ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Virginia | 54-1601306 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
2 East Main Street P.O. Box 391 Berryville, Virginia | 22611 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | ¨ | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ | (Do not check if a smaller reporting company.) | Smaller reporting company | ý |
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements: | |
Consolidated Balance Sheets at June 30, 2015 and December 31, 2014 | ||
Consolidated Statements of Income for the Three and Six Months Ended June 30, 2015 and 2014 | ||
Consolidated Statements of Comprehensive Income (Loss) for the Three and Six Months Ended June 30, 2015 and 2014 | ||
Consolidated Statements of Changes in Shareholders’ Equity for the Six Months Ended June 30, 2015 and 2014 | ||
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2015 and 2014 | ||
Notes to Consolidated Financial Statements | ||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | |
Item 4. | Controls and Procedures | |
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings | |
Item 1A. | Risk Factors | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | |
Item 3. | Defaults Upon Senior Securities | |
Item 4. | Mine Safety Disclosures | |
Item 5. | Other Information | |
Item 6. | Exhibits |
June 30, 2015 | December 31, 2014 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Cash and due from banks | $ | 8,101 | $ | 9,075 | |||
Interest-bearing deposits with other institutions | 4,044 | 25,489 | |||||
Total cash and cash equivalents | 12,145 | 34,564 | |||||
Securities available for sale, at fair value | 105,736 | 94,165 | |||||
Restricted investments | 1,946 | 2,808 | |||||
Loans | 486,028 | 469,820 | |||||
Allowance for loan losses | (5,536 | ) | (5,080 | ) | |||
Net Loans | 480,492 | 464,740 | |||||
Bank premises and equipment, net | 20,805 | 19,015 | |||||
Other real estate owned, net of allowance | 2,261 | 2,102 | |||||
Other assets | 10,930 | 9,436 | |||||
Total assets | $ | 634,315 | $ | 626,830 | |||
Liabilities and Shareholders’ Equity | |||||||
Liabilities | |||||||
Deposits: | |||||||
Noninterest bearing demand deposits | $ | 171,368 | $ | 159,352 | |||
Savings and interest bearing demand deposits | 257,575 | 249,305 | |||||
Time deposits | 93,844 | 95,159 | |||||
Total deposits | $ | 522,787 | $ | 503,816 | |||
Federal funds purchased | 8,329 | — | |||||
Federal Home Loan Bank advances | 20,000 | 40,000 | |||||
Trust preferred capital notes | 7,217 | 7,217 | |||||
Other liabilities | 2,039 | 2,665 | |||||
Total liabilities | $ | 560,372 | $ | 553,698 | |||
Shareholders’ Equity | |||||||
Preferred stock, $10 par value; 500,000 shares authorized and unissued | $ | — | $ | — | |||
Common stock, $2.50 par value; authorized 10,000,000 shares; issued and outstanding 2015, 3,495,800 including 23,551 shares of unvested restricted stock; issued and outstanding 2014, 3,463,665 including 15,151 shares of unvested restricted stock | 8,681 | 8,621 | |||||
Surplus | 13,089 | 12,618 | |||||
Retained earnings | 51,439 | 50,578 | |||||
Accumulated other comprehensive income | 734 | 1,315 | |||||
Total shareholders’ equity | $ | 73,943 | $ | 73,132 | |||
Total liabilities and shareholders’ equity | $ | 634,315 | $ | 626,830 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Interest and Dividend Income | |||||||||||||||
Interest and fees on loans | $ | 5,437 | $ | 5,589 | $ | 10,738 | $ | 10,920 | |||||||
Interest and dividends on securities available for sale: | |||||||||||||||
Taxable interest income | 406 | 482 | 782 | 989 | |||||||||||
Interest income exempt from federal income taxes | 246 | 278 | 489 | 564 | |||||||||||
Dividends | 26 | 46 | 33 | 71 | |||||||||||
Interest on deposits with other institutions | 6 | 1 | 17 | 2 | |||||||||||
Total interest and dividend income | $ | 6,121 | $ | 6,396 | $ | 12,059 | $ | 12,546 | |||||||
Interest Expense | |||||||||||||||
Interest on deposits | 182 | 245 | 366 | 489 | |||||||||||
Interest on federal funds purchased and securities sold under agreements to repurchase | 1 | 7 | 1 | 20 | |||||||||||
Interest on Federal Home Loan Bank advances | 66 | 158 | 200 | 317 | |||||||||||
Interest on trust preferred capital notes | 33 | 32 | 66 | 65 | |||||||||||
Interest on interest rate swap | 45 | 46 | 91 | 92 | |||||||||||
Total interest expense | $ | 327 | $ | 488 | $ | 724 | $ | 983 | |||||||
Net interest income | $ | 5,794 | $ | 5,908 | $ | 11,335 | $ | 11,563 | |||||||
Provision For (Recovery of) Loan Losses | 300 | (283 | ) | 433 | — | ||||||||||
Net interest income after provision for (recovery of) loan losses | $ | 5,494 | $ | 6,191 | $ | 10,902 | $ | 11,563 | |||||||
Noninterest Income | |||||||||||||||
Income from fiduciary activities | $ | 356 | $ | 362 | $ | 784 | $ | 661 | |||||||
Service charges on deposit accounts | 307 | 319 | 597 | 652 | |||||||||||
Other service charges and fees | 930 | 827 | 1,686 | 1,480 | |||||||||||
Gain on sale of securities | 22 | 6 | 96 | 6 | |||||||||||
Other operating income | 29 | 46 | 110 | 112 | |||||||||||
Total noninterest income | $ | 1,644 | $ | 1,560 | $ | 3,273 | $ | 2,911 | |||||||
Noninterest Expenses | |||||||||||||||
Salaries and employee benefits | $ | 3,112 | $ | 2,926 | $ | 6,107 | $ | 5,751 | |||||||
Occupancy expenses | 436 | 307 | 782 | 644 | |||||||||||
Equipment expenses | 260 | 167 | 406 | 349 | |||||||||||
Advertising and marketing expenses | 184 | 126 | 303 | 258 | |||||||||||
Stationery and supplies | 61 | 74 | 112 | 164 | |||||||||||
ATM network fees | 191 | 201 | 349 | 358 | |||||||||||
Other real estate owned expense | 14 | 6 | 20 | 10 | |||||||||||
Loss (gain) on the sale of other real estate owned | 73 | (17 | ) | 92 | (17 | ) | |||||||||
FDIC assessment | 103 | 86 | 211 | 167 | |||||||||||
Computer software expense | 192 | 213 | 413 | 412 | |||||||||||
Bank franchise tax | 126 | 117 | 243 | 219 | |||||||||||
Professional fees | 261 | 254 | 503 | 471 | |||||||||||
Cost to terminate operating lease | 520 | — | 520 | — | |||||||||||
Other operating expenses | 598 | 506 | 1,128 | 1,023 | |||||||||||
Total noninterest expenses | $ | 6,131 | $ | 4,966 | $ | 11,189 | $ | 9,809 | |||||||
Income before income taxes | $ | 1,007 | $ | 2,785 | $ | 2,986 | $ | 4,665 | |||||||
Income Tax Expense | 209 | 827 | 733 | 1,344 | |||||||||||
Net income | $ | 798 | $ | 1,958 | $ | 2,253 | $ | 3,321 | |||||||
Earnings Per Share | |||||||||||||||
Net income per common share, basic | $ | 0.23 | $ | 0.57 | $ | 0.65 | $ | 0.97 | |||||||
Net income per common share, diluted | $ | 0.23 | $ | 0.57 | $ | 0.65 | $ | 0.97 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income | $ | 798 | $ | 1,958 | $ | 2,253 | $ | 3,321 | |||||||
Other comprehensive (loss) income: | |||||||||||||||
Unrealized (loss) gain on available for sale securities, net of deferred income tax expense (benefit) of ($523) and $276 for the three months ended, respectively and ($317) and $628 for the six month ended, respectively | (1,012 | ) | 535 | (615 | ) | 1,219 | |||||||||
Change in fair value of interest rate swap, net of deferred income tax expense of $12 and $6 for the three months ended, respectively and $18 and $19 for the six months ended, respectively | 23 | 12 | 34 | 38 | |||||||||||
Total other comprehensive (loss) income | (989 | ) | 547 | (581 | ) | 1,257 | |||||||||
Total comprehensive (loss) income | $ | (191 | ) | $ | 2,505 | $ | 1,672 | $ | 4,578 |
Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income | Total | |||||||||||||||
Balance, December 31, 2013 | $ | 8,482 | $ | 11,537 | $ | 46,082 | $ | 305 | $ | 66,406 | |||||||||
Net income | 3,321 | 3,321 | |||||||||||||||||
Other comprehensive income | 1,257 | 1,257 | |||||||||||||||||
Vesting of restricted stock awards, stock incentive plan (10,009 shares) | 25 | (25 | ) | — | |||||||||||||||
Income tax benefit on vesting of restricted stock | 11 | 11 | |||||||||||||||||
Stock-based compensation expense | 52 | 52 | |||||||||||||||||
Issuance of common stock, dividend investment plan (15,682 shares) | 39 | 298 | 337 | ||||||||||||||||
Issuance of common stock, employee benefit plan (6,105 shares) | 15 | 122 | 137 | ||||||||||||||||
Dividends declared ($0.38 per share) | (1,298 | ) | (1,298 | ) | |||||||||||||||
Balance, June 30, 2014 | $ | 8,561 | $ | 11,995 | $ | 48,105 | $ | 1,562 | $ | 70,223 | |||||||||
Balance, December 31, 2014 | $ | 8,621 | $ | 12,618 | $ | 50,578 | $ | 1,315 | 73,132 | ||||||||||
Net income | 2,253 | 2,253 | |||||||||||||||||
Other comprehensive (loss) | (581 | ) | (581 | ) | |||||||||||||||
Vesting of restricted stock awards, stock incentive plan (6,250 shares) | 16 | (16 | ) | — | |||||||||||||||
Income tax benefit on vesting of restricted stock | 5 | 5 | |||||||||||||||||
Stock-based compensation expense | 132 | 132 | |||||||||||||||||
Issuance of common stock, dividend investment plan (16,610 shares) | 42 | 332 | 374 | ||||||||||||||||
Issuance of common stock, employee benefit plan (875 shares) | 2 | 18 | 20 | ||||||||||||||||
Dividends declared ($0.40 per share) | (1,392 | ) | (1,392 | ) | |||||||||||||||
Balance, June 30, 2015 | $ | 8,681 | $ | 13,089 | $ | 51,439 | $ | 734 | $ | 73,943 |
Six Months Ended | |||||||
June 30, | |||||||
2015 | 2014 | ||||||
Cash Flows from Operating Activities | |||||||
Net income | $ | 2,253 | $ | 3,321 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 398 | 400 | |||||
Amortization of intangible and other assets | 110 | 77 | |||||
Provision for loan losses | 433 | — | |||||
Loss (gain) on the sale of other real estate owned | 92 | (17 | ) | ||||
(Gain) on the sale of premises and equipment | (5 | ) | — | ||||
Loss on the sale of repossessed assets | 1 | 4 | |||||
(Gain) on the sale of securities | (96 | ) | (6 | ) | |||
Stock-based compensation expense | 132 | 52 | |||||
Premium amortization on securities, net | 104 | 54 | |||||
Changes in assets and liabilities: | |||||||
(Increase) in other assets | (1,306 | ) | (108 | ) | |||
(Decrease) in other liabilities | (574 | ) | (672 | ) | |||
Net cash provided by operating activities | $ | 1,542 | $ | 3,105 | |||
Cash Flows from Investing Activities | |||||||
Proceeds from maturities and principal payments of securities available for sale | $ | 5,131 | $ | 6,536 | |||
Proceeds from the sale of securities available for sale | 2,324 | 1,004 | |||||
Purchases of securities available for sale | (19,966 | ) | (3,429 | ) | |||
Proceeds from the sale of restricted investments | 900 | 284 | |||||
Purchases of restricted investments | (38 | ) | (450 | ) | |||
Purchases of bank premises and equipment | (2,188 | ) | (333 | ) | |||
Proceeds from the sale of other real estate owned | 310 | 34 | |||||
Proceeds from the sale of bank premises and equipment | 5 | — | |||||
Proceeds from the sale of repossessed assets | 8 | 19 | |||||
Net (increase) in loans | (16,749 | ) | (19,993 | ) | |||
Net cash (used in) investing activities | $ | (30,263 | ) | $ | (16,328 | ) | |
Cash Flows from Financing Activities | |||||||
Net increase in noninterest bearing demand deposits, savings, and interest bearing demand deposits | $ | 20,286 | $ | 7,667 | |||
Net (decrease) in time deposits | (1,315 | ) | (3,209 | ) | |||
Net increase in federal funds purchased | 8,329 | — | |||||
Net (decrease) increase in Federal Home Loan Bank advances | (20,000 | ) | 7,750 | ||||
Issuance of common stock, employee benefit plan | 20 | 137 | |||||
Cash dividends paid | (1,018 | ) | (960 | ) | |||
Net cash provided by financing activities | $ | 6,302 | $ | 11,385 |
Six Months Ended | |||||||
June 30, | |||||||
2015 | 2014 | ||||||
(Decrease) in cash and cash equivalents | $ | (22,419 | ) | $ | (1,838 | ) | |
Cash and Cash Equivalents | |||||||
Beginning | 34,564 | 14,243 | |||||
Ending | $ | 12,145 | $ | 12,405 | |||
Supplemental Disclosures of Cash Flow Information | |||||||
Cash payments for: | |||||||
Interest | $ | 812 | $ | 993 | |||
Income taxes | $ | 583 | $ | 705 | |||
Supplemental Schedule of Noncash Investing and Financing Activities: | |||||||
Unrealized (loss) gain on securities available for sale | $ | (932 | ) | $ | 1,847 | ||
Change in fair value of interest rate swap | $ | 53 | $ | 57 | |||
Other real estate and repossessed assets acquired in settlement of loans | $ | 564 | $ | 330 | |||
Issuance of common stock, dividend investment plan | $ | 374 | $ | 337 |
Six Months Ended | |||||||||||||
June 30, | |||||||||||||
2015 | 2014 | ||||||||||||
Shares | Weighted Average Grant Date Fair Value | Shares | Weighted Average Grant Date Fair Value | ||||||||||
Nonvested, beginning of period | 15,151 | $ | 22.27 | 17,050 | $ | 19.92 | |||||||
Granted | 14,650 | 23.85 | 14,900 | 23.50 | |||||||||
Vested | (6,250 | ) | 20.95 | (10,009 | ) | 19.65 | |||||||
Forfeited | — | — | (790 | ) | 21.80 | ||||||||
Nonvested, end of period | 23,551 | $ | 23.61 | 21,151 | $ | 22.50 |
Three Months Ended | Six Months Ended | ||||||||||
June 30, | June 30, | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
Average number of common shares outstanding | 3,487,215 | 3,428,699 | 3,482,259 | 3,421,351 | |||||||
Effect of dilutive common stock | — | 667 | — | 595 | |||||||
Average number of common shares outstanding used to calculate diluted earnings per share | 3,487,215 | 3,429,366 | 3,482,259 | 3,421,946 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | ||||||||||||
June 30, 2015 | |||||||||||||||
(in thousands) | |||||||||||||||
Obligations of U.S. government corporations and agencies | $ | 42,306 | $ | 517 | $ | (347 | ) | $ | 42,476 | ||||||
Mortgage-backed securities | 23,336 | 370 | (232 | ) | 23,474 | ||||||||||
Obligations of states and political subdivisions | 38,803 | 1,082 | (99 | ) | 39,786 | ||||||||||
$ | 104,445 | $ | 1,969 | $ | (678 | ) | $ | 105,736 | |||||||
December 31, 2014 | |||||||||||||||
(in thousands) | |||||||||||||||
Obligations of U.S. government corporations and agencies | $ | 36,911 | $ | 599 | $ | (299 | ) | $ | 37,211 | ||||||
Mortgage-backed securities | 15,245 | 545 | (11 | ) | 15,779 | ||||||||||
Obligations of states and political subdivisions | 39,025 | 1,432 | (47 | ) | 40,410 | ||||||||||
Corporate securities | 761 | 4 | — | 765 | |||||||||||
$ | 91,942 | $ | 2,580 | $ | (357 | ) | $ | 94,165 |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
June 30, 2015 | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Obligations of U.S. government corporations and agencies | $ | 19,512 | $ | 277 | $ | 4,929 | $ | 70 | $ | 24,441 | $ | 347 | |||||||||||
Mortgage-backed securities | 11,305 | 204 | 1,264 | 28 | 12,569 | 232 | |||||||||||||||||
Obligations of states and political subdivisions | 5,893 | 74 | 989 | 25 | 6,882 | 99 | |||||||||||||||||
$ | 36,710 | $ | 555 | $ | 7,182 | $ | 123 | $ | 43,892 | $ | 678 | ||||||||||||
December 31, 2014 | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Obligations of U.S. government corporations and agencies | $ | 1,997 | $ | 1 | $ | 21,615 | $ | 298 | $ | 23,612 | $ | 299 | |||||||||||
Mortgage-backed securities | — | — | 1,444 | 11 | 1,444 | 11 | |||||||||||||||||
Obligations of states and political subdivisions | 2,998 | 12 | 2,414 | 35 | 5,412 | 47 | |||||||||||||||||
$ | 4,995 | $ | 13 | $ | 25,473 | $ | 344 | $ | 30,468 | $ | 357 |
June 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
Federal Reserve Bank Stock | $ | 344 | $ | 344 | |||
Federal Home Loan Bank Stock | 1,462 | 2,324 | |||||
Community Bankers’ Bank Stock | 140 | 140 | |||||
$ | 1,946 | $ | 2,808 |
Six Months Ended | Year Ended | Six Months Ended | |||||||||
June 30, | December 31, | June 30, | |||||||||
2015 | 2014 | 2014 | |||||||||
(in thousands) | |||||||||||
Balance, beginning | $ | 5,080 | $ | 5,488 | $ | 5,488 | |||||
Provision charged to operating expense | 433 | 350 | — | ||||||||
Recoveries added to the allowance | 343 | 725 | 588 | ||||||||
Loan losses charged to the allowance | (320 | ) | (1,483 | ) | (205 | ) | |||||
Balance, ending | $ | 5,536 | $ | 5,080 | $ | 5,871 |
June 30, 2015 | |||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||
30 - 59 Days Past Due | 60 - 89 Days Past Due | 90 or More Days Past Due | Total Past Due | Current | Total Loans | 90 or More Days Past Due Still Accruing | Nonaccrual Loans | ||||||||||||||||||||||||
Commercial - Non Real Estate: | |||||||||||||||||||||||||||||||
Commercial & Industrial | $ | 157 | $ | — | $ | — | $ | 157 | $ | 28,178 | $ | 28,335 | $ | — | $ | 946 | |||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||||
Owner Occupied | 1,400 | — | — | 1,400 | 108,644 | 110,044 | — | 1,803 | |||||||||||||||||||||||
Non-owner occupied | — | 150 | 775 | 925 | 63,390 | 64,315 | — | 1,133 | |||||||||||||||||||||||
Construction and Farmland: | |||||||||||||||||||||||||||||||
Residential | 51 | — | — | 51 | 7,363 | 7,414 | — | — | |||||||||||||||||||||||
Commercial | — | 730 | 46 | 776 | 29,740 | 30,516 | — | 383 | |||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||
Installment | 108 | 20 | — | 128 | 13,427 | 13,555 | — | — | |||||||||||||||||||||||
Residential: | |||||||||||||||||||||||||||||||
Equity Lines | 405 | 280 | — | 685 | 33,526 | 34,211 | — | 286 | |||||||||||||||||||||||
Single family | 1,641 | 455 | 1,133 | 3,229 | 187,805 | 191,034 | 68 | 2,227 | |||||||||||||||||||||||
Multifamily | — | — | — | — | 4,706 | 4,706 | — | — | |||||||||||||||||||||||
All Other Loans | — | — | — | — | 1,898 | 1,898 | — | — | |||||||||||||||||||||||
Total | $ | 3,762 | $ | 1,635 | $ | 1,954 | $ | 7,351 | $ | 478,677 | $ | 486,028 | $ | 68 | $ | 6,778 |
December 31, 2014 | |||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||
30 - 59 Days Past Due | 60 - 89 Days Past Due | 90 or More Days Past Due | Total Past Due | Current | Total Loans | 90 or More Past Due Still Accruing | Nonaccrual Loans | ||||||||||||||||||||||||
Commercial - Non Real Estate: | |||||||||||||||||||||||||||||||
Commercial & Industrial | $ | 28 | $ | — | $ | — | $ | 28 | $ | 28,104 | $ | 28,132 | $ | — | $ | 2,106 | |||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||||
Owner Occupied | 2,191 | — | — | 2,191 | 97,516 | 99,707 | — | 2,591 | |||||||||||||||||||||||
Non-owner occupied | 56 | 210 | 808 | 1,074 | 60,518 | 61,592 | — | 1,231 | |||||||||||||||||||||||
Construction and Farmland: | |||||||||||||||||||||||||||||||
Residential | — | 52 | — | 52 | 5,149 | 5,201 | — | — | |||||||||||||||||||||||
Commercial | — | — | 57 | 57 | 31,231 | 31,288 | — | 787 | |||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||
Installment | 50 | 15 | 6 | 71 | 13,803 | 13,874 | 6 | — | |||||||||||||||||||||||
Residential: | |||||||||||||||||||||||||||||||
Equity Lines | 132 | 41 | 185 | 358 | 30,763 | 31,121 | — | 331 | |||||||||||||||||||||||
Single family | 1,243 | 440 | 644 | 2,327 | 191,246 | 193,573 | — | 3,660 | |||||||||||||||||||||||
Multifamily | — | — | — | — | 3,016 | 3,016 | — | — | |||||||||||||||||||||||
All Other Loans | — | — | — | — | 2,316 | 2,316 | — | — | |||||||||||||||||||||||
Total | $ | 3,700 | $ | 758 | $ | 1,700 | $ | 6,158 | $ | 463,662 | $ | 469,820 | $ | 6 | $ | 10,706 |
As of and For the Six Months Ended | |||||||||||||||||||||||||||||||
June 30, 2015 | |||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||
Construction and Farmland | Residential | Commercial Real Estate | Commercial - Non Real Estate | Consumer | All Other Loans | Unallocated | Total | ||||||||||||||||||||||||
Allowance for credit losses: | |||||||||||||||||||||||||||||||
Beginning Balance | $ | 951 | $ | 1,977 | $ | 1,347 | $ | 464 | $ | 103 | $ | 42 | $ | 196 | $ | 5,080 | |||||||||||||||
Charge-Offs | (120 | ) | (109 | ) | (47 | ) | — | (33 | ) | (11 | ) | — | (320 | ) | |||||||||||||||||
Recoveries | 55 | 41 | 37 | 176 | 20 | 14 | — | 343 | |||||||||||||||||||||||
Provision | 220 | 203 | 41 | (225 | ) | 4 | 30 | 160 | 433 | ||||||||||||||||||||||
Ending balance | $ | 1,106 | $ | 2,112 | $ | 1,378 | $ | 415 | $ | 94 | $ | 75 | $ | 356 | $ | 5,536 | |||||||||||||||
Ending balance: Individually evaluated for impairment | $ | 214 | $ | 529 | $ | 174 | $ | 28 | $ | — | $ | — | $ | — | $ | 945 | |||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 892 | $ | 1,583 | $ | 1,204 | $ | 387 | $ | 94 | $ | 75 | $ | 356 | $ | 4,591 | |||||||||||||||
Loans: | |||||||||||||||||||||||||||||||
Ending balance | $ | 37,930 | $ | 229,951 | $ | 174,359 | $ | 28,335 | $ | 13,555 | $ | 1,898 | $ | — | $ | 486,028 | |||||||||||||||
Ending balance individually evaluated for impairment | $ | 2,317 | $ | 6,959 | $ | 4,806 | $ | 1,024 | $ | — | $ | — | $ | — | $ | 15,106 | |||||||||||||||
Ending balance collectively evaluated for impairment | $ | 35,613 | $ | 222,992 | $ | 169,553 | $ | 27,311 | $ | 13,555 | $ | 1,898 | $ | — | $ | 470,922 |
As of and for the Twelve Months Ended | |||||||||||||||||||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||
Construction and Farmland | Residential | Commercial Real Estate | Commercial - Non Real Estate | Consumer | All Other Loans | Unallocated | Total | ||||||||||||||||||||||||
Allowance for credit losses: | |||||||||||||||||||||||||||||||
Beginning Balance | $ | 1,032 | $ | 2,225 | $ | 1,337 | $ | 555 | $ | 102 | $ | 82 | $ | 155 | $ | 5,488 | |||||||||||||||
Charge-Offs | (482 | ) | (808 | ) | (83 | ) | — | (86 | ) | (24 | ) | — | (1,483 | ) | |||||||||||||||||
Recoveries | 26 | 63 | 381 | 164 | 87 | 4 | — | 725 | |||||||||||||||||||||||
Provision | 375 | 497 | (288 | ) | (255 | ) | — | (20 | ) | 41 | 350 | ||||||||||||||||||||
Ending balance | $ | 951 | $ | 1,977 | $ | 1,347 | $ | 464 | $ | 103 | $ | 42 | $ | 196 | $ | 5,080 | |||||||||||||||
Ending balance: Individually evaluated for impairment | $ | 93 | $ | 303 | $ | 203 | $ | 44 | $ | — | $ | — | $ | — | $ | 643 | |||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 858 | $ | 1,674 | $ | 1,144 | $ | 420 | $ | 103 | $ | 42 | $ | 196 | $ | 4,437 | |||||||||||||||
Loans: | |||||||||||||||||||||||||||||||
Ending balance | $ | 36,489 | $ | 227,710 | $ | 161,299 | $ | 28,132 | $ | 13,874 | $ | 2,316 | $ | — | $ | 469,820 | |||||||||||||||
Ending balance individually evaluated for impairment | $ | 2,665 | $ | 6,550 | $ | 5,716 | $ | 2,106 | $ | — | $ | — | $ | — | $ | 17,037 | |||||||||||||||
Ending balance collectively evaluated for impairment | $ | 33,824 | $ | 221,160 | $ | 155,583 | $ | 26,026 | $ | 13,874 | $ | 2,316 | $ | — | $ | 452,783 |
As of and for the Six Months Ended | |||||||||||||||||||
June 30, 2015 | |||||||||||||||||||
(in thousands) | |||||||||||||||||||
Unpaid Principal Balance | Recorded Investment (1) | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
With no related allowance: | |||||||||||||||||||
Commercial - Non Real Estate: | |||||||||||||||||||
Commercial & Industrial | $ | 1,140 | $ | 947 | $ | — | $ | 1,185 | $ | 1 | |||||||||
Commercial Real Estate: | |||||||||||||||||||
Owner Occupied | 1,835 | 1,707 | — | 1,761 | 13 | ||||||||||||||
Non-owner occupied | 1,289 | 1,133 | — | 1,143 | — | ||||||||||||||
Construction and Farmland: | |||||||||||||||||||
Residential | — | — | — | — | — | ||||||||||||||
Commercial | 1,382 | 1,370 | — | 1,399 | 26 | ||||||||||||||
Residential: | |||||||||||||||||||
Equity lines | 400 | 222 | — | 223 | 1 | ||||||||||||||
Single family | 4,434 | 4,097 | — | 4,196 | 59 | ||||||||||||||
Multifamily | — | — | — | — | — | ||||||||||||||
Other Loans | — | — | — | — | — | ||||||||||||||
$ | 10,480 | $ | 9,476 | $ | — | $ | 9,907 | $ | 100 | ||||||||||
With an allowance recorded: | |||||||||||||||||||
Commercial - Non Real Estate: | |||||||||||||||||||
Commercial & Industrial | $ | 77 | $ | 77 | $ | 28 | $ | 83 | $ | 9 | |||||||||
Commercial Real Estate: | |||||||||||||||||||
Owner Occupied | 673 | 660 | 35 | 666 | 8 | ||||||||||||||
Non-owner occupied | 1,307 | 1,311 | 139 | 1,320 | 35 | ||||||||||||||
Construction and Farmland: | |||||||||||||||||||
Residential | — | — | — | — | — | ||||||||||||||
Commercial | 976 | 949 | 214 | 966 | 20 | ||||||||||||||
Residential: | |||||||||||||||||||
Equity lines | 218 | 64 | 64 | 64 | — | ||||||||||||||
Single family | 2,592 | 2,590 | 465 | 2,608 | 41 | ||||||||||||||
Multifamily | — | — | — | — | — | ||||||||||||||
Other Loans | — | — | — | — | — | ||||||||||||||
$ | 5,843 | $ | 5,651 | $ | 945 | $ | 5,707 | $ | 113 | ||||||||||
Total: | |||||||||||||||||||
Commercial | $ | 1,217 | $ | 1,024 | $ | 28 | $ | 1,268 | $ | 10 | |||||||||
Commercial Real Estate | 5,104 | 4,811 | 174 | 4,890 | 56 | ||||||||||||||
Construction and Farmland | 2,358 | 2,319 | 214 | 2,365 | 46 | ||||||||||||||
Residential | 7,644 | 6,973 | 529 | 7,091 | 101 | ||||||||||||||
Other | — | — | — | — | — | ||||||||||||||
Total | $ | 16,323 | $ | 15,127 | $ | 945 | $ | 15,614 | $ | 213 |
As of and for the Twelve Months End | |||||||||||||||||||
December 31, 2014 | |||||||||||||||||||
(in thousands) | |||||||||||||||||||
Unpaid Principal Balance | Recorded Investment (1) | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
With no related allowance: | |||||||||||||||||||
Commercial - Non Real Estate: | |||||||||||||||||||
Commercial & Industrial | $ | 2,159 | $ | 2,013 | $ | — | $ | 2,256 | $ | 19 | |||||||||
Commercial Real Estate: | |||||||||||||||||||
Owner Occupied | 2,824 | 2,473 | — | 2,857 | 48 | ||||||||||||||
Non-owner occupied | 2,675 | 2,560 | — |