10-Q 1 esxb-20190930x10q.htm 10-Q esxb_Current_Folio_10Q

 

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 September 30, 2019

 

 

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: 001‑32590

COMMUNITY BANKERS TRUST CORPORATION

(Exact name of registrant as specified in its charter)

 

 

Virginia

20‑2652949

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)

 

 

9954 Mayland Drive, Suite 2100

 

Richmond, Virginia

23233

(Address of principal executive offices)

(Zip Code)

(804) 934‑9999

(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

    

Name of each exchange on which registered:

Common Stock, $0.01 par value

 

ESXB

 

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 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 ☑

 

At September 30, 2019, there were 22,335,411 shares of the Company’s common stock outstanding.

 

 

COMMUNITY BANKERS TRUST CORPORATION

TABLE OF CONTENTS

FORM 10‑Q

September 30, 2019

PART I — FINANCIAL INFORMATION 

 

Item 1. Financial Statements 

3

Unaudited Consolidated Balance Sheets 

3

Unaudited Consolidated Statements of Income 

4

Unaudited Consolidated Statements of Comprehensive Income 

5

Unaudited Consolidated Statements of Changes in Shareholders’ Equity 

6

Unaudited Consolidated Statements of Cash Flows 

7

Notes to Unaudited Consolidated Financial Statements 

8

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

29

Item 3. Quantitative and Qualitative Disclosures About Market Risk 

44

Item 4. Controls and Procedures 

45

PART II — OTHER INFORMATION 

 

Item 1. Legal Proceedings 

45

Item 1A. Risk Factors 

45

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

45

Item 3. Defaults upon Senior Securities 

46

Item 4. Mine Safety Disclosures 

46

Item 5. Other Information 

46

Item 6. Exhibits 

46

SIGNATURES 

47

 

 

2

 

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

COMMUNITY BANKERS TRUST CORPORATION

UNAUDITED CONSOLIDATED BALANCE SHEETS

AS OF SEPTEMBER 30, 2019 AND DECEMBER 31, 2018

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

    

September 30, 2019

    

December 31, 2018*

ASSETS

 

 

 

 

 

 

Cash and due from banks

 

$

23,056

 

$

18,292

Interest bearing bank deposits

 

 

13,742

 

 

15,927

Total cash and cash equivalents

 

 

36,798

 

 

34,219

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

 

190,159

 

 

206,726

Securities held to maturity, at cost (fair value of $39,131 and $42,253, respectively)

 

 

38,213

 

 

42,108

Equity securities, restricted, at cost

 

 

8,929

 

 

7,800

Total securities

 

 

237,301

 

 

256,634

 

 

 

 

 

 

 

Loans held for sale

 

 

 —

 

 

146

 

 

 

 

 

 

 

Loans

 

 

1,034,522

 

 

993,705

Purchased credit impaired (PCI) loans

 

 

33,958

 

 

38,285

Total loans

 

 

1,068,480

 

 

1,031,990

Allowance for loan losses (loans of $8,393 and $8,983, respectively; PCI loans of $156 and $156, respectively)

 

 

(8,549)

 

 

(9,139)

Net loans

 

 

1,059,931

 

 

1,022,851

 

 

 

 

 

 

 

Bank premises and equipment, net

 

 

29,713

 

 

31,488

Bank premises and equipment held for sale

 

 

1,589

 

 

1,252

Leased assets

 

 

6,709

 

 

 —

Other real estate owned

 

 

4,740

 

 

1,099

Bank owned life insurance

 

 

29,161

 

 

28,834

Other assets

 

 

16,739

 

 

16,627

Total assets

 

$

1,422,681

 

$

1,393,150

 

 

 

 

 

 

 

LIABILITIES

 

 

  

 

 

  

Deposits:

 

 

  

 

 

  

Noninterest bearing

 

$

183,000

 

$

165,086

Interest bearing

 

 

994,241

 

 

999,889

Total deposits

 

 

1,177,241

 

 

1,164,975

 

 

 

 

 

 

 

Federal funds purchased

 

 

71

 

 

19,440

Federal Home Loan Bank borrowings

 

 

73,667

 

 

59,447

Trust preferred capital notes

 

 

4,124

 

 

4,124

Lease liabilities

 

 

6,967

 

 

 —

Other liabilities

 

 

7,973

 

 

7,703

Total liabilities

 

 

1,270,043

 

 

1,255,689

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

  

 

 

  

Common stock  (200,000,000 shares authorized, $0.01 par value; 22,335,411 and 22,132,304 shares issued and outstanding, respectively)

 

 

223

 

 

221

Additional paid in capital

 

 

150,264

 

 

148,763

Retained deficit

 

 

(586)

 

 

(10,244)

Accumulated other comprehensive income (loss)

 

 

2,737

 

 

(1,279)

Total shareholders’ equity

 

 

152,638

 

 

137,461

Total liabilities and shareholders’ equity

 

$

1,422,681

 

$

1,393,150


*Derived from audited consolidated financial statements

See accompanying notes to unaudited consolidated financial statements

 

 

3

 

 

 

COMMUNITY BANKERS TRUST CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

 

September 30, 2019

    

September 30, 2018

 

September 30, 2019

    

September 30, 2018

 

Interest and dividend income

 

 

  

 

 

  

 

 

  

 

 

  

 

Interest and fees on loans

 

$

13,187

 

$

11,893

 

$

38,246

 

$

34,122

 

Interest and fees on PCI loans

 

 

2,333

 

 

1,265

 

 

4,877

 

 

3,937

 

Interest on federal funds sold

 

 

 9

 

 

 —

 

 

14

 

 

 1

 

Interest on deposits in other banks

 

 

87

 

 

94

 

 

300

 

 

203

 

Interest and dividends on securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,489

 

 

1,364

 

 

4,483

 

 

3,816

 

Nontaxable

 

 

355

 

 

528

 

 

1,252

 

 

1,654

 

Total interest and dividend income

 

 

17,460

 

 

15,144

 

 

49,172

 

 

43,733

 

Interest expense

 

 

  

 

 

  

 

 

  

 

 

  

 

Interest on deposits

 

 

3,698

 

 

2,699

 

 

10,521

 

 

7,197

 

Interest on borrowed funds

 

 

343

 

 

465

 

 

1,107

 

 

1,442

 

Total interest expense

 

 

4,041

 

 

3,164

 

 

11,628

 

 

8,639

 

Net interest income

 

 

13,419

 

 

11,980

 

 

37,544

 

 

35,094

 

Provision for loan losses

 

 

 —

 

 

 —

 

 

125

 

 

 —

 

Net interest income after provision for loan losses

 

 

13,419

 

 

11,980

 

 

37,419

 

 

35,094

 

Noninterest income

 

 

  

 

 

  

 

 

  

 

 

  

 

Service charges and fees

 

 

758

 

 

626

 

 

2,074

 

 

1,818

 

Gain on securities transactions, net

 

 

50

 

 

68

 

 

274

 

 

82

 

Gain on sale of other loans

 

 

 —

 

 

65

 

 

 —

 

 

118

 

Income on bank owned life insurance

 

 

181

 

 

184

 

 

546

 

 

551

 

Mortgage loan income

 

 

176

 

 

97

 

 

338

 

 

288

 

Other

 

 

346

 

 

171

 

 

744

 

 

522

 

Total noninterest income

 

 

1,511

 

 

1,211

 

 

3,976

 

 

3,379

 

Noninterest expense

 

 

  

 

 

  

 

 

  

 

 

  

 

Salaries and employee benefits

 

 

5,289

 

 

5,029

 

 

15,943

 

 

15,897

 

Occupancy expenses

 

 

813

 

 

780

 

 

2,662

 

 

2,361

 

Equipment expenses

 

 

377

 

 

366

 

 

1,152

 

 

1,024

 

FDIC assessment

 

 

 4

 

 

195

 

 

316

 

 

599

 

Data processing fees

 

 

594

 

 

482

 

 

1,741

 

 

1,467

 

Other real estate expense, net

 

 

565

 

 

63

 

 

662

 

 

158

 

Other operating expenses

 

 

1,588

 

 

1,376

 

 

4,585

 

 

4,338

 

Total noninterest expense

 

 

9,230

 

 

8,291

 

 

27,061

 

 

25,844

 

Income before income taxes

 

 

5,700

 

 

4,900

 

 

14,334

 

 

12,629

 

Income tax expense

 

 

1,087

 

 

945

 

 

2,674

 

 

2,298

 

Net income

 

$

4,613

 

$

3,955

 

$

11,660

 

$

10,331

 

Net income per share — basic

 

$

0.21

 

$

0.18

 

$

0.52

 

$

0.47

 

Net income per share — diluted

 

$

0.20

 

$

0.17

 

$

0.52

 

$

0.46

 

Weighted average number of shares outstanding

 

 

  

 

 

  

 

 

  

 

 

  

 

Basic

 

 

22,303

 

 

22,115

 

 

22,224

 

 

22,095

 

Diluted

 

 

22,561

 

 

22,627

 

 

22,475

 

 

22,576

 

 

See accompanying notes to unaudited consolidated financial statements

4

 

COMMUNITY BANKERS TRUST CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

    

September 30, 2019

 

September 30, 2018

 

September 30, 2019

 

September 30, 2018

 

Net income

 

$

4,613

 

$

3,955

 

$

11,660

 

$

10,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in unrealized gain (loss) on investment securities

 

 

1,215

 

 

(1,240)

 

 

5,818

 

 

(4,393)

 

Tax related to unrealized (gain) loss on investment securities

 

 

(267)

 

 

272

 

 

(1,279)

 

 

965

 

Reclassification adjustment for gain on securities sold

 

 

(50)

 

 

(68)

 

 

(274)

 

 

(82)

 

Tax related to realized gain on securities sold

 

 

11

 

 

15

 

 

60

 

 

18

 

Cash flow hedge:

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in unrealized (loss) gain on cash flow hedge

 

 

(156)

 

 

(35)

 

 

(395)

 

 

177

 

Tax related to cash flow hedge

 

 

34

 

 

 8

 

 

86

 

 

(39)

 

Total other comprehensive income (loss)

 

 

787

 

 

(1,048)

 

 

4,016

 

 

(3,354)

 

Total comprehensive income

 

$

5,400

 

$

2,907

 

$

15,676

 

$

6,977

 

 

See accompanying notes to unaudited consolidated financial statements

5

 

COMMUNITY BANKERS TRUST CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

(dollars and shares in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

Other

 

 

 

 

 

Common Stock

 

Paid in

 

Retained

 

Comprehensive

 

 

 

 

    

Shares

    

Amount

    

Capital

    

Deficit

    

Income (Loss)

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2019

 

22,258

 

$

223

 

$

149,752

 

$

(4,529)

 

$

1,950

 

$

147,396

Issuance of common stock

 

 7

 

 

 —

 

 

54

 

 

 —

 

 

 —

 

 

54

Exercise and issuance of employee stock options

 

70

 

 

 —

 

 

458

 

 

 —

 

 

 —

 

 

458

Net income

 

 —

 

 

 —

 

 

 —

 

 

4,613

 

 

 —

 

 

4,613

Dividends paid on common stock ($0.03 per share)

 

 —

 

 

 —

 

 

 —

 

 

(670)

 

 

 —

 

 

(670)

Other comprehensive income

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

787

 

 

787

Balance September 30, 2019

 

22,335

 

$

223

 

$

150,264

 

$

(586)

 

$

2,737

 

$

152,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2019

 

22,132

 

$

221

 

$

148,763

 

$

(10,244)

 

$

(1,279)

 

$

137,461

Issuance of common stock

 

21

 

 

 —

 

 

161

 

 

 —

 

 

 —

 

 

161

Exercise and issuance of employee stock options

 

182

 

 

 2

 

 

1,340

 

 

 —

 

 

 —

 

 

1,342

Net income

 

 —

 

 

 —

 

 

 —

 

 

11,660

 

 

 —

 

 

11,660

Dividends paid on common stock ($0.09 per share)

 

 —

 

 

 —

 

 

 —

 

 

(2,002)

 

 

 —

 

 

(2,002)

Other comprehensive income

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

4,016

 

 

4,016

Balance September 30, 2019

 

22,335

 

$

223

 

$

150,264

 

$

(586)

 

$

2,737

 

$

152,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2018

 

22,111

 

$

221

 

$

148,242

 

$

(17,556)

 

$

(2,263)

 

$

128,644

Issuance of common stock

 

 6

 

 

 —

 

 

48

 

 

 —

 

 

 —

 

 

48

Exercise and issuance of employee stock options

 

 4

 

 

 —

 

 

204

 

 

 —

 

 

 —

 

 

204

Net income

 

 —

 

 

 —

 

 

 —

 

 

3,955

 

 

 —

 

 

3,955

Other comprehensive loss

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(1,048)

 

 

(1,048)

Balance September 30, 2018

 

22,121

 

$

221

 

$

148,494

 

$

(13,601)

 

$

(3,311)

 

$

131,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2018

 

22,073

 

$

221

 

$

147,671

 

$

(23,932)

 

$

43

 

$

124,003

Issuance of common stock

 

13

 

 

 —

 

 

122

 

 

 —

 

 

 —

 

 

122

Exercise and issuance of employee stock options

 

35

 

 

 —

 

 

701

 

 

 —

 

 

 —

 

 

701

Net income

 

 —

 

 

 —

 

 

 —

 

 

10,331

 

 

 —

 

 

10,331

Other comprehensive loss

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(3,354)

 

 

(3,354)

Balance September 30, 2018

 

22,121

 

$

221

 

$

148,494

 

$

(13,601)

 

$

(3,311)

 

$

131,803

 

See accompanying notes to unaudited consolidated financial statements

6

 

COMMUNITY BANKERS TRUST CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

(dollars in thousands)

 

 

 

 

 

 

 

 

 

    

September 30, 2019

    

September 30, 2018

 

Operating activities:

 

 

 

 

 

 

 

Net income

 

$

11,660

 

$

10,331

 

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

 

 

 

 

 

 

 

Depreciation

 

 

1,552

 

 

1,461

 

Leased asset amortization

 

 

699

 

 

 —

 

Stock-based compensation expense

 

 

804

 

 

709

 

Tax benefit of exercised stock options

 

 

(150)

 

 

(43)

 

Amortization of purchased loan premium

 

 

236

 

 

195

 

Deferred tax expense

 

 

 —

 

 

 —

 

Provision for loan losses

 

 

125

 

 

 —

 

Amortization of security premiums and accretion of discounts, net

 

 

905

 

 

1,215

 

Net gain on sale of securities

 

 

(274)

 

 

(82)

 

Net (gain) loss on sale and valuation of other real estate owned

 

 

 (81)

 

 

21

 

Net gain on sale of loans

 

 

 —

 

 

(118)

 

Originations of mortgages held for sale

 

 

(13,227)

 

 

(872)

 

Proceeds from sales of mortgages held for sale

 

 

13,373

 

 

872

 

Increase in bank owned life insurance investment

 

 

(327)

 

 

(551)

 

Changes in assets and liabilities:

 

 

 

 

 

  

 

Increase in other assets

 

 

(661)

 

 

(912)

 

(Decrease) increase in accrued expenses and other liabilities

 

 

(117)

 

 

763

 

Net cash provided by operating activities

 

 

14,517

 

 

12,989

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

  

 

 

  

 

Proceeds from sales/calls/maturities/paydowns of available for sale securities

 

 

75,128

 

 

31,397

 

Proceeds from calls/maturities/paydowns of held to maturity securities

 

 

3,835

 

 

2,504

 

Proceeds from sales of restricted equity securities

 

 

866

 

 

1,828

 

Purchase of available for sale securities

 

 

(53,589)

 

 

(32,691)

 

Purchase of restricted equity securities

 

 

(1,995)

 

 

(419)

 

Proceeds from sale of other real estate owned

 

 

638

 

 

1,434

 

Net increase in loans

 

 

(42,707)

 

 

(21,782)

 

Principal recoveries of loans previously charged off

 

 

363

 

 

418

 

Purchase of premises and equipment, net

 

 

(121)

 

 

(4,297)

 

Purchase small business investment company fund investment

 

 

(875)

 

 

(420)

 

Proceeds from sale of loans

 

 

705

 

 

5,635

 

Net cash used in investing activities

 

 

(17,752)

 

 

(16,393)

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

  

 

 

  

 

Net increase in deposits

 

 

12,267

 

 

38,124

 

Net (decrease) increase in federal funds purchased

 

 

(19,369)

 

 

5,151

 

Net increase (decrease) in short-term Federal Home Loan Bank borrowings

 

 

5,000

 

 

(26,500)

 

Proceeds from long-term Federal Home Loan Bank borrowings

 

 

10,137

 

 

 —

 

Payments on long-term Federal Home Loan Bank borrowings

 

 

(917)

 

 

(11,109)

 

Proceeds from issuance of common stock

 

 

698

 

 

115

 

Cash dividends paid

 

 

(2,002)

 

 

 —

 

Net cash provided by financing activities

 

 

5,814

 

 

5,781

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

2,579

 

 

2,377

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

  

 

 

  

 

Beginning of the period

 

 

34,219

 

 

21,958

 

End of the period

 

$

36,798

 

$

24,335

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

  

 

 

  

 

Interest paid

 

$

11,554

 

$

8,193

 

Income taxes paid

 

 

2,195

 

 

2,234

 

Transfers of loans to other real estate owned

 

 

4,198

 

 

396

 

Transfers of building premises and equipment to held for sale

 

 

337

 

 

1,252

 

 

See accompanying notes to unaudited consolidated financial statements

 

7

 

COMMUNITY BANKERS TRUST CORPORATION

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Nature of Banking Activities and Significant Accounting Policies

Organization

Community Bankers Trust Corporation (the “Company”) is headquartered in Richmond, Virginia and is the holding company for Essex Bank (the “Bank”), a Virginia state bank with 24 full-service offices, 18 of which are in Virginia and six of which are in Maryland. The Bank also operates two loan production offices.

The Bank engages in a general commercial banking business and provides a wide range of financial services primarily to individuals, small businesses and larger commercial companies, including individual and commercial demand and time deposit accounts, commercial and industrial loans, consumer and small business loans, real estate and mortgage loans, investment services, on-line and mobile banking products, and cash management services.

Financial Statements

The consolidated statements presented include accounts of the Company and the Bank, its wholly-owned subsidiary. All material intercompany balances and transactions have been eliminated. The statements should be read in conjunction with the Company’s consolidated financial statements and the accompanying notes to consolidated financial statements included in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2018. The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (GAAP) and to the general practices within the banking industry. The interim financial statements have not been audited; however, in the opinion of management, all adjustments, consisting of normal accruals, were made that are necessary to present fairly the balance sheet of the Company as of September 30, 2019, the statements of income and comprehensive income and changes in shareholders’ equity for the three and nine months ended September 30, 2019, and the statements of cash flows for the nine months ended September 30, 2019. Results for the nine month period ended September 30, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019.

The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained when either earning income, recognizing an expense, recovering an asset or relieving a liability. The Company uses historical loss factors as one factor in determining the inherent loss that may be present in its loan portfolio. Actual losses could differ significantly from the historical factors that the Company uses. In addition, GAAP itself may change from one previously acceptable method to another method. Although the economics of the Company’s transactions would be the same, the timing of events that would impact its transactions could change.

In preparing these financial statements, the Company has evaluated subsequent events and transactions for potential recognition or disclosure through the date the financial statements were issued.

Certain reclassifications have been made to prior period balances to conform to the current year presentations. Such reclassifications had no impact on net income or shareholders’ equity.

8

 

Note 2. Securities

Amortized costs and fair values of securities available for sale and held to maturity at September 30, 2019 and December 31, 2018 were as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

Gross Unrealized

 

  

 

 

    

Amortized Cost

    

Gains

    

Losses

    

Fair Value

Securities Available for Sale

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury securities

 

$

7,991

 

$

 —

 

$

(34)

 

$

7,957

U.S. Government agencies

 

 

23,098

 

 

75

 

 

(218)

 

 

22,955

State, county and municipal

 

 

90,806

 

 

3,885

 

 

(21)

 

 

94,670

Mortgage backed securities

 

 

46,798

 

 

1,120

 

 

(124)

 

 

47,794

Asset backed securities

 

 

10,703

 

 

49

 

 

(44)

 

 

10,708

Corporate bonds

 

 

6,011

 

 

67

 

 

(3)

 

 

6,075

Total Securities Available for Sale

 

$

185,407

 

$

5,196

 

$

(444)

 

$

190,159

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Government agencies

 

$

10,000

 

$

 —

 

$

(36)

 

$

9,964

State, county and municipal

 

 

28,213

 

 

956

 

 

(2)

 

 

29,167

Total Securities Held to Maturity

 

$

38,213

 

$

956

 

$

(38)

 

$

39,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

Gross Unrealized

 

 

 

 

    

Amortized Cost

    

Gains

    

Losses

    

Fair Value

Securities Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

13,460

 

$

 —

 

$

(336)

 

$

13,124

U.S. Government agencies

 

 

24,689

 

 

71

 

 

(151)

 

 

24,609

State, county and municipal

 

 

112,465

 

 

1,018

 

 

(941)

 

 

112,542

Mortgage backed securities

 

 

46,877

 

 

196

 

 

(656)

 

 

46,417

Asset backed securities

 

 

5,342

 

 

73

 

 

(4)

 

 

5,411

Corporate bonds

 

 

4,685

 

 

 —

 

 

(62)

 

 

4,623

Total Securities Available for Sale

 

$

207,518

 

$

1,358

 

$

(2,150)

 

$

206,726

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Government agencies

 

$

10,000

 

$

 —

 

$

(210)

 

$

9,790

State, county and municipal

 

 

32,108

 

 

419

 

 

(64)

 

 

32,463

Total Securities Held to Maturity

 

$

42,108

 

$

419

 

$

(274)

 

$

42,253

 

The amortized cost and fair value of securities at September 30, 2019 by final contractual maturity are shown below. Expected maturities may differ from final contractual maturities because issuers may have the right to call or prepay obligations without any penalties.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to Maturity

 

Available for Sale

(dollars in thousands)

    

Amortized Cost

    

Fair Value

    

Amortized Cost

    

Fair Value

Due in one year or less

 

$

13,577

 

$

13,557

 

$

20,456

 

$

20,514

Due after one year through five years

 

 

16,728

 

 

17,374

 

 

71,763

 

 

72,693

Due after five years through ten years

 

 

7,427

 

 

7,674

 

 

76,111

 

 

79,244

Due after ten years

 

 

481

 

 

526

 

 

17,077

 

 

17,708

Total securities

 

$

38,213

 

$

39,131

 

$

185,407

 

$

190,159

 

9

 

Proceeds from sales and calls of securities were $16.4 million and $8.4 million during the three months ended September 30, 2019 and 2018, respectively, and $57.5 million and $24.2 million for the nine months ended September 30, 2019 and 2018, respectively. Gains and losses on securities transactions are determined using the specific identification method. Gross realized gains and losses on securities transactions during the three and nine months ended September 30, 2019 and 2018 were as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

    

September 30, 2019

    

September 30, 2018

    

September 30, 2019

    

September 30, 2018

 

Gross realized gains

 

$

87

 

$

93

 

$

504

 

$

161

 

Gross realized losses

 

 

(37)

 

 

(25)

 

 

(230)

 

 

(79)

 

Net securities (loss) gain

 

$

50

 

$

68

 

$

274

 

$

82

 

 

In estimating other than temporary impairment (OTTI) losses, management considers the length of time and the extent to which the fair value has been less than cost, the financial condition and short-term prospects for the issuer, and the intent and ability of management to hold its investment for a period of time to allow a recovery in fair value. There were no investments held that had OTTI losses for the three and nine months ended September 30, 2019 and 2018.

The fair value and gross unrealized losses for securities, segregated by the length of time that individual securities have been in a continuous gross unrealized loss position, at September 30, 2019 and December 31, 2018 were as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

Less than 12 Months

 

12 Months or More

 

Total

 

    

Fair Value

    

Unrealized Loss

    

Fair Value

    

Unrealized Loss

    

Fair Value

    

Unrealized Loss

Securities Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

 —

 

$

 —

 

$

7,957

 

$

(34)

 

$

7,957

 

$

(34)

U.S. Government agencies

 

 

7,516

 

 

(103)

 

 

7,051

 

 

(115)

 

 

14,567

 

 

(218)

State, county and municipal

 

 

568

 

 

(9)

 

 

618

 

 

(12)

 

 

1,186

 

 

(21)

Mortgage backed securities

 

 

8,916

 

 

(43)

 

 

5,989

 

 

(81)

 

 

14,905

 

 

(124)

Asset backed securities

 

 

5,602

 

 

(40)

 

 

654

 

 

(4)

 

 

6,256

 

 

(44)

Corporate bonds

 

 

998

 

 

(3)

 

 

 —

 

 

 —

 

 

998

 

 

(3)

Total

 

$

23,600

 

$

(198)

 

$

22,269

 

$

(246)

 

$

45,869

 

$

(444)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Government agencies

 

$

 —

 

$

 —

 

$

9,964

 

$

(36)

 

$

9,964

 

$

(36)

State, county and municipal

 

 

594

 

 

(1)

 

 

625

 

 

(1)

 

 

1,219

 

 

(2)

Total

 

$

594

 

$

(1)

 

$

10,589

 

$

(37)

 

$

11,183

 

$

(38)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

Less than 12 Months

 

12 Months or More

 

Total

 

    

Fair Value

    

Unrealized Loss

    

Fair Value

    

Unrealized Loss

    

Fair Value

    

Unrealized Loss

Securities Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

1,480

 

$

(1)

 

$

11,644

 

$

(335)

 

$

13,124

 

$

(336)

U.S. Government agencies

 

 

6,959

 

 

(47)

 

 

5,155

 

 

(104)

 

 

12,114

 

 

(151)

State, county and municipal

 

 

7,918

 

 

(81)

 

 

34,540

 

 

(860)

 

 

42,458

 

 

(941)

Mortgage backed securities

 

 

11,513

 

 

(94)

 

 

15,811

 

 

(562)

 

 

27,324

 

 

(656)

Asset backed securities

 

 

537

 

 

(1)

 

 

294

 

 

(3)

 

 

831

 

 

(4)

Corporate bonds

 

 

3,661

 

 

(47)

 

 

236

 

 

(15)

 

 

3,897

 

 

(62)

Total

 

$

32,068

 

$

(271)

 

$

67,680

 

$

(1,879)

 

$

99,748

 

$

(2,150)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Government agencies

 

$

 —

 

$

 —

 

$

9,790

 

$

(210)

 

$

9,790

 

$

(210)

State, county and municipal

 

 

2,452

 

 

(20)

 

 

3,985

 

 

(44)

 

 

6,437

 

 

(64)

Total

 

$

2,452

 

$

(20)

 

$

13,775

 

$

(254)

 

$

16,227

 

$

(274)

 

10

 

The unrealized losses (impairments) in the investment portfolio at September 30, 2019 and December 31, 2018 are generally a result of market fluctuations of interest rates that occur daily. Interest rates increased consistently across the United States Treasury security yield curve during 2018, thereby increasing unrealized losses on securities.  Likewise, these interest rates consistently decreased during 2019, thereby decreasing unrealized losses on the Company’s securities. The unrealized losses are from 53 securities at September 30, 2019. Of those, 46 are investment grade, have U.S. government agency guarantees, or are backed by the full faith and credit of local municipalities throughout the United States. Five investment grade asset-backed securities comprised of student loan pools included in corporate obligations and two corporate bonds make up the remaining securities with unrealized losses at September 30, 2019. The Company considers the reason for impairment, length of impairment, and ability and intent to hold until the full value is recovered in determining if the impairment is temporary in nature. Based on this analysis, the Company has determined these impairments to be temporary in nature. The Company does not intend to sell, and it is more likely than not that the Company will not be required to sell, these securities until they recover in value or reach maturity.

Market prices are affected by conditions beyond the control of the Company. Investment decisions are made by the management group of the Company and reflect the overall liquidity and strategic asset/liability objectives of the Company. Management analyzes the securities portfolio frequently and manages the portfolio to provide an overall positive impact to the Company’s income statement and balance sheet.

Securities with amortized costs of $46.2 million and $56.0 million at September 30, 2019 and December 31, 2018, respectively, were pledged to secure public deposits as required or permitted by law. Securities with amortized costs of $6.5 million and $7.0 million at September 30, 2019 and December 31, 2018, respectively, were pledged to secure lines of credit at the Federal Reserve discount window. At each of September 30, 2019 and December 31, 2018, there were no securities purchased from a single issuer, other than U.S. Treasury securities and other U.S. Government agencies that comprised more than 10% of the consolidated shareholders’ equity.

Note 3. Loans and Related Allowance for Loan Losses

The Company’s loans, net of deferred fees and costs, at September 30, 2019 and December 31, 2018 were comprised of the following (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

December 31, 2018

 

 

    

Amount

    

% of Loans

    

Amount

    

% of Loans

 

Mortgage loans on real estate:

 

 

 

 

 

 

 

 

 

 

 

Residential 1‑4 family

 

$

222,003

 

21.46

%  

$

216,268

 

21.77

%

Commercial

 

 

393,064

 

38.00

 

 

379,904

 

38.23

 

Construction and land development

 

 

130,977

 

12.66

 

 

120,413

 

12.12

 

Second mortgages

 

 

6,384

 

0.62

 

 

6,778

 

0.68

 

Multifamily

 

 

73,774

 

7.13

 

 

59,557

 

5.99

 

Agriculture

 

 

9,457

 

0.91

 

 

8,370

 

0.84

 

Total real estate loans

 

 

835,659

 

80.78

 

 

791,290

 

79.63

 

Commercial loans

 

 

185,999

 

17.98

 

 

188,722

 

18.99

 

Consumer installment loans

 

 

11,883

 

1.15

 

 

12,048

 

1.21

 

All other loans

 

 

981

 

0.09

 

 

1,645

 

0.17

 

Total loans

 

$

1,034,522

 

100.00

%  

$

993,705

 

100.00

%

 

The Company held $14.9 and $17.4 million in balances of loans guaranteed by the United States Department of Agriculture (USDA), which are included in various categories in the table above, at September 30, 2019 and December 31, 2018, respectively. As these loans are 100% guaranteed by the USDA, no loan loss allowance is required. These loan balances included a purchase premium of $1.2 million at each of September 30, 2019 and December 31, 2018, respectively. The purchase premium is amortized as an adjustment of the related loan yield on a straight line basis, which is substantially equivalent to the results obtained using the effective interest method.   Any unamortized purchase premium remaining on loans prepaid by the borrower is written off. 

At September 30, 2019 and December 31, 2018, the Company’s allowance for loan losses was comprised of the following: (i) a specific valuation component calculated in accordance with Financial Accounting Standards Board

11

 

(FASB) Accounting Standards Codification (ASC) 310, Receivables, (ii) a general valuation component calculated in accordance with FASB ASC 450, Contingencies, based on historical loan loss experience, current economic conditions and other qualitative risk factors, and (iii) an unallocated component to cover uncertainties that could affect management’s estimate of probable losses. Management identified loans subject to impairment in accordance with ASC 310.

The following table summarizes information related to impaired loans as of September 30, 2019 and for the three and nine months ended September 30, 2019 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30, 2019

 

September 30, 2019

 

September 30, 2019

 

 

    

 

 

    

Unpaid

    

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded

 

Principal

 

Related

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Investment (1)

 

Balance (2)

 

Allowance

 

Investment

 

Rcognized

 

Investment

 

Rcognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans on real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1‑4 family

 

$

1,506

 

$

1,861

 

$

 —

 

$

1,514

 

$

11

 

$

1,534

 

$

32

 

Commercial

 

 

3,286

 

 

4,000

 

 

 —

 

 

3,308

 

 

35

 

 

3,372

 

 

103

 

Construction and land development

 

 

329

 

 

329

 

 

 —

 

 

164

 

 

 —

 

 

82

 

 

 —

 

Multifamily

 

 

2,494

 

 

2,494

 

 

 —

 

 

2,510

 

 

 —

 

 

2,533

 

 

 —

 

Total real estate loans

 

 

7,615

 

 

8,684

 

 

 —

 

 

7,496

 

 

46

 

 

7,521

 

 

135

 

Subtotal impaired loans with no valuation allowance

 

 

7,615

 

 

8,684

 

 

 —

 

 

7,496

 

 

46

 

 

7,521

 

 

135

 

With an allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Residential 1‑4 family

 

 

1,462

 

 

1,786

 

 

350

 

 

1,862

 

 

12

 

 

1,965

 

 

36

 

Commercial

 

 

396

 

 

883

 

 

84

 

 

552

 

 

 2

 

 

847

 

 

 6

 

Construction and land development

 

 

77

 

 

177

 

 

16

 

 

2,084

 

 

 —

 

 

3,210

 

 

 —

 

Total real estate loans

 

 

1,935

 

 

2,846

 

 

450

 

 

4,498

 

 

14

 

 

6,022

 

 

42

 

Commercial loans

 

 

847

 

 

852

 

 

469

 

 

1,080

 

 

 4

 

 

1,618

 

 

13

 

Consumer installment loans

 

 

 7

 

 

 7

 

 

 1

 

 

 6

 

 

 —

 

 

 5

 

 

 —

 

Subtotal impaired loans with a valuation allowance

 

 

2,789

 

 

3,705

 

 

920

 

 

5,584

 

 

18

 

 

7,645

 

 

55

 

Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Residential 1‑4 family

 

 

2,968

 

 

3,647

 

 

350

 

 

3,376

 

 

23

 

 

3,499

 

 

68

 

Commercial

 

 

3,682

 

 

4,883

 

 

84

 

 

3,860

 

 

37

 

 

4,219

 

 

109

 

Construction and land development

 

 

406

 

 

506

 

 

16

 

 

2,248

 

 

 —

 

 

3,292

 

 

 —

 

Multifamily

 

 

2,494

 

 

2,494

 

 

 —

 

 

2,510

 

 

 —

 

 

2,533

 

 

 —

 

Total real estate loans

 

 

9,550

 

 

11,530

 

 

450

 

 

11,994

 

 

60

 

 

13,543

 

 

177

 

Commercial loans

 

 

847

 

 

852

 

 

469

 

 

1,080

 

 

 4

 

 

1,618

 

 

13

 

Consumer installment loans

 

 

 7

 

 

 7

 

 

 1

 

 

 6

 

 

 —

 

 

 5

 

 

 —

 

Total impaired loans

 

$

10,404

 

$

12,389

 

$

920

 

$

13,080

 

$

64

 

$

15,166

 

$

190

 


(1)

The amount of the investment in a loan, which is not net of a valuation allowance, but which does reflect any direct write-down of the investment.

(2)

The contractual amount due, which reflects paydowns applied in accordance with loan documents, but which does not reflect any direct write-downs or valuation allowances.

12

 

The following table summarizes information related to impaired loans as of December 31, 2018 and for the three and nine months ended September 30, 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

December 31, 2018

 

September 30, 2018

 

September 30, 2018

 

    

 

 

    

Unpaid

    

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

Recorded

 

Principal

 

Related

 

Average

 

Interest

 

Average

 

Interest

 

 

Investment (1)

 

Balance (2)

 

Allowance

 

Investment

 

Rcognized

 

Investment

 

Rcognized

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans on real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1‑4 family

 

$

1,563

 

$

1,890

 

$

 —

 

$

1,716

 

$

11

 

$

1,802

 

$

33

Commercial

 

 

3,502

 

 

4,176

 

 

 —

 

 

3,561

 

 

38

 

 

3,702

 

 

112

Construction and land development

 

 

 —

 

 

 —

 

 

 —

 

 

426

 

 

 —

 

 

318

 

 

 —

Multifamily

 

 

2,559

 

 

2,559

 

 

 —

 

 

2,559

 

 

31

 

 

1,279

 

 

92

Total real estate loans

 

 

7,624

 

 

8,625

 

 

 —

 

 

8,262

 

 

80

 

 

7,101

 

 

237

Commercial loans

 

 

 —

 

 

 —

 

 

 —

 

 

136

 

 

 —

 

 

589

 

 

 —

Subtotal impaired loans with no valuation allowance

 

 

7,624

 

 

8,625

 

 

 —

 

 

8,398

 

 

80

 

 

7,690

 

 

237

With an allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

 

2,131

 

 

2,538

 

 

349

 

 

2,298

 

 

20

 

 

2,266

 

 

57

Commercial

 

 

1,550

 

 

2,034

 

 

482

 

 

1,600

 

 

 4

 

 

1,063

 

 

13

Construction and land development

 

 

4,571

 

 

5,840

 

 

515

 

 

4,471

 

 

 —

 

 

4,589

 

 

 —

Agriculture

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

34

 

 

 —

Total real estate loans

 

 

8,252

 

 

10,412

 

 

1,346

 

 

8,369

 

 

24

 

 

7,952

 

 

70

Commercial loans

 

 

1,983

 

 

1,991

 

 

900

 

 

478

 

 

 1

 

 

383

 

 

 3

Consumer installment loans

 

 

 —

 

 

 —

 

 

 —

 

 

 3

 

 

 —

 

 

 4

 

 

 —

Subtotal impaired loans with a valuation allowance

 

 

10,235

 

 

12,403

 

 

2,246

 

 

8,850

 

 

25

 

 

8,339

 

 

73

Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

 

3,694

 

 

4,428

 

 

349

 

 

4,014

 

 

31

 

 

4,068

 

 

90

Commercial

 

 

5,052

 

 

6,210

 

 

482

 

 

5,161

 

 

42

 

 

4,765

 

 

125

Construction and land development

 

 

4,571

 

 

5,840

 

 

515

 

 

4,897

 

 

 —

 

 

4,907

 

 

 —

Multifamily

 

 

2,559

 

 

2,559

 

 

 —

 

 

2,559

 

 

31

 

 

1,279

 

 

92

Agriculture

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

34

 

 

 —

Total real estate loans

 

 

15,876

 

 

19,037

 

 

1,346

 

 

16,631

 

 

104

 

 

15,053

 

 

307

Commercial loans

 

 

1,983

 

 

1,991

 

 

900

 

 

614

 

 

 1

 

 

972

 

 

 3

Consumer installment loans

 

 

 —

 

 

 —

 

 

 —

 

 

 3

 

 

 —

 

 

 4

 

 

 —

Total impaired loans

 

$

17,859

 

$

21,028

 

$

2,246

 

$

17,248

 

$

105

 

$

16,029

 

$

310


(1)

The amount of the investment in a loan, which is not net of a valuation allowance, but which does reflect any direct write-down of the investment.

(2)

The contractual amount due, which reflects paydowns applied in accordance with loan documents, but which does not reflect any direct write-downs or valuation allowances.

 

Troubled debt restructures still accruing interest are loans that management expects to ultimately collect all principal and interest due, but not under the terms of the original contract. A reconciliation of impaired loans to nonaccrual loans at September 30, 2019 and December 31, 2018, is set forth in the table below (dollars in thousands):

 

 

 

 

 

 

 

 

    

September 30, 2019

    

December 31, 2018

Nonaccruals

 

$

5,746

 

$

9,500

Trouble debt restructure and still accruing

 

 

4,658

 

 

8,359

Total impaired

 

$

10,404

 

$

17,859

 

Interest income on nonaccrual loans, if recognized, is recorded using the cash basis method of accounting. There was an insignificant amount of cash basis income recognized during the three and nine months ended September 30, 2019 and 2018. For the three months ended September 30, 2019 and 2018, estimated interest income of $92,000 and $167,000, respectively, would have been recorded if all such loans had been accruing interest according to their original contractual terms. For the nine months ended September 30, 2019 and 2018, estimated interest income of $284,000 and $471,000,  

13

 

respectively, would have been recorded if all such loans had been accruing interest according to their original contractual terms.

There were no loans greater than 90 days past due and still accruing interest at each of September 30, 2019 and December 31, 2018. The following tables present an age analysis of past due status of loans by category as of September 30, 2019 and December 31, 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

30‑89 Days

    

 

 

    

Total Past

    

 

 

    

Total Loans

 

 

Past Due

 

Nonaccrual

 

Due

 

Current

 

Receivable

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

$

1,141

 

$

1,349

 

$

2,490

 

$

219,513

 

$

222,003

Commercial

 

 

107

 

 

1,059

 

 

1,166

 

 

391,898

 

 

393,064

Construction and land development

 

 

 —

 

 

406

 

 

406

 

 

130,571

 

 

130,977

Second mortgages

 

 

229

 

 

 —

 

 

229

 

 

6,155

 

 

6,384

Multifamily

 

 

 —

 

 

2,494

 

 

2,494

 

 

71,280

 

 

73,774

Agriculture

 

 

50

 

 

 —

 

 

50

 

 

9,407

 

 

9,457

Total real estate loans

 

 

1,527

 

 

5,308

 

 

6,835

 

 

828,824

 

 

835,659

Commercial loans

 

 

 —

 

 

431

 

 

431

 

 

185,568

 

 

185,999

Consumer installment loans

 

 

13

 

 

 7

 

 

20

 

 

11,863

 

 

11,883

All other loans

 

 

 —

 

 

 —

 

 

 —

 

 

981

 

 

981

Total loans

 

$

1,540

 

$

5,746

 

$

7,286

 

$

1,027,236

 

$

1,034,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

30‑89 Days

    

 

 

 

Total Past

    

 

 

    

Total Loans

 

 

Past Due

 

Nonaccrual

 

Due

 

Current

 

Receivable

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

$

495

 

$

1,257

 

$

1,752

 

$

214,516

 

$

216,268

Commercial

 

 

551

 

 

2,123

 

 

2,674

 

 

377,230

 

 

379,904

Construction and land development

 

 

59

 

 

4,571

 

 

4,630

 

 

115,783

 

 

120,413

Second mortgages

 

 

 —

 

 

 —

 

 

 —

 

 

6,778

 

 

6,778

Multifamily

 

 

2,559

 

 

 —

 

 

2,559

 

 

56,998

 

 

59,557

Agriculture

 

 

 —

 

 

 —

 

 

 —

 

 

8,370

 

 

8,370

Total real estate loans

 

 

3,664

 

 

7,951

 

 

11,615

 

 

779,675

 

 

791,290

Commercial loans

 

 

80

 

 

1,549

 

 

1,629

 

 

187,093

 

 

188,722

Consumer installment loans

 

 

10

 

 

 —

 

 

10

 

 

12,038

 

 

12,048

All other loans

 

 

 —

 

 

 —

 

 

 —

 

 

1,645

 

 

1,645

Total loans

 

$

3,754

 

$

9,500

 

$

13,254

 

$

980,451

 

$

993,705

 

14

 

Activity in the allowance for loan losses on loans by segment for the three and nine months ended September 30, 2019 and 2018 is presented in the following tables (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three Months Ended September 30, 2019

 

 

 

 

 

Provision

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

Allocation

 

Charge-offs

 

Recoveries

 

September 30, 2019

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

$

2,894

 

$

(35)

 

$

(144)

 

$

26

 

$

2,741

Commercial

 

 

2,026

 

 

 1

 

 

 —

 

 

 7

 

 

2,034

Construction and land development

 

 

1,399

 

 

(587)

 

 

(200)

 

 

18

 

 

630

Second mortgages

 

 

81

 

 

(7)

 

 

 —

 

 

 2

 

 

76

Multifamily

 

 

192

 

 

17

 

 

 —

 

 

41

 

 

250

Agriculture

 

 

32

 

 

15

 

 

 —

 

 

 —

 

 

47

Total real estate loans

 

 

6,624

 

 

(596)

 

 

(344)

 

 

94

 

 

5,778

Commercial loans

 

 

1,999

 

 

(229)

 

 

(98)

 

 

 3

 

 

1,675

Consumer installment loans

 

 

185

 

 

32

 

 

(134)

 

 

53

 

 

136

All other loans

 

 

 8

 

 

 —

 

 

 

 

 —

 

 

 8

Unallocated

 

 

 3

 

 

793

 

 

 —

 

 

 —

 

 

796

Total loans

 

$

8,819

 

$

 —

 

$

(576)

 

$

150

 

$

8,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

 

 

 

Provision

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

Allocation

    

Charge-offs

 

Recoveries

 

September 30, 2018

Mortgage loans on real estate:

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Residential 1‑4 family

 

$

3,551

 

$

(392)

 

$

(35)

 

$

42

 

$

3,166

Commercial

 

 

2,189

 

 

(477)

 

 

 —

 

 

 7

 

 

1,719

Construction and land development

 

 

1,429

 

 

(270)

 

 

(116)

 

 

 1

 

 

1,044

Second mortgages

 

 

32

 

 

(2)

 

 

 —

 

 

 2

 

 

32

Multifamily

 

 

326

 

 

(2)

 

 

 —

 

 

 —

 

 

324

Agriculture

 

 

 6

 

 

 —

 

 

 —

 

 

 —

 

 

 6

Total real estate loans

 

 

7,533

 

 

(1,143)

 

 

(151)

 

 

52

 

 

6,291

Commercial loans

 

 

1,162

 

 

380

 

 

(6)

 

 

31

 

 

1,567

Consumer installment loans

 

 

169

 

 

20

 

 

(33)

 

 

11

 

 

167

All other loans

 

 

 3

 

 

 2

 

 

 —

 

 

 —

 

 

 5

Unallocated

 

 

222

 

 

741

 

 

 —

 

 

 —

 

 

963

Total loans

 

$

9,089

 

$

 —

 

$

(190)

 

$

94

 

$

8,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Nine Months Ended September 30, 2019

 

 

 

 

 

Provision

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

Allocation

 

Charge-offs

 

Recoveries

 

September 30, 2019

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

$

2,281

 

$

394

 

$

(178)

 

$

244

 

$

2,741

Commercial

 

 

1,810

 

 

430

 

 

(277)

 

 

71

 

 

2,034

Construction and land development

 

 

1,161

 

 

(390)

 

 

(212)

 

 

71

 

 

630

Second mortgages

 

 

20

 

 

51

 

 

 —

 

 

 5

 

 

76

Multifamily

 

 

371

 

 

(162)

 

 

 —

 

 

41

 

 

250

Agriculture

 

 

17

 

 

30

 

 

 —

 

 

 —

 

 

47

Total real estate loans

 

 

5,660

 

 

353

 

 

(667)

 

 

432

 

 

5,778

Commercial loans

 

 

1,894

 

 

129

 

 

(355)

 

 

 7

 

 

1,675

Consumer installment loans

 

 

152

 

 

116

 

 

(234)

 

 

102

 

 

136

All other loans

 

 

12

 

 

(4)

 

 

 —

 

 

 —

 

 

 8

Unallocated

 

 

1,265

 

 

(469)

 

 

 —

 

 

 —

 

 

796

Total loans

 

$

8,983

 

$

125

 

$

(1,256)

 

$

541

 

$

8,393

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

Provision

 

 

 

 

 

 

 

 

 

 

    

December 31, 2017

    

Allocation

    

Charge-offs

    

Recoveries

    

September 30, 2018

Mortgage loans on real estate:

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Residential 1‑4 family

 

$

3,466

 

$

(327)

 

$

(88)

 

$

115

 

$

3,166

Commercial

 

 

2,423

 

 

(731)

 

 

 —

 

 

27

 

 

1,719

Construction and land development

 

 

1,247

 

 

(124)

 

 

(116)

 

 

37

 

 

1,044

Second mortgages

 

 

24

 

 

 4

 

 

 —

 

 

 4

 

 

32

Multifamily

 

 

496

 

 

(172)

 

 

 —

 

 

 —

 

 

324

Agriculture

 

 

14

 

 

(8)

 

 

 —

 

 

 —

 

 

 6

Total real estate loans

 

 

7,670

 

 

(1,358)

 

 

(204)

 

 

183

 

 

6,291

Commercial loans

 

 

1,139

 

 

427

 

 

(45)

 

 

46

 

 

1,567

Consumer installment loans

 

 

110

 

 

16

 

 

(145)

 

 

186

 

 

167

All other loans

 

 

 3

 

 

(1)

 

 

 —

 

 

 3

 

 

 5

Unallocated

 

 

47

 

 

916

 

 

 —

 

 

 —

 

 

963

Total loans

 

$

8,969

 

$

 —

 

$

(394)

 

$

418

 

$

8,993

 

The following tables present information on the loans evaluated for impairment in the allowance for loan losses as of September 30, 2019 and December 31, 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

Allowance for Loan Losses

 

Recorded Investment in Loans

 

    

Individually

    

Collectively

    

 

 

    

Individually

    

Collectively

    

 

 

 

 

Evaluated for

 

Evaluated for

 

 

 

Evaluated for

 

Evaluated for

 

 

 

 

Impairment

 

Impairment

 

Total

 

Impairment

 

Impairment

 

Total

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

$

350

 

$

2,391

 

$

2,741

 

$

2,968

 

$

219,035

 

$

222,003

Commercial

 

 

84

 

 

1,950

 

 

2,034

 

 

3,682

 

 

389,382

 

 

393,064

Construction and land development

 

 

16

 

 

614

 

 

630

 

 

406

 

 

130,571

 

 

130,977

Second mortgages

 

 

 —

 

 

76

 

 

76

 

 

 —

 

 

6,384

 

 

6,384

Multifamily

 

 

 —

 

 

250

 

 

250

 

 

2,494

 

 

71,280

 

 

73,774

Agriculture

 

 

 —

 

 

47

 

 

47

 

 

 —

 

 

9,457

 

 

9,457

Total real estate loans

 

 

450

 

 

5,328

 

 

5,778

 

 

9,550

 

 

826,109

 

 

835,659

Commercial loans

 

 

469

 

 

1,206

 

 

1,675

 

 

847

 

 

185,152

 

 

185,999

Consumer installment loans

 

 

 1

 

 

135

 

 

136

 

 

 7

 

 

11,876

 

 

11,883

All other loans

 

 

 —

 

 

 8

 

 

 8

 

 

 —

 

 

981

 

 

981

Unallocated

 

 

 —

 

 

796

 

 

796

 

 

 —

 

 

 

 

 —

Total loans

 

$

920

 

$

7,473

 

$

8,393

 

$

10,404

 

$

1,024,118

 

$

1,034,522

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

Allowance for Loan Losses

 

Recorded Investment in Loans

 

    

Individually

    

Collectively

    

 

 

    

Individually

    

Collectively

    

 

 

 

 

Evaluated for

 

Evaluated for

 

 

 

 

Evaluated for

 

Evaluated for

 

 

 

 

 

Impairment

 

Impairment

 

Total

 

Impairment

 

Impairment

 

Total

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

$

349

 

$

1,932

 

$

2,281

 

$

3,694

 

$

212,574

 

$

216,268

Commercial

 

 

482

 

 

1,328

 

 

1,810

 

 

5,052

 

 

374,852

 

 

379,904

Construction and land development

 

 

515

 

 

646

 

 

1,161

 

 

4,571

 

 

115,842

 

 

120,413

Second mortgages

 

 

 —

 

 

20

 

 

20

 

 

 —

 

 

6,778

 

 

6,778

Multifamily

 

 

 —

 

 

371

 

 

371

 

 

2,559

 

 

56,998

 

 

59,557

Agriculture

 

 

 —

 

 

17

 

 

17

 

 

 —

 

 

8,370

 

 

8,370

Total real estate loans

 

 

1,346

 

 

4,314

 

 

5,660

 

 

15,876

 

 

775,414

 

 

791,290

Commercial loans

 

 

900

 

 

994

 

 

1,894

 

 

1,983

 

 

186,739

 

 

188,722

Consumer installment loans

 

 

 —

 

 

152

 

 

152

 

 

 —

 

 

12,048

 

 

12,048

All other loans

 

 

 —

 

 

12

 

 

12

 

 

 —

 

 

1,645

 

 

1,645

Unallocated

 

 

 —

 

 

1,265

 

 

1,265

 

 

 —

 

 

 —

 

 

 —

Total loans

 

$

2,246

 

$

6,737

 

$

8,983

 

$

17,859

 

$

975,846

 

$

993,705

 

Loans are monitored for credit quality on a recurring basis. These credit quality indicators are defined as follows:

Pass -  A pass loan is not adversely classified, as it does not display any of the characteristics for adverse classification. This category includes purchased loans that are 100% guaranteed by U.S. Government agencies of $14.9 million and $17.4 million at September 30, 2019 and December 31, 2018, respectively.

Special Mention -  A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, such potential weaknesses may result in deterioration of the repayment prospects or collateral position at some future date. Special mention loans are not adversely classified and do not warrant adverse classification.

Substandard -  A substandard loan is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as substandard generally have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt.  These loans are characterized by the distinct possibility of loss if the deficiencies are not corrected.

Doubtful -  A doubtful loan has all the weaknesses inherent in a loan classified as substandard with the added characteristics that the weaknesses make collection or liquidation in full, highly questionable and improbable, on the basis of currently existing facts, conditions, and values. The possibility of loss is extremely high.

17

 

The following tables present the composition of loans by credit quality indicator at September 30, 2019 and December 31, 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

Pass

    

Special 
Mention

    

Substandard

    

Doubtful

    

Total

Mortgage loans on real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1‑4 family

 

$

217,189

 

$

3,523

 

$

1,291

 

$

 —

 

$

222,003

Commercial

 

 

387,245

 

 

3,325

 

 

2,494

 

 

 —

 

 

393,064

Construction and land development

 

 

130,156

 

 

415

 

 

406

 

 

 —

 

 

130,977

Second mortgages

 

 

5,839

 

 

545

 

 

 —

 

 

 —

 

 

6,384

Multifamily

 

 

71,280

 

 

 —

 

 

2,494

 

 

 —

 

 

73,774

Agriculture

 

 

9,403

 

 

54

 

 

 —

 

 

 —

 

 

9,457

Total real estate loans

 

 

821,112

 

 

7,862

 

 

6,685

 

 

 —

 

 

835,659

Commercial loans

 

 

180,282

 

 

1,811

 

 

3,906

 

 

 —

 

 

185,999

Consumer installment loans

 

 

11,862

 

 

14

 

 

 7

 

 

 —

 

 

11,883

All other loans

 

 

981

 

 

 —

 

 

 —

 

 

 —

 

 

981

Total loans

 

$

1,014,237

 

$

9,687

 

$

10,598

 

$

 —

 

$

1,034,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

Pass

    

Special 
Mention

    

Substandard

    

Doubtful

    

Total

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

$

211,832

 

$

3,179

 

$

1,257

 

$

 —

 

$

216,268

Commercial

 

 

372,745

 

 

3,551

 

 

3,608

 

 

 —

 

 

379,904

Construction and land development

 

 

115,650

 

 

192

 

 

4,571

 

 

 —

 

 

120,413

Second mortgages

 

 

6,686

 

 

92

 

 

 —

 

 

 —

 

 

6,778

Multifamily

 

 

56,802

 

 

196

 

 

2,559

 

 

 —

 

 

59,557

Agriculture

 

 

8,312

 

 

58

 

 

 —

 

 

 —

 

 

8,370

Total real estate loans

 

 

772,027

 

 

7,268

 

 

11,995

 

 

 —

 

 

791,290

Commercial loans

 

 

184,004

 

 

1,798

 

 

2,920

 

 

 —

 

 

188,722

Consumer installment loans

 

 

12,042

 

 

 6

 

 

 —

 

 

 —

 

 

12,048

All other loans

 

 

1,645

 

 

 —

 

 

 —

 

 

 —

 

 

1,645

Total loans

 

$

969,718

 

$

9,072

 

$

14,915

 

$

 —

 

$

993,705

 

In accordance with FASB Accounting Standards Update (ASU) 2011‑02, Receivables (Topic 310): A Creditor’s Determination of Whether a Restructuring is a Troubled Debt Restructuring, the Company assesses all loan modifications to determine whether they are considered troubled debt restructurings (TDRs) under the guidance. The Company had 25 and 24 loans that met the definition of a TDR at September 30, 2019 and 2018, respectively.

The Company had no loan modifications considered to be TDRs during the three and nine months ended September 30, 2019. During the three months ended September 30, 2018, the Company modified one commercial real estate loan that was considered to be a TDR. The Company restructured the terms for this loan, which had a pre- and post-modification balance of $126,000. During the nine months ended September 30, 2018, the Company modified one multifamily loan and one commercial real estate loan that were considered to be TDRs, which had a total pre- and post-modification balance of $2.6 million and $126,000, respectively. The Company restructured the terms for both loans.

 

A loan is considered to be in default if it is 90 days or more past due. There were no TDRs that had been restructured during the previous 12 months that resulted in default during the three months ended September 30, 2019. During the nine months ended September 30, 2019, one loan that had been restructured during the previous 12 months went into default. This multifamily real estate loan had a recorded investment of $2.6 million. There were no TDRs that had been restructured during the previous 12 months that resulted in default during either the three and nine months ended September 30, 2018.

In the determination of the allowance for loan losses, management considers TDRs and subsequent defaults in these restructures by reviewing for impairment in accordance with FASB ASC 310‑10‑35, Receivables, Subsequent Measurement.

18

 

At September 30, 2019, the Company had 1‑4 family mortgages in the amount of $112.3 million pledged as collateral to the Federal Home Loan Bank for a total borrowing capacity of $93.7 million.

Note 4. PCI Loans and Related Allowance for Loan Losses

On January 30, 2009, the Company entered into a Purchase and Assumption Agreement with the Federal Deposit Insurance Corporation (FDIC) to assume all of the deposits and certain other liabilities and acquire substantially all assets of Suburban Federal Savings Bank (SFSB). The Company is applying the provisions of FASB ASC 310‑30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, to all loans acquired in the SFSB transaction (the “PCI loans”). Of the total $198.3 million in loans acquired, $49.1 million met the criteria of FASB ASC 310‑30. These loans, consisting mainly of construction loans, were deemed impaired at the acquisition date. The remaining $149.1 million of loans acquired, comprised mainly of residential 1‑4 family, were analogized to meet the criteria of FASB ASC 310‑30. Analysis of this portfolio revealed that SFSB utilized weak underwriting and documentation standards, which led the Company to believe that significant losses were probable given the economic environment at the time.

As of September 30, 2019 and December 31, 2018, the outstanding contractual balance of the PCI loans was $55.2 million and $62.2 million, respectively. The carrying amount, by loan type, as of these dates is as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

December 31, 2018

 

 

    

 

 

    

% of PCI

    

 

 

    

% of PCI

 

 

 

Amount

 

Loans

 

Amount

 

Loans

 

Mortgage loans on real estate:

 

 

 

 

 

 

 

 

 

 

 

Residential 1‑4 family

 

$

30,367

 

89.43

%  

$

34,240

 

89.43

%

Commercial

 

 

700

 

2.06

 

 

746

 

1.95

 

Construction and land development

 

 

1,200

 

3.53

 

 

1,326

 

3.46

 

Second mortgages

 

 

1,457

 

4.29

 

 

1,729

 

4.52

 

Multifamily

 

 

234

 

0.69

 

 

244

 

0.64

 

Total real estate loans

 

 

33,958

 

100.00

 

 

38,285

 

100.00

 

Total PCI loans

 

$

33,958

 

100.00

%  

$

38,285

 

100.00

%

 

There was no activity in the allowance for loan losses on PCI loans for the three and nine months ended September 30, 2019 and 2018.

The following table presents information on the PCI loans collectively evaluated for impairment in the allowance for loan losses at September 30, 2019 and December 31, 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

December 31, 2018

 

    

Allowance

    

Recorded

    

 

 

    

Recorded

 

 

for loan

 

investment in

 

Allowance for

 

investment in

 

 

losses

 

loans

 

loan losses

 

loans

Mortgage loans on real estate:

 

 

  

 

 

  

 

 

  

 

 

  

Residential 1‑4 family

 

$

156

 

$

30,367

 

$

156

 

$

34,240

Commercial

 

 

 —

 

 

700

 

 

 —

 

 

746

Construction and land development

 

 

 —

 

 

1,200

 

 

 —

 

 

1,326

Second mortgages

 

 

 —

 

 

1,457

 

 

 —

 

 

1,729

Multifamily

 

 

 —

 

 

234

 

 

 —

 

 

244

Total real estate loans

 

 

156

 

 

33,958

 

 

156

 

 

38,285

Total PCI loans

 

$

156

 

$

33,958

 

$

156

 

$

38,285

 

19

 

The change in the accretable yield balance for the nine months ended September 30, 2019 and the year ended December 31, 2018, is as follows (dollars in thousands):

 

 

 

 

 

    

 

    

Balance, January 1, 2018

 

$

44,126

Accretion

 

 

(5,219)

Reclassification to nonaccretable difference

 

 

(800)

Balance, December 31, 2018

 

$

38,107

Accretion

 

 

(4,852)

Reclassification from nonaccretable difference

 

 

1,502

Balance, September 30, 2019

 

$

34,757

 

The PCI loans were not classified as nonperforming assets as of September 30, 2019, as the loans are accounted for on a pooled basis, and interest income, through accretion of the difference between the carrying amount of the loans and the expected cash flows, is being recognized on all PCI loans.

Note 5. Other Real Estate Owned

The following table presents the balances of other real estate owned at September 30, 2019 and December 31, 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

    

September 30, 2019

    

December 31, 2018

Residential 1‑4 family

 

$

233

 

$

314

Commercial

 

 

 —

 

 

15

Construction and land development

 

 

4,507

 

 

770

Total other real estate owned

 

$

4,740

 

$

1,099

 

At September 30, 2019, the Company had $467,000 in residential 1‑4 family loans and PCI loans that were in the process of foreclosure.

Note 6. Deposits

The following table provides interest bearing deposit information, by type, at September 30, 2019 and December 31, 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

    

September 30, 2019

    

December 31, 2018

 

 

 

 

 

 

 

NOW

 

$

147,639

 

$

165,946

MMDA

 

 

130,263

 

 

126,933

Savings

 

 

96,388

 

 

92,910

Time deposits less than or equal to $250,000

 

 

483,745

 

 

485,155

Time deposits over $250,000

 

 

136,206

 

 

128,945

Total interest bearing deposits

 

$

994,241

 

$

999,889

 

 

 

 

 

 

 

 

 

20

 

Note 7. Accumulated Other Comprehensive Income (Loss)

The following tables present activity net of tax in accumulated other comprehensive income (loss) (AOCI) for the three and nine months ended September 30, 2019 and 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2019

 

 

 

 

 

 

 

 

Accumulated

 

    

Unrealized

    

Defined

    

Gain (Loss) on

    

 Other

 

 

Gain (Loss) on

 

Benefit

 

Cash Flow

 

Comprehensive

 

 

Securities

 

Pension Plan

 

Hedge

 

Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,798

 

$

(857)

 

$

 9

 

$

1,950

Other comprehensive income (loss) before reclassifications

 

 

948

 

 

 —

 

 

(122)

 

 

826

Amounts reclassified from AOCI

 

 

(39)

 

 

 —

 

 

 —

 

 

(39)

Net current period other comprehensive income (loss)

 

 

909

 

 

 —

 

 

(122)

 

 

787

Ending balance

 

$

3,707

 

$

(857)

 

$

(113)

 

$

2,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2018

 

 

 

 

 

 

 

 

Accumulated

 

    

Unrealized

    

Defined

    

Gain (Loss) on

    

Other

 

 

Gain (Loss) on

 

Benefit

 

Cash Flow

 

Comprehensive

 

 

Securities

 

Pension Plan

 

Hedge

 

Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(1,517)

 

$

(1,048)

 

$

302

 

$

(2,263)

Other comprehensive income (loss) before reclassifications

 

 

(968)

 

 

 —

 

 

(27)

 

 

(995)

Amounts reclassified from AOCI

 

 

(53)

 

 

 —

 

 

 —

 

 

(53)

Net current period other comprehensive income (loss)

 

 

(1,021)

 

 

 —

 

 

(27)

 

 

(1,048)

Ending balance

 

$

(2,538)

 

$

(1,048)

 

$

275

 

$

(3,311)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2019

 

 

 

 

 

 

 

 

Accumulated

 

    

Unrealized

    

Defined

    

Gain (Loss) on

    

Other

 

 

Gain (Loss) on

 

Benefit

 

Cash Flow

 

Comprehensive

 

 

Securities

 

Pension Plan

 

Hedge

 

Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(618)

 

$

(857)

 

$

196

 

$

(1,279)

Other comprehensive income (loss) before reclassifications

 

 

4,539

 

 

 —

 

 

(309)

 

 

4,230

Amounts reclassified from AOCI

 

 

(214)

 

 

 —

 

 

 —

 

 

(214)

Net current period other comprehensive income (loss)

 

 

4,325

 

 

 —

 

 

(309)

 

 

4,016

Ending balance

 

$

3,707

 

$

(857)

 

$

(113)

 

$

2,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2018

 

 

 

 

 

 

 

 

Accumulated

 

    

Unrealized

    

Defined

    

Gain (Loss) on

    

Other

 

 

Gain (Loss) on

 

Benefit

 

Cash Flow

 

Comprehensive

 

 

Securities

 

Pension Plan

 

Hedge

 

Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

954

 

$

(1,048)

 

$

137

 

$

43

Other comprehensive income (loss) before reclassifications

 

 

(3,428)

 

 

 —

 

 

138

 

 

(3,290)

Amounts reclassified from AOCI

 

 

(64)

 

 

 —

 

 

 —

 

 

(64)

Net current period other comprehensive income (loss)

 

 

(3,492)

 

 

 —

 

 

138

 

 

(3,354)

Ending balance

 

$

(2,538)

 

$

(1,048)

 

$

275

 

$

(3,311)

 

21

 

The following tables present the effects of reclassifications out of AOCI on line items of consolidated income for the three and nine months ended September 30, 2019 and 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affected Line Item in the Unaudited Consolidated

Details about AOCI Components

 

Amount Reclassified from AOCI

 

Statement of Income

 

 

Three months ended

 

 

 

    

September 30, 2019

    

September 30, 2018

    

  

Securities available for sale:

 

 

  

 

 

  

 

  

Unrealized gains on securities available for sale

 

$

(50)

 

$

(68)

 

Gain on securities transactions, net

Related tax expense

 

 

11

 

 

15

 

Income tax expense

 

 

$

(39)

 

$

(53)

 

Net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affected Line Item in the Unaudited Consolidated

Details about AOCI Components

 

Amount Reclassified from AOCI

 

Statement of Income

 

 

Nine months ended

 

 

 

    

September 30, 2019

    

September 30, 2018

    

  

Securities available for sale:

 

 

  

 

 

  

 

  

Unrealized gains on securities available for sale

 

$

(274)

 

$

(82)

 

Gain on securities transactions, net

Related tax expense

 

 

60

 

 

18

 

Income tax expense

 

 

$

(214)

 

$

(64)

 

Net of tax

 

 

Note 8. Fair Values of Assets and Liabilities

FASB ASC 820, Fair Value Measurements and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820 requires that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs and also establishes a fair value hierarchy that prioritizes the valuation inputs into three broad levels. The Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:

·

Level 1—Valuation is based upon quoted prices for identical instruments traded in active markets.

·

Level 2—Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

·

Level 3—Valuation is determined using model-based techniques with significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of third party pricing services, option pricing models, discounted cash flow models and similar techniques.

FASB ASC 825, Financial Instruments, allows an entity the irrevocable option to elect fair value for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis. The Company has not made any material FASB ASC 825 elections as of September 30, 2019.

22

 

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

The Company utilizes fair value measurements to record adjustments to certain assets to determine fair value disclosures. Securities available for sale and the cash flow hedge are recorded at fair value on a recurring basis. The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

Total

    

Level 1

    

Level 2

    

Level 3

Investment securities available for sale

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury securities

 

$

7,957

 

$

 —

 

$

7,957

 

$

 —

U.S. Government agencies

 

 

22,955

 

 

 —

 

 

22,955

 

 

 —

State, county and municipal

 

 

94,670

 

 

 —

 

 

94,670

 

 

 —

Mortgage backed securities

 

 

47,794

 

 

 —

 

 

47,794

 

 

 —

Asset backed securities

 

 

10,708

 

 

 —

 

 

10,708

 

 

 —

Corporate bonds

 

 

6,075

 

 

 —

 

 

6,075

 

 

 —

Total investment securities available for sale

 

 

190,159

 

 

 —

 

 

190,159

 

 

 —

Cash flow hedge asset

 

 

15

 

 

 —

 

 

15

 

 

 —

Total assets at fair value

 

$

190,174

 

$

 —

 

$

190,174

 

$

 —

Cash flow hedge liability

 

$

157

 

 

 —

 

$

157

 

 

 —

Total liabilities at fair value

 

$

157

 

$

 —

 

$

157

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

Total

    

Level 1

    

Level 2

    

Level 3

Investment securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

13,124

 

$

1,479

 

$

11,645

 

$

 —

U.S. Government agencies

 

 

24,609

 

 

2,178

 

 

22,431

 

 

 —

State, county and municipal

 

 

112,542

 

 

2,644

 

 

109,898

 

 

 —

Mortgage backed securities

 

 

46,417

 

 

3,496

 

 

42,921

 

 

 —

Asset backed securities

 

 

5,411

 

 

 —

 

 

5,411

 

 

 —

Corporate bonds

 

 

4,623

 

 

 —

 

 

4,623

 

 

 —

Total investment securities available for sale

 

 

206,726

 

 

9,797

 

 

196,929

 

 

 —

Cash flow hedge asset

 

 

253

 

 

 —

 

 

253

 

 

 —

Total assets at fair value

 

$

206,979

 

$

9,797

 

$

197,182

 

$

 —

Total liabilities at fair value

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

Investment securities available for sale

Investment securities available for sale are recorded at fair value each reporting period. Fair value measurement is based upon quoted prices, if available (Level 1). If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions (Level 2).

The Company utilizes a third party vendor to provide fair value data for purposes of determining the fair value of its available for sale securities portfolio. The third party vendor uses reputable pricing companies for security market data. The third party vendor has controls in place for month-to-month market checks and zero pricing, and a Statement on Standards for Attestation Engagements No. 18 report is obtained from the third party vendor on an annual basis. The Company makes no adjustments to the pricing service data received for its securities available for sale.

 

Cash flow hedge

The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable

23

 

cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company is also required to measure and recognize certain other financial assets at fair value on a nonrecurring basis on the consolidated balance sheet. The following tables present assets measured at fair value on a nonrecurring basis as of September 30, 2019 and December 31, 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

Total

    

Level 1

    

Level 2

    

Level 3

Impaired loans

 

$

3,142

 

$

 

$

 

$

3,142

Bank premises and equipment held for sale

 

 

1,589

 

 

 —

 

 

 —

 

 

1,589

Other real estate owned

 

 

4,740

 

 

 —

 

 

 —

 

 

4,740

Total assets at fair value

 

$

9,471

 

$

 —

 

$

 —

 

$

9,471

Total liabilities at fair value

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

Total

    

Level 1

    

Level 2

    

Level 3

Impaired loans

 

$

9,343

 

$

 —

 

$

 —

 

$

9,343

Loans held for sale

 

 

146

 

 

 —

 

 

146

 

 

 —

Bank premises and equipment held for sale

 

 

1,252

 

 

 —

 

 

 —

 

 

1,252

Other real estate owned

 

 

1,099

 

 

 —

 

 

 —

 

 

1,099

Total assets at fair value

 

$

11,840

 

$

 —

 

$

146

 

$

11,694

Total liabilities at fair value

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

Impaired loans

Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures the impairment in accordance with FASB ASC 310, Receivables. The fair value of impaired loans is estimated using one of several methods, including collateral value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceeds the recorded investments in such loans. At September 30, 2019 and December 31, 2018, a majority of total impaired loans were evaluated based on the fair value of the collateral. The Company frequently obtains appraisals prepared by external professional appraisers for classified loans greater than $250,000 when the most recent appraisal is greater than 18 months old and deemed to be stale or invalid. The Company may also utilize internally prepared estimates that generally result from current market data and actual sales data related to the Company’s collateral. When the fair value of the collateral is based on an observable market price or a current appraised value without further adjustment for unobservable inputs, the Company records the impaired loan within Level 2.

The Company may also identify collateral deterioration based on current market sales data, including price and absorption, as well as input from real estate sales professionals and developers, county or city tax assessments, market data and on-site inspections by Company personnel. When management determines that the fair value of the collateral is further impaired below the appraised value, due to such things as absorption rates and market conditions, and there is no observable market price, the Company records the impaired loan as nonrecurring Level 3. In instances where an appraisal received subsequent to an internally prepared estimate reflects a higher collateral value, management does not revise the carrying amount. Impaired loans can also be evaluated for impairment using the present value of expected future cash flows discounted at the loan’s effective interest rate. The measurement of impaired loans using future cash flows discounted at the loan’s effective interest rate rather than the market rate of interest is not a fair value measurement and is therefore excluded from fair value disclosure requirements. Reviews of classified loans are performed by management on a quarterly basis.

24

 

Loans held for sale

 

The carrying amounts of loans held for sale approximate fair value (Level 2).

 

Bank premises and equipment held for sale

The fair value of bank premises and equipment held for sale was determined using the adjusted appraisal methodology described in the other real estate owned (OREO) asset section below.

Other real estate owned

OREO assets are adjusted to fair value less estimated disposal costs upon transfer of the related loans to OREO, establishing a new cost basis. Subsequent to the transfer, valuations are periodically performed by management and the assets are carried at the lower of carrying value or fair value less estimated disposal costs. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the foreclosed asset within Level 2. When an appraised value is not available or management determines that the fair value of the collateral is further impaired below the appraised value due to such things as absorption rates and market conditions, the Company records the foreclosed asset within Level 3 of the fair value hierarchy.

Fair Value of Financial Instruments

FASB ASC 825, Financial Instruments, requires disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring or nonrecurring basis. FASB ASC 825 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company. Additionally, in accordance with FASB ASU 2016-01, the Company uses the exit price notion, rather than the entry price notion, in calculating fair values of financial instruments not measured at fair value on a recurring basis.

The following reflects the fair value of financial instruments, whether or not recognized on the consolidated balance sheet, at fair value measures by level of valuation assumptions used for those assets. These tables exclude financial instruments for which the carrying value approximates fair value (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

    

 

 

    

Estimated Fair

    

 

 

    

 

 

    

 

 

 

 

Carrying Value

 

Value

 

Level 1

 

Level 2

 

Level 3

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held to maturity

 

$

38,213

 

$

39,131

 

$

 

$

39,131

 

$

            —

Loans, net of allowance

 

 

1,026,129

 

 

1,026,129

 

 

 —

 

 

 

 

1,026,129

PCI loans, net of allowance

 

 

33,802

 

 

40,717

 

 

 —

 

 

 

 

40,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

  

 

 

  

 

 

 

 

 

  

Interest bearing deposits

 

 

994,241

 

 

995,189

 

 

 —

 

 

995,189

 

 

 —

Borrowings

 

 

77,791

 

 

77,760

 

 

 —

 

 

77,760

 

 

 —

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

 

 

    

Estimated Fair

    

 

 

    

 

 

    

 

 

 

 

Carrying Value

 

Value

 

Level 1

 

Level 2

 

Level 3

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held to maturity

 

$

42,108

 

$

42,253

 

$

 —

 

$

42,253

 

$

 —

Loans, net of allowance

 

 

984,722

 

 

978,778

 

 

 —

 

 

 —

 

 

978,778

PCI loans, net of allowance

 

 

38,129

 

 

42,674

 

 

 —

 

 

 —

 

 

42,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

  

 

 

  

 

 

  

 

 

  

Interest bearing deposits

 

 

999,889

 

 

997,714

 

 

 —

 

 

997,714

 

 

 —

Borrowings

 

 

63,571

 

 

63,393

 

 

 —

 

 

63,393

 

 

 —

 

 

 

Note 9. Earnings Per Share

Basic earnings per share (EPS) is computed by dividing net income by the weighted average number of shares outstanding during the period. Diluted EPS is computed using the weighted average number of shares outstanding during the period, including the effect of all potentially dilutive shares outstanding attributable to stock instruments. The following table presents basic and diluted EPS for the three and nine months ended September 30, 2019 and 2018 (dollars and shares in thousands, except per share data):

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Weighted Average

    

 

 

 

 

Net Income

 

Shares

 

Per

 

 

(Numerator)

 

(Denominator)

 

Share Amount

For the three months September 30, 2019

 

 

 

 

 

 

 

 

Basic EPS

 

$

4,613

 

22,303

 

$

0.21

Effect of dilutive stock awards

 

 

 —

 

258

 

 

(0.01)

Diluted EPS

 

$

4,613

 

22,561

 

$

0.20

 

 

 

 

 

 

 

 

 

For the three months ended September 30, 2018

 

 

  

 

  

 

 

  

Basic EPS

 

$

3,955

 

22,115

 

$

0.18

Effect of dilutive stock awards

 

 

 —

 

512

 

 

(0.01)

Diluted EPS

 

$

3,955

 

22,627

 

$

0.17

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2019

 

 

 

 

 

 

 

 

Basic EPS

 

$

11,660

 

22,224

 

$

0.52

Effect of dilutive stock awards

 

 

 —

 

251

 

 

 —

Diluted EPS

 

$

11,660

 

22,475

 

$

0.52

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2018

 

 

  

 

  

 

 

  

Basic EPS

 

$

10,331

 

22,095

 

$

0.47

Effect of dilutive stock awards

 

 

 —

 

481

 

 

(0.01)

Diluted EPS

 

$

10,331

 

22,576

 

$

0.46

 

Antidilutive shares issuable under awards or options of 253,000 were excluded from the computation of diluted earnings per common share for each of the three and nine months ended September 30, 2019. There were no antidilutive exclusions from the computation of diluted earnings per share for the three and nine months ended September 30, 2018.

26

 

Note 10. Employee Benefit Plan

The Company adopted the Bank of Essex noncontributory, defined benefit pension plan for all full-time pre-merger Bank of Essex employees over 21 years of age. Benefits are generally based upon years of service and the employees’ compensation. The Company funds pension costs in accordance with the funding provisions of the Employee Retirement Income Security Act.

The Company froze the plan benefits for all the defined benefit plan participants effective December 31, 2010.

The following table provides the components of net periodic benefit cost for the plan included in salaries and employee benefits in the consolidated statement of income for the three and nine months ended September 30, 2019 and 2018 (dollars in thousands):

The following table provides the components of net periodic benefit cost for the plan included in salaries and employee benefits in the consolidated statement of income for the three and nine months ended September 30, 2019 and 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

    

September 30, 2019

    

September 30, 2018

    

September 30, 2019

    

September 30, 2018

    

Interest cost

 

$

41

 

$

39

 

$

122

 

$

117

 

Expected return on plan assets

 

 

(53)

 

 

(59)

 

 

(159)

 

 

(177)

 

Amortization of prior service cost

 

 

 1

 

 

 1

 

 

 3

 

 

 3

 

Recognized net loss due to settlement

 

 

40

 

 

 

 

93

 

 

 —

 

Recognized net actuarial loss

 

 

12

 

 

15

 

 

36

 

 

45

 

Net periodic benefit expense (income)

 

$

41

 

$

(4)

 

$

95

 

$

(12)

 

 

 

Note 11. Cash Flow Hedge

The Company designates derivatives as cash flow hedges when they are used to manage exposure to variability in cash flows related to forecasted transactions on variable rate borrowings, such as FHLB borrowings, repurchase agreements, and brokered CDs.  The Company had cash flow hedges with total notional amounts of $40 million and $30 million at September 30, 2019 and December 31, 2018, respectively. The swaps were entered into with a counterparty that met the Company’s credit standards, and the agreements contain collateral provisions protecting the at-risk party. The Company believes that the credit risk inherent in the contracts is not significant. The Company had collateral pledged of $180,000 and $0 at September 30, 2019 and December 31, 2018, respectively.

Amounts receivable or payable are recognized as accrued under the terms of the agreements. In accordance with FASB ASC 815, Derivatives and Hedging, the Company has designated the swaps as cash flow hedges, with the effective portions of the derivatives’ unrealized gains or losses recorded as a component of other comprehensive income. The ineffective portions of the unrealized gains or losses, if any, would be recorded in other operating expense. The Company has assessed the effectiveness of each hedging relationship by comparing the changes in cash flows on the designated hedged item. The Company’s cash flow hedge was deemed to be highly effective for the three and nine month periods ended September 30, 2019 and 2018. The Company recorded a fair value asset of $15,000 and a fair value liability of $157,000 in other assets and other liabilities, respectively, at September 30, 2019.  The Company recorded a fair value asset of $253,000 in other assets at December 31, 2018. The net gain (loss) was recorded as a component of other comprehensive income (loss) net of associated tax effects.

Note 12. Revenue Recognition

The Company recognizes income in accordance with FASB ASU 2014‑09, Revenue from Contracts with Customers (Topic 606), and all subsequent ASUs that modified Topic 606. Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. In addition, certain noninterest income streams such as fees associated with mortgage servicing rights, financial guarantees, derivatives, and certain credit card fees are also not in scope of this guidance. Topic 606 is applicable to noninterest revenue streams such as deposit related fees, interchange fees, merchant income, and brokerage fees and commissions. Substantially all of the Company’s revenue is generated from contracts with customers. Noninterest revenue streams in-scope of Topic 606 are discussed below.

27

 

Service charges on deposit accounts

The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees, which include services such as stop payment charges, statement rendering, and ACH fees, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer’s account balance.

Interchange and ATM fees

The Company earns interchange and ATM fees from debit/credit cardholder transactions conducted through the Visa and ATM payment networks. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. Because the Company acts as an agent and does not control the services rendered to the customers, related costs are netted against the fee income. These costs were included in other operating expenses prior to the adoption of Topic 606.

Brokerage fees and commissions

Brokerage fees and commissions consist of other recurring revenue streams such as commissions from sales of mutual funds and other investments to customers by a third-party service provider and investment advisor fees. The Company receives commissions from the third-party service provider on a monthly basis based upon customer activity for the month. The investment advisor fees are charged to the customer’s account in advance on the first month of the quarter, and the revenue is recognized over the following three-month period.

The following table presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three and nine months ended September 30, 2019 and 2018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended

 

Nine months ended

 

 

 

September 30, 2019

 

September 30, 2018

 

September 30, 2019

 

September 30, 2018

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

In-scope of Topic 606:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

486

 

$

411

 

$

1,341

 

$

1,192

 

Interchange and ATM fees

 

 

271

 

 

215

 

 

732

 

 

626

 

Brokerage fees and commissions

 

 

67

 

 

76

 

 

262

 

 

272

 

Noninterest income (in-scope of Topic 606)

 

 

824

 

 

702

 

 

2,335

 

 

2,090

 

Noninterest income (out-of-scope of Topic 606)

 

 

687

 

 

509

 

 

1,641

 

 

1,289

 

Total noninterest income

 

$

1,511

 

$

1,211

 

$

3,976

 

$

3,379

 

 

 

Note 13. Leases

On January 1, 2019, the Company adopted FASB ASU 2016-02, Leases (Topic 842), as it relates to its non-cancellable operating leases and subleases of bank premises.  The guidance was implemented using the modified retrospective transition approach at the date of adoption with no cumulative effect adjustment to opening retained earnings and no material impact on the measurement of operating lease costs.  Prior period amounts were not adjusted and continue to be reported in accordance with the Company’s historic accounting policies, resulting in a balance sheet presentation that is not comparable to the prior period in the first year of adoption.   The Company elected the practical expedient package, which allowed it to not reassess (1) whether expired or existing contracts are or contain a lease, (2) the lease classification of expired or existing leases, and (3) the initial direct costs for any existing leases.  The Company also elected the practical expedient to use hindsight in determining the lease term for existing leases, thereby including renewal options that the Company is reasonably certain will be exercised in the lease term.  The adoption of this ASU resulted in the recognition of operating lease assets of $7.4 million and lease liabilities of $7.6 million at January 1, 2019. 

28

 

The Company's leases have lease terms between five years and 20 years, with the longest lease term having an expiration date in 2038. Most of these leases include one or more renewal options for five years or less. At lease commencement, the Company assesses whether it is reasonably certain to exercise a renewal option by considering various economic factors. Options that are reasonably certain of being exercised are factored into the determination of the lease term, and related payments are included in the calculation of the right-of-use asset and lease liability.  The Company uses its incremental borrowing rate to calculate the present value of lease payments when the interest rate implicit in a lease is not disclosed.  None of the Company’s current leases contain variable lease payment terms.  The Company accounts for associated non-lease components separately.

The following table presents operating lease liabilities as of September 30, 2019 (dollars in thousands):

 

 

 

 

 

    

Operating Leases

 

 

 

  

Gross lease liability

 

$

9,583

Less: imputed interest

 

 

(2,616)

Present value of lease liability

 

$

6,967

 

The weighted average remaining lease term and weighted average discount rate for operating leases at September 30, 2019 was 12.0 years and 4.59%, respectively. Maturities of the gross operating lease liability at September 30, 2019 are as follows (dollars in thousands):

 

 

 

 

2019

    

$

305

2020

 

 

1,231

2021

 

 

1,191

2022

 

 

600

2023

 

 

630

Thereafter

 

 

5,626

Total of future payments

 

$

9,583

 

Operating lease costs and sublease rental income for the three months ended September 30, 2019 were $318,000 and $63,000, respectively.  Rental expense and sublease rental income under operating lease agreements for the three months ended September 30, 2018 were $319,000 and $27,000, respectively. Operating lease costs and sublease rental income for the nine months ended September 30, 2019 were $1.1 million and $129,000, respectively. Rental expense and sublease rental income under operating lease agreements for the nine months ended September 30, 2018 were $1.0 million and $81,000, respectively.  Included in operating lease costs was $138,000 for the nine months period ended September 30, 2019, related to the early termination of an unprofitable branch recognized on June 30, 2019.

 

 

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

The following discussion and analysis of the financial condition at September 30, 2019 and results of operations of Community Bankers Trust Corporation (the “Company”) for the three and nine months ended September 30, 2019 should be read in conjunction with the Company’s consolidated financial statements and the accompanying notes to consolidated financial statements included in this report and in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2018.

OVERVIEW

Community Bankers Trust Corporation (the “Company”) is headquartered in Richmond, Virginia and is the holding company for Essex Bank (the “Bank”), a Virginia state bank with 24 full-service offices, 18 of which are in Virginia and six of which are in Maryland.  The Bank also operates two loan production offices.

The Bank engages in a general commercial banking business and provides a wide range of financial services primarily to individuals, small businesses and larger commercial companies, including individual and commercial demand and time

29

 

deposit accounts, commercial and industrial loans, consumer and small business loans, real estate and mortgage loans, investment services, on-line and mobile banking products, and cash management services.

The Company generates a significant amount of its income from the net interest income earned by the Bank. Net interest income is the difference between interest income and interest expense. Interest income depends on the amount of interest earning assets outstanding during the period and the interest rates earned thereon. The Company’s cost of funds is a function of the average amount of interest bearing deposits and borrowed money outstanding during the period and the interest rates paid thereon. The mix and product type for both loans and deposits can have a significant effect on the net interest income of the Bank. For the past several years, the Bank’s focus has been on maximizing that mix through branch growth and targeted product types, with lenders and other employees directly involved with customer relationships. Additionally, the quality of the interest earning assets further influences the amount of interest income lost on nonaccrual loans and the amount of additions to the allowance for loan losses.

The Bank also earns noninterest income from service charges on deposit accounts and other fee or commission-based services and products, such as insurance, mortgage loans, annuities, and other wealth management products. Other sources of noninterest income can include gains or losses on securities transactions and income from bank owned life insurance (BOLI) policies. The Company’s income is offset by noninterest expense, which consists of salaries and employee benefits, occupancy and equipment costs, data processing expenses, professional fees, transactions involving bank-owned property, and other operational expenses. The provision for loan losses and income taxes may materially affect net income.

CAUTION ABOUT FORWARD-LOOKING STATEMENTS

The Company makes certain forward-looking statements in this report that are subject to risks and uncertainties. These forward-looking statements include statements regarding our profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, future strategy, and financial and other goals. These forward-looking statements are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar import.

These forward-looking statements are subject to significant uncertainties because they are based upon or are affected by factors, including, without limitation, the effects of and changes in the following:

·

the quality or composition of the Company’s loan or investment portfolios, including collateral values and the repayment abilities of  borrowers and issuers;

·

assumptions that underlie the Company’s allowance for loan losses;

·

general economic and market conditions, either nationally or in the Company’s market areas;

·

the interest rate environment;

·

competitive pressures among banks and financial institutions or from companies outside the banking industry;

·

real estate values;

·

the demand for deposit, loan, and investment products and other financial services;

·

the demand, development and acceptance of new products and services;

·

the performance of vendors or other parties with which the Company does business;

·

time and costs associated with de novo branching, acquisitions, dispositions and similar transactions;

·

the realization of gains and expense savings from acquisitions, dispositions and similar transactions;

30

 

·

assumptions and estimates that underlie the accounting for purchased credit impaired loans;

·

consumer profiles and spending and savings habits;

·

levels of fraud in the banking industry;

·

the level of attempted cyber attacks in the banking industry;

·

the securities and credit markets;

·

costs associated with the integration of banking and other internal operations;

·

the soundness of other financial institutions with which the Company does business;

·

inflation;

·

technology; and

·

legislative and regulatory requirements.

These factors and additional risks and uncertainties are described in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2018 and other reports filed from time to time by the Company with the Securities and Exchange Commission.

Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements.

CRITICAL ACCOUNTING POLICIES

The Company’s financial statements are prepared in accordance with accounting principles generally accepted in the United States (GAAP). The financial information contained within the statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of factors could affect the ultimate value that is obtained when either earning income, recognizing an expense, recovering an asset or relieving a liability. For example, the Company uses historical loss factors as one factor in determining the inherent loss that may be present in its loan portfolio. Actual losses could differ significantly from the historical factors that the Company uses. In addition, GAAP itself may change from one previously acceptable method to another method. Although the economics of the Company’s transactions would be the same, the timing of events that would impact its transactions could change.

The following is a summary of the Company’s critical accounting policies that are highly dependent on estimates, assumptions and judgments.

Allowance for Loan Losses on Loans

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance is an amount that management believes is appropriate to absorb estimated losses relating to specifically identified loans, as well as probable credit losses inherent in the balance of the loan portfolio, based on an evaluation of the collectability of existing loans and prior loss experience. This evaluation also takes into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and

31

 

current economic conditions that may affect the borrower’s ability to pay. This evaluation does not include the effects of expected losses on specific loans or groups of loans that are related to future events or expected changes in economic conditions. The evaluation also considers the following risk characteristics of each loan portfolio:

·

Residential 1‑4 family mortgage loans include HELOCs and single family investment properties secured by first liens. The carry risks associated with owner-occupied and investment properties are the continued credit-worthiness of the borrower, changes in the value of the collateral, successful property maintenance and collection of rents due from tenants. The Company manages these risks by using specific underwriting policies and procedures and by avoiding concentrations in geographic regions.

·

Commercial real estate loans, including owner occupied and non-owner occupied mortgages, carry risks associated with the successful operations of the principal business operated on the property securing the loan or the successful operation of the real estate project securing the loan. General market conditions and economic activity may impact the performance of these loans. In addition to using specific underwriting policies and procedures for these types of loans, the Company manages risk by avoiding concentrations to any one business or industry, and by diversifying the lending to various lines of businesses, such as retail, office, office warehouse, industrial and hotel.

·

Construction and land development loans are generally made to commercial and residential builders/developers for specific construction projects, as well as to consumer borrowers. These carry more risk than real estate term loans due to the dynamics of construction projects, changes in interest rates, the long-term financing market and state and local government regulations. The Company manages risk by using specific underwriting policies and procedures for these types of loans and by avoiding concentrations to any one business or industry and by diversifying lending to various lines of businesses, in various geographic regions and in various sales or rental price points.

·

Second mortgages on residential 1‑4 family loans carry risk associated with the continued credit-worthiness of the borrower, changes in value of the collateral and a higher risk of loss in the event the collateral is liquidated due to the inferior lien position. The Company manages risk by using specific underwriting policies and procedures.

·

Multifamily loans carry risks associated with the successful operation of the property, general real estate market conditions and economic activity. In addition to using specific underwriting policies and procedures, the Company manages risk by avoiding concentrations to geographic regions and by diversifying the lending to various unit mixes, tenant profiles and rental rates.

·

Agriculture loans carry risks associated with the successful operation of the business, changes in value of non-real estate collateral that may depreciate over time and inventory that may be affected by weather, biological, price, labor, regulatory and economic factors. The Company manages risks by using specific underwriting policies and procedures, as well as avoiding concentrations to individual borrowers and by diversifying lending to various agricultural lines of business (i.e., crops, cattle, dairy, etc.).

·

Commercial loans carry risks associated with the successful operation of the business, changes in value of non-real estate collateral that may depreciate over time, accounts receivable whose collectability may change and inventory values that may be subject to various risks including obsolescence. General market conditions and economic activity may also impact the performance of these loans. In addition to using specific underwriting policies and procedures for these types of loans, the Company manages risk by diversifying the lending to various industries and avoids geographic concentrations.

·

Consumer installment loans carry risks associated with the continued credit-worthiness of the borrower and the value of rapidly depreciating assets or lack thereof. These types of loans are more likely than real estate loans to be quickly and adversely affected by job loss, divorce, illness or personal bankruptcy. The Company manages risk by using specific underwriting policies and procedures for these types of loans.

32

 

·

All other loans generally support the obligations of state and political subdivisions in the U.S. and are not a material source of business for the Company. The loans carry risks associated with the continued credit-worthiness of the obligations and economic activity. The Company manages risk by using specific underwriting policies and procedures for these types of loans.

While management uses the best information available to make its evaluation, future adjustments to the allowance may be necessary if there are significant changes in economic conditions. In addition, regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses, and may require the Company to make additions to the allowance based on their judgment about information available to them at the time of their examinations.

The allowance consists of specific, general and unallocated components. For loans that are also classified as impaired, an allowance is established when the collateral value (or discounted cash flows or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. The unallocated component covers uncertainties that could affect management’s estimate of probable losses.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured by either the present value of the expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

Large groups of smaller balance homogeneous loans are evaluated for impairment as a pool. Accordingly, the Company does not separately analyze these individual loans for impairment disclosures.

Accounting for Certain Loans Acquired in a Transfer

Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 310, Receivables, requires acquired loans to be recorded at fair value and prohibits carrying over valuation allowances in the initial accounting for acquired impaired loans. Loans carried at fair value, mortgage loans held for sale, and loans to borrowers in good standing under revolving credit arrangements are excluded from the scope of FASB ASC 310, which limits the yield that may be accreted to the excess of the undiscounted expected cash flows over the investor’s initial investment in the loan. The excess of the contractual cash flows over expected cash flows may not be recognized as an adjustment of yield. Subsequent increases in cash flows to be collected are recognized prospectively through an adjustment of the loan’s yield over its remaining life. Decreases in expected cash flows are recognized as impairments through the allowance for loan losses.

The Company’s acquired loans from the Suburban Federal Savings Bank (SFSB) transaction (the “PCI loans”), subject to FASB ASC Topic 805, Business Combinations, were recorded at fair value and no separate valuation allowance was recorded at the date of acquisition. FASB ASC 310‑30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, applies to loans acquired in a transfer with evidence of deterioration of credit quality for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. The Company is applying the provisions of FASB ASC 310‑30 to all loans acquired in the SFSB transaction. The Company has grouped loans together based on common risk characteristics including product type, delinquency status and loan documentation requirements among others.

The PCI loans are subject to the credit review standards described above for loans. If and when credit deterioration occurs subsequent to the date that the loans were acquired, a provision for loan loss for PCI loans will be charged to earnings for the full amount.

33

 

The Company has made an estimate of the total cash flows it expects to collect from each pool of loans, which includes undiscounted expected principal and interest. The excess of that amount over the fair value of the pool is referred to as accretable yield. Accretable yield is recognized as interest income on a constant yield basis over the life of the pool. The Company also determines each pool’s contractual principal and contractual interest payments. The excess of that amount over the total cash flows that it expects to collect from the pool is referred to as nonaccretable difference, which is not recorded. Judgmental prepayment assumptions are applied to both contractually required payments and cash flows expected to be collected at acquisition. Over the life of the loan or pool, the Company continues to estimate cash flows expected to be collected. Subsequent decreases in cash flows expected to be collected over the life of the pool are recognized as an impairment in the current period through the allowance for loan losses. Subsequent increases in expected or actual cash flows are first used to reverse any existing valuation allowance for that loan or pool. Any remaining increase in cash flows expected to be collected is recognized as an adjustment to the accretable yield with the amount of periodic accretion adjusted over the remaining life of the pool.

RESULTS OF OPERATIONS

Overview

Net income of $4.6 million for the third quarter of 2019 was an increase of $658,000, or 16.6%, compared with net income of $4.0 million for the third quarter of 2018. Interest and dividend income increased by $2.3 million in the third quarter of 2019 compared with the same period in 2018, driven by interest and fees on loans, which increased $1.3 million, and interest and fees on PCI loans, which increased $1.1 million. Noninterest income increased by $300,000 year over year. Offsetting these increases was an increase of $939,000 in noninterest expenses, an increase of $877,000 in interest expense and an increase of $142,000 in income tax expense.

 

Two separate items of note occurred during the quarter. First, a $1.1 million payoff of a loan within the PCI portfolio was received. The PCI portfolio contains six separate pools, two of which, due to the uncertain nature of the cash flows, have no carrying value. This $1.1 million payoff was recorded in one of those pools, the Acquisition, Development and Construction (ADC) pool, resulting in the entire payment being interest income. The other item was the migration of a $4.0 million nonperforming loan, charged down by $200,000 and moved into the OREO category at $3.8 million. As a part of this transaction, the Bank paid delinquent real estate taxes in the amount of $624,000 on this property, all of which was expensed in other real estate expense, net in the current quarter.

 

 

Net income was $11.7 million for the first nine months of 2019 compared with $10.3 million for the same period in 2018. This is an increase of $1.3 million, or 12.9%. Interest and dividend income increased by $5.4 million, or 12.4%, and noninterest income increased by $597,000, or 17.7%. Offsetting these increases to net income were increases of $3.0 million in interest expense, $1.2 million in noninterest expense, $125,000 in provision for loan losses and $376,000 in income tax expense. Earnings per common share, basic and fully diluted, were $0.52 for the first nine months of 2019 compared with $0.47, basic, and $0.46, fully diluted, for the first nine months of 2018.

 

 

Net Interest Income

The Company’s operating results depend primarily on its net interest income, which is the difference between interest income on interest-earning assets, including securities and loans, and interest expense incurred on interest bearing liabilities, including deposits and other borrowed funds. Net interest income is affected by changes in the amount and mix of interest earning assets and interest bearing liabilities, referred to as a “volume change.” It is also affected by changes in yields earned on interest earning assets and rates paid on interest bearing deposits and other borrowed funds, referred to as a “rate change.”

Net interest income increased $1.4 million, or 12.0%, from the third quarter of 2018 to the third quarter of 2019. Net interest income was $13.4 million in the third quarter of 2019 compared with $12.0 million for the same period in 2018.  Interest and fees on loans increased by $1.3 million, or 10.9%, year over year, and was $13.2 million for the third quarter of 2019. Interest and fees on PCI loans of $2.3 million is an increase of $1.1 million, driven by the $1.1 million ADC payment. The average balance of loans, excluding PCI loans, was $965.8 million for the third quarter of 2018 and increased

34

 

by $71.7 million, or 7.4%, in the third quarter of 2019. The yield on loans also increased, year over year, and was 4.89% in the third quarter of 2018 and increased by 15 basis points to 5.04% in the third quarter of 2019.

 

Interest income on securities of $1.8 million was a year-over-year decrease of $48,000. Interest income on securities, on a tax-equivalent basis, was $1.9 million in the third quarter of 2019, which was a decrease of $95,000 compared with the third quarter of 2018. This decrease was driven both by average balance and yield.  The average balance of the securities portfolio decreased $8.7 million year over year.  Additionally, on a tax-equivalent basis, the yield on investment securities decreased four basis points and was 3.25% in the third quarter of 2019 and 3.21% in the third quarter of 2018. 

 

Interest expense increased $877,000, or 27.7%, when comparing the third quarter of 2019 and the third quarter of 2018. Interest expense on deposits increased $999,000, or 37.0%, as the average balance of interest bearing deposits increased $39.9 million, or 4.1%.  The increase in deposit cost was driven by an increase in time deposit average balances, which increased $39.2 million, or 6.6%, year over year. The cost of time deposits increased from 1.56% to 2.06%, which resulted in an increase in the cost of total interest bearing deposits from 1.10% to 1.45%, over the same time frame. FHLB and other borrowings decreased, on average, $28.7 million year over year, and there was a slight increase in the rate paid, from 1.98% in the third quarter of 2018 to 1.99% in the third quarter of 2019.  Overall, the Bank’s cost of interest bearing liabilities increased 31 basis points, from 1.18% in the third quarter of 2018 to 1.49% in the third quarter of 2019.

 

The tax-equivalent net interest margin increased 25 basis points, from 3.77% in the third quarter of 2018 to 4.02% in the third quarter of 2019.  Likewise, the interest spread increased from 3.58% to 3.74% over the same time period.  The increase in the margin was precipitated by the increase of $2.4 million in loan income, including the PCI loan payoff, and from an increase in the average balances in noninterest bearing deposits of $24.0 million and shareholders’ equity of $19.7 million.

 

Net interest income was $37.5 million for the first nine months of 2019, an increase of $2.5 million, or 7.0%, when comparing the first nine months of 2018 and 2019.  The yield on earning assets was 5.02% for the first nine months of 2019 compared with 4.67% for the first nine months of 2018. Interest and fees on loans of $38.2 million in the first nine months of 2019 was an increase of $4.1 million compared with $34.1 million for the same period in 2018.  Interest and fees on PCI loans, including the $1.1 million ADC payment noted above, increased $940,000 over this same time frame.  For the first nine months of 2019 compared with the same period in 2018, securities income increased $265,000. On a tax-equivalent basis the increase was $158,000. The average balance of tax-exempt securities declined $18.8 million, thus reducing the benefit received on a tax-equivalent basis on these securities. The tax-equivalent yield on the portfolio increased and was 3.17% for the first nine months of 2019 compared with 3.10% for the same period in 2018.

 

Interest expense of $11.6 million represented an increase of $3.0 million, or 34.6%, in the first nine months of 2019 compared with the same period in 2018. Average interest bearing liabilities increased $19.0 million, or 1.8%.  The cost of interest bearing liabilities increased from 1.09% for the first nine months of 2018 to 1.44% for the first nine months of 2019. Driving the increase was growth of $65.5 million, or 11.5%, in the average balance of time deposits, from $569.0 million for the first nine months of 2018 to $634.4 million for the same period in 2019. This growth in time deposits, as a result of higher rates, came partly from a shift away from savings and money market accounts, which experienced a decline of $13.2 million in average balances between the comparison periods. Additionally, time deposit growth included a shift out of FHLB and other borrowings, which reflected an average balance decline of $35.0 million, or 35.2%, over the two nine-month comparison periods.

 

The tax-equivalent net interest margin was 3.84% for the first nine months of 2019 compared with 3.76% for the first nine months of 2018. The yield on earning assets increased by 35 basis points over this time frame to 5.02%. The competition for funding, however, pushed the cost of interest bearing liabilities up an equal amount, 35 basis points, from 1.09% to 1.44%.  The net interest spread was 3.58% for the first nine months of each of 2018 and 2019. The net interest margin of 3.84% for the first nine months of 2019 is an increase from 3.76% for the first nine months of 2018. The net interest margin has been enhanced by growth in the average balance of noninterest bearing deposits of $18.2 million, or 11.9%, and in shareholders’ equity of $17.6 million, or 13.8%. Excluding the $1.1 million ADC loan payment, the yield on the PCI portfolio would have been 13.72%, the yield on earning assets would have been 4.91%, the interest spread would have been 3.47% and the net interest margin would have been 3.73%.

 

 

35

 

The following tables set forth, for each category of interest-earning assets and interest bearing liabilities, the average amounts outstanding, the interest earned or paid on such amounts, and the average rate earned or paid for the three and nine months ended September 30, 2019 and 2018. The tables also set forth the average rate paid on total interest bearing liabilities, and the net interest margin on average total interest earning assets for the same periods. Except as indicated in the footnotes, no tax equivalent adjustments were made and all average balances are daily average balances. Any nonaccruing loans have been included in the tables, as loans carrying a zero yield.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended September 30, 2019

    

Three months ended September 30, 2018

    

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

Average

 

 

 

Average

 

Interest

 

Rates

 

Average

 

Interest

 

Rates

 

 

 

Balance

 

Income/

 

Earned/

 

Balance

 

Income/

 

Earned/

 

(Dollars in thousands)

    

Sheet

    

Expense

    

Paid

    

Sheet

    

Expense

    

Paid

    

ASSETS:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Loans

 

$

1,037,433

 

$

13,187

 

5.04

%  

$

965,763

 

$

11,893

 

4.89

%  

PCI loans

 

 

34,999

 

 

2,333

 

26.07

 

 

39,614

 

 

1,265

 

12.49

 

Total loans

 

 

1,072,432

 

 

15,520

 

5.74

 

 

1,005,377

 

 

13,158

 

5.19

 

Interest bearing bank balances

 

 

13,454

 

 

87

 

2.58

 

 

15,244

 

 

94

 

2.45

 

Federal funds sold

 

 

1,795

 

 

 9

 

2.08

 

 

91

 

 

 —

 

1.92

 

Securities (taxable)

 

 

195,401

 

 

1,489

 

3.05

 

 

179,738

 

 

1,364

 

3.04

 

Securities (tax exempt) (1)

 

 

49,616

 

 

450

 

3.63

 

 

73,985

 

 

669

 

3.62

 

Total earning assets

 

 

1,332,698

 

 

17,555

 

5.23

 

 

1,274,435

 

 

15,285

 

4.76

 

Allowance for loan losses

 

 

(8,872)

 

 

  

 

  

 

 

(9,219)

 

 

  

 

  

 

Non-earning assets

 

 

101,129

 

 

  

 

  

 

 

94,804

 

 

  

 

  

 

Total assets

 

$

1,424,955

 

 

  

 

  

 

$

1,360,020

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand - interest bearing

 

$

155,208

 

 

85

 

0.22

 

$

153,794

 

 

81

 

0.21

 

Savings and money market

 

 

224,401

 

 

330

 

0.58

 

 

225,100

 

 

278

 

0.49

 

Time deposits

 

 

632,625

 

 

3,283

 

2.06

 

 

593,450

 

 

2,340

 

1.56

 

Total interest bearing deposits

 

 

1,012,234

 

 

3,698

 

1.45

 

 

972,344

 

 

2,699

 

1.10

 

Short-term borrowings

 

 

4,409

 

 

28

 

2.53

 

 

2,163

 

 

13

 

2.32

 

FHLB and other borrowings

 

 

62,079

 

 

315

 

1.99

 

 

90,761

 

 

452

 

1.98

 

Total interest bearing liabilities

 

 

1,078,722

 

 

4,041

 

1.49

 

 

1,065,268

 

 

3,164

 

1.18

 

Noninterest bearing deposits

 

 

181,249

 

 

  

 

  

 

 

157,252

 

 

  

 

  

 

Other liabilities

 

 

14,246

 

 

  

 

  

 

 

6,509

 

 

  

 

  

 

Total liabilities

 

 

1,274,217

 

 

  

 

  

 

 

1,229,029

 

 

  

 

  

 

Shareholders’ equity

 

 

150,738

 

 

  

 

  

 

 

130,991

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,424,955

 

 

  

 

  

 

$

1,360,020

 

 

  

 

  

 

Net interest earnings

 

 

  

 

$

13,514

 

  

 

 

  

 

$

12,121

 

  

 

Interest spread

 

 

  

 

 

  

 

3.74

%  

 

  

 

 

  

 

3.58

%  

Net interest margin

 

 

  

 

 

  

 

4.02

%  

 

  

 

 

  

 

3.77

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Securities

 

 

  

 

$

95

 

  

 

 

  

 

$

141

 

  

 

 

(1)   Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 21%.

 

 

36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Nine months ended September 30, 2019

    

Nine months ended September 30, 2018

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

Average

 

 

 

Average

 

Interest

 

Rates

 

Average

 

Interest

 

Rates

 

 

 

Balance

 

Income/

 

Earned/

 

Balance

 

Income/

 

Earned/

 

(Dollars in thousands)

    

Sheet

    

Expense

    

Paid

    

Sheet

    

Expense

    

Paid

 

ASSETS:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Loans

 

$

1,016,041

 

$

38,246

 

5.03

%  

$

956,109

 

$

34,122

 

4.77

%  

PCI loans

 

 

36,321

 

 

4,877

 

17.70

 

 

41,366

 

 

3,937

 

12.55

 

Total loans

 

 

1,052,362

 

 

43,123

 

5.48

 

 

997,475

 

 

38,059

 

5.10

 

Interest bearing bank balances

 

 

15,752

 

 

300

 

2.55

 

 

13,063

 

 

203

 

2.08

 

Federal funds sold

 

 

890

 

 

14

 

2.17

 

 

79

 

 

 1

 

1.80

 

Securities (taxable)

 

 

190,433

 

 

4,483

 

3.14

 

 

177,039

 

 

3,816

 

2.87

 

Securities (tax exempt) (1)

 

 

58,577

 

 

1,585

 

3.61

 

 

77,370

 

 

2,094

 

3.61

 

Total earning assets

 

 

1,318,014

 

 

49,505

 

5.02

 

 

1,265,026

 

 

44,173

 

4.67

 

Allowance for loan losses

 

 

(8,925)

 

 

  

 

  

 

 

(9,222)

 

 

  

 

  

 

Non-earning assets

 

 

100,221

 

 

  

 

  

 

 

91,994

 

 

  

 

  

 

Total assets

 

$

1,409,310

 

 

  

 

  

 

$

1,347,798

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand - interest bearing

 

$

156,335

 

 

258

 

0.22

 

$

155,494

 

 

237

 

0.20

 

Savings and money market

 

 

220,868

 

 

930

 

0.56

 

 

234,091

 

 

904

 

0.52

 

Time deposits

 

 

634,434

 

 

9,333

 

1.97

 

 

568,983

 

 

6,056

 

1.42

 

Total interest bearing deposits

 

 

1,011,637

 

 

10,521

 

1.39

 

 

958,568

 

 

7,197

 

1.00

 

Short-term borrowings

 

 

4,072

 

 

84

 

2.77

 

 

3,091

 

 

50

 

2.17

 

FHLB and other borrowings

 

 

64,686

 

 

1,023

 

2.09

 

 

99,773

 

 

1,392

 

1.84

 

Total interest bearing liabilities

 

 

1,080,395

 

 

11,628

 

1.44

 

 

1,061,432

 

 

8,639

 

1.09

 

Noninterest bearing deposits

 

 

170,919

 

 

  

 

  

 

 

152,740

 

 

  

 

  

 

Other liabilities

 

 

12,809

 

 

  

 

  

 

 

5,992

 

 

  

 

  

 

Total liabilities

 

 

1,264,123

 

 

  

 

  

 

 

1,220,164

 

 

  

 

  

 

Shareholders’ equity

 

 

145,187

 

 

  

 

  

 

 

127,634

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,409,310

 

 

  

 

  

 

$

1,347,798

 

 

  

 

  

 

Net interest earnings

 

 

  

 

$

37,877

 

  

 

 

  

 

$

35,534

 

  

 

Interest spread

 

 

  

 

 

  

 

3.58

%  

 

  

 

 

  

 

3.58

%  

Net interest margin

 

 

  

 

 

  

 

3.84

%  

 

  

 

 

  

 

3.76

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Securities

 

 

  

 

$

333

 

  

 

 

  

 

$

440

 

  

 

 

(1)

Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 21%.

 

Provision for Loan Losses

Management actively monitors the Company’s asset quality and provides specific loss provisions when necessary. Provisions for loan losses are charged to income to bring the total allowance for loan losses to a level deemed appropriate by management of the Company based on such factors as historical credit loss experience, industry diversification of the commercial loan portfolio, the amount of nonperforming loans and related collateral, the volume growth and composition of the loan portfolio, current economic conditions that may affect the borrower’s ability to pay and the value of collateral, the evaluation of the loan portfolio through the internal loan review function and other relevant factors. See Allowance for Loan Losses on Loans in the Critical Accounting Policies section above for further discussion.

Loans are charged-off against the allowance for loan losses when appropriate. Although management believes it uses the best information available to make determinations with respect to the provision for loan losses, future adjustments may be necessary if economic conditions differ from the assumptions used in making the initial determinations.

Management also actively monitors its PCI loan portfolio for impairment and necessary loan loss provisions. Provisions for these loans may be necessary due to a change in expected cash flows or an increase in expected losses within a pool of loans.

37

 

The Company records a separate provision for loan losses for its loan portfolio, excluding PCI loans, and the PCI loan portfolio.  There was no provision for loan losses on the loan portfolio, excluding PCI loans, for the three month periods ended September 30, 2019 and 2018. There was a provision for loan losses of $125,000 on the loan portfolio, excluding PCI loans, for the nine month period ended September 30, 2019 compared with no provision for loan losses for the same period of 2018. The provision recognized during the second quarter of 2019 was due to loan growth of $26.3 million, or 2.6%, during the quarter and an uptick in delinquencies less than 90 days past due and still accruing interest. There was no provision for loan losses on the PCI loan portfolio for the three and nine month periods ended September 30, 2019 or 2018.  Additional discussion of loan quality is presented below.

The loan portfolio, excluding PCI loans, had net charge-offs of $426,000 in the third quarter of 2019, compared with net charge-offs of $96,000 in the third quarter of 2018. Total charge-offs were $576,000 for the third quarter of 2019 compared with $190,000 in the third quarter of 2018. Recoveries of previously charged-off loans were $150,000 for the third quarter of 2019 compared with $94,000 in the third quarter of 2018.

For the nine months ended September 30, 2019, the loan portfolio, excluding PCI loans, had net charge-offs of $715,000 compared with net recoveries of $24,000 in the same time period of 2018. Total charge-offs were $1.3 million for the nine months ended September 30, 2019 compared with $394,000 in the same period of 2018. Recoveries of previously charged-off loans were $541,000 for the nine months ended September 30, 2019 compared with $418,000 in the same period of 2018.

Noninterest Income

Noninterest income increased $300,000, or 24.8%, and was $1.5 million in the third quarter of 2019 compared with $1.2 million in the third quarter of 2018. Other noninterest income increased by $175,000, driven by life insurance proceeds of $120,000, equity investment dividends of $45,000 and swap fee income of $35,000. Service charges and fees were $758,000 in the third quarter of 2019 and increased $132,000 year over year. Mortgage loan income of $176,000 in the third quarter of 2019 was an increase of $79,000 over the same period in 2018. Gain on sale of loans declined $65,000 in the third quarter of 2019 compared with the same period in 2018, and gain(loss) on securities transactions, net declined from $68,000 in the third quarter of 2018 to $50,000 in the same period in 2019.

 

Noninterest income was $4.0 million for the first nine months of 2019, an increase of $597,000, or 17.7%, compared with $3.4 million for the first nine months of 2018. Service charges and fees, driven by an increase in deposits, were $2.1 million for the first nine months of 2019, an increase of $256,000 compared with the same period in 2018. Other noninterest income was $744,000 for the first nine months of 2019, an increase of $222,000 versus the first nine months of 2018. The 2019 period benefited from the receipt of life insurance proceeds of $120,000, dividends on an equity investment of $45,000 and swap fee income of $35,000. Gain on securities transactions increased $192,000 and was $274,000 for the first nine months of 2019 compared with $82,000 for the same period in 2018. Mortgage loan income of $338,000, driven by low interest rates and refinance activity, increased by $50,000 in the first nine months of 2019 compared with the same period in 2018. Gain on sale of loans declined by $118,000 in the first nine months of 2019 compared with the same period in 2018.

 

Noninterest Expense

Noninterest expenses were $9.2 million in the third quarter of 2019 and increased $939,000, or 11.3%, compared with the same period in 2018. Other real estate expenses, net increased by the largest dollar amount, $502,000, and were $565,000 for the third quarter of 2019 compared with $63,000 for the third quarter of 2018. Salaries and employee benefits increased by $260,000, or 5.2%, and were $5.3 million for the third quarter of 2019. Other operating expenses increased by $212,000 year over year and were $1.6 million in the third quarter of 2019. Data processing fees of $594,000 in the third quarter of 2019 were $112,000 greater than one year earlier.  Offsetting these increases was a reduction in the FDIC assessment of $191,000 year over year due to the FDIC’s small bank assessment credit of $168,000 received in the third quarter of 2019.

 

Noninterest expenses were $27.1 million for the first nine months of 2019, as compared with $25.8 million for the same period in 2018.  This is an increase of $1.2 million, or 4.7%. Other real estate expenses, net increased $504,000, and were $662,000 for the first nine months of 2019, compared with $158,000 for the same period in 2018. The major cause

38

 

for the increase was the payment of $624,000 in past due taxes noted above. Expense in 2019 has been reduced by gain on sale of other properties. Occupancy expenses increased $301,000, or 12.7%. Data processing fees increased $274,000, or 18.7% and were $1.7 million for the first nine months of 2019. Other operating expenses increased $247,000 and were $4.6 million for the first nine months of 2019. Equipment expenses increased by $128,000 and were $1.2 million for the first nine months of 2019. Offsetting these increases, the FDIC assessment decreased $283,000 for the first nine months of 2019 compared with the same period in 2018 due to premium rate decreases and the small bank assessment credit mentioned above.

 

Income Taxes

 

Income tax expense was $1.1 million for the three months ended September 30, 2019, compared with income tax expense of $945,000 for the third quarter of 2018.  For the nine months ended September 30, 2019, income tax expense was $2.7 million compared with $2.3 million for the first nine months of 2018. The effective tax rate for the third quarter of 2019 was 19.1% versus 19.3% in the third quarter of 2018. For the first nine months of 2019, the effective tax rate was 18.7% and, for the same period in 2018, it was 18.2%. The increase in the effective tax rate was primarily from lower tax-exempt income from municipal securities.    

 

FINANCIAL CONDITION

 

General

 

Total assets increased $29.5 million, or 2.1%, during the first nine months of 2019 to $1.423 billion at September 30, 2019.  Total loans, excluding PCI loans, were $1.035 billion at September 30, 2019, increasing $40.8 million, or 4.1%, from year end 2018.   Total PCI loans were $34.0 million at September 30, 2019 versus $38.3 million at year end 2018.

 

During the first nine months of 2019, loans, excluding PCI loans, grew by $40.8 million, or 4.1%. Multifamily loans grew $14.2 million, or 23.9%. Commercial mortgage loans grew $13.2 million, or 3.5%. Construction and land development loans grew $10.6 million, or 8.8%. Residential 1 – 4 family loans grew $5.7 million, or 2.7%. Offsetting these increases was a decline in commercial loans of $2.7 million, or 1.4%.

 

The Company’s securities portfolio, excluding restricted equity securities, decreased $20.5 million, or 8.2%, since year end 2018 to total $228.4 million at September 30, 2019. Securities balances decreased $23.9 million during the third quarter of 2019. Net gains of $50,000 were realized during the third quarter of 2019 through sales and call activity. For the first nine months of 2019, there were net gains of $274,000 realized through sales and call activity. The Company actively manages the portfolio to improve its liquidity and maximize the return within the desired risk profile.

 

The Company is required to account for the effect of changes in the fair value of securities available-for-sale (AFS) under FASB ASC 320, Investments – Debt and Equity Securities. The fair value of the AFS portfolio was $190.2 million at September 30, 2019 and $206.7 million at December 31, 2018. At September 30, 2019, the Company had a net unrealized gain on the AFS portfolio of $4.8 million compared with a net unrealized loss of $792,000 at December 31, 2018. Municipal securities comprised 49.8% of the total AFS portfolio at September 30, 2019. These securities exhibit more price volatility in a changing interest rate environment because of their longer weighted average life, as compared to other categories contained within the rest of the portfolio.

The Company had cash and cash equivalents of $36.8 million and $34.2 million at September 30, 2019 and December 31, 2018, respectively.  There were federal funds purchased of $71,000 at September 30, 2019 and $19.4 million at December 31, 2018. Interest bearing bank deposits were $13.7 million at September 30, 2019 compared with $15.9 million at December 31, 2018.

 

Interest bearing deposits at September 30, 2019 were $994.2 million, a decrease of $5.6 million from December 31, 2018. During 2019, NOW accounts declined $18.3 million, or 11.0% and were $147.6 million at September 30, 2019. Time deposits less than or equal to $250,000 decreased $1.4 million and total $483.7 million at September 30, 2019. Time deposits over $250,000 grew by $7.3 million during 2019 and were $136.2 million at September 30, 2019. Savings accounts grew $3.5 million during 2019 and total $96.4 million. Money market deposit accounts, $130.3 million at September 30, 2019, grew $3.3 million, or 2.6%, during the first nine months of 2019.

39

 

 

FHLB advances were $73.7 million at September 30, 2019, compared with $59.4 million at December 31, 2018.   

 

Shareholders’ equity was $152.6 million at September 30, 2019 and $137.5 million at December 31, 2018.  Shareholders’ equity to assets was 10.7% at September 30, 2019 and 9.9% at December 31, 2018. 

 

Asset Quality – excluding PCI loans

The allowance for loan losses represents management’s estimate of the amount appropriate to provide for probable losses inherent in the loan portfolio.

Loan quality is continually monitored, and the Company’s management has established an allowance for loan losses that it believes is appropriate for the risks inherent in the loan portfolio. Among other factors, management considers the Company’s historical loss experience, the size and composition of the loan portfolio, the value and appropriateness of collateral and guarantors, nonperforming loans and current and anticipated economic conditions. There are additional risks of future loan losses, which cannot be precisely quantified nor attributed to particular loans or classes of loans. Because those risks include general economic trends, as well as conditions affecting individual borrowers, the allowance for loan losses is an estimate. The allowance is also subject to regulatory examinations and determination as to appropriateness, which may take into account such factors as the methodology used to calculate the allowance and size of the allowance in comparison to peer companies identified by regulatory agencies. See Allowance for Loan Losses on Loans in the Critical Accounting Policies section above for further discussion.

The Company maintains a list of loans that have potential weaknesses and thus may need special attention. This loan list is used to monitor such loans and is used in the determination of the appropriateness of the allowance for loan losses. Nonperforming assets totaled $10.5 million at September 30, 2019 and net charge-offs were $715,000 for the nine months ended September 30, 2019. This compares with nonperforming assets of $10.6 million and net recoveries of $14,000 for the year ended December 31, 2018.

Nonperforming loans were $5.7 million at September 30, 2019, a $3.8 million decrease from $9.5 million at December 31, 2018. The $3.8 million decrease in nonperforming loans since December 31, 2018 was the net result of $5.0 million in additions to nonperforming loans and $8.8 million in reductions. The increase related mainly to two commercial loans totaling $616,000, one multifamily real estate loan of $2.6 million, and one 1-4 family residential mortgage loan of $764,000. With respect to the reductions in nonperforming loans, $1.3 million were payments to existing credits, $1.1 million were charge-offs, $1.5 million were paid off, $3.8 million were transferred to OREO, and $1.1 million returned to accruing status.

The allowance for loan losses, excluding PCI, equaled 146.1% of nonaccrual loans at September 30, 2019 compared with 94.6% at December 31, 2018. The ratio of nonperforming assets to loans and OREO decreased 6 basis points. The ratio was 1.01% at September 30, 2019 versus 1.07% at December 31, 2018.

In accordance with GAAP, an individual loan is impaired when, based on current information and events, it is probable that a creditor will be unable to collect all amounts due in accordance with contractual terms of the loan agreement. The Company considers all troubled debt restructures and nonaccrual loans to be impaired loans. In addition, the Company reviews all substandard and doubtful loans that are not on nonaccrual status, as well as loans with other risk characteristics, pursuant to and specifically for compliance with the accounting definition of impairment as described above. These impaired loans have been determined through analysis, appraisals, or other methods used by management.

See Note 3 to the Company’s financial statements for information related to the allowance for loan losses. At September 30, 2019 and December 31, 2018, total impaired loans, excluding PCI loans, equaled $10.4 million and $17.9 million, respectively.

40

 

The following table sets forth selected asset quality data, excluding PCI loans, and ratios for the dates indicated (dollars in thousands):

 

 

 

 

 

 

 

 

 

    

September 30, 2019

    

December 31, 2018

 

Nonaccrual loans

 

$

5,746

 

$

9,500

 

Loans past due 90 days and accruing interest

 

 

 —

 

 

 —

 

Total nonperforming loans

 

 

5,746

 

 

9,500

 

OREO

 

 

4,740

 

 

1,099

 

Total nonperforming assets

 

$

10,486

 

$

10,599

 

 

 

 

 

 

 

 

 

Accruing troubled debt restructure loans

 

$

4,658

 

$

8,359

 

 

 

 

 

 

 

 

 

Balances

 

 

  

 

 

  

 

Specific reserve on impaired loans

 

 

920

 

 

2,246

 

General reserve related to unimpaired loans

 

 

7,473

 

 

6,737

 

Total allowance for loan losses

 

 

8,393

 

 

8,983

 

 

 

 

 

 

 

 

 

Average loans during the year, net of unearned income

 

 

1,016,041

 

 

960,978

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

10,404

 

 

17,859

 

Non-impaired loans

 

 

1,024,118

 

 

975,846

 

Total loans, net of unearned income

 

 

1,034,522

 

 

993,705

 

 

 

 

 

 

 

 

 

Ratios

 

 

  

 

 

  

 

Allowance for loan losses to loans

 

 

0.81

%  

 

0.90

%

Allowance for loan losses to nonaccrual loans

 

 

146.10

 

 

94.56

 

General reserve to non-impaired loans

 

 

0.73

 

 

0.69

 

Nonaccrual loans to loans

 

 

0.56

 

 

0.96

 

Nonperforming assets to loans and OREO

 

 

1.01

 

 

1.07

 

Net charge-offs (recoveries) to average loans

 

 

0.07

 

 

 —

 

 

A further breakout of nonaccrual loans, excluding PCI loans, at September 30, 2019 and December 31, 2018 is below (dollars in thousands):

 

 

 

 

 

 

 

 

 

    

September 30, 2019

    

December 31, 2018

 

Mortgage loans on real estate:

 

 

 

 

 

 

 

Residential 1‑4 family

 

$

1,349

 

$

1,257

 

Commercial

 

 

1,059

 

 

2,123

 

Construction and land development

 

 

406

 

 

4,571

 

Multifamily

 

 

2,494

 

 

 —

 

Total real estate loans

 

 

5,308

 

 

7,951

 

Commercial loans

 

 

431

 

 

1,549

 

Consumer installment loans

 

 

 7

 

 

 —

 

Total loans

 

$

5,746

 

$

9,500

 

 

Asset Quality – PCI loans

Loans accounted for under FASB ASC 310‑30 are generally considered accruing and performing loans as the loans accrete interest income over the estimated life of the loan. Accordingly, acquired impaired loans that are contractually past due are still considered to be accruing and performing loans.

The PCI loans are subject to credit review standards for loans.  If and when credit deterioration occurs subsequent to the date that they were acquired, a provision for credit loss for PCI loans will be charged to earnings for the full amount. The Company makes an estimate of the total cash flows that it expects to collect from a pool of PCI loans, which includes undiscounted expected principal and interest. Over the life of the loan or pool, the Company continues to estimate cash

41

 

flows expected to be collected. Subsequent decreases in cash flows expected to be collected over the life of the pool are recognized as impairments in the current period through the allowance for loan losses. Subsequent increases in expected cash flows are first used to reverse any existing valuation allowance for that loan or pool. Any remaining increase in cash flows expected to be collected is recognized as an adjustment to the yield over the remaining life of the pool.

Capital Requirements

The determination of capital adequacy depends upon a number of factors, such as asset quality, liquidity, earnings, growth trends and economic conditions. The Company seeks to maintain a strong capital base exceeding regulatory minimums for well capitalized institutions to support its growth and expansion plans, provide stability to current operations and promote public confidence in the Company.

Effective September 2018, the Federal Reserve raised the total consolidated asset limit in the Small Bank Holding Company Policy Statement from $1 billion to $3 billion, thereby eliminating the Company’s consolidated capital reporting requirements. Therefore, the Company only reports capital information at the Bank level.

Under the final rule on Enhanced Regulatory Capital Standards, commonly referred to as Basel III and which became effective January 1, 2015, the federal banking regulators have defined four tests for assessing the capital strength and adequacy of banks, based on four definitions of capital. “Common equity tier 1 capital” is defined as common equity, retained earnings, and accumulated other comprehensive income (AOCI), less certain intangibles. “Tier 1 capital” is defined as common equity tier 1 capital plus qualifying perpetual preferred stock, tier 1 minority interests, and grandfathered trust preferred securities. “Tier 2 capital” is defined as specific subordinated debt, some hybrid capital instruments and other qualifying preferred stock, non-tier 1 minority interests and a limited amount of the allowance for loan losses. “Total capital” is defined as tier 1 capital plus tier 2 capital. Four risk-based capital ratios are computed using the above capital definitions, total assets and risk-weighted assets, and the ratios are measured against regulatory minimums to ascertain adequacy. All assets and off-balance sheet risk items are grouped into categories according to degree of risk and assigned a risk-weighting and the resulting total is risk-weighted assets. “Common equity tier 1 capital ratio” is common equity tier 1 capital divided by risk-weighted assets. “Tier 1 risk-based capital ratio” is tier 1 capital divided by risk-weighted assets. “Total risk-based capital ratio” is total capital divided by risk-weighted assets. The “leverage ratio” is tier 1 capital divided by total average assets.

The Bank’s ratio of total risk-based capital was 13.8% at September 30, 2019 compared with 13.3% at December 31, 2018. The tier 1 risk-based capital ratio was 13.1% at September 30, 2019 and 12.6% at December 31, 2018. The Bank’s tier 1 leverage ratio was 10.7% at September 30, 2019 and 10.2% at December 31, 2018. All capital ratios exceed regulatory minimums to be considered well capitalized. BASEL III introduced the common equity tier 1 capital ratio, which was 13.1% at September 30, 2019 and 12.6% at December 31, 2018.

Under Basel III, a capital conservation buffer of 2.5% above the minimum risk-based capital thresholds was established. Dividend and executive compensation restrictions begin if the Bank does not maintain the full amount of the buffer. At September 30, 2019, the Bank had a capital conservation buffer of 5.8%.

Liquidity

Liquidity represents the Company’s ability to meet present and future financial obligations through either the sale or maturity of existing assets or the acquisition of additional funds through liability management. Liquid assets include cash, interest bearing deposits with banks, federal funds sold and certain investment securities. As a result of the Company’s management of liquid assets and the ability to generate liquidity through liability funding, management believes that the Company maintains overall liquidity sufficient to satisfy its depositors’ requirements and meet its customers’ credit needs.

42

 

The Company’s results of operations are significantly affected by its ability to manage effectively the interest rate sensitivity and maturity of its interest earning assets and interest bearing liabilities. A summary of the Company’s liquid assets at September 30, 2019 and December 31, 2018 was as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

    

September 30, 2019

    

December 31, 2018

 

Cash and due from banks

 

$

23,056

 

$

18,292

 

Interest bearing bank deposits

 

 

13,742

 

 

15,927

 

Available for sale securities, at fair value, unpledged

 

 

163,453

 

 

174,842

 

Total liquid assets

 

$

200,251

 

$

209,061

 

 

 

 

 

 

 

 

 

Deposits and other liabilities

 

$

1,270,043

 

$

1,255,689

 

Ratio of liquid assets to deposits and other liabilities

 

 

15.77

%  

 

16.65

%

 

The Company maintains unsecured lines of credit of varying amounts with correspondent banks to facilitate short-term liquidity needs. The Company has a total of $55 million in this type of facility in the aggregate at September 30, 2019.

Off-Balance Sheet Arrangements and Contractual Obligations

A summary of the contract amount of the Company’s exposure to off-balance sheet and balance sheet risk as of September 30, 2019 and December 31, 2018, is as follows (dollars in thousands):

 

 

 

 

 

 

 

 

    

September 30, 2019

    

December 31, 2018

Commitments with off-balance sheet risk:

 

 

  

 

 

  

Commitments to extend credit

 

$

220,249

 

$

204,831

Standby letters of credit

 

 

10,954

 

 

5,280

Total commitments with off-balance sheet risks

 

$

231,203

 

$

210,111

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property and equipment, and income-producing commercial properties.

Unfunded commitments under lines of credit are commitments for possible future extensions of credit to existing customers. Those lines of credit may be drawn upon only to the total extent to which the Company is committed.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to clients. The Company holds certificates of deposit, deposit accounts, and real estate as collateral supporting those commitments for which collateral is deemed necessary.

The Company designates derivatives as cash flow hedges when they are used to manage exposure to variability in cash flows related to forecasted transactions on variable rate borrowings, such as FHLB borrowings, repurchase agreements, and brokered CDs.  The Company had cash flow hedges with total notional amounts of $40 million and $30 million at September 30, 2019 and December 31, 2018, respectively. The Company recorded a fair value asset of $15,000 and a fair value liability of $157,000 in other assets and other liabilities, respectively, at September 30, 2019.  The Company recorded a fair value asset of $253,000 in other assets at December 31, 2018. The Company’s cash flow hedges are deemed to be highly effective. Therefore, the net gain (loss) was recorded as a component of other comprehensive income (loss) recorded in the Company’s consolidated statements of comprehensive income.

43

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates or prices such as interest rates, foreign currency exchange rates, commodity prices and equity prices. The Company’s primary market risk exposure is interest rate risk. The ongoing monitoring and management of interest rate risk is an important component of the Company’s asset/liability management process, which is governed by policies established by its Board of Directors that are reviewed and approved annually. The Board of Directors delegates responsibility for carrying out asset/liability management policies to the Asset/Liability Committee (ALCO) of the Bank. In this capacity, ALCO develops guidelines and strategies that govern the Company’s asset/liability management related activities, based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends.

Interest rate risk represents the sensitivity of earnings to changes in market interest rates. As interest rates change, the interest income and expense streams associated with the Company’s financial instruments also change, affecting net interest income, the primary component of the Company’s earnings. ALCO uses the results of a detailed and dynamic simulation model to quantify the estimated exposure of net interest income to sustained interest rate changes. While ALCO routinely monitors simulated net interest income sensitivity over various periods, it also employs additional tools to monitor potential longer-term interest rate risk.

The simulation model captures the impact of changing interest rates on the interest income received and interest expense paid on all assets and liabilities reflected on the Company’s balance sheet. The simulation model is prepared and results are analyzed at least quarterly. This sensitivity analysis is compared to ALCO policy limits, which specify a maximum tolerance level for net interest income exposure over a one-year horizon, assuming no balance sheet growth, given a 400 basis point upward shift and a 400 basis point downward shift in interest rates. The downward shift of 300 or 400 basis points is included in the analysis, although less meaningful in the current rate environment, because all results are monitored regardless of likelihood. A parallel shift in rates over a 12‑month period is assumed.

The following table represents the change to net interest income given interest rate shocks up and down 100, 200, 300 and 400 basis points at September 30, 2019 (dollars in thousands):

 

 

 

 

 

 

 

September 30, 2019

 

    

%

    

$

Change in Yield curve

 

 

 

 

+400 bp

 

5.7

 

2,827

+300 bp

 

4.5

 

2,214

+200 bp

 

3.1

 

1,508

+100 bp

 

1.3

 

633

most likely

 

 

‑100 bp

 

(2.1)

 

(1,029)

‑200 bp

 

(3.7)

 

(1,798)

‑300 bp

 

(3.7)

 

(1,841)

‑400 bp

 

(3.7)

 

(1,841)

 

At September 30, 2019, the Company’s interest rate risk model indicated that, in a rising rate environment of 400 basis points over a 12 month period, net interest income could increase by 5.7%. For the same time period, the interest rate risk model indicated that in a declining rate environment of 400 basis points, net interest income could decrease by 3.7%. While these percentages are subjective based upon assumptions used within the model, management believes the balance sheet is appropriately balanced with acceptable risk to changes in interest rates.

The preceding sensitivity analysis does not represent a forecast and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions, including the nature and timing of interest rate levels such as yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment or replacement of asset and liability cash flows. While assumptions are developed based upon current economic and local market conditions, the Company cannot make any assurances about the predictive nature of these assumptions, including how customer preferences or competitor influences might change.

44

 

Also, as market conditions vary from those assumed in the sensitivity analysis, actual results will also differ due to factors such as prepayment and refinancing levels likely deviating from those assumed, the varying impact of interest rate change, caps or floors on adjustable rate assets, the potential effect of changing debt service levels on customers with adjustable rate loans, depositor early withdrawals and product preference changes, and other internal and external variables. Furthermore, the sensitivity analysis does not reflect actions that ALCO might take in response to, or in anticipation of, changes in interest rates.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this Form 10‑Q, the Company’s management, with the participation of the Company’s chief executive officer and chief financial officer (the “Certifying Officers”), conducted evaluations of the Company’s disclosure controls and procedures. As defined under Section 13a‑15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the term “disclosure controls and procedures” means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the  rules and forms of the Securities and Exchange Commission. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including the Certifying Officers, to allow timely decisions regarding required disclosures.

Based on this evaluation, the Certifying Officers have concluded that the Company’s disclosure controls and procedures were effective to ensure that material information is recorded, processed, summarized and reported by management of the Company on a timely basis in order to comply with the Company’s disclosure obligations under the Exchange Act and the rules and regulations promulgated under it.

Internal Control over Financial Reporting

The management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is a process designed under the supervision of the Certifying Officers to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s financial statements for external purposes in accordance with U.S. generally accepted accounting principles. There were no changes in the Company’s internal control over financial reporting identified in connection with the evaluation of it that occurred during the Company’s last fiscal quarter that materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

There are no material pending legal proceedings, other than ordinary routine litigation incidental to the Company’s business, to which the Company, including its subsidiaries, is a party or of which the property of the Company is subject.

Item 1A. Risk Factors

As of the date of this report, there were no material changes to the risk factors previously disclosed in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2018.

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

None.

45

 

Item 3. Defaults upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable

Item 5. Other Information

None.

Item 6. Exhibits

Exhibit No.

    

Description

31.1

 

Rule 13a‑14(a)/15d‑14(a) Certification for Chief Executive Officer*

31.2

 

Rule 13a‑14(a)/15d‑14(a) Certification for Chief Financial Officer*

32.1

 

Section 1350 Certifications*

101

 

Interactive Data File with respect to the following materials from the Company’s Quarterly Report on Form 10‑Q for the period ended September 30, 2019 formatted in Extensible Business Reporting Language (XBRL): (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Consolidated Statements of Cash Flows, and (vi) Notes to Unaudited Consolidated Financial Statements*

 

*Filed herewith.

 

 

 

 

 

 

 

 

 

 

 

 

 

46

 

SIGNATURES

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

 

COMMUNITY BANKERS TRUST CORPORATION

 

(Registrant)

 

 

 

/s/ Rex L. Smith, III

 

Rex L. Smith, III

 

President and Chief Executive Officer

 

(principal executive officer)

 

 

Date:  November 8, 2019

 

 

 

 

/s/ Bruce E. Thomas

 

Bruce E. Thomas

 

Executive Vice President and Chief Financial Officer

 

(principal financial officer)

 

 

Date:  November 8, 2019

 

 

47