |
|
|
| 1,423 |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 1,423 |
|
|
| 1,426 |
|
Commercial and industrial loans |
|
| 72 |
|
|
| 27 |
|
Consumer loans: |
|
|
|
|
|
|
|
|
Direct consumer |
|
| 553 |
|
|
| 558 |
|
Branch retail |
|
| 237 |
|
|
| 281 |
|
Indirect sales |
|
| 30 |
|
|
| — |
|
Total loans |
| $ | 3,695 |
|
| $ | 3,723 |
|
As of both March 31, 2020 and December 31, 2019, PCI loans comprised $0.2 million of nonaccrual loans.
20
Subsequent Events: COVID-19 Loan Deferments and Preliminary Risk Identification
In accordance with section 4013 of the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”), which was signed into law on March 27, 2020, along with interpretive guidance from banking regulatory agencies, the Company has implemented initiatives to provide short-term payment relief to borrowers who have been negatively impacted by COVID-19. Over 1,400 of the Company’s borrowers have requested and have been granted COVID-19 pandemic-related deferments by the Company. Although the interpretive guidance defines short-term as six-months, the deferments granted by the Company were generally for terms of 90 days or less. The majority of the deferment requests were approved by the Company subsequent to March 31, 2020. The table below summarizes all COVID-19 loan payment deferments made by the Company through April 30, 2020 and the percentages of these loans respective to the related portfolio balances as of March 31, 2020.
|
| As of April 30, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| Number of Loans Deferred |
|
| Principal Balance of Loans Deferred |
|
| % of Portfolio Balance as of March 31, 2020 |
|
| Principal and Interest Deferments |
|
| Principal Only Deferments |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
|
| 3 |
|
| $ | 16,666 |
|
|
| 52.2 | % |
| $ | 9,513 |
|
| $ | 7,153 |
|
Secured by 1-4 family residential properties |
|
| 71 |
|
|
| 11,549 |
|
|
| 11.5 | % |
|
| 9,368 |
|
|
| 2,181 |
|
Secured by multi-family residential properties |
|
| 11 |
|
|
| 24,482 |
|
|
| 55.6 | % |
|
| 5,421 |
|
|
| 19,061 |
|
Secured by non-farm, non-residential properties |
|
| 53 |
|
|
| 49,851 |
|
|
| 31.9 | % |
|
| 45,575 |
|
|
| 4,276 |
|
Commercial and industrial loans |
|
| 12 |
|
|
| 1,645 |
|
|
| 2.0 | % |
|
| 1,255 |
|
|
| 390 |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 830 |
|
|
| 3,774 |
|
|
| 10.4 | % |
|
| 3,774 |
|
|
| — |
|
Branch retail |
|
| 283 |
|
|
| 2,825 |
|
|
| 8.9 | % |
|
| 2,825 |
|
|
| — |
|
Indirect sales |
|
| 170 |
|
|
| 4,198 |
|
|
| 6.0 | % |
|
| 4,198 |
|
|
| — |
|
Total loans |
|
| 1,433 |
|
| $ | 114,990 |
|
|
| 20.9 | % |
| $ | 81,929 |
|
| $ | 33,061 |
|
As of March 31, 2020, no risk grades were changed on loans as a result of COVID-19 deferments. The credit quality of COVID-19 deferred loans will be evaluated on an ongoing basis in accordance with the Company’s uniform framework for establishing and monitoring credit risk. However, in accordance with regulatory guidance related to the CARES Act, loans for which payments were deferred related to COVID-19 will generally not be considered troubled debt restructurings or placed in past due or nonaccrual status during the COVID-19 deferment period.
While most industries have and will continue to experience adverse impacts as a result of the COVID-19 pandemic, the Company has identified certain loan categories considered to be “at-risk” of significant impact. The “at-risk” categories have been further subdivided into those deemed by management to be of “high-risk” and those deemed to be of “moderate-risk.” The categories were determined based on management’s current judgment as to the risk that the borrower and underlying collateral supporting the loans could ultimately be negatively impacted by the economic impact of the COVID-19 pandemic.
Hotels/motels – These are loans that are secured by real estate and furniture, fixtures and equipment for hotel or motel facilities. This category may also include hotel or motel facilities that were under construction as of March 31, 2020, and for which the Company is financing the construction costs. While all loans in this category are to individual owner groups, 90% of the loan balance is to major franchises. The primary source of income for the borrowers comes from nightly occupancy of the facilities. Because hotels and motels have not been considered essential businesses during the COVID-19 pandemic, and due to restrictions on travel by many state and local governmental authorities, employers and other entities, the hotel industry has seen declines in occupancy rates, resulting in decreased revenue. Additionally, as the government begins to reduce restrictions, there is uncertainty as to when the public will have the confidence to utilize hotels and motels at the levels the industry experienced prior to COVID-19. Therefore, these loans are currently considered by management to be of high risk of potential loss.
Restaurants – These are loans that are secured by real estate, equipment and leasehold improvements for restaurant facilities. This category may also include restaurant facilities that were under construction as of March 31, 2020, and for which the Company is financing the construction costs. The restaurant category is comprised of franchised fast food restaurants, which account for 52% of the restaurants loan balance, and dine-in restaurants, which represent the remaining 48% of the loan balance. The primary source of income for the borrowers comes from the operation of the restaurant facilities. Fast food restaurants have shown the ability to adapt more quickly to governmental restrictions due to COVID-19 because of their established presence with drive-through business, and therefore, are considered by management to be of moderate risk of potential loss. Dine-in restaurants, which rely more heavily on the presence of diners within the facilities, have had to adapt to a drive-up concept in the current environment. Due to the greater impact that restrictions placed by governmental authorities have had on dine-in restaurants, these loans are currently considered by management to be of high risk of potential loss.
21
Retail – These are loans that are generally secured by retail strip centers of various sizes. Typically, they have multiple retail-styled tenants. The tenants can range from national or regional retail outlets to small box retailers, restaurants, finance companies, hair and nail salons, and other similar retailers. The primary source of income for these borrowers is from the rental income of tenants that could be considered non-essential businesses during the COVID-19 pandemic. These loans are currently considered by management to be of moderate risk of potential loss. Risk in this category could become more severe if restrictions related to retail stores in response to the COVID-19 pandemic continue for an extended period of time.
1-4 family investment – These are loans that are generally secured by residential dwellings. The borrowers may be companies or individuals that have purchased 1-4 family property for the purpose of leasing the property to households as a residence. Lease terms are typically for 12 months. The primary source of income for the borrower is rental income from the tenant. The borrowers may hold the properties for an indefinite period of time or may sell the properties to similar investors of like properties. These loans are currently considered by management to be of moderate risk of potential loss. Risk in this category could become more severe if economic activity in the area surrounding the properties continues to be restricted due to the COVID-19 pandemic for an extended period of time.
The table below summarizes the “at-risk” categories and the relative percentage of the Company’s loan portfolio for each as of March 31, 2020.
|
| March 31, 2020 |
| |||||
At-Risk Loan Category Due to COVID-19 |
| Balance of Risk Category |
|
| % of Total Loan Balance |
| ||
|
| (Dollars in Thousands) |
| |||||
High-risk loan categories: |
|
|
|
|
|
|
|
|
Hotels/motels |
| $ | 10,479 |
|
|
| 1.9 | % |
Dine-in restaurants |
|
| 4,508 |
|
|
| 0.8 | % |
Total high-risk loans |
|
| 14,987 |
|
|
| 2.7 | % |
Moderate-risk loan categories: |
|
|
|
|
|
|
|
|
Fast food restaurants |
|
| 5,067 |
|
|
| 0.9 | % |
Retail |
|
| 34,073 |
|
|
| 6.2 | % |
1-4 family investment |
|
| 25,620 |
|
|
| 4.7 | % |
Total moderate-risk loans |
|
| 64,760 |
|
|
| 11.8 | % |
Total at-risk loans |
| $ | 79,747 |
|
|
| 14.5 | % |
As of April 30, 2020, no risk grades had been changed on loans considered to be “at-risk” due to the COVID-19 pandemic. Management will continue to evaluate credit exposures on these loans on an ongoing basis in accordance with the Company’s uniform framework for establishing and monitoring credit risk.
Paycheck Protection Program
Sections 1102 and 1106 of the CARES Act added a new loan program administered by the Small Business Administration (“SBA”) entitled the Paycheck Protection Program (“PPP”). The PPP is intended to provide economic relief to small businesses throughout the United States that have been adversely impacted by COVID-19. An Interim Final Rule related to the PPP was issued on April 2, 2020, and additional clarifications to the Interim Final Rule have been provided subsequently by the SBA. The Company has participated in the PPP. As of April 30, 2020, the Company had obtained approval from the SBA for 132 loans to small businesses, with an aggregate principal balance of $13.6 million.
Impaired Loans
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the related loan agreement. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the liquidation of the collateral. At the Bank, all loans of $0.5 million or more that have a credit quality risk grade of seven or above are identified for impairment analysis. Loans of less than $0.5 million may also be impaired if in management’s judgement circumstances warrant impairment. At ALC, all loans of $50 thousand or more that are 90 days or more past due are identified for impairment analysis. As of both March 31, 2020 and December 31, 2019, there were $0.1 million of impaired loans with no related allowance recorded at ALC. Impaired loans, or portions thereof, are charged off when deemed uncollectable.
22
As of March 31, 2020, the carrying amount of the Company’s impaired loans consisted of the following:
|
| March 31, 2020 |
| |||||||||
| Carrying Amount |
|
| Unpaid Principal Balance |
|
| Related Allowances |
| ||||
|
| (Dollars in Thousands) |
| |||||||||
Impaired loans with no related allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 940 |
|
|
| 940 |
|
|
| — |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 2,754 |
|
|
| 2,754 |
|
|
| — |
|
Commercial and industrial |
|
| — |
|
|
| — |
|
|
| — |
|
Direct consumer |
|
| — |
|
|
| — |
|
|
| — |
|
Total loans with no related allowance recorded |
| $ | 3,694 |
|
| $ | 3,694 |
|
| $ | — |
|
Impaired loans with an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 20 |
|
|
| 20 |
|
|
| 14 |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Commercial and industrial |
|
| 63 |
|
|
| 63 |
|
|
| 63 |
|
Direct consumer |
|
| 26 |
|
|
| 26 |
|
|
| 3 |
|
Total loans with an allowance recorded |
| $ | 109 |
|
| $ | 109 |
|
| $ | 80 |
|
Total impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 960 |
|
|
| 960 |
|
|
| 14 |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 2,754 |
|
|
| 2,754 |
|
|
| — |
|
Commercial and industrial |
|
| 63 |
|
|
| 63 |
|
|
| 63 |
|
Direct consumer |
|
| 26 |
|
|
| 26 |
|
|
| 3 |
|
Total impaired loans |
| $ | 3,803 |
|
| $ | 3,803 |
|
| $ | 80 |
|
The above amounts include PCI loans. As of March 31, 2020, PCI loans comprised $0.2 million of impaired loans without a related allowance recorded.
23
As of December 31, 2019, the carrying amount of the Company’s impaired loans consisted of the following:
|
| December 31, 2019 |
| |||||||||
| Carrying Amount |
|
| Unpaid Principal Balance |
|
| Related Allowances |
| ||||
|
| (Dollars in Thousands) |
| |||||||||
Impaired loans with no related allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 984 |
|
|
| 984 |
|
|
| — |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 1,877 |
|
|
| 1,877 |
|
|
| — |
|
Commercial and industrial |
|
| — |
|
|
| — |
|
|
| — |
|
Direct consumer |
|
| — |
|
|
| — |
|
|
| — |
|
Total loans with no related allowance recorded |
| $ | 2,861 |
|
| $ | 2,861 |
|
| $ | — |
|
Impaired loans with an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 21 |
|
|
| 21 |
|
|
| 14 |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Commercial and industrial |
|
| 206 |
|
|
| 206 |
|
|
| 206 |
|
Direct consumer |
|
| 29 |
|
|
| 29 |
|
|
| 7 |
|
Total loans with an allowance recorded |
| $ | 256 |
|
| $ | 256 |
|
| $ | 227 |
|
Total impaired loans |
|
|
|
|
|
|
|
|
|
|
|
|
Loans secured by real estate |
| . |
|
|
|
|
|
|
|
|
| |
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 1,005 |
|
|
| 1,005 |
|
|
| 14 |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 1,877 |
|
|
| 1,877 |
|
|
| — |
|
Commercial and industrial |
|
| 206 |
|
|
| 206 |
|
|
| 206 |
|
Direct consumer |
|
| 29 |
|
|
| 29 |
|
|
| 7 |
|
Total impaired loans |
| $ | 3,117 |
|
| $ | 3,117 |
|
| $ | 227 |
|
The above amounts include PCI loans. As of December 31, 2019, PCI loans comprised $0.2 million of impaired loans without a related allowance recorded.
The average net investment in impaired loans and interest income recognized and received on impaired loans during the three months ended March 31, 2020 and the year ended December 31, 2019 were as follows:
|
| Three Months Ended March 31, 2020 |
| |||||||||
|
| Average Recorded Investment |
|
| Interest Income Recognized |
|
| Interest Income Received |
| |||
|
| (Dollars in Thousands) |
| |||||||||
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | — |
|
| $ | — |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 902 |
|
|
| 2 |
|
|
| 2 |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 2,757 |
|
|
| — |
|
|
| — |
|
Commercial and industrial |
|
| 110 |
|
|
| 2 |
|
|
| 2 |
|
Direct consumer |
|
| 27 |
|
|
| 1 |
|
|
| 1 |
|
Total |
| $ | 3,796 |
|
| $ | 5 |
|
| $ | 5 |
|
24
|
| Year Ended December 31, 2019 |
| |||||||||
| Average Recorded Investment |
|
| Interest Income Recognized |
|
| Interest Income Received |
| ||||
|
| (Dollars in Thousands) |
| |||||||||
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | 181 |
|
| $ | — |
|
| $ | — |
|
Secured by 1-4 family residential properties |
|
| 1,021 |
|
|
| 48 |
|
|
| 48 |
|
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| 645 |
|
|
| 29 |
|
|
| 29 |
|
Commercial and industrial |
|
| 991 |
|
|
| 7 |
|
|
| 7 |
|
Direct consumer |
|
| 38 |
|
|
| 2 |
|
|
| 2 |
|
Total |
| $ | 2,876 |
|
| $ | 86 |
|
| $ | 86 |
|
Loans on which the accrual of interest has been discontinued amounted to $3.7 million as of both March 31, 2020 and December 31, 2019. If interest on those loans had been accrued, there would have been $43 thousand and $41 thousand of interest accrued for the periods ended March 31, 2020 and December 31, 2019, respectively. Interest income related to these loans for the three months ended March 31, 2020 and the year ended December 31, 2019 was $12 thousand and $147 thousand, respectively.
Troubled Debt Restructurings
Troubled debt restructurings include loans with respect to which concessions have been granted to borrowers that generally would not have otherwise been considered had the borrowers not been experiencing financial difficulty. The concessions granted may include payment schedule modifications, interest rate reductions, maturity date extensions, modifications of note structure, principal balance reductions or some combination of these concessions. There were no loans modified with concessions granted during the three-month period ended March 31, 2020 or the year ended December 31, 2019. Restructured loans may involve loans remaining on non-accrual, moving to non-accrual or continuing on accrual status, depending on the individual facts and circumstances of the borrower. Non-accrual restructured loans are included with all other non-accrual loans. In addition, all accruing restructured loans are reported as troubled debt restructurings. Generally, restructured loans remain on non-accrual until the customer has attained a sustained period of repayment performance under the modified loan terms (generally a minimum of six months). However, performance prior to the restructuring, or significant events that coincide with the restructuring, are considered in assessing whether the borrower can meet the new terms and whether the loan should be returned to or maintained on non-accrual status. If the borrower’s ability to meet the revised payment schedule is not reasonably assured, then the loan remains on non-accrual. As of March 31, 2020 and December 31, 2019, the Company had $13 thousand and $16 thousand, respectively, of non-accruing loans that were previously restructured and that remained on non-accrual status. For both the three months ended March 31, 2020 and the year ended December 31, 2019, the Company had no loans that were restored to accrual status based on a sustained period of repayment performance.
The following table provides, as of March 31, 2020 and December 31, 2019, the number of loans remaining in each loan category that the Company had previously modified in a troubled debt restructuring, as well as the pre- and post-modification principal balance as of each date.
| March 31, 2020 |
|
| December 31, 2019 |
| |||||||||||||||||||
|
| Number of Loans |
|
| Pre- Modification Outstanding Principal Balance |
|
| Post- Modification Principal Balance |
|
| Number of Loans |
|
| Pre- Modification Outstanding Principal Balance |
|
| Post- Modification Principal Balance |
| ||||||
|
| (Dollars in Thousands) |
| |||||||||||||||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
|
| 1 |
|
| $ | 107 |
|
| $ | 59 |
|
|
| 1 |
|
| $ | 107 |
|
| $ | 62 |
|
Secured by 1-4 family residential properties |
|
| 2 |
|
|
| 59 |
|
|
| 12 |
|
|
| 2 |
|
|
| 59 |
|
|
| 14 |
|
Commercial loans |
|
| 2 |
|
|
| 116 |
|
|
| 58 |
|
|
| 2 |
|
|
| 116 |
|
|
| 60 |
|
Total |
|
| 5 |
|
| $ | 282 |
|
| $ | 129 |
|
|
| 5 |
|
| $ | 282 |
|
| $ | 136 |
|
As of March 31, 2020 and December 31, 2019, no loans that previously had been modified in a troubled debt restructuring had defaulted subsequent to modification.
Restructured loan modifications primarily included maturity date extensions and payment schedule modifications. There were no modifications to principal balances of the loans that were restructured. Accordingly, there was no impact on the Company’s allowance for loan losses resulting from the modifications.
25
All loans with a principal balance of $0.5 million or more that have been modified in a troubled debt restructuring are considered impaired and evaluated individually for impairment. The nature and extent of impairment of restructured loans, including those that have experienced a subsequent payment default, are considered in the determination of an appropriate level of allowance for loan losses. This evaluation resulted in an allowance for loan losses attributable to such restructured loans of $1 thousand as of both March 31, 2020 and December 31, 2019.
5. | OTHER REAL ESTATE OWNED AND REPOSSESSED ASSETS |
Other Real Estate Owned
Other real estate and certain other assets acquired in foreclosure are reported at the net realizable value of the property, less estimated costs to sell. The following table summarizes foreclosed property activity as of the three months ended March 31, 2020 and 2019:
|
| March 31, 2020 |
|
| March 31, 2019 |
| ||
|
| (Dollars in Thousands) |
| |||||
Beginning balance |
| $ | 1,078 |
|
| $ | 1,505 |
|
Additions (1) |
|
| 18 |
|
|
| 121 |
|
Sales proceeds |
|
| (37 | ) |
|
| (374 | ) |
Gross gains |
|
| 5 |
|
|
| 29 |
|
Gross losses |
|
| — |
|
|
| (21 | ) |
Net gains |
|
| 5 |
|
|
| 8 |
|
Impairment |
|
| (10 | ) |
|
| (38 | ) |
Ending balance |
| $ | 1,054 |
|
| $ | 1,222 |
|
| (1) | Additions to other real estate owned (“OREO”) include transfers from loans and capitalized improvements to existing OREO properties. |
Valuation adjustments are recorded in other non-interest expense and are primarily post-foreclosure write-downs that are a result of continued declining property values based on updated appraisals or other indications of value, such as offers to purchase. Net realizable value less estimated costs to sell of foreclosed residential real estate held by the Company was $0.1 million as of both March 31, 2020 and 2019. In addition, the Company held $0.1 million of consumer mortgage loans collateralized by residential real estate that were in the process of foreclosure as of both March 31, 2020 and 2019.
Repossessed Assets
In addition to the other real estate and other assets acquired in foreclosure, the Company also acquires assets through the repossession of the underlying collateral of loans in default. The following table summarizes repossessed asset activity as of the three months ended March 31, 2020 and 2019:
|
| March 31, 2020 |
|
| March 31, 2019 |
| ||
|
| (Dollars in Thousands) |
| |||||
Beginning balance |
| $ | 256 |
|
| $ | 229 |
|
Transfers from loans |
|
| 317 |
|
|
| 146 |
|
Sales proceeds |
|
| (153 | ) |
|
| (83 | ) |
Gross gains |
|
| — |
|
|
| 2 |
|
Gross losses |
|
| (166 | ) |
|
| (92 | ) |
Net losses |
|
| (166 | ) |
|
| (90 | ) |
Impairment |
|
| — |
|
|
| — |
|
Ending balance |
| $ | 254 |
|
| $ | 202 |
|
Repossessed assets are included in Other Assets in the Company’s balance sheet.
6. | GOODWILL AND OTHER INTANGIBLE ASSETS |
The Company recorded $7.4 million of goodwill as a result of its acquisition of TPB in 2018. Goodwill impairment was neither indicated nor recorded during the three months ended March 31, 2020 or the year ended December 31, 2019.
Goodwill is tested annually, or more often if circumstances warrant, for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated, and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the consolidated financial statements. Goodwill totaled $7.4 million as of both March 31, 2020 and December 31, 2019.
26
Core deposit premiums are amortized over a seven-year period and are periodically evaluated, at least annually, as to the recoverability of their carrying value. Core deposit premiums of $2.0 million were recorded during 2018 as part of the TPB acquisition.
The Company’s goodwill and other intangibles (carrying basis and accumulated amortization) as of March 31, 2020 were as follows:
| March 31, 2020 |
| ||
|
| (Dollars in Thousands) |
| |
Goodwill |
| $ | 7,435 |
|
Core deposit intangible: |
|
|
|
|
Gross carrying amount |
|
| 2,048 |
|
Accumulated amortization |
|
| (768 | ) |
Core deposit intangible, net |
|
| 1,280 |
|
Total |
| $ | 8,715 |
|
The Company’s estimated remaining amortization expense on intangibles as of March 31, 2020 was as follows:
| Amortization Expense |
| ||
|
| (Dollars in Thousands) |
| |
2020 |
| $ | 305 |
|
2021 |
|
| 341 |
|
2022 |
|
| 268 |
|
2023 |
|
| 195 |
|
2024 |
|
| 122 |
|
2025 |
|
| 49 |
|
Total |
| $ | 1,280 |
|
The net carrying amount of the Company’s core deposit premiums is not considered recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition. That assessment is based on the carrying amount of the intangible assets subject to amortization at the date on which it is tested for recoverability. Intangible assets subject to amortization are tested by the Company for recoverability whenever events or changes in circumstances indicate that its carrying amount may not be recoverable.
7. | BORROWINGS |
Short-term borrowings consist of federal funds purchased, securities sold under repurchase agreements, and short-term FHLB advances with original maturities of one year or less. Short-term borrowings totaled $10.2 million and $10.0 million as of March 31, 2020 and December 31, 2019, respectively.
Federal funds purchased, which represent unsecured lines of credit that generally mature within one to four days, are available to the Bank through arrangements with correspondent banks and the Federal Reserve. As of both March 31, 2020 and December 31, 2019, there were no federal funds purchased outstanding. The Bank had $61.5 million and $61.7 million in available unused lines of credit with correspondent banks and the Federal Reserve as of March 31, 2020 and December 31, 2019, respectively.
Securities sold under repurchase agreements, which are secured borrowings, generally are reflected at the amount of cash received in connection with the transaction. The Bank may be required to provide additional collateral based on the fair value of the underlying securities. The Bank monitors the fair value of the underlying securities on a daily basis. Securities sold under repurchase agreements as of March 31, 2020 and December 31, 2019 totaled $0.2 million and $25 thousand, respectively.
Short-term FHLB advances are secured borrowings available to the Bank as an alternative funding source. As of both March 31, 2020 and December 31, 2019, the Bank had $10.0 million in outstanding FHLB advances with original maturities of less than one year.
The Company may use FHLB advances with original maturities of more than one year as an alternative to funding sources with similar maturities, such as certificates of deposit or other deposit programs. These advances generally offer more attractive rates than other mid-term financing options. They are also flexible, allowing the Company to quickly obtain the necessary maturities and rates that best suit its overall asset/liability strategy. FHLB advances with an original maturity of more than one year are classified as long-term. As of both March 31, 2020 and December 31, 2019, the Company did not have any long-term FHLB advances outstanding.
Assets pledged (including loans and investment securities) associated with FHLB advances totaled $32.9 million and $34.6 million as of March 31, 2020 and December 31, 2019, respectively. As of March 31, 2020 and December 31, 2019, the Bank had $226.5 million and $211.5 million, respectively, in remaining credit from the FHLB (subject to available collateral).
27
The provision for income taxes was $0.3 million and $0.4 million for the three-month periods ended March 31, 2020 and, 2019, respectively. The Company’s effective tax rate was 23.6% and 22.1%, respectively, for the same periods. The effective tax rate is impacted by recurring permanent differences, such as those associated with bank-owned life insurance and tax-exempt investment and loan income.
The Company had a net deferred tax asset of $2.7 million and $2.8 million as of March 31, 2020 and December 31, 2019, respectively. The decrease in the net deferred tax asset resulted primarily from the impact of changes in the fair value of securities available-for-sale, combined with reductions in net operating loss carryforwards and other book-to-tax temporary differences.
9. | DEFERRED COMPENSATION PLANS |
The Company has entered into supplemental retirement compensation benefits agreements with certain directors and former executive officers. The measurement of the liability under these agreements includes estimates involving life expectancy, length of time before retirement and the expected returns on the bank-owned life insurance policies used to fund those agreements. Should these estimates prove to be materially wrong, the cost of these agreements could change accordingly. The related deferred compensation obligation to these directors and executive officers included in other liabilities was $3.2 million as of both March 31, 2020 and December 31, 2019.
Non-employee directors may elect to defer payment of all or any portion of their Bancshares and Bank director fees under Bancshares’ Non-Employee Directors’ Deferred Compensation Plan (the “Deferral Plan”). The Deferral Plan permits non-employee directors to invest their directors’ fees and to receive the adjusted value of the deferred amounts in cash and/or shares of Bancshares’ common stock. Neither Bancshares nor the Bank makes any contribution to participants’ accounts under the Deferral Plan. As of March 31, 2020 and December 31, 2019, a total of 129,540 and 124,392 shares of Bancshares common stock, respectively, were deferred in connection with the Deferral Plan. All deferred fees, whether in the form of cash or shares of Bancshares common stock, are reflected as compensation expense in the period earned. The Company classifies all deferred directors’ fees allocated to be paid in shares as equity surplus. The Company may use issued shares or shares of treasury stock to satisfy these obligations when due.
10. | STOCK AWARDS |
In accordance with the Company’s 2013 Incentive Plan, stock awards, including stock options and restricted stock, have been granted to certain employees and non-employee directors. Shares of common stock available for distribution to satisfy the grants may consist, in whole or in part, of authorized and unissued shares, treasury shares or shares reacquired by the Company in any manner. Stock-based compensation expense related to stock awards totaled $0.1 million for both of the three-month periods ended March 31, 2020 and 2019.
Stock Options
Stock option awards have been granted with an exercise price equal to the market price of the Company’s common stock on the date of the grant and have vesting periods ranging from one to three years, with 10-year contractual terms.
The Company recognizes the cost of services received in exchange for stock option awards based on the grant date fair value of the award, with compensation expense recognized on a straight-line basis over the award’s vesting period. The fair value of outstanding awards was determined using the Black-Scholes option pricing model based on the assumptions noted in the table below. Expected volatilities are based on historical volatilities of the Company’s common stock.
| 2020 |
|
| 2019 |
| |||
Risk-free interest rate |
|
| 1.24 | % |
|
| 2.59 | % |
Expected term (in years) |
|
| 7.5 |
|
|
| 7.5 |
|
Expected stock price volatility |
|
| 28.9 | % |
|
| 30.9 | % |
Dividend yield |
|
| 1.25 | % |
|
| 1.25 | % |
Fair value of stock option |
|
| 3.34 |
|
|
| 3.30 |
|
28
The following table summarizes the Company’s stock option activity for the periods presented.
| Three Months Ended |
| ||||||||||||||
|
| March 31, 2020 |
|
| March 31, 2019 |
| ||||||||||
|
| Number of Shares |
|
| Average Exercise Price |
|
| Number of Shares |
|
| Average Exercise Price |
| ||||
Options: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, beginning of period |
|
| 412,800 |
|
| $ | 9.72 |
|
|
| 377,950 |
|
| $ | 9.80 |
|
Granted |
|
| 10,200 |
|
|
| 11.95 |
|
|
| 66,150 |
|
|
| 10.01 |
|
Exercised |
|
| 666 |
|
|
| 10.75 |
|
|
| — |
|
|
| — |
|
Expired |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Forfeited |
|
| 334 |
|
|
| 10.75 |
|
|
| — |
|
|
| — |
|
Options outstanding, end of period |
|
| 422,000 |
|
| $ | 9.77 |
|
|
| 444,100 |
|
| $ | 9.83 |
|
Options exercisable, end of period |
|
| 352,517 |
|
| $ | 9.58 |
|
|
| 312,783 |
|
| $ | 9.25 |
|
The aggregate intrinsic value of stock options outstanding (calculated as the amount by which the market value of underlying stock exceeds the exercise price of the option) was approximately zero and $0.4 million as of March 31, 2020 and 2019, respectively.
Restricted Stock
During the three months ended March 31, 2020 and 2019, respectively, 24,160 shares and 5,520 shares of restricted stock were granted. The Company recognizes the cost of services received in exchange for restricted stock awards based on the grant date closing price of the stock, with compensation expense recognized on a straight-line basis over the award’s vesting period.
11. | LEASES |
The Bank and ALC are involved in a number of operating leases, primarily for branch locations. Branch leases have remaining lease terms ranging from less than one year to 14 years, some of which include options to extend the leases for up to five years, and some of which include an option to terminate the lease within one year. The Bank leases certain office facilities to third parties and classifies these leases as operating leases.
The following table provides a summary of the components of lease expense, as well as the reporting location in the Condensed Consolidated Statements of Operations for the three months ended March 31, 2020 and 2019:
| Location in the Condensed |
| Three Months Ended |
| ||||||
|
| Consolidated Statements of Operations |
| March 31, 2020 |
|
| March 31, 2019 |
| ||
|
|
|
| (Dollars in Thousands) |
| |||||
Operating lease expense (1) |
| Net occupancy and equipment |
| $ | 211 |
|
| $ | 210 |
|
Operating lease income (2) |
| Other income, net |
| $ | 212 |
|
| $ | 209 |
|
(1) | Includes short-term lease costs. For the three-month periods ended March 31, 2020 and 2019, short-term lease costs were nominal in amount. |
(2) | Operating lease income includes rental income from owned properties. |
The following table provides supplemental lease information for operating leases on the Condensed Consolidated Balance Sheet as of March 31, 2020:
| Location in the Condensed |
|
|
|
| |
|
| Consolidated Balance Sheet |
| March 31, 2020 |
| |
|
|
|
| (Dollars in Thousands) |
| |
Operating lease right-of-use assets |
| Other assets |
| $ | 3,377 |
|
Operating lease liabilities |
| Other liabilities |
| $ | 3,414 |
|
Weighted-average remaining lease term (in years) |
|
|
|
| 6.51 |
|
Weighted-average discount rate |
|
|
|
| 3.16 | % |
29
The following table provides supplemental lease information for the Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2020 and 2019:
| Three Months Ended |
| ||||||
|
| March 31, 2020 |
|
| March 31, 2019 |
| ||
|
| (Dollars in Thousands) |
| |||||
Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
|
|
|
Operating cash flows from operating leases |
| $ | 188 |
|
| $ | 192 |
|
The following table is a schedule of remaining future minimum lease payments for operating leases that had an initial or remaining non-cancellable lease term in excess of one year as of March 31, 2020:
| Minimum Rental Payments |
| ||
|
| (Dollars in Thousands) |
| |
2020 |
| $ | 524 |
|
2021 |
|
| 609 |
|
2022 |
|
| 539 |
|
2023 |
|
| 453 |
|
2024 |
|
| 438 |
|
2025 and thereafter |
|
| 1,276 |
|
Total future minimum lease payments |
| $ | 3,839 |
|
Less: Imputed interest |
|
| 425 |
|
Total operating lease liabilities |
| $ | 3,414 |
|
12. | DERIVATIVE FINANCIAL INSTRUMENTS |
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of certain balance sheet assets and liabilities. In the normal course of business, the Company also uses derivative financial instruments to add stability to interest income or expense and to manage its exposure to movements in interest rates. The Company does not use derivatives for trading or speculative purposes and only enters into transactions that have a qualifying hedge relationship. The Company’s hedging strategies involving interest rate derivatives are classified as either fair value hedges or cash flow hedges, depending upon the rate characteristic of the hedged item.
Cash Flow Hedges
Effective July 8, 2019, the Bank entered into a forward interest rate swap contract on certain variable-rate money market deposit accounts (indexed to the Federal Funds effective rate’s daily weighted average) with a total notional amount of $10.0 million. The money market account balances are expected to exceed $10 million for the next seven years and the rates on these deposits are anticipated to move closely with changes in one-month LIBOR, or a comparable benchmark interest rate. The interest rate swap was designated as a derivative instrument in a cash flow hedge with the objective of converting the floating interest payments to a fixed rate throughout the seven-year period beginning on July 8, 2019 and ending on July 8, 2026. Under the swap arrangement, the Bank will pay a fixed interest rate of 1.790% and receive a variable interest rate based on one-month LIBOR, or a comparable benchmark interest rate, on the notional amount of $10.0 million, with monthly net settlements.
Effective July 22, 2019, the Bank entered into a forward interest rate swap contract on certain variable-rate money market deposit accounts (indexed to the Federal Funds effective rate’s daily weighted average) with a total notional amount of $10.0 million. The money market account balances are expected to exceed $10 million for the next five years and the rates on these deposits are anticipated to move closely with changes in one-month LIBOR, or a comparable benchmark interest rate. The interest rate swap was designated as a derivative instrument in a cash flow hedge with the objective of converting the floating interest payments to a fixed rate throughout the five-year period beginning on July 22, 2019 and ending on July 22, 2024. Under the swap arrangement, the Bank will pay a fixed interest rate of 1.698% and receive a variable interest rate based on one-month LIBOR, or a comparable benchmark interest rate, on the notional amount of $10.0 million, with monthly net settlements.
Effective October 1, 2019, the Bank entered into a forward interest rate swap contract on a variable-rate FHLB advance (indexed to one-month LIBOR) with a total notional amount of $10.0 million. The FHLB advance will be renewed on a monthly basis and will remain outstanding until October 1, 2024. The interest rate swap was designated as a derivative instrument in a cash flow hedge with the objective of converting the floating interest payments to a fixed rate throughout the five-year period beginning on October 1, 2019 and ending on October 1, 2024. Under the swap arrangement, the Bank will pay a fixed interest rate of 1.357% and receive a variable interest rate based on one-month LIBOR, or a comparable benchmark interest rate, on the notional amount of $10.0 million, with monthly net settlements.
30
Fair Value Hedges
Effective August 9, 2019, the Bank entered into a forward interest rate swap contract on fixed rate commercial real estate loans with a total notional amount of $10.0 million. The interest rate swap was designated as a derivative instrument in a fair value hedge with the objective of effectively converting a pool of fixed rate assets to variable rate throughout the five-year period beginning on August 9, 2019 and ending on August 9, 2024. Under the swap arrangement, the Bank will pay a fixed interest rate of 1.406% and receive a variable interest rate based on one-month LIBOR, or a comparable benchmark interest rate, on the notional amount of $10.0 million, with monthly net settlements.
Effective August 21, 2019, the Bank entered into a forward interest rate swap contract on fixed rate commercial real estate loans with a total notional amount of $10.0 million. The interest rate swap was designated as a derivative instrument in a fair value hedge with the objective of effectively converting a pool of fixed rate assets to variable rate throughout the five-year period beginning on August 21, 2019 and ending on August 21, 2024. Under the swap arrangement, the Bank will pay a fixed interest rate of 1.292% and receive a variable interest rate based on one-month LIBOR, or a comparable benchmark interest rate, on the notional amount of $10.0 million, with monthly net settlements.
The Company has elected the last-of-layer method with respect to both of its fair value hedges. This approach allows the Company to designate as the hedged item a stated amount of the assets that are not expected to be affected by prepayments, defaults and other factors affecting the timing and amount of cash flows. Relative to the identified pools of loans, this represents the last dollar amount of the designated commercial loans, which is equivalent to the notional amounts of the derivative instruments.
The following amounts were recorded on the balance sheet related to cumulative basis adjustments for fair value hedges:
(1) | These amounts include the amortized cost basis of closed portfolios used to designate hedging relationships in which the hedged item is the last layer expected to be remaining at the end of the hedging relationship. As of March 31, 2020, the amortized cost basis of the closed portfolios used in these hedging relationships was $56.1 million, the cumulative basis adjustments associated with these hedging relationships was $0.7 million, and the amounts of the designated hedged items were $20 million. |
31
Under ASC Topic 280, Segment Reporting, certain information is disclosed for the two reportable operating segments of Bancshares: the Bank and ALC. The reportable segments were determined using the internal management reporting system. These segments comprise Bancshares’ and the Bank’s significant subsidiaries. The accounting policies for each segment are the same as those described in Note 2, “Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements in the Company’s Annual Report on Form 10-K as of and for the year ended December 31, 2019. The segment results include certain overhead allocations and intercompany transactions that were recorded at current market prices. All intercompany transactions have been eliminated to determine the consolidated balances. The results for the two reportable segments of the Company are included in the tables below.
|
|
|
|
|
|
|
|
|
| All |
|
|
|
|
|
|
|
|
| |
|
| Bank |
|
| ALC |
|
| Other |
|
| Eliminations |
|
| Consolidated |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||||||
As of and for the three months ended March 31, 2020: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
| $ | 6,480 |
|
| $ | 2,400 |
|
| $ | 6 |
|
| $ | — |
|
| $ | 8,886 |
|
Provision for loan losses |
|
| 248 |
|
|
| 332 |
|
|
| — |
|
|
| — |
|
|
| 580 |
|
Total non-interest income |
|
| 1,094 |
|
|
| 237 |
|
|
| 1,234 |
|
|
| (1,268 | ) |
|
| 1,297 |
|
Total non-interest expense |
|
| 6,156 |
|
|
| 2,169 |
|
|
| 356 |
|
|
| (187 | ) |
|
| 8,494 |
|
Income before income taxes |
|
| 1,170 |
|
|
| 136 |
|
|
| 884 |
|
|
| (1,081 | ) |
|
| 1,109 |
|
Provision for income taxes |
|
| 274 |
|
|
| 51 |
|
|
| (63 | ) |
|
| — |
|
|
| 262 |
|
Net income |
| $ | 896 |
|
| $ | 85 |
|
| $ | 947 |
|
| $ | (1,081 | ) |
| $ | 847 |
|
Other significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
| $ | 791,302 |
|
| $ | 61,503 |
|
| $ | 89,897 |
|
| $ | (154,137 | ) |
| $ | 788,565 |
|
Total investment securities |
|
| 109,998 |
|
|
| — |
|
|
| 81 |
|
|
| — |
|
|
| 110,079 |
|
Total loans, net |
|
| 535,188 |
|
|
| 58,074 |
|
|
| — |
|
|
| (53,577 | ) |
|
| 539,685 |
|
Goodwill and core deposit intangible, net |
|
| 8,715 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 8,715 |
|
Investment in subsidiaries |
|
| — |
|
|
| — |
|
|
| 83,680 |
|
|
| (83,680 | ) |
|
| — |
|
Fixed asset additions |
|
| 219 |
|
|
| 14 |
|
|
| — |
|
|
| — |
|
|
| 233 |
|
Depreciation and amortization expense |
|
| 366 |
|
|
| 33 |
|
|
| — |
|
|
| — |
|
|
| 399 |
|
Total interest income from external customers |
|
| 7,257 |
|
|
| 3,140 |
|
|
| — |
|
|
| — |
|
|
| 10,397 |
|
Total interest income from affiliates |
|
| 740 |
|
|
| — |
|
|
| 6 |
|
|
| (746 | ) |
|
| — |
|
|
|
|
|
|
|
|
|
| All |
|
|
|
|
|
|
|
|
| ||
|
| Bank |
|
| ALC |
|
| Other |
|
| Eliminations |
|
| Consolidated |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||||||
As of and for the three months ended March 31, 2019: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
| $ | 6,009 |
|
| $ | 3,158 |
|
| $ | 6 |
|
| $ | — |
|
| $ | 9,173 |
|
Provision for loan losses |
|
| — |
|
|
| 400 |
|
|
| — |
|
|
| — |
|
|
| 400 |
|
Total non-interest income |
|
| 1,078 |
|
|
| 219 |
|
|
| 1,581 |
|
|
| (1,613 | ) |
|
| 1,265 |
|
Total non-interest expense |
|
| 5,833 |
|
|
| 2,368 |
|
|
| 427 |
|
|
| (175 | ) |
|
| 8,453 |
|
Income before income taxes |
|
| 1,254 |
|
|
| 609 |
|
|
| 1,160 |
|
|
| (1,438 | ) |
|
| 1,585 |
|
Provision for income taxes |
|
| 262 |
|
|
| 143 |
|
|
| (54 | ) |
|
| — |
|
|
| 351 |
|
Net income |
| $ | 992 |
|
| $ | 466 |
|
| $ | 1,214 |
|
| $ | (1,438 | ) |
| $ | 1,234 |
|
Other significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
| $ | 796,876 |
|
| $ | 102,780 |
|
| $ | 86,977 |
|
| $ | (191,299 | ) |
| $ | 795,334 |
|
Total investment securities |
|
| 147,947 |
|
|
| — |
|
|
| 78 |
|
|
| — |
|
|
| 148,025 |
|
Total loans, net |
|
| 492,895 |
|
|
| 98,902 |
|
|
| — |
|
|
| (89,037 | ) |
|
| 502,760 |
|
Goodwill and core deposit intangible, net |
|
| 9,184 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 9,184 |
|
Investment in subsidiaries |
|
| 5 |
|
|
| — |
|
|
| 81,236 |
|
|
| (81,236 | ) |
|
| 5 |
|
Fixed asset additions |
|
| 1,677 |
|
|
| 14 |
|
|
| — |
|
|
| — |
|
|
| 1,691 |
|
Depreciation and amortization expense |
|
| 367 |
|
|
| 33 |
|
|
| — |
|
|
| — |
|
|
| 400 |
|
Total interest income from external customers |
|
| 6,493 |
|
|
| 4,319 |
|
|
| 1 |
|
|
| — |
|
|
| 10,813 |
|
Total interest income from affiliates |
|
| 1,161 |
|
|
| — |
|
|
| 5 |
|
|
| (1,166 | ) |
|
| — |
|
32
Other Operating Income
Other operating income for the three months ended March 31, 2020 and 2019 consisted of the following:
| Three Months Ended |
| ||||||
|
| March 31, |
| |||||
|
| 2020 |
|
| 2019 |
| ||
|
| (Dollars in Thousands, Except Per Share Data) |
| |||||
Bank-owned life insurance |
| $ | 108 |
|
| $ | 106 |
|
Auto Club revenue |
|
| 35 |
|
|
| 38 |
|
ATM fee income |
|
| 100 |
|
|
| 104 |
|
Wire transfer fees |
|
| 13 |
|
|
| 11 |
|
Other income |
|
| 115 |
|
|
| 78 |
|
Total |
| $ | 371 |
|
| $ | 337 |
|
On January 1, 2018, the Company implemented ASU 2014-09, Revenue from Contracts with Customers, codified at ASC Topic 606. The majority of the Company’s revenue is generated through interest earned on financial instruments, including loans and investment securities, which falls outside the scope of ASC Topic 606. The Company also generates revenue from insurance- and lease-related contracts that fall outside the scope of ASC Topic 606.
All of the Company’s revenue that is subject to ASC Topic 606 is included in non-interest income; however, not all non-interest income is subject to ASC Topic 606. Revenue earned by the Company that is subject to ASC Topic 606 primarily consists of service and other charges on deposit accounts, mortgage fees from secondary market transactions at the Bank, ATM fee income and other non-interest income. Revenue generated from these sources for both of the three-month periods ended March 31, 2020 and 2019 was $0.7 million. All sources of the Company’s revenue subject to ASC Topic 606 are transaction-based, and revenue is recognized at the time at which the transaction is executed, which is the same time at which the Company’s performance obligation is satisfied. The Company had no contract liabilities or unsatisfied performance obligations with customers as of March 31, 2020.
Other Operating Expense
Other operating expense for the three months ended March 31, 2020 and 2019 consisted of the following:
|
| Three Months Ended |
| |||||
| March 31, |
| ||||||
|
| 2020 |
|
| 2019 |
| ||
|
| (Dollars in Thousands, Except Per Share Data) |
| |||||
Postage, stationery and supplies |
| $ | 214 |
|
| $ | 238 |
|
Telephone/data communication |
|
| 223 |
|
|
| 213 |
|
Advertising and marketing |
|
| 44 |
|
|
| 34 |
|
Travel and business development |
|
| 126 |
|
|
| 111 |
|
Collection and recoveries |
|
| 85 |
|
|
| 80 |
|
Other services |
|
| 91 |
|
|
| 72 |
|
Insurance expense |
|
| 162 |
|
|
| 162 |
|
FDIC insurance and state assessments |
|
| 80 |
|
|
| 119 |
|
Gain or loss on sale of fixed assets |
|
| 166 |
|
|
| 85 |
|
Core deposit intangible amortization |
|
| 110 |
|
|
| 128 |
|
Other real estate/foreclosure expense, net |
|
| 19 |
|
|
| 58 |
|
Other expense |
|
| 342 |
|
|
| 483 |
|
Total |
| $ | 1,662 |
|
| $ | 1,783 |
|
15. | GUARANTEES, COMMITMENTS AND CONTINGENCIES |
The Bank’s exposure to credit loss in the event of nonperformance by the other party for commitments to make loans and standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making these commitments as it does for on-balance sheet instruments.
33
In the normal course of business, there are outstanding commitments and contingent liabilities, such as commitments to extend credit, letters of credit and others, that are not included in the consolidated financial statements. The financial instruments involve, to varying degrees, elements of credit and interest rate risk in excess of amounts recognized in the financial statements. A summary of these commitments and contingent liabilities is presented below:
|
| March 31, 2020 |
|
| December 31, 2019 |
| ||
| (Dollars in Thousands) |
| ||||||
Standby letters of credit |
| $ | 180 |
|
| $ | 180 |
|
Standby performance letters of credit |
| $ | 647 |
|
| $ | 647 |
|
Commitments to extend credit |
| $ | 109,308 |
|
| $ | 96,967 |
|
Standby letters of credit and standby performance letters of credit are contingent commitments issued by the Bank generally to guarantee the performance of a customer to a third party. The Bank has recourse against the customer for any amount that it is required to pay to a third party under a standby letter of credit or standby performance letter of credit. Revenues are recognized over the lives of the standby letters of credit and standby performance letters of credit. As of March 31, 2020 and December 31, 2019, the potential amounts of future payments that the Bank could be required to make under its standby letters of credit and standby performance letters of credit, which represent the Bank’s total credit risk in these categories, are included in the table above.
A commitment to extend credit is an agreement to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon the extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment and income-producing commercial properties.
The Company is self-insured for a significant portion of employee health benefits. However, the Company maintains stop-loss coverage with third-party insurers to limit the Company’s individual claim and total exposure related to self-insurance. The Company estimates accrued liability for the ultimate costs to settle known claims, as well as claims incurred but not yet reported, as of the balance sheet date. The Company’s recorded estimated liability for self-insurance is based on the insurance companies’ incurred loss estimates and management’s judgment, including assumptions and evaluation of factors related to the frequency and severity of claims, the Company’s claims development history and the Company’s claims settlement practices. The assessment of loss contingencies and self-insurance reserves is a highly subjective process that requires judgments about future events. Contingencies are reviewed at least quarterly to determine the adequacy of self-insurance accruals. Self-insurance accruals totaled $0.2 million as of both March 31, 2020 and December 31, 2019. The ultimate settlement of loss contingencies and self-insurance reserves may differ significantly from amounts accrued in the Company’s consolidated financial statements.
Litigation
The Company is party to certain ordinary course litigation from time to time, and the Company intends to vigorously defend itself in all such litigation. In the opinion of the Company, based on review and consultation with legal counsel, the outcome of such ordinary course litigation should not have a material adverse effect on the Company’s consolidated financial statements or results of operations.
16. | FAIR VALUE OF FINANCIAL INSTRUMENTS |
The Company follows the provisions of ASC Topic 820, Fair Value Measurements and Disclosures, which defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. The assumptions used in the estimation of the fair value of the Company’s financial instruments are detailed below. The following disclosures should not be considered a representation of the liquidation value of the Company, but rather represent a good-faith estimate of the increase or decrease in value of financial instruments held by the Company since purchase, origination or issuance.
Fair Value Hierarchy
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between willing market participants at the measurement date. In determining fair value, the Company uses various methods, including market, income and cost approaches. Based on these approaches, the Company often utilizes certain assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and/or the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market-corroborated or generally unobservable inputs. The Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. Based on the observability of the inputs used in the valuation techniques, the Company is required to provide the following information according to the fair value hierarchy. The fair value hierarchy ranks the quality and reliability of the information used to determine fair value. Assets and liabilities carried at fair value will be classified and disclosed in one of the following three categories:
| • | Level 1 — Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange or Nasdaq. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. |
34
| • | Level 3 — Valuations for assets and liabilities that are derived from other valuation methodologies, including option pricing models, discounted cash flow models and similar techniques, and not based on market exchange, dealer or broker-traded transactions. Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets or liabilities. |
The Company rarely transfers assets and liabilities measured at fair value between Level 1 and Level 2 measurements. Trading account assets and securities available-for-sale may be periodically transferred to or from Level 3 valuation based on management’s conclusion regarding the best method of pricing for an individual security. Such transfers are accounted for as if they occurred at the beginning of a reporting period. There were no such transfers during the three months ended March 31, 2020 or the year ended December 31, 2019.
Fair Value Measurements on a Recurring Basis
Securities Available-for-Sale
Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include exchange-traded equities. Level 2 securities include U.S. Treasury and agency securities, mortgage-backed agency securities, obligations of states and political subdivisions and certain corporate, asset-backed and other securities. Level 2 fair values are obtained from quoted prices of securities with similar characteristics. In certain cases, where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy.
The following table presents assets and liabilities measured at fair value on a recurring basis as of March 31, 2020 and December 31, 2019. There were no liabilities measured at fair value on a recurring basis as of December 31, 2019.
|
| Fair Value Measurements as of March 31, 2020 Using |
| |||||||||||||
| Totals At March 31, 2020 |
|
| Quoted Prices in Active Markets For Identical Assets (Level 1) |
|
| Significant Other Observable Inputs (Level 2) |
|
| Significant Unobservable Inputs (Level 3) |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||
Investment securities, available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
| $ | 43,102 |
|
| $ | — |
|
| $ | 43,102 |
|
| $ | — |
|
Commercial |
|
| 48,740 |
|
|
| — |
|
|
| 48,740 |
|
|
| — |
|
Obligations of states and political subdivisions |
|
| 3,952 |
|
|
| — |
|
|
| 3,952 |
|
|
| — |
|
Corporate notes |
|
| 666 |
|
|
| — |
|
|
| 666 |
|
|
| — |
|
U.S. Treasury securities |
|
| 81 |
|
|
| — |
|
|
| 81 |
|
|
| — |
|
Other liabilities - derivatives |
|
| 2,541 |
|
|
| — |
|
|
| 2,541 |
|
|
| — |
|
|
| Fair Value Measurements as of December 31, 2019 Using |
| |||||||||||||
| Totals At December 31, 2019 |
|
| Quoted Prices in Active Markets For Identical Assets (Level 1) |
|
| Significant Other Observable Inputs (Level 2) |
|
| Significant Unobservable Inputs (Level 3) |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||
Investment securities, available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
| $ | 46,345 |
|
| $ | — |
|
| $ | 46,345 |
|
| $ | — |
|
Commercial |
|
| 43,373 |
|
|
| — |
|
|
| 43,373 |
|
|
| — |
|
Obligations of states and political subdivisions |
|
| 4,218 |
|
|
| — |
|
|
| 4,218 |
|
|
| — |
|
U.S. Treasury securities |
|
| 80 |
|
|
| — |
|
|
| 80 |
|
|
| — |
|
Other assets - derivatives |
|
| 301 |
|
|
| — |
|
|
| 301 |
|
|
| — |
|
35
Fair Value Measurements on a Non-recurring Basis
Impaired Loans
Loans that are considered impaired are loans for which, based on current information and events, it is probable that the Company will be unable to collect all principal and interest payments due under the contractual terms of the loan agreement. Impaired loans can be measured based on the present value of expected payments using the loan’s original effective rate as the discount rate, the loan’s observable market price or the fair value of the collateral less estimated selling cost if the loan is collateral-dependent. For the Company, the fair value of impaired loans is primarily measured based on the value of the collateral securing the loans (typically real estate). The Company determines the fair value of the collateral based on independent appraisals performed by qualified licensed appraisers. The appraisals may include a single valuation approach or a combination of approaches, including comparable sales and income approaches. Appraised values are discounted for estimated costs to sell and may be discounted further based on management’s knowledge of the collateral, changes in market conditions since the most recent appraisal and/or management’s knowledge of the borrower and the borrower’s business. Such discounts by management are subjective and are typically significant unobservable inputs for determining fair value. Impaired loans are evaluated by management for additional impairment at least quarterly and are adjusted accordingly.
OREO
OREO consists of properties obtained through foreclosure or in satisfaction of loans and is recorded at net realizable value, less estimated cost to sell. Estimates of fair value are generally based on third-party appraisals of the property and are classified within Level 3 of the fair value hierarchy. The appraisals are sometimes discounted based on management’s knowledge of the property and/or changes in market conditions from the date of the most recent appraisal. Such discounts are typically significant unobservable inputs for determining fair value.
Assets Held-for-Sale
Included within other assets are certain assets that were formerly included as premises and equipment but have been removed from service, and as of the balance sheet date, were designated as assets to be disposed of by sale. These include assets associated with branches of the Bank that have been closed. When an asset is designated as held-for-sale, the Company ceases depreciation of the asset, and the asset is recorded at the lower of its carrying amount or fair value less estimated cost to sell. Estimates of fair value are generally based on third-party appraisals of the property and are classified within Level 3 of the fair value hierarchy. The appraisals are sometimes discounted based on management’s knowledge of the property and/or changes in market conditions from the date of the most recent appraisal. Such discounts are typically unobservable inputs for determining fair value.
The following table presents the balances of impaired loans, OREO and assets held-for-sale measured at fair value on a non-recurring basis as of March 31, 2020 and December 31, 2019:
| Fair Value Measurements as of March 31, 2020 Using |
| ||||||||||||||
|
| Totals At March 31, 2020 |
|
| Quoted Prices in Active Markets For Identical Assets (Level 1) |
|
| Significant Other Observable Inputs (Level 2) |
|
| Significant Unobservable Inputs (Level 3) |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Impaired loans |
| $ | 29 |
|
| $ | — |
|
| $ | — |
|
| $ | 29 |
|
OREO |
|
| 1,054 |
|
|
| — |
|
|
| — |
|
|
| 1,054 |
|
Assets held-for-sale |
|
| 198 |
|
|
| — |
|
|
| — |
|
|
| 198 |
|
| Fair Value Measurements as of December 31, 2019 Using |
| ||||||||||||||
|
| Totals At December 31, 2019 |
|
| Quoted Prices in Active Markets For Identical Assets (Level 1) |
|
| Significant Other Observable Inputs (Level 2) |
|
| Significant Unobservable Inputs (Level 3) |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Impaired loans |
| $ | 29 |
|
| $ | — |
|
| $ | — |
|
| $ | 29 |
|
OREO |
|
| 1,078 |
|
|
| — |
|
|
| — |
|
|
| 1,078 |
|
Assets held-for-sale |
|
| 198 |
|
|
| — |
|
|
| — |
|
|
| 198 |
|
36
Non-recurring Fair Value Measurements Using Significant Unobservable Inputs
The following table presents information regarding assets and liabilities measured at fair value using significant unobservable inputs (Level 3) as of March 31, 2020. The table includes the valuation techniques and the significant unobservable inputs utilized. The range of each unobservable input and the weighted average within the range utilized as of March 31, 2020 are both included. Following the table is a description of the valuation technique and the sensitivity of the technique to changes in the significant unobservable input.
| Level 3 Significant Unobservable Input Assumptions | |||||||||||
|
| Fair Value March 31, 2020 |
|
| Valuation Technique |
| Unobservable Input |
| Quantitative Range of Unobservable Inputs (Weighted Average) | |||
|
| (Dollars in Thousands) |
|
|
|
|
|
|
|
|
| |
Non-recurring fair value measurements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
| $ | 29 |
|
| Multiple data points, including discount to appraised value of collateral based on recent market activity |
| Appraisal comparability adjustment (discount) |
| 9%-10% |
| (9.5%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
OREO |
| $ | 1,054 |
|
| Discount to appraised value of property based on recent market activity for sales of similar properties |
| Appraisal comparability adjustment (discount) |
| 9%-10% |
| (9.5%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets held-for-sale |
| $ | 198 |
|
| Discount to appraised value of property based on recent market activity for sales of similar properties |
| Appraisal comparability adjustment (discount) |
| 9%-10% |
| (9.5%) |
Impaired Loans
Impaired loans are valued based on multiple data points indicating the fair value for each loan. The primary data point is the appraisal value of the underlying collateral, to which a discount is applied. Management establishes this discount or comparability adjustment based on recent sales of similar property types. As liquidity in the market increases or decreases, the comparability adjustment and the resulting asset valuation are impacted.
OREO
OREO under a binding contract for sale is valued based on contract price. If no sales contract is pending for a specific property, management establishes a comparability adjustment to the appraised value based on historical activity, considering proceeds for properties sold versus the corresponding appraised value. Increases or decreases in realization for properties sold impact the comparability adjustment for similar assets remaining on the balance sheet.
Assets Held-for-Sale
Assets designated as held-for-sale that are under a binding contract are valued based on the contract price. If no sales contract is pending for a specific property, management establishes a comparability adjustment to the appraised value based on historical activity, considering proceeds for properties sold versus the corresponding appraised value. Increases or decreases in realization for properties sold impact the comparability adjustment for similar assets remaining on the balance sheet.
37
Fair Value of Financial Instruments
ASC Topic 825, Financial Instruments, requires disclosure of fair value information about financial instruments, whether or not recognized on the face of the balance sheet, for which it is practicable to estimate. The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments:
Cash, due from banks and federal funds sold: The carrying amount of cash, due from banks and federal funds sold approximates fair value.
Federal Home Loan Bank stock: Based on the redemption provision of the FHLB, the stock has no quoted market value and is carried at cost.
Investment securities: Fair values of investment securities are based on quoted market prices where available. If quoted market prices are not available, estimated fair values are based on market prices of comparable instruments.
Derivative instruments: The fair value of derivative instruments is based on information obtained from a third-party financial institution. This information is periodically evaluated by the Company and, as necessary, corroborated against other third-party information.
Accrued interest receivable and payable: The carrying amount of accrued interest approximates fair value.
Loans, net: The fair value of loans is estimated on an exit price basis incorporating contractual cash flow, prepayment discount spreads, credit loss and liquidity premiums.
Demand and savings deposits: The fair values of demand deposits are equal to the carrying value of such deposits. Demand deposits include non-interest-bearing demand deposits, savings accounts, NOW accounts and money market demand accounts.
Time deposits: The fair values of relatively short-term time deposits are equal to their carrying values. Discounted cash flows are used to value long-term time deposits. The discount rate used is based on interest rates currently offered by the Company on comparable deposits as to amount and term.
Short-term borrowings: These borrowings may consist of federal funds purchased, securities sold under agreements to repurchase and the floating rate borrowings from the FHLB account. Due to the short-term nature of these borrowings, fair values approximate carrying values.
Long-term debt: The fair value of this debt is estimated using discounted cash flows based on the Company’s current incremental borrowing rate for similar types of borrowing arrangements as of the determination date.
Off-balance sheet instruments: The carrying amount of commitments to extend credit and standby letters of credit approximates fair value. The carrying amount of the off-balance sheet financial instruments is based on fees currently charged to enter into such agreements.
38
The estimated fair value and related carrying or notional amounts, as well as the level within the fair value hierarchy, of the Company’s financial instruments as of March 31, 2020 and December 31, 2019 were as follows:
| March 31, 2020 |
| ||||||||||||||||||
|
| Carrying Amount |
|
| Estimated Fair Value |
|
| Level 1 |
|
| Level 2 |
|
| Level 3 |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 56,121 |
|
| $ | 56,121 |
|
| $ | 56,121 |
|
| $ | — |
|
| $ | — |
|
Investment securities available-for-sale |
|
| 96,541 |
|
|
| 96,541 |
|
|
| — |
|
|
| 96,541 |
|
|
| — |
|
Investment securities held-to-maturity |
|
| 13,538 |
|
|
| 13,645 |
|
|
| — |
|
|
| 13,645 |
|
|
| — |
|
Federal funds sold |
|
| 15,080 |
|
|
| 15,080 |
|
|
| — |
|
|
| 15,080 |
|
|
| — |
|
Federal Home Loan Bank stock |
|
| 1,135 |
|
|
| 1,135 |
|
|
| — |
|
|
| — |
|
|
| 1,135 |
|
Loans, net of allowance for loan losses |
|
| 539,685 |
|
|
| 542,410 |
|
|
| — |
|
|
| — |
|
|
| 542,410 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
| 682,595 |
|
|
| 668,433 |
|
|
| — |
|
|
| 668,433 |
|
|
| — |
|
Short-term borrowings |
|
| 10,152 |
|
|
| 10,152 |
|
|
| — |
|
|
| 10,152 |
|
|
| — |
|
Other liabilities - derivatives |
|
| 2,541 |
|
|
| 2,541 |
|
|
| — |
|
|
| 2,541 |
|
|
| — |
|
| December 31, 2019 |
| ||||||||||||||||||
|
| Carrying Amount |
|
| Estimated Fair Value |
|
| Level 1 |
|
| Level 2 |
|
| Level 3 |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 57,030 |
|
| $ | 57,030 |
|
| $ | 57,030 |
|
| $ | — |
|
| $ | — |
|
Investment securities available-for-sale |
|
| 94,016 |
|
|
| 94,016 |
|
|
| — |
|
|
| 94,016 |
|
|
| — |
|
Investment securities held-to-maturity |
|
| 14,340 |
|
|
| 14,306 |
|
|
| — |
|
|
| 14,306 |
|
|
| — |
|
Federal funds sold |
|
| 10,080 |
|
|
| 10,080 |
|
|
| — |
|
|
| 10,080 |
|
|
| — |
|
Federal Home Loan Bank stock |
|
| 1,137 |
|
|
| 1,137 |
|
|
| — |
|
|
| — |
|
|
| 1,137 |
|
Loans, net of allowance for loan losses |
|
| 545,243 |
|
|
| 559,911 |
|
|
| — |
|
|
| — |
|
|
| 559,911 |
|
Other assets - derivatives |
|
| 301 |
|
|
| 301 |
|
|
| — |
|
|
| 301 |
|
|
| — |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
| 683,662 |
|
|
| 682,828 |
|
|
| — |
|
|
| 682,828 |
|
|
| — |
|
Short-term borrowings |
|
| 10,025 |
|
|
| 10,025 |
|
|
| — |
|
|
| 10,025 |
|
|
| — |
|
39
DESCRIPTION OF THE BUSINESS
First US Bancshares, Inc., a Delaware corporation (“Bancshares”), is a bank holding company with its principal offices in Birmingham, Alabama. Bancshares operates one commercial banking subsidiary, First US Bank (the “Bank”). As of March 31, 2020, the Bank operated and served its customers through 20 banking offices located in Birmingham, Bucksville, Butler, Calera, Centreville, Columbiana, Gilbertown, Grove Hill, Harpersville, Jackson, Thomasville, Tuscaloosa and Woodstock, Alabama; Knoxville and Powell, Tennessee; and Rose Hill and Ewing, Virginia. In addition, the Bank operates loan production offices in Mobile, Alabama and the Chattanooga, Tennessee area. The Bank provides a wide range of commercial banking services to small- and medium-sized businesses, property managers, business executives, professionals and other individuals.
The Bank owns all of the stock of Acceptance Loan Company, Inc., an Alabama corporation (“ALC”). ALC is a finance company headquartered in Mobile, Alabama that performs both indirect lending and conventional consumer finance lending through a branch network. ALC’s branch network serves customers through 21 offices located in Alabama and southeast Mississippi. The Bank serves as the primary funding source for ALC’s operations.
Effective January 1, 2020, the Company transferred a total of $45.5 million of its indirect loan portfolio from the ALC to the Bank. The loans transferred include indirect sales lending relationships originated through prominent national or regional retailers that are managed by the Company on a centralized basis The Company currently conducts this lending in 11 states, including Alabama, Florida, Georgia, Kentucky, Mississippi, Missouri, North Carolina, South Carolina, Tennessee, Texas and Virginia.
FUSB Reinsurance, Inc., an Arizona corporation and a wholly-owned subsidiary of the Bank (“FUSB Reinsurance”), reinsures or “underwrites” credit life and credit accident and health insurance policies sold to the Bank’s and ALC’s consumer loan customers. FUSB Reinsurance is responsible for the first level of risk on these policies up to a specified maximum amount, and a primary third-party insurer retains the remaining risk. A third-party administrator is also responsible for performing most of the administrative functions of FUSB Reinsurance on a contract basis.
Delivery of the best possible financial services to customers remains an overall operational focus of Bancshares and its subsidiaries (collectively, the “Company”). The Company recognizes that attention to detail and responsiveness to customers’ desires are critical to customer satisfaction. The Company continues to upgrade technology, both in its financial services and in the training of its 283 full-time equivalent employees (as of March 31, 2020), to ensure customer satisfaction and convenience.
The preparation of the Company’s consolidated financial statements requires management to make subjective judgments associated with estimates. These estimates are necessary to comply with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and general banking practices. These estimates include accounting for the allowance for loan and lease losses, the right-of-use asset and lease liability, the value of other real estate owned and certain collateral-dependent loans, consideration related to goodwill impairment testing and deferred tax asset valuation. A description of these estimates, which significantly affect the determination of the Company’s consolidated financial position, results of operations and cash flows, is set forth in Note 2, “Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements in Bancshares’ Annual Report on Form 10-K as of and for the year ended December 31, 2019.
The emphasis of this discussion is a comparison of assets, liabilities and shareholders’ equity as of March 31, 2020 to December 31, 2019, while comparing income and expense for the three-month periods ended March 31, 2020 and 2019.
All yields and ratios presented and discussed herein are recorded and presented on the accrual basis and not on the tax-equivalent basis, unless otherwise indicated.
This information should be read in conjunction with the Company’s unaudited condensed consolidated financial statements and related notes appearing elsewhere in this report and Management’s Discussion and Analysis of Financial Condition and Results of Operations appearing in Bancshares’ Annual Report on Form 10-K as of and for the year ended December 31, 2019. As used in the following discussion, the words “we,” “us,” “our” and the “Company” refer to Bancshares and its consolidated subsidiaries, unless the context indicates otherwise.
RECENT MARKET CONDITIONS: COVID-19 PANDEMIC
During the first quarter of 2020, an outbreak of a novel strain of coronavirus (COVID-19), which was originally identified in Wuhan, China, spread to a number of countries around the world, including the United States. In March 2020, the World Health Organization declared COVID-19 a global pandemic, and the United States declared a National Public Health Emergency. The COVID-19 pandemic has severely restricted the level of economic activity in the Company’s markets. In response to the pandemic, the governments of the states in which both the Bank and ALC have retail offices and lending operations have taken preventive or protective actions, including imposing restrictions on business operations and travel, advising or requiring individuals to limit or forego time outside of their homes, and ordering temporary closures of businesses that have been determined to be non-essential.
40
The COVID-19 pandemic and its associated impacts on trade (including supply chains and export levels), travel, employee productivity and other economic activities have had, are currently having, and may for some time continue to have a destabilizing effect on financial markets and economic activity. The extent of the impact of COVID-19 on the Company’s operational and financial performance is currently uncertain, cannot be predicted and will depend on certain developments, including, among others, the duration and spread of COVID-19, its impact on our customers, employees and vendors, and the continued governmental, regulatory and private sector responses, which may be precautionary, to the coronavirus.
The Company’s business, financial condition and results of operations generally rely upon the ability of the Company’s borrowers to repay their loans, the value of collateral underlying those loans, and demand for loans and other products and services that the Company offers, which are highly dependent on the business environment in the Company’s primary markets and the United States economy as a whole.
In light of the changing economic outlook as a result of COVID-19, as well as other factors, in March 2020, the 10-year Treasury yield was reduced to historic lows, and the equity markets were significantly impacted. In response, the Federal Reserve reduced the target federal funds rate by 50 basis points on March 3, 2020, and then by an additional 100 basis points on March 15, 2020. These reductions in interest rates and other economic uncertainties that have arisen as a result primarily of the COVID-19 pandemic are likely to negatively impact net interest income, provisions for loan losses and noninterest income. Additional negative financial impacts could occur; however, the ultimate potential impact is not known at this time.
EXECUTIVE OVERVIEW
Response to the COVID-19 Pandemic and the CARES Act
As a result of the COVID-19 pandemic, in March 2020, management implemented the Company’s Pandemic Contingency Plan (the “Plan”). The Plan includes activities designed to promote the safety and well-being of employees and customers, and to monitor the Company’s financial and business risks as a result of the pandemic. The procedures implemented under the Plan include, but are not limited to:
| • | Daily briefings with management and stakeholders to stay current on developments; |
| • | Increased monitoring and communications with loan and deposit customers; |
| • | Increased monitoring of the Company’s capital and liquidity positions; |
| • | Increased cleaning and sanitation of our facilities; |
| • | Additional communication to ensure that our robust suite of digital offerings are understood by customers; |
| • | Suspension of non-essential travel for our employees; |
| • | Implementation of social distancing protocols, including drive-thru only bank branch operations, and limitation of in-person meetings; and |
| • | Increased risk monitoring to ensure prudence in all of our management actions. |
Loan Deferments and Preliminary Credit Risk Identification
In accordance with section 4013 of the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”), which was signed into law on March 27, 2020, along with interpretive guidance from banking regulatory agencies, the Company has implemented initiatives to provide short-term payment relief to borrowers who have been negatively impacted by COVID-19. As of April 30, 2020, over 1,400 borrowers with an aggregate principal balance totaling approximately $114.9 million have been granted COVID-19 pandemic-related deferments by the Company. Although the interpretive guidance defines short-term as six-months, the deferments granted by the Company were generally for terms of 90 days or less. Of the deferments granted by the Company as of April 30, 2020, approximately $81.8 million of the aggregate principal balance, or 71.2%, were deferments of both principal and interest payments, while $33.1 million, or 28.8%, were deferments of principal payments only. In accordance with the interpretive guidance from banking regulatory agencies, the Company’s management has granted the COVID-19 loan deferments on a good faith basis to borrowers who were current on their payments prior to the payment relief. As of March 31, 2020, none of the loans that have received deferments were considered past due or in nonaccrual status.
With respect to credit risk, management has also identified certain categories of loans that it currently believes to be “at-risk” of potential credit loss based on circumstances associated with the COVID-19 pandemic. These loan categories include loans to hotels or motel facilities and restaurants, as well as loans collateralized by certain retail facilities and 1-4 family investment properties. The principal balances of these loans totaled approximately $79.7 million, or 14.5% of the Company’s total loan portfolio, as of March 31, 2020. Certain of these loans have been granted payment deferments; however, as of March 31, 2020, none of the loans that the Company considers to be “at-risk” were considered past due or in nonaccrual status.
41
In accordance with the Company’s uniform framework for establishing and monitoring credit risk, management will continue to closely evaluate all loans that request and receive COVID-19 deferments or that are considered to be “at-risk” with respect to the pandemic. However, there continues to be a significant level of uncertainty as to the ultimate impact that the pandemic will have on these borrowers.
Refer to Note 4 in the Notes to the Interim Condensed Consolidated Financial Statements contained herein under the heading “COVID-19 Loan Deferments and Preliminary Risk Identification” for additional details related to COVID-19 deferred loan payments and loans considered to be “at-risk.”
Paycheck Protection Program
Sections 1102 and 1106 of the CARES Act added a new loan program administered by the Small Business Administration (“SBA”) entitled the Paycheck Protection Program (“PPP”). The PPP is intended to provide economic relief to small businesses throughout the United States that have been adversely impacted by COVID-19. An Interim Final Rule related to the PPP was issued on April 2, 2020, and additional clarifications to the Interim Final Rule have been provided subsequently by the SBA. The Company has participated in the PPP. As of April 30, 2020, the Company had obtained approval from the SBA for 132 loans to small businesses, with an aggregate principal balance of $13.6 million.
First Quarter 2020 Earnings Highlights
The Company earned net income of $0.8 million, or $0.13 per diluted common share, during the three months ended March 31, 2020, compared to $1.2 million, or $0.18 per diluted common share, for the three months ended March 31, 2019.
Summarized condensed consolidated statements of operations are included below for the three-month periods ended March 31, 2020 and 2019, respectively.
| Three Months Ended |
| ||||||
| March 31, |
|
| March 31, |
| |||
|
| 2020 |
|
| 2019 |
| ||
|
| (Dollars in Thousands) |
| |||||
Interest income |
| $ | 10,397 |
|
| $ | 10,813 |
|
Interest expense |
|
| 1,511 |
|
|
| 1,640 |
|
Net interest income |
|
| 8,886 |
|
|
| 9,173 |
|
Provision for loan and lease losses |
|
| 580 |
|
|
| 400 |
|
Net interest income after provision for loan and lease losses |
|
| 8,306 |
|
|
| 8,773 |
|
Non-interest income |
|
| 1,297 |
|
|
| 1,265 |
|
Non-interest expense |
|
| 8,494 |
|
|
| 8,453 |
|
Income before income taxes |
|
| 1,109 |
|
|
| 1,585 |
|
Provision for income taxes |
|
| 262 |
|
|
| 351 |
|
Net income |
| $ | 847 |
|
| $ | 1,234 |
|
The following discussion summarizes the most significant activity that drove changes in the Company’s net income during the three months ended March 31, 2020, as compared to the three months ended March 31, 2019.
Net Interest Income
Net interest income decreased $0.3 million comparing the first quarter of 2020 to the first quarter of 2019, primarily due to reduction in loan yields, partially offset by reduction in interest rates on interest-bearing liabilities. The Company’s average loan balance for the first quarter of 2020 was approximately $36.1 million higher than for the first quarter of 2019; however, average annualized yield on loans decreased to 7.07% during the first quarter of 2020, compared to 7.66% during the first quarter of 2019. The decrease in loan yields is consistent with the interest rate environment comparing the two periods, as interest-bearing assets repriced faster than interest-bearing liabilities. The average interest rate on interest-bearing liabilities totaled 1.04% for the first quarter of 2020, compared to 1.12% for the first quarter of 2019. As a result of the interest rate environment, net interest margin decreased 20 basis points to 4.97% for the quarter ended March 31, 2020, compared to 5.17% for the quarter ended March 31, 2019.
The 150-basis point reduction in the federal funds rate in March 2020 impacted the Company’s yields on federal funds sold and interest-bearing deposits in banks significantly during the first quarter of 2020. Continued reduction in yields on loans, investment securities and excess cash is expected in the current interest rate environment. In response, management expects to continue to further reduce interest costs as interest-bearing liabilities reprice in the future.
42
Provision for Loan and Lease Losses
The provision for loan and lease losses was $0.6 million during the first quarter of 2020, compared to $0.4 million during the first quarter of 2019. Due to changing economic conditions as a result of the COVID-19 pandemic, the Company increased certain qualitative factors associated with macroeconomic conditions in its calculation of the allowance for loan and lease losses as of March 31, 2020. The allowance as a percentage of total loans was 1.09% as of March 31, 2020, compared to 1.05% as of December 31, 2019. Excluding acquired loans, which continue to be recorded net of purchase discounts that management believes are adequate to absorb losses inherent in the portfolio, the allowance as a percentage of total loans was 1.31% as of March 31, 2020, compared to 1.29% as of December 31, 2019. Due to its classification as a smaller reporting company, the Company was not required to and did not adopt the Current Expected Credit Loss (CECL) model during the first quarter of 2020. Management believes that the allowance for loan and lease losses as of March 31, 2020, which was calculated under an incurred loss model, was sufficient to absorb losses in the Company’s loan portfolio based on circumstances existing as of the balance sheet date. However, the economic environment as a result of the COVID-19 pandemic continues to contain a significant level of uncertainty, and, accordingly, management will continue to closely monitor the impact of changing economic circumstances on the Company’s loan portfolio.
Non-interest Income
Non-interest income remained consistent compared to the prior year, totaling $1.3 million for both the first quarter of 2020 and the first quarter of 2019. However, if economic conditions worsen as a result of the COVID-19 pandemic and the general level of economic activity in the Company’s service territories continues to decline, reductions in non-interest income could occur.
Non-interest Expense
Non-interest expense remained consistent, totaling $8.5 million for both the first quarter of 2020 and the first quarter of 2019.
Provision for Income Taxes
The Company’s effective tax rate was 23.6% for the three-months ended March 31, 2020, a modest reduction from 24.0% for the thee-months ended March 31, 2019.
Balance Sheet Management
The Company’s asset base remained stable during the first quarter of 2020. As of March 31, 2020, assets totaled $788.6 million, compared to $788.7 million as of December 31, 2019. The discussion below presents significant balance sheet components comparing March 31, 2020 to December 31, 2019.
Loans and Credit Quality
Gross loans decreased by $5.1 million during the first quarter of 2020. The decrease was driven primarily by reductions in commercial and industrial loans totaling $10.2 million, reductions in loans secured by real estate totaling $16.9 million, and reductions in direct consumer and branch retail loan categories totaling $2.5 million. These reductions were partially offset by increases in indirect sales loans totaling $24.5 million during the quarter.
Growth in indirect sales lending has been an area of focus for management over the past several years. Effective January 1, 2020, the Company transferred a total of $45.5 million of its indirect sales loan portfolio from ALC to the Bank. The loans transferred include indirect sales lending relationships originated through prominent national or regional retailers that are managed by the Company on a centralized basis. The Company currently operates this lending in 11 states located in the southeastern United States. Management believes that the movement of this portfolio under the Bank’s brand will afford greater opportunity for growth and diversification of the portfolio over time.
Nonperforming assets, including loans in non-accrual status and other real estate owned (OREO), decreased modestly to $4.7 million as March 31, 2020, compared to $4.8 million as of December 31, 2019. As a percentage of total assets, non-performing assets totaled 0.60% as of March 31, 2020, compared to 0.61% as of December 31, 2019.
Investment Securities
The investment securities portfolio continues to provide the Company with additional liquidity and allows management to fund a portion of loan growth from the maturity and payoff of securities within the portfolio. As of March 31, 2020, the investment securities portfolio totaled $110.1 million, compared to $108.4 million as of December 31, 2019. Management monitors its liquidity position, including forecasted expectations related to loan growth, when making determinations about whether to re-invest in the securities portfolio.
Deposits and Borrowings
Deposits totaled $682.6 million as of March 31, 2020, compared to $683.7 million as of December 31, 2019. The reduction in deposits included the maturity of a brokered certificate of deposit totaling $7.4 million that was not renewed. This reduction was mostly offset by an
43
increase in core deposits. Core deposits, which exclude time deposits of $250 thousand or more, increased to 95.8% of total deposits as of March 31, 2020, compared to 93.0% as of December 31, 2019.
Liquidity and Capital
The Company continues to maintain excess funding capacity to provide adequate liquidity for loan growth, capital expenditures and ongoing operations. The Company benefits from a strong deposit base, a liquid investment securities portfolio and access to funding from a variety of sources, including federal funds lines, Federal Home Loan Bank (“FHLB”) advances and brokered deposits.
During the first quarter of 2020, the Bank continued to maintain capital ratios at higher levels than the ratios required to be considered a “well-capitalized” institution under applicable banking regulations. As of March 31, 2020, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 13.27%. Its total capital ratio was 14.32%, and its Tier 1 leverage ratio was 9.46%.
Cash Dividend
The Company declared a cash dividend of $0.03 per share on its common stock in the first quarter of 2020, which is consistent with the Company’s quarterly dividend declaration for the fourth quarter of 2019. These quarters represented an increase over the Company’s quarterly dividend declarations of $0.02 in the first three quarters of 2019.
Share Repurchases
During the first quarter of 2020, the Company completed share repurchases totaling 38,604 shares of its $0.01 par value common stock at a weighted average price of $11.70 per share. The shares were repurchased under the Company’s existing share repurchase program, which was originally approved by the Company’s Board of Directors in 2006. As of March 31, 2020, a total of 54,961 shares remained available for repurchase under the program.
44
Net Interest Income
Net interest income is calculated as the difference between interest and fee income generated from earning assets and the interest expense paid on deposits and borrowed funds. Fluctuations in interest rates, as well as volume and mix changes in earning assets and interest-bearing liabilities, can materially impact net interest income. The Company’s earning assets consist of loans, taxable and tax-exempt investments, Federal Home Loan Bank stock, federal funds sold by the Bank and interest-bearing deposits in banks. Interest-bearing liabilities consist of interest-bearing demand deposits and savings and time deposits, as well as short-term borrowings.
The following tables show the average balances of each principal category of assets, liabilities and shareholders’ equity for the three-month periods ended March 31, 2020 and 2019. Additionally, the tables provide an analysis of interest revenue or expense associated with each category, along with the accompanying yield or rate percentage. Net interest margin is calculated for each period presented as net interest income divided by average total interest-earning assets.
|
| Three Months Ended |
|
| Three Months Ended |
| ||||||||||||||||||
| March 31, 2020 |
|
| March 31, 2019 |
| |||||||||||||||||||
|
| Average Balance |
|
| Interest |
|
| Annualized Yield/ Rate % |
|
| Average Balance |
|
| Interest |
|
| Annualized Yield/ Rate % |
| ||||||
|
| (Dollars in Thousands) |
| |||||||||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans (Note A) |
| $ | 548,107 |
|
| $ | 9,639 |
|
|
| 7.07 | % |
| $ | 512,047 |
|
| $ | 9,673 |
|
|
| 7.66 | % |
Taxable investment securities |
|
| 104,123 |
|
|
| 531 |
|
|
| 2.05 | % |
|
| 148,333 |
|
|
| 794 |
|
|
| 2.17 | % |
Tax-exempt investment securities |
|
| 1,191 |
|
|
| 10 |
|
|
| 3.38 | % |
|
| 2,201 |
|
|
| 15 |
|
|
| 2.76 | % |
Federal Home Loan Bank stock |
|
| 1,137 |
|
|
| 14 |
|
|
| 4.95 | % |
|
| 703 |
|
|
| 11 |
|
|
| 6.35 | % |
Federal funds sold |
|
| 12,663 |
|
|
| 42 |
|
|
| 1.33 | % |
|
| 7,134 |
|
|
| 44 |
|
|
| 2.50 | % |
Interest-bearing deposits in banks |
|
| 52,026 |
|
|
| 161 |
|
|
| 1.24 | % |
|
| 48,535 |
|
|
| 276 |
|
|
| 2.31 | % |
Total interest-earning assets |
|
| 719,247 |
|
|
| 10,397 |
|
|
| 5.81 | % |
|
| 718,953 |
|
|
| 10,813 |
|
|
| 6.10 | % |
Non-interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets |
|
| 73,405 |
|
|
|
|
|
|
|
|
|
|
| 69,871 |
|
|
|
|
|
|
|
|
|
Total |
| $ | 792,652 |
|
|
|
|
|
|
|
|
|
| $ | 788,824 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
| $ | 169,424 |
|
| $ | 175 |
|
|
| 0.42 | % |
| $ | 169,268 |
|
| $ | 206 |
|
|
| 0.49 | % |
Savings deposits |
|
| 165,419 |
|
|
| 313 |
|
|
| 0.76 | % |
|
| 168,925 |
|
|
| 461 |
|
|
| 1.11 | % |
Time deposits |
|
| 238,234 |
|
|
| 987 |
|
|
| 1.67 | % |
|
| 254,610 |
|
|
| 973 |
|
|
| 1.55 | % |
Total interest-bearing deposits (Note B) |
|
| 573,077 |
|
|
| 1,475 |
|
|
| 1.04 | % |
|
| 592,803 |
|
|
| 1,640 |
|
|
| 1.12 | % |
Borrowings |
|
| 10,121 |
|
|
| 36 |
|
|
| 1.43 | % |
|
| 349 |
|
|
| — |
|
|
| — |
|
Total interest-bearing liabilities |
|
| 583,198 |
|
|
| 1,511 |
|
|
| 1.04 | % |
|
| 593,152 |
|
|
| 1,640 |
|
|
| 1.12 | % |
Non-interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
| 114,239 |
|
|
|
|
|
|
|
|
|
|
| 107,045 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
| 10,494 |
|
|
|
|
|
|
|
|
|
|
| 8,027 |
|
|
|
|
|
|
|
|
|
Shareholders’ equity |
|
| 84,721 |
|
|
|
|
|
|
|
|
|
|
| 80,600 |
|
|
|
|
|
|
|
|
|
Total |
| $ | 792,652 |
|
|
|
|
|
|
|
|
|
| $ | 788,824 |
|
|
|
|
|
|
|
|
|
Net interest income (Note C) |
|
|
|
|
| $ | 8,886 |
|
|
|
|
|
|
|
|
|
| $ | 9,173 |
|
|
|
|
|
Net interest margin |
|
|
|
|
|
|
|
|
|
| 4.97 | % |
|
|
|
|
|
|
|
|
|
| 5.17 | % |
— | For the purpose of these computations, non-accruing loans are included in the average loan amounts outstanding. These loans averaged $3.7 million and $2.4 million for the three months ended March 31, 2020 and 2019, respectively.
| |
Note B | — | The annualized rate on total average funding costs, including total average interest-bearing liabilities and average non-interest-bearing demand deposits, was 0.87% and 0.95% for the three-month periods ended March 31, 2020 and 2019, respectively.
|
Note C | — | Loan fees are included in the interest amounts presented. Loan fees totaled $0.5 million and $0.6 million for the three-month periods ended March 31, 2020 and 2019, respectively. |
45
The following table summarizes the impact of variances in volume and rate of interest-earning assets and interest-bearing liabilities on components of net interest income.
|
| Three Months Ended March 31, 2020 |
|
| Three Months Ended March 31, 2019 |
| ||||||||||||||||||
|
| Compared to |
|
| Compared to |
| ||||||||||||||||||
|
| Three Months Ended March 31, 2019 |
|
| Three Months Ended March 31, 2018 |
| ||||||||||||||||||
|
| Increase (Decrease) |
|
| Increase (Decrease) |
| ||||||||||||||||||
|
| Due to Change In: |
|
| Due to Change In: |
| ||||||||||||||||||
|
| Volume |
|
| Average Rate |
|
| Net |
|
| Volume |
|
| Average Rate |
|
| Net |
| ||||||
|
| (Dollars in Thousands) |
| |||||||||||||||||||||
Interest earned on: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
| $ | 681 |
|
| $ | (715 | ) |
| $ | (34 | ) |
| $ | 3,186 |
|
| $ | (602 | ) |
| $ | 2,584 |
|
Taxable investment securities |
|
| (237 | ) |
|
| (26 | ) |
|
| (263 | ) |
|
| (143 | ) |
|
| 83 |
|
|
| (60 | ) |
Tax-exempt investment securities |
|
| (7 | ) |
|
| 2 |
|
|
| (5 | ) |
|
| (36 | ) |
|
| (5 | ) |
|
| (41 | ) |
Federal Home Loan Bank stock |
|
| 7 |
|
|
| (4 | ) |
|
| 3 |
|
|
| — |
|
|
| — |
|
|
| — |
|
Federal funds sold |
|
| 34 |
|
|
| (36 | ) |
|
| (2 | ) |
|
| (13 | ) |
|
| 14 |
|
|
| 1 |
|
Interest-bearing deposits in banks |
|
| 20 |
|
|
| (135 | ) |
|
| (115 | ) |
|
| 121 |
|
|
| 89 |
|
|
| 210 |
|
Total interest-earning assets |
|
| 498 |
|
|
| (914 | ) |
|
| (416 | ) |
|
| 3,115 |
|
|
| (421 | ) |
|
| 2,694 |
|
Interest expense on: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
| — |
|
|
| (31 | ) |
|
| (31 | ) |
|
| 2 |
|
|
| 34 |
|
|
| 36 |
|
Savings deposits |
|
| (10 | ) |
|
| (138 | ) |
|
| (148 | ) |
|
| 71 |
|
|
| 319 |
|
|
| 390 |
|
Time deposits |
|
| (63 | ) |
|
| 77 |
|
|
| 14 |
|
|
| 190 |
|
|
| 323 |
|
|
| 513 |
|
Borrowings |
|
| — |
|
|
| 36 |
|
|
| 36 |
|
|
| (103 | ) |
|
| (1 | ) |
|
| (104 | ) |
Total interest-bearing liabilities |
|
| (73 | ) |
|
| (56 | ) |
|
| (129 | ) |
|
| 160 |
|
|
| 675 |
|
|
| 835 |
|
Increase (decrease) in net interest income |
| $ | 571 |
|
| $ | (858 | ) |
| $ | (287 | ) |
| $ | 2,955 |
|
| $ | (1,096 | ) |
| $ | 1,859 |
|
Net interest margin was reduced by 20 basis points to 4.97% during the first quarter of 2020, compared to 5.17% during the first quarter of 2019. The reduction in net interest margin resulted from the prevailing interest rate environment. Since August 2019, the federal funds rate has been reduced by 225 basis points, including decreases totaling 150 basis points in March 2020 in response to the COVID-19 pandemic.
The Company’s average loan balance increased by $36.1 million comparing the first quarter of 2020 to the first quarter of 2019; however, as a result of declining yields, interest earned on loans was flat comparing the two periods. The growth in average loans over the course of 2019 was funded largely through maturities, sales and pay-downs in the Company’s investment portfolio. Accordingly, the average balance of the investment portfolio (taxable and tax-exempt combined) was reduced by $45.2 million in the first quarter of 2020 compared to the first quarter of 2019. Based primarily on this volume reduction, interest earned on the investment portfolio declined by $0.3 million comparing the two periods. In addition, interest earned on excess cash balances (including federal funds sold and interest-bearing deposits in banks) decreased by $0.1 million due primarily to the decrease in the federal funds rate. Yields on federal funds sold decreased to 1.33% during the first quarter of 2020 compared to 2.50% during the first quarter of 2019, while yields on interest-bearing deposits in banks decreased to 1.24% during the first quarter of 2020, compared to 2.31% during the first quarter of 2019.
As a result of the declining interest rate environment, the Company was able to lower pricing on a number of deposit products during the first quarter of 2020. Despite these efforts, interest-bearing assets repriced faster than interest-bearing liabilities. Average total volume of interest-bearing liabilities decreased by $10.0 million comparing the first quarter of 2020 to the first quarter of 2019, primarily due to the maturity of certain wholesale funding sources. Additionally, the average interest rate on total interest-bearing liabilities was reduced to 1.04% in the first quarter of 2020, compared to 1.12% in the first quarter of 2019. The Company’s average non-interest-bearing deposits increased by $7.2 million in the first quarter of 2020 compared to the first quarter of 2019. Including non-interest-bearing demand deposits and borrowings, the Company’s aggregate funding costs totaled 0.87% for the first quarter of 2020, compared to 0.95% for the first quarter of 2019.
In the current interest rate environment, management expects to further reduce interest costs as interest-bearing liabilities continue to reprice; however, there continues to be significant economic uncertainty as a result of the COVID-19 pandemic. We expect that growth in net loan volume with loans of sufficient credit quality will enhance net income, particularly as resources are shifted from lower earning excess cash balances and federal funds sold into loan assets. However, there continues to be competitive pressure to generate loans of sufficient credit quality. Management is maintaining vigilance in the deployment of strategies to effectively manage risks associated with interest rate fluctuations. However, net interest income could continue to experience downward pressure as a result of the current interest rate environment, as well as increased competition for quality loan and deposit funding opportunities.
46
Provision for Loan and Lease Losses
The provision for loan and lease losses was $0.6 million during the first quarter of 2020, compared to $0.4 million during the first quarter of 2019. Net charge-offs during the first quarter of 2020 decreased to $0.4 million, compared to $0.5 million during the first quarter of 2019; however, due to changing economic conditions as a result of the COVID-19 pandemic, the Company increased certain qualitative factors associated with macroeconomic conditions in its calculation of the allowance for loan and lease losses as of March 31, 2020. The allowance as a percentage of total loans was 1.09% as of March 31, 2020, compared to 1.05% as of December 31, 2019. Excluding acquired loans, which continue to be recorded net of purchase discounts that management believes are adequate to absorb losses inherent in the portfolio, the allowance as a percentage of total loans was 1.31% as of March 31, 2020, compared to 1.29% as of December 31, 2019. Due to its classification as a smaller reporting company, the Company was not required to and did not adopt the Current Expected Credit Loss (CECL) model during the first quarter of 2020.
Management believes that the allowance for loan and lease losses as of March 31, 2020, which was calculated under an incurred loss model, was sufficient to absorb losses in the Company’s loan portfolio based on circumstances existing as of the balance sheet date. However, the economic environment as a result of the COVID-19 pandemic continues to contain a significant level of uncertainty. Management will continue to monitor circumstances associated with the loan portfolio, particularly those loans for which payment deferments have been provided and those portfolio categories characterized as “at-risk.” Should economic circumstances continue to deteriorate, additional loan loss provisioning may be required.
Non-Interest Income
Non-interest income represents fees and income derived from sources other than interest-earning assets. The following table presents the major components of non-interest income for the periods indicated:
| Three Months Ended March 31, |
| ||||||||||||||
| 2020 |
|
| 2019 |
|
| $ Change |
|
| % Change |
| |||||
|
| (Dollars in Thousands) |
|
|
|
|
| |||||||||
Service charges and other fees on deposit accounts |
| $ | 434 |
|
| $ | 460 |
|
| $ | (26 | ) |
|
| (5.7 | )% |
Credit insurance commissions and fees |
|
| 153 |
|
|
| 143 |
|
|
| 10 |
|
|
| 7.0 | % |
Bank-owned life insurance |
|
| 108 |
|
|
| 107 |
|
|
| 1 |
|
|
| 0.9 | % |
Net gain on sale and prepayment of investment securities |
|
| — |
|
|
| 13 |
|
|
| (13 | ) |
| NM |
| |
Mortgage fees from secondary market |
|
| 127 |
|
|
| 103 |
|
|
| 24 |
|
|
| 23.3 | % |
Lease income |
|
| 212 |
|
|
| 209 |
|
|
| 3 |
|
|
| 1.4 | % |
Other income |
|
| 263 |
|
|
| 230 |
|
|
| 33 |
|
|
| 14.3 | % |
Total non-interest income |
| $ | 1,297 |
|
| $ | 1,265 |
|
| $ | 32 |
|
|
| 2.5 | % |
NM: Not meaningful
Non-interest income at the Bank consists of service charges and other fees on deposit accounts; bank-owned life insurance; net gains on the sale and prepayment of investment securities; net gains on the settlement of derivative contracts; fees from the secondary market mortgage activities; lease income; and other non-interest income, which includes fee income generated by the Bank, such as ATM fees and real estate rental income. Non-interest income at ALC consists of credit insurance commissions and fees and other non-interest income generated for ancillary services, such as ALC’s auto club membership program. Non-interest income increased modestly comparing the first quarter of 2020 to the first quarter of 2019 due to consistent operations during the respective periods. Certain categories of non-interest income are expected to provide a relatively stable source of revenues, while others may fluctuate significantly based on changes in economic conditions, regulation or other factors. Non-interest income is expected to weaken in the near-term due to the decline in economic activities resulting from the COVID-19 pandemic.
47
Non-interest expense represents expenses incurred from sources other than interest-bearing liabilities. The following table presents the major components of non-interest expense for the periods indicated:
|
| Three Months Ended March 31, |
| |||||||||||||
| 2020 |
|
| 2019 |
|
| $ Change |
|
| % Change |
| |||||
|
| (Dollars in Thousands) |
|
|
|
|
| |||||||||
Salaries and employee benefits |
| $ | 5,136 |
|
| $ | 4,988 |
|
| $ | 148 |
|
|
| 3.0 | % |
Net occupancy and equipment expense |
|
| 1,001 |
|
|
| 1,089 |
|
|
| (88 | ) |
|
| (8.1 | )% |
Computer services |
|
| 417 |
|
|
| 351 |
|
|
| 66 |
|
|
| 18.8 | % |
Insurance expense and assessments |
|
| 242 |
|
|
| 281 |
|
|
| (39 | ) |
|
| (13.9 | )% |
Fees for professional services |
|
| 278 |
|
|
| 242 |
|
|
| 36 |
|
|
| 14.9 | % |
Postage, stationery and supplies |
|
| 214 |
|
|
| 238 |
|
|
| (24 | ) |
|
| (10.1 | )% |
Telephone/data communications |
|
| 223 |
|
|
| 213 |
|
|
| 10 |
|
|
| 4.7 | % |
Other real estate/foreclosure expense, net |
|
| 19 |
|
|
| 58 |
|
|
| (39 | ) |
|
| (67.2 | )% |
Other expense |
|
| 964 |
|
|
| 993 |
|
|
| (29 | ) |
|
| (2.9 | )% |
Total non-interest expense |
| $ | 8,494 |
|
| $ | 8,453 |
|
| $ | 41 |
|
|
| 0.5 | % |
Non-interest expense increased modestly comparing the first quarter of 2020 to the first quarter of 2019 due to consistent operations during the respective periods. In general, non-interest expense is expected to increase over time due to inflationary pressures; however, management continues to maintain vigilance in efforts to reduce these costs where opportunities to do so exist. In the near-term, non-interest expense may increase due to expenditures incurred by the Company in response to the COVID-19 pandemic. Such expenses could include salary and employee benefits payments for increased work levels in response to the pandemic, costs to modify office space and retail banking centers to protect the safety of employees and customers, and expenses incurred to upgrade the Company’s technological systems to enhance remote interactions between employees and customers, as well as to respond to emerging threats associated with cybersecurity.
Provision for Income Taxes
The provision for income taxes was $0.3 million and $0.4 million for the three-month periods ended March 31, 2020 and 2019, respectively. The Company’s effective tax rate was 23.6% and 22.1%, respectively, for the same periods.
The effective tax rate is impacted by recurring items, such as changes in tax-exempt interest income earned from bank-qualified municipal bonds and loans and the cash surrender value of bank-owned life insurance. Management makes decisions about whether to invest in tax-exempt instruments on a case-by-case basis after considering a number of factors, including investment return, credit quality and the consistency of such investments with the Company’s overall strategy. The Company’s effective tax rate is expected to fluctuate commensurate with the level of these investments as compared to total pre-tax income.
BALANCE SHEET ANALYSIS
Investment Securities
The investment securities portfolio is used by management to provide liquidity, to generate interest income and for use as collateral for public deposits and wholesale funding. Risk and return can be adjusted by altering the duration, composition and/or balance of the portfolio. The expected average life of securities in the investment portfolio was 2.6 years as of both March 31, 2020 and December 31, 2019.
Available-for-sale securities are recorded at estimated fair value, with unrealized gains or losses recognized, net of taxes, in accumulated other comprehensive income, a separate component of shareholders’ equity. As of March 31, 2020, available-for-sale securities totaled $96.5 million, or 87.7% of the total investment portfolio, compared to $94.0 million, or 86.8% of the total investment portfolio, as of December 31, 2019. Available-for-sale securities consisted of residential and commercial mortgage-backed securities, U.S. Treasury securities, corporate bonds and obligations of state and political subdivisions.
Held-to-maturity securities are recorded at amortized cost and represent securities that the Company both intends and has the ability to hold to maturity. As of March 31, 2020, held-to-maturity securities totaled $13.5 million, or 12.3% of the total investment portfolio, compared to $14.3 million, or 13.2% of the total investment portfolio, as of December 31, 2019. Held-to-maturity securities consisted of commercial mortgage-backed securities, obligations of U.S. government-sponsored agencies and obligations of states and political subdivisions.
48
Loans and Allowance for Loan and Lease Losses
The tables below summarize loan balances by portfolio category at the end of each of the most recent five quarters as of March 31, 2020:
|
| Quarter Ended |
| |||||||||||||||||
|
| 2020 |
|
| 2019 |
| ||||||||||||||
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | 31,927 |
|
| $ | 30,820 |
|
| $ | 28,190 |
|
| $ | 28,401 |
|
| $ | 28,014 |
|
Secured by 1-4 family residential properties |
| �� | 100,186 |
|
|
| 104,537 |
|
|
| 109,336 |
|
|
| 103,354 |
|
|
| 106,991 |
|
Secured by multi-family residential properties |
|
| 44,029 |
|
|
| 50,910 |
|
|
| 46,843 |
|
|
| 28,033 |
|
|
| 27,602 |
|
Secured by non-farm, non-residential properties |
|
| 156,222 |
|
|
| 162,981 |
|
|
| 164,941 |
|
|
| 158,748 |
|
|
| 157,023 |
|
Commercial and industrial loans |
|
| 80,771 |
|
|
| 90,957 |
|
|
| 90,470 |
|
|
| 91,489 |
|
|
| 87,865 |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 36,307 |
|
|
| 38,040 |
|
|
| 37,477 |
|
|
| 37,160 |
|
|
| 36,292 |
|
Branch retail |
|
| 31,568 |
|
|
| 32,305 |
|
|
| 30,008 |
|
|
| 29,609 |
|
|
| 27,066 |
|
Indirect sales |
|
| 69,982 |
|
|
| 45,503 |
|
|
| 48,073 |
|
|
| 45,466 |
|
|
| 42,280 |
|
Total loans |
| $ | 550,992 |
|
| $ | 556,053 |
|
| $ | 555,338 |
|
| $ | 522,260 |
|
| $ | 513,133 |
|
Less unearned interest, fees and deferred cost |
|
| 5,353 |
|
|
| 5,048 |
|
|
| 5,234 |
|
|
| 5,658 |
|
|
| 5,449 |
|
Allowance for loan and lease losses |
|
| 5,954 |
|
|
| 5,762 |
|
|
| 5,585 |
|
|
| 5,087 |
|
|
| 4,924 |
|
Net loans |
| $ | 539,685 |
|
| $ | 545,243 |
|
| $ | 544,519 |
|
| $ | 511,515 |
|
| $ | 502,760 |
|
The tables below summarize changes in the allowance for loan and lease losses for each of the most recent five quarters as of March 31, 2020:
|
| Quarter Ended |
| |||||||||||||||||
|
| 2020 |
|
| 2019 |
| ||||||||||||||
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||||||
Balance at beginning of period |
| $ | 5,762 |
|
| $ | 5,585 |
|
| $ | 5,087 |
|
| $ | 4,924 |
|
| $ | 5,055 |
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Secured by 1-4 family residential properties |
|
| (20 | ) |
|
| (20 | ) |
|
| (4 | ) |
|
| (24 | ) |
|
| (53 | ) |
Secured by multi-family residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Secured by non-farm, non-residential properties |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Commercial and industrial loans |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| (492 | ) |
|
| (467 | ) |
|
| (443 | ) |
|
| (554 | ) |
|
| (536 | ) |
Branch retail |
|
| (142 | ) |
|
| (131 | ) |
|
| (93 | ) |
|
| (103 | ) |
|
| (98 | ) |
Indirect sales |
|
| — |
|
|
| (107 | ) |
|
| (66 | ) |
|
| (76 | ) |
|
| (52 | ) |
Total charge-offs |
|
| (654 | ) |
|
| (725 | ) |
|
| (606 | ) |
|
| (757 | ) |
|
| (739 | ) |
Recoveries |
|
| 266 |
|
|
| 186 |
|
|
| 221 |
|
|
| 205 |
|
|
| 208 |
|
Net recoveries (charge-offs) |
|
| (388 | ) |
|
| (539 | ) |
|
| (385 | ) |
|
| (552 | ) |
|
| (531 | ) |
Provision (reduction in reserve) for loan losses |
|
| 580 |
|
|
| 716 |
|
|
| 883 |
|
|
| 715 |
|
|
| 400 |
|
Ending balance |
| $ | 5,954 |
|
| $ | 5,762 |
|
| $ | 5,585 |
|
| $ | 5,087 |
|
| $ | 4,924 |
|
as a percentage of loans |
|
| 1.09 | % |
|
| 1.05 | % |
|
| 1.02 | % |
|
| 0.98 | % |
|
| 0.97 | % |
as a percentage of loans, excluding acquired loans |
|
| 1.31 | % |
|
| 1.29 | % |
|
| 1.27 | % |
|
| 1.32 | % |
|
| 1.34 | % |
49
Nonperforming assets at the end of the five most recent quarters as of March 31, 2020 were as follows:
|
| Quarter Ended |
| |||||||||||||||||
|
| 2020 |
|
| 2019 |
| ||||||||||||||
|
| March 31, |
|
| December 31, |
|
| September 30, |
|
| June 30, |
|
| March 31, |
| |||||
|
| (Dollars in Thousands) |
| |||||||||||||||||
Non-accrual loans |
| $ | 3,695 |
|
| $ | 3,723 |
|
| $ | 1,468 |
|
| $ | 1,479 |
|
| $ | 1,864 |
|
Other real estate owned |
|
| 1,054 |
|
|
| 1,078 |
|
|
| 1,248 |
|
|
| 1,258 |
|
|
| 1,222 |
|
Total |
| $ | 4,749 |
|
| $ | 4,801 |
|
| $ | 2,716 |
|
| $ | 2,737 |
|
| $ | 3,086 |
|
Nonperforming assets as a percentage of loans and other real estate |
|
| 0.87 | % |
|
| 0.87 | % |
|
| 0.49 | % |
|
| 0.53 | % |
|
| 0.61 | % |
Nonperforming assets as a percentage of total assets |
|
| 0.60 | % |
|
| 0.61 | % |
|
| 0.35 | % |
|
| 0.35 | % |
|
| 0.39 | % |
Allocation of Allowance for Loan and Lease Losses
While no portion of the allowance is in any way restricted to any individual loan or group of loans and the entire allowance is available to absorb losses from any and all loans, the following table shows an allocation of the allowance for loan and lease losses as of March 31, 2020 and December 31, 2019:
|
| March 31, 2020 |
|
| December 31, 2019 |
| ||||||||||||||||||
|
| Allocation Allowance |
|
| Percent of Allowance in Each Category to Total Allowance |
|
| Percent of Loans in Each Category to Total Loans |
|
| Allocation Allowance |
|
| Percent of Allowance in Each Category to Total Allowance |
|
| Percent of Loans in Each Category to Total Loans |
| ||||||
|
| (Dollars in Thousands) |
| |||||||||||||||||||||
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
| $ | 265 |
|
|
| 4.5 | % |
|
| 5.8 | % |
| $ | 197 |
|
|
| 3.4 | % |
|
| 5.5 | % |
Secured by 1-4 family residential properties |
|
| 525 |
|
|
| 8.8 | % |
|
| 18.2 | % |
|
| 466 |
|
|
| 8.1 | % |
|
| 18.8 | % |
Secured by multi-family residential properties |
|
| 438 |
|
|
| 7.4 | % |
|
| 8.0 | % |
|
| 422 |
|
|
| 7.3 | % |
|
| 9.2 | % |
Secured by non-farm, non-residential properties |
|
| 1,186 |
|
|
| 19.9 | % |
|
| 28.4 | % |
|
| 964 |
|
|
| 16.7 | % |
|
| 29.3 | % |
Commercial and industrial loans |
|
| 765 |
|
|
| 12.8 | % |
|
| 14.7 | % |
|
| 1,377 |
|
|
| 23.9 | % |
|
| 16.4 | % |
Consumer loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct consumer |
|
| 1,507 |
|
|
| 25.3 | % |
|
| 6.5 | % |
|
| 1,625 |
|
|
| 28.2 | % |
|
| 6.8 | % |
Branch retail |
|
| 439 |
|
|
| 7.4 | % |
|
| 5.7 | % |
|
| 395 |
|
|
| 6.9 | % |
|
| 5.8 | % |
Indirect sales |
|
| 829 |
|
|
| 13.9 | % |
|
| 12.7 | % |
|
| 316 |
|
|
| 5.5 | % |
|
| 8.2 | % |
Total loans |
| $ | 5,954 |
|
|
| 100.0 | % |
|
| 100.0 | % |
| $ | 5,762 |
|
|
| 100.0 | % |
|
| 100.0 | % |
Deposits
Total deposits decreased by 0.16% to $682.6 million as of March 31, 2020, from $683.7 million as of December 31, 2019. Core deposits, which exclude time deposits of $250 thousand or more, provide a relatively stable funding source that supports earning assets. Core deposits increased to $654.0 million, or 95.8% of total deposits, as of March 31, 2020, compared to $635.5 million, or 93.0% of total deposits, as of December 31, 2019.
Deposits, in particular core deposits, have historically been the Company’s primary source of funding and have enabled the Company to successfully meet both short-term and long-term liquidity needs. Management anticipates that such deposits will continue to be the Company’s primary source of funding in the future. We will continue to monitor deposit levels closely to help ensure an adequate level of funding for the Company’s activities. However, various economic and competitive factors could affect this funding source in the future, including increased competition from other financial institutions in deposit gathering, national and local economic conditions and interest rate policies adopted by the Federal Reserve and other central banks.
50
Average Daily Amount of Deposits and Rates
The average daily amount of deposits and rates paid on such deposits are summarized for the periods indicated in the following table:
|
| Three Months Ended |
|
| Three Months Ended |
| ||||||||||
|
| March 31, 2020 |
|
| March 31, 2019 |
| ||||||||||
|
| Average Amount |
|
| Rate |
|
| Average Amount |
|
| Rate |
| ||||
|
| (Dollars in Thousands) |
| |||||||||||||
Non-interest-bearing demand deposit accounts |
| $ | 114,239 |
|
|
| — |
|
| $ | 107,045 |
|
|
| — |
|
Interest-bearing demand deposit accounts |
|
| 169,424 |
|
|
| 0.42 | % |
|
| 169,268 |
|
|
| 0.49 | % |
Savings deposits |
|
| 165,419 |
|
|
| 0.76 | % |
|
| 168,925 |
|
|
| 1.11 | % |
Time deposits |
|
| 238,234 |
|
|
| 1.67 | % |
|
| 254,610 |
|
|
| 1.55 | % |
Total deposits |
| $ | 687,316 |
|
|
| 0.86 | % |
| $ | 699,848 |
|
|
| 0.95 | % |
Total interest-bearing deposits |
| $ | 573,077 |
|
|
| 1.04 | % |
| $ | 592,803 |
|
|
| 1.12 | % |
Other Interest-Bearing Liabilities
Other interest-bearing liabilities consist of federal funds purchased, securities sold under agreements to repurchase and FHLB advances. This category continues to be utilized as an alternative source of funds. During the first quarter of 2020, these borrowings represented 1.7% of average interest-bearing liabilities, compared to 0.1% in the first quarter of 2019.
Shareholders’ Equity
The Company has historically placed significant emphasis on maintaining its strong capital base and continues to do so. As of March 31, 2020, shareholders’ equity totaled $84.3 million, or 10.7% of total assets, compared to $84.7 million, or 10.7% of total assets, as of December 31, 2019. Management believes that this level of equity is an indicator of the financial soundness of the Company and the Company’s ability to sustain future growth and profitability. Growth in retained earnings during the quarter ended March 31, 2020 was offset by an increase in treasury stock, as well as an increase in accumulated other comprehensive loss associated with decreases in the fair value of cash flow hedges during the quarter ended March 31, 2020. The fair value of the cash flow hedges fluctuates based on changes in interest rates. Accordingly, the negative fair value of the hedges during the quarter ended March 31, 2020 is not necessarily indicative of future performance of the portfolio.
Bancshares’ Board of Directors evaluates dividend payments based on the Company’s level of earnings and the desire to maintain a strong capital base, as well as regulatory requirements relating to the payment of dividends. During the three-month periods ended March 31, 2020 and 2019, Bancshares declared a dividend of $0.03 and $0.02 per common share, respectively, or approximately $0.2 million and $0.1 million, respectively, in aggregate amount
As of March 31, 2020 and December 31, 2019, the Company retained approximately $22.3 million and $21.9 million in treasury stock, respectively. The Company initiated a share repurchase program in January 2006, under which the Company was authorized to repurchase up to 642,785 shares of Bancshares’ common stock before December 31, 2007. In December 2007, and in each year since, the Board of Directors has extended the expiration date of the share repurchase program for an additional year. Currently, the share repurchase program is set to expire on December 31, 2020. There were 54,961 shares available for repurchase under this program as of March 31, 2020. During the quarter ended March 31, 2020, 38,604 shares were repurchased under this program at a weighted average price of $11.70 per share, or $0.5 million in total. During the year ended December 31, 2019, 148,738 shares were repurchased under this program at a weighted average price of $9.94 per share, or $1.5 million in total. Share repurchases under the program may be made through open market and privately negotiated transactions at times and in such amounts as management deems appropriate, subject to applicable regulatory requirements.
As of March 31, 2020 and December 31, 2019, a total of 129,540 and 124,392 shares of stock, respectively, were deferred in connection with Bancshares’ Non-Employee Directors’ Deferred Compensation Plan. The plan permits non-employee directors to invest their directors’ fees and to receive the adjusted value of the deferred amounts in cash or shares of Bancshares common stock. All deferred fees, whether in the form of cash or shares of Bancshares common stock, are reflected as compensation expense in the period earned. The Company classifies all deferred directors’ fees allocated to be paid in shares of stock as equity surplus. The Company may use issued shares or shares of treasury stock to satisfy these obligations when due.
51
LIQUIDITY AND CAPITAL RESOURCES
The asset portion of the balance sheet provides liquidity primarily from the following sources: (1) excess cash and interest-bearing deposits in banks, (2) federal funds sold, (3) principal payments and maturities of loans and (4) principal payments and maturities from the investment portfolio. Loans maturing or repricing in one year or less amounted to $100.0 million as of March 31, 2020 and $125.9 million as of December 31, 2019. Investment securities forecasted to mature or reprice in one year or less were estimated to be $8.1 million and $6.9 million of the investment portfolio as of March 31, 2020 and December 31, 2019, respectively.
Although some securities in the investment portfolio have legal final maturities exceeding 10 years, a substantial percentage of the portfolio provides monthly principal and interest payments and consists of securities that are readily marketable and easily convertible into cash on short notice. As of March 31, 2020, the investment securities portfolio had an estimated average life of 2.6 years. However, management does not rely solely upon the investment portfolio to generate cash flows to fund loans, capital expenditures, dividends, debt repayment and other cash requirements. These activities are also funded by cash flows from loan payments, as well as increases in deposits and short-term borrowings.
The liability portion of the balance sheet provides liquidity through interest-bearing and non-interest-bearing deposit accounts, which represent the Company’s primary sources of funds. In addition, federal funds purchased, FHLB advances, securities sold under agreements to repurchase and short-term and long-term borrowings are additional sources of available liquidity. Liquidity management involves the continual monitoring of the sources and uses of funds to maintain an acceptable cash position. Long-term liquidity management focuses on considerations related to the total balance sheet structure. The Bank manages the pricing of its deposits to maintain a desired deposit balance. In addition, the Bank invests in short-term interest-earning assets, which provide liquidity to meet lending requirements.
As of both March 31, 2020 and December 31, 2019, the Company had $10.0 million of outstanding borrowings under FHLB advances. The Company had up to $226.5 million and $211.5 million in remaining unused credit from the FHLB (subject to available collateral) as of March 31, 2020 and December 31, 2019, respectively. In addition, the Company had $61.5 million and $61.7 million in unused established federal funds lines as of March 31, 2020 and December 31, 2019, respectively.
Management believes that the Company has adequate sources of liquidity to cover its contractual obligations and commitments over the next twelve months.
The primary purpose of managing interest rate risk is to invest capital effectively and preserve the value created by our core banking business. This is accomplished through the development and implementation of lending, funding, pricing and hedging strategies designed to maximize net interest income performance under varying interest rate environments, subject to liquidity and interest rate risk guidelines. Effective interest rate sensitivity management ensures that both assets and liabilities respond to changes in interest rates within an acceptable timeframe, thereby minimizing the effect of such interest rate movements on short- and long-term net interest margin and net interest income.
Financial simulation models are the primary tools used by the Asset/Liability Committee of the Bank’s board of directors to measure interest rate exposure. Using a wide range of scenarios, management is provided with extensive information on the potential impact on net interest income caused by changes in interest rates. In these simulations, assumptions are made about the direction and volatility of interest rates, the slope of the yield curve and the changing composition of the Company’s balance sheet resulting from both strategic plans and customer behavior. Simulation models also incorporate management’s assumptions regarding such factors as loan and deposit growth, pricing, prepayment speeds and spreads between interest rates.
52
Measuring Interest Rate Sensitivity
Interest rate sensitivity is a function of the repricing characteristics of all of the Company’s portfolio of assets and liabilities. These repricing characteristics are the timeframes during which the interest-bearing assets and liabilities are subject to fluctuation based on changes in interest rates, either at replacement or maturity, during the life of the instruments. Measuring interest rate sensitivity is a function of the differences in the volume of assets and the volume of liabilities that are subject to repricing in future time periods. These differences are known as interest sensitivity gaps and are usually calculated for segments of time and on a cumulative basis.
The Company measures changes in net interest income and net interest margin on a monthly basis through income simulation over various interest rate shock scenarios, including plus or minus 1%, 2%, 3% and 4% scenarios. Each month, management evaluates how changes in short- and long-term interest rates may impact future profitability, as reflected in the Company’s net interest margin.
Also on a monthly basis, management calculates how changes in interest rates would impact the market value of the Company’s assets and liabilities, as well as its long-term profitability. The process is similar to assessing short-term risk but emphasizes and is measured over a five-year time period, which allows for a more comprehensive assessment of longer-term repricing and cash flow imbalances that may not be captured by short-term net interest margin simulations. The results of these calculations are representative of long-term interest rate risk, both in terms of changes in the present value of the Company’s assets and liabilities and long-term changes in core profitability.
See Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk,” of Bancshares’ Annual Report on Form 10-K as of and for the year ended December 31, 2019 for additional disclosures related to market risk.
Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures
Bancshares maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in Bancshares’ reports under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to Bancshares’ management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.
Bancshares’ management carried out an evaluation, under the supervision and with the participation of its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of Bancshares’ disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Exchange Act) as of March 31, 2020, pursuant to the evaluation of these controls and procedures required by Rule 13a-15 of the Exchange Act. Based on that evaluation, Bancshares’ management concluded, as of March 31, 2020, that Bancshares’ disclosure controls and procedures were effective at the reasonable assurance level to ensure that the information required to be disclosed in Bancshares’ periodic filings with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
Changes in Internal Control Over Financial Reporting
There were no changes in Bancshares’ internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended March 31, 2020 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
53
The Company is a party to certain ordinary course litigation, and the Company intends to vigorously defend itself in all such litigation. In the opinion of the Company, based on review and consultation with legal counsel, the outcome of such ordinary course litigation should not have a material adverse effect on the Company’s consolidated financial statements or results of operations.
A list of factors that could materially affect the Company’s business, financial condition and/or operating results is included in Part I, Item 1A, “Risk Factors” in Bancshares’ Annual Report on Form 10-K as of and for the year ended December 31, 2019. There have been no material changes to such risk factors, other than as described in the risk factors below. Additional risks and uncertainties not currently known to the Company or that the Company currently deems to be immaterial also may materially adversely affect the Company’s business, financial condition and/or operating results.
The novel coronavirus (COVID-19) global pandemic has adversely impacted our business, and the ultimate effect on our business, liquidity, results of operations and financial condition will depend on future developments that are highly uncertain, including the severity, scope and duration of the pandemic, its cumulative economic effects and actions taken by governmental authorities in response to the pandemic.
Beginning in 2020, the global pandemic related to COVID-19 began to impact the worldwide economy and our results of operations. Because of the size and breadth of this pandemic, all of the direct and indirect consequences of COVID-19 are not yet known and may not emerge for some time. The COVID-19 pandemic has resulted, and may for some time continue to result, in illness, increased unemployment, temporary closures of many businesses, disruption to trade, travel, employee productivity and other economic activities, and destabilization of financial markets and economic activity. In response to the COVID-19 pandemic, the governments of the states in which we operate, and of most other states, have taken preventative or protective actions, such as imposing restrictions on travel and business operations, advising or requiring individuals to limit or forego their time outside of their homes, and ordering temporary closures of businesses that have been deemed to be non-essential. The extent of the impact of COVID-19 on the Company’s operational and financial performance is currently uncertain, cannot be predicted and will depend on certain developments, including, among others, the severity, scope and duration of the pandemic, its impact on our customers, employees and vendors, and the continued governmental, regulatory and private sector responses, which may be precautionary, to the coronavirus.
Risks presented by the ongoing effects of the COVID-19 pandemic include the following:
| • | Impact to Financial Markets. There has been, and we may continue to experience, significant volatility in U.S. financial markets, including equity, fixed-income and commodity markets, and in our investment securities portfolio. Declines in the credit quality of our loan portfolio, owing to the effects of the COVID-19 pandemic in the markets that we serve, may lead to increased provisions for loan losses and increases in our allowance for loan and lease losses. Even after the pandemic subsides, the U.S. economy may experience a recession, and the Company anticipates that the Company’s businesses would be materially and adversely affected by a prolonged recession. |
| • | Interest Rate Environment. The COVID-19 pandemic has resulted in a number of Federal Reserve actions. Market interest rates have declined significantly. We expect that these reductions in interest rates, especially if prolonged, could adversely affect our net interest income and margins and our profitability. |
| • | Loan Deferments and At-Risk Loans. The Company has implemented initiatives, and may implement additional or expanded initiatives, to provide short-term payment relief to borrowers who have been negatively impacted by COVID-19, such as a deferral of loan payments and the suspension of foreclosures due to unfavorable market conditions. In accordance with the Company’s uniform framework for establishing and monitoring credit risk, management will continue to closely evaluate all loans that request and receive COVID-19 deferments or that are considered to be “at-risk” with respect to the pandemic. However, there continues to be a significant level of uncertainty as to the ultimate impact that the pandemic will have on these borrowers, and such initiatives or accommodations may have a negative impact on the Company’s business, financial condition, liquidity, revenues and results of operations in the near term and, if not effective in mitigating the effect of COVID-19 on the Company’s customers, may adversely affect the Company’s business and results of operations more substantially over a longer period of time. Loan modifications and payment deferrals may also increase our credit risks. |
54
| liquidity of borrowers and loan guarantors could impair their ability to honor commitments to us. Customers may draw on lines of credit, which could impact our liquidity or cause us to pay higher rates than normal for deposits and other funding. |
| • | Reduced Demand. There may be reduced consumer spending resulting from job losses, from businesses being deemed to be “non-essential” by governments in the markets that the Bank serves, and from “non-essential” and “essential” businesses suffering adverse effects from reduced levels of economic activity in the Company’s markets from and other effects attributable to the pandemic. Reduced demand for the Bank’s banking products and services could negatively impact, among other things, our liquidity, regulatory capital and growth strategy. Our asset size and the amounts of deposits may fluctuate significantly based on changes in the financial behaviors of our deposit customers. |
| • | Regulation. The effects of government fiscal and monetary policies on the economy and financial stability, generally, and on our business, results of operations and financial condition cannot be predicted. |
| • | Business Disruption. The Company and the Bank have experienced, and may continue to experience, disruptions to the conduct of business due to the following: |
| o | Adverse effects to employees’ health, which may necessitate their recovery away from work. |
| o | Shelter in place, or other restrictions and interruptions of our business and contact with our customers; |
| o | Unavailability of key personnel necessary to conduct the Company’s and the Bank’s business activities; |
| o | Sustained closures of our branch lobbies or the offices of our customers; |
| o | Inability to provide customer support; and |
| o | Inability of vendors and third-party service providers to work or provide services effectively, including because of illness, quarantines, government actions or other restrictions in connection with the pandemic. |
If the Company is unable to recover from a business disruption on a timely basis, our business, financial condition and results of operations could be materially and adversely affected. The Company may also incur additional costs to remedy damages caused by such disruptions, which could further adversely affect our business, financial condition and results of operations.
| • | Security Concerns. The COVID-19 pandemic has contributed to or resulted in heightened cybersecurity, information security and operational risks as a result of work-from-home arrangements and increased levels of remote access. Cybercriminals may increase their attempts to compromise business and consumer e-mails, including an increase in phishing attempts, and fraudulent vendors or other parties may view the pandemic as an opportunity to prey upon consumers and businesses during this time. This could result in increased fraud losses to us or our customers. The increase in online and remote banking activities may also increase the risk of fraud against our customers. |
| • | Increase in Expenses. In the near-term, non-interest expense may increase due to expenditures incurred by the Company in response to the COVID-19 pandemic. Such expenses could include salary and employee benefits payments for increased work levels in response to the pandemic, costs to modify office space and retail banking centers to protect the safety of employees and customers, and expenses incurred to upgrade the Company’s technological systems to enhance remote interactions between employees and customers, as well as to respond to emerging threats associated with cybersecurity. |
Any of the above events could cause, contribute to or exacerbate the risks and uncertainties enumerated in our Annual Report on Form 10-K or otherwise in this report, and could materially adversely affect our business, results of operations or financial condition. We have implemented our business contingency plan and taken other precautions with respect to the COVID-19 global pandemic. However, such measures may not adequately protect our business from the full impacts of the pandemic.
Since the Bank is a participating lender in the Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”), the Company and the Bank are subject to additional risks of litigation from the Bank’s customers or other parties regarding the Bank’s processing of loans for the PPP and risks that the SBA may not fund some or all PPP loan guaranties.
On March 27, 2020, President Trump signed the CARES Act, which included a $349 billion loan program administered through the SBA referred to as the PPP. Under the PPP, small businesses and other entities and individuals can apply for loans from existing SBA lenders and other approved regulated lenders that enroll in the program, subject to numerous limitations and eligibility criteria. The Bank is participating as a lender in the PPP. The PPP opened on April 3, 2020; however, because of the short timeframe between the passing of the CARES Act and the opening of the PPP, there is some ambiguity in the laws, rules and guidance regarding the operation of the PPP, which exposes the Company to risks relating to noncompliance with the PPP. On or about April 16, 2020, the SBA notified lenders that the $349 billion earmarked for the PPP was exhausted. Congress approved approximately $310 billion of additional funding for the PPP on April 24, 2020. As of April 30, 2020, the Company had obtained approval from the SBA for 132 loans to small businesses, with an aggregate principal balance of $13.6 million.
Since the opening of the PPP, several other larger banks have been subject to litigation regarding the process and procedures that such banks used in processing applications for the PPP. The Company and the Bank may be exposed to the risk of litigation, from both customers and non-customers that approached the Bank regarding PPP loans, regarding the process and procedures used in processing applications for the PPP. If any such litigation is filed against the Company or the Bank and is not resolved in a manner favorable to the Company or the Bank, it may result in significant financial liability or adversely affect the Company’s reputation. In addition, litigation can be costly, regardless of outcome.
55
Any financial liability, litigation costs or reputational damage caused by PPP related litigation could have a material adverse impact on our business, financial condition and results of operations.
The Bank also has credit risk on PPP loans, if the SBA determines deficiencies in the manner in which PPP loans were originated, funded or serviced by the Bank, such as an issue with the eligibility of a borrower to receive a PPP loan, including those related to the ambiguity in the laws, rules and guidance regarding the PPP’s operation. In the event of a loss resulting from a default on a PPP loan and a determination by the SBA that there were deficiencies in the manner in which the PPP loan was originated, funded or serviced by the Company, the SBA may deny its liability under the PPP loan guaranty, reduce the amount of the guaranty, or, if it has already paid under the guaranty, seek recovery of any loss related to the deficiency from the Company. Similar issues may also result in the denial of forgiveness of PPP loans, which would adversely affect and could result in losses, including possible bankruptcies, which may expose us to further costs and potential losses.
The following table sets forth purchases made by or on behalf of Bancshares or any “affiliated purchaser,” as defined in Rule 10b-18(a)(3) of the Exchange Act, of shares of Bancshares’ common stock during the first quarter of 2020:
Issuer Purchases of Equity Securities
Period |
| Total Number of Shares Purchased (1) |
|
| Average Price Paid per Share |
|
| Total Number of Shares Purchased as Part of Publicly Announced Programs (2) |
|
| Maximum Number of Shares that May Yet Be Purchased Under the Programs (2) |
| ||||
|
| — |
|
| $ | — |
|
|
| — |
|
|
| 93,565 |
| |
February 1 – February 29 |
|
| 20,905 |
|
| $ | 11.78 |
|
|
| 20,905 |
|
|
| 72,660 |
|
March 1 – March 31 |
|
| 23,234 |
|
| $ | 10.53 |
|
|
| 17,699 |
|
|
| 54,961 |
|
Total |
|
| 44,139 |
|
| $ | 11.12 |
|
|
| 38,604 |
|
|
| 54,961 |
|
| (1) | 5,535 of the shares purchased in March were purchased in open-market transactions by an independent trustee for Bancshares’ 401(k) Plan. All remaining shares purchased during the first quarter of 2020 were repurchased pursuant to Bancshares’ publicly announced share repurchase program. |
| (2) | On December 18, 2019, the Board of Directors extended the share repurchase program initially approved by the Board on January 19, 2006, which authorized the repurchase of up to 642,785 shares of common stock. During the first quarter of 2020, 38,604 shares were repurchased under this program, and as of March 31, 2020, Bancshares was authorized to repurchase up to 54,961 shares of common stock prior to the expiration date of December 31, 2020. |
56
Exhibit No. |
| Description |
|
|
|
3.1 |
| |
|
|
|
3.1A |
| |
|
|
|
3.2 |
| |
|
|
|
10.1 |
| |
|
|
|
10.2 |
| |
|
|
|
10.3 |
| |
|
|
|
10.4 |
| |
|
|
|
10.5 |
| |
|
|
|
31.1 |
| |
|
|
|
31.2 |
| |
|
|
|
32 |
| |
|
|
|
101 |
| Interactive Data Files for the Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2020. |
57
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
FIRST US BANCSHARES, INC.
DATE: May 14, 2020
By: |
| /s/ Thomas S. Elley |
|
| Thomas S. Elley |
|
| Its Vice President, Treasurer and Assistant Secretary, Chief Financial Officer and Principal Accounting Officer |
|
| (Duly Authorized Officer and Principal Financial Officer) |
58