|
VIRGINIA
|
| |
20-1417448
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Title of each class
|
| |
Name of each exchange on which registered
|
|
|
Common Stock, $0.01 par value
|
| |
Nasdaq Global Market
|
|
| Large accelerated filer ☐ | | | Accelerated filer ☒ | | | Smaller reporting company ☐ | | | Emerging growth company ☐ | |
| Non-accelerated filer ☐ (Do not check if a smaller reporting company) | |
| | |
Page
|
| |||
PART I
|
| ||||||
| | | | 1 | | | |
| | | | 23 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
PART II
|
| ||||||
| | | | 43 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
PART III
|
| ||||||
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
| | | | 133 | | | |
PART IV
|
| ||||||
| | | | 134 | | | |
| | | | 137 | | |
Location
|
| |
Date Opened
or Acquired |
| |
Owned or
Leased |
| |
Deposits
(in thousands) |
| |||
Full Service Branch Offices: | | | | | | | | | | | | | |
511 Main Street Clifton Forge, Virginia 24442 |
| |
December 2005
|
| |
Owned
|
| | | $ | 41,606 | | |
1770 Timberwood Boulevard Charlottesville, Virginia 22911 |
| |
April 2005
|
| |
Leased
|
| | | | 30,499 | | |
6830 Old Dominion Drive McLean, Virginia 22101 |
| |
December 2006
|
| |
Leased
|
| | | | 61,090 | | |
11527 Sunrise Valley Drive Reston, Virginia 20191 |
| |
December 2006
|
| |
Leased
|
| | | | 28,291 | | |
10855 Fairfax Boulevard Fairfax, Virginia 22030 |
| |
December 2006
|
| |
Leased
|
| | | | 40,364 | | |
1 East Market Street Leesburg, Virginia 20176 |
| |
April 2008
|
| |
Leased
|
| | | | 46,347 | | |
11 Main Street Warrenton, Virginia 20186 |
| |
September 2009
|
| |
Leased
|
| | | $ | 47,349 | | |
11200 Rockville Pike Rockville, Maryland 20852 |
| |
December 2009
|
| |
Leased
|
| | | | 80,126 | | |
1 South Front Royal Avenue Front Royal, Virginia 22630 |
| |
December 2009
|
| |
Owned
|
| | | | 36,174 | | |
9484 Congress Street New Market, Virginia 22844 |
| |
December 2009
|
| |
Owned
|
| | | | 40,647 | | |
43086 Peacock Market Plaza South Riding, Virginia 20152 |
| |
December 2009
|
| |
Leased
|
| | | | 18,632 | | |
10 West Washington Street Middleburg, Virginia 20117 |
| |
May 2011
|
| |
Leased
|
| | | | 17,597 | | |
13804 Hull Street Road Midlothian, Virginia 23112 |
| |
October 2011
|
| |
Owned
|
| | | | 28,856 | | |
9707 Medical Center Drive, Suite 150 Rockville, Maryland 20850 |
| |
April 2012
|
| |
Leased
|
| | | | 40,231 | | |
Location
|
| |
Date Opened
or Acquired |
| |
Owned or
Leased |
| |
Deposits
(in thousands) |
| |||
6719 Leaberry Way Haymarket, Virginia 20169 |
| |
August 2012
|
| |
Leased
|
| | | | 10,640 | | |
7700 Wisconsin Avenue Bethesda, Maryland 22101 |
| |
October 2012
|
| |
Leased
|
| | | | 27,740 | | |
4009 Old Town Road Huntingtown, Maryland 20639 |
| |
August 2014
|
| |
Leased
|
| | | | 15,154 | | |
137 E. Chesapeake Beach Road Owings, Maryland 20736 |
| |
August 2014
|
| |
Owned
|
| | | | 13,489 | | |
14804 Pratt Street Upper Marlboro, Maryland 20772 |
| |
August 2014
|
| |
Owned
|
| | | | 59,690 | | |
14118 Brandywine Road Brandywine, Maryland 20613 |
| |
August 2014
|
| |
Owned
|
| | | | 13,777 | | |
307 Church Lane(1) Tappahannock, Virginia 22560 |
| |
June 2017
|
| |
Owned
|
| | | | 43,103 | | |
1665 Tappahannock Boulevard Tappahannock, Virginia 22560 |
| |
June 2017
|
| |
Owned
|
| | | | 22,468 | | |
11290 General Puller Highway Hartfield, Virginia 23071 |
| |
June 2017
|
| |
Leased
|
| | | | 43,492 | | |
291 Virginia Street Urbanna, Virginia 23175 |
| |
June 2017
|
| |
Owned
|
| | | | 33,953 | | |
16273 General Puller Highway Deltaville, Virginia 23043 |
| |
June 2017
|
| |
Leased
|
| | | | 21,623 | | |
7132 George Washington Memorial Highway Gloucester, Virginia 23061 |
| |
June 2017
|
| |
Owned
|
| | | | 35,776 | | |
1953 George Washington Memorial Highway Gloucester Point, Virginia 23062 |
| |
June 2017
|
| |
Owned
|
| | | $ | 29,057 | | |
20 Commerce Lane King William, Virginia 23086 |
| |
June 2017
|
| |
Owned
|
| | | | 54,049 | | |
22241 Main Steet Courtland, Virginia 23837 |
| |
June 2017
|
| |
Owned
|
| | | | 31,354 | | |
176 Colonial Trail, East Surry, Virginia 23883 |
| |
June 2017
|
| |
Owned
|
| | | | 24,697 | | |
209 West Main Street Waverly, Virginia 23890 |
| |
June 2017
|
| |
Owned
|
| | | | 40,083 | | |
2599 New Kent Highway Quinton, Virginia 23141 |
| |
June 2017
|
| |
Owned
|
| | | | 23,726 | | |
3012 Boulevard Colonial Heights, Virginia 23834 |
| |
June 2017
|
| |
Owned
|
| | | | 83,606 | | |
8821 West Broad Street Richmond, Virginia 23294 |
| |
June 2017
|
| |
Leased
|
| | | | 43,530 | | |
Location
|
| |
Date Opened
or Acquired |
| |
Owned or
Leased |
| |
Deposits
(in thousands) |
| |||
6941 Northumberland Highway Heathsville, Virginia 22473 |
| |
June 2017
|
| |
Owned
|
| | | | 69,469 | | |
110 Northumberland Highway Callao, Virginia 22435 |
| |
June 2017
|
| |
Owned
|
| | | | 43,920 | | |
14954 Northumberland Highway Burgess, Virginia 22432 |
| |
June 2017
|
| |
Owned
|
| | | | 34,164 | | |
437 North Main Street Kilmarnock, Virginia 22482 |
| |
June 2017
|
| |
Owned
|
| | | | 24,925 | | |
11801 Merchants Walk(2) Newport News, Virginia 23606 |
| |
June 2017
|
| |
Owned
|
| | | | 48,428 | | |
1430 Building 12 High Street Williamsburg, Virginia 23185 |
| |
June 2017
|
| |
Leased
|
| | | | 22,565 | | |
2198 Coliseum Drive Hampton, Virginia 23666 |
| |
June 2017
|
| |
Leased
|
| | | | 19,294 | | |
8123 Mechanicsville Turnpike Mechanicsville, Virginia 23111 |
| |
June 2017
|
| |
Owned
|
| | | | 83,381 | | |
9495 Charter Gate Drive Mechanicsville, Virginia 23116 |
| |
June 2017
|
| |
Owned
|
| | | | 60,528 | | |
201 North Washington Highway Ashland, Virginia 23005 |
| |
June 2017
|
| |
Leased
|
| | | | 55,808 | | |
350 East Hundred Road Chester, Virginia 23836 |
| |
October 2017
|
| |
Owned
|
| | | | 10,995 | | |
Drive-In/ATM Only Locations: | | | | | | | | | |||||
22510 Linden Street Courtland, Virginia 23837 |
| |
June 2017
|
| |
Owned
|
| | | | N/A | | |
233 South County Drive Waverly, Virginia 23890 |
| |
June 2017
|
| |
Owned
|
| | | | N/A | | |
Loan Production Offices: | | | | | | | | | |||||
230 Court Square Charlottesville, Virginia 22902 |
| |
March 2005
|
| |
Leased
|
| | | | N/A | | |
2217 Princess Anne Street Fredericksburg, Virginia 22401 |
| |
April 2005
|
| |
Leased
|
| | | | N/A | | |
550 Broadview Avenue Warrenton, Virginia 20186 |
| |
September 2005
|
| |
Leased
|
| | | | N/A | | |
5601 Ironbridge Parkway, Suite 101 Chester, Virginia 23831 |
| |
June 2017
|
| |
Leased
|
| | | | N/A | | |
Administrative Offices: | | | | | | | | | |||||
70 Main Street, Suite 34 Warrenton, Virginia 20186 |
| |
December 2014
|
| |
Leased
|
| | | | N/A | | |
9702 Atlee Commons Drive Ashland, Virginia 23005 |
| |
June 2017
|
| |
Owned
|
| | | | N/A | | |
Location
|
| |
Date Opened
or Acquired |
| |
Owned or
Leased |
| |
Deposits
(in thousands) |
| |||
9706 Atlee Commons Drive Ashland, Virginia 23005 |
| |
June 2017
|
| |
Owned
|
| | | | N/A | | |
9718 Atlee Commons Drive Ashland, Virginia 23005 |
| |
June 2017
|
| |
Owned
|
| | | | N/A | | |
Executive Offices: | | | | | | | | | |||||
1002 Wisconsin Avenue, N.W. Washington, D.C. 20007 |
| |
April 2005
|
| |
Leased
|
| | | | N/A | | |
10900 Nuckols Road, Suite 325(2)(3) Glen Allen, Virginia 23060 |
| |
June 2017
|
| |
Leased
|
| | | $ | 162,864 | | |
| | |
Market Values
|
| |
Dividends Declared
|
| ||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||||||||
| | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| | | | | | | | | | | | | ||||||||||||
First Quarter
|
| | | $ | 17.50 | | | | | $ | 15.51 | | | | | $ | 13.40 | | | | | $ | 11.92 | | | | | $ | 0.08 | | | | | $ | 0.08 | | |
Second Quarter
|
| | | | 18.48 | | | | | | 15.99 | | | | | | 12.77 | | | | | | 11.60 | | | | | | 0.08 | | | | | | 0.08 | | |
Third Quarter
|
| | | | 18.00 | | | | | | 15.26 | | | | | | 13.59 | | | | | | 11.95 | | | | | | 0.08 | | | | | | 0.08 | | |
Fourth Quarter
|
| | | | 17.49 | | | | | | 15.12 | | | | | | 16.78 | | | | | | 12.74 | | | | | | 0.08 | | | | | | 0.08 | | |
Plan category
|
| |
Number of securities
to be issued upon exercise of outstanding options, warrants and rights A |
| |
Weighted average
exercise price of outstanding options, warrants and rights B |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column A) C |
| |||||||||
Equity compensation plans approved by
security holders |
| | | | 714,967 | | | | | $ | 9.83 | | | | | | 724,641 | | |
Equity compensation plans not approved by security holders
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 714,967 | | | | | $ | 9.83 | | | | | | 724,641 | | |
|
| | |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| ||||||||||||||||||
Southern National Bancorp of Virginia, Inc.
|
| | | | 100.00 | | | | | | 126.22 | | | | | | 150.84 | | | | | | 181.68 | | | | | | 233.10 | | | | | | 233.15 | | |
Russell 2000 Index
|
| | | | 100.00 | | | | | | 138.82 | | | | | | 145.62 | | | | | | 139.19 | | | | | | 168.85 | | | | | | 193.58 | | |
SNL Bank and Thrift Index
|
| | | | 100.00 | | | | | | 136.92 | | | | | | 152.85 | | | | | | 155.94 | | | | | | 196.86 | | | | | | 231.49 | | |
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||
Results of Operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 83,570 | | | | | $ | 48,947 | | | | | $ | 43,701 | | | | | $ | 38,091 | | | | | $ | 35,116 | | |
Interest expense
|
| | | | 15,653 | | | | | | 8,633 | | | | | | 7,077 | | | | | | 4,673 | | | | | | 4,668 | | |
Net interest income
|
| | | | 67,917 | | | | | | 40,314 | | | | | | 36,624 | | | | | | 33,418 | | | | | | 30,448 | | |
Provision for loan losses
|
| | | | 8,625 | | | | | | 4,912 | | | | | | 3,171 | | | | | | 3,444 | | | | | | 3,615 | | |
Net interest income after provision for loan
losses |
| | | | 59,292 | | | | | | 35,402 | | | | | | 33,453 | | | | | | 29,974 | | | | | | 26,833 | | |
Noninterest income
|
| | | | 5,429 | | | | | | 2,820 | | | | | | 3,781 | | | | | | 2,364 | | | | | | 1,753 | | |
Noninterest expenses
|
| | | | 49,149 | | | | | | 22,815 | | | | | | 23,278 | | | | | | 21,101 | | | | | | 19,292 | | |
Income before income taxes
|
| | | | 15,572 | | | | | | 15,407 | | | | | | 13,956 | | | | | | 11,237 | | | | | | 9,294 | | |
Income tax expense
|
| | | | 13,147 | | | | | | 5,095 | | | | | | 4,667 | | | | | | 3,754 | | | | | | 3,036 | | |
Net income
|
| | | $ | 2,425 | | | | | $ | 10,312 | | | | | $ | 9,289 | | | | | $ | 7,483 | | | | | $ | 6,258 | | |
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share – Basic
|
| | | $ | 0.13 | | | | | $ | 0.84 | | | | | $ | 0.76 | | | | | $ | 0.63 | | | | | $ | 0.54 | | |
Earnings per share – Diluted
|
| | | $ | 0.13 | | | | | $ | 0.83 | | | | | $ | 0.75 | | | | | $ | 0.63 | | | | | $ | 0.54 | | |
Cash dividends paid per share
|
| | | $ | 0.32 | | | | | $ | 0.32 | | | | | $ | 0.52 | | | | | $ | 0.60 | | | | | $ | 0.25 | | |
Book value per share
|
| | | $ | 13.48 | | | | | $ | 10.30 | | | | | $ | 9.78 | | | | | $ | 9.33 | | | | | $ | 9.20 | | |
Tangible book value per share(1)
|
| | | $ | 8.86 | | | | | $ | 9.37 | | | | | $ | 8.83 | | | | | $ | 8.36 | | | | | $ | 8.34 | | |
Dividend payout ratio
|
| | | | 246.15% | | | | | | 38.10% | | | | | | 68.42% | | | | | | 95.24% | | | | | | 46.30% | | |
Weighted average shares outstanding – Basic
|
| | | | 18,390,810 | | | | | | 12,251,804 | | | | | | 12,224,494 | | | | | | 11,846,126 | | | | | | 11,590,333 | | |
Weighted average shares outstanding – Diluted
|
| | | | 18,671,392 | | | | | | 12,426,783 | | | | | | 12,330,431 | | | | | | 11,927,083 | | | | | | 11,627,445 | | |
Shares outstanding at end of period
|
| | | | 23,936,453 | | | | | | 12,263,643 | | | | | | 12,234,443 | | | | | | 12,216,669 | | | | | | 11,590,612 | | |
Selected Performance Ratios and Other Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets
|
| | | | 0.13% | | | | | | 0.95% | | | | | | 0.95% | | | | | | 0.94% | | | | | | 0.89% | | |
Return on average equity
|
| | | | 1.02% | | | | | | 8.37% | | | | | | 7.87% | | | | | | 6.76% | | | | | | 5.95% | | |
Yield on earning assets
|
| | | | 4.76% | | | | | | 4.84% | | | | | | 4.85% | | | | | | 5.24% | | | | | | 5.48% | | |
Cost of funds
|
| | | | 0.94% | | | | | | 0.91% | | | | | | 0.91% | | | | | | 0.75% | | | | | | 0.85% | | |
Net interest margin
|
| | | | 3.87% | | | | | | 3.99% | | | | | | 4.07% | | | | | | 4.60% | | | | | | 4.75% | | |
Efficiency ratio(2)
|
| | | | 54.20% | | | | | | 51.50% | | | | | | 57.64% | | | | | | 60.45% | | | | | | 60.78% | | |
Net charge-offs to average loans
|
| | | | 0.51% | | | | | | 0.53% | | | | | | 0.28% | | | | | | 0.51% | | | | | | 0.69% | | |
Allowance for loan losses to total non-covered loans
|
| | | | 0.46% | | | | | | 0.95% | | | | | | 1.06% | | | | | | 1.11% | | | | | | 1.42% | | |
Stockholders’ equity to total assets
|
| | | | 12.35% | | | | | | 11.06% | | | | | | 11.55% | | | | | | 12.43% | | | | | | 14.89% | | |
Financial Condition: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 2,614,252 | | | | | $ | 1,142,443 | | | | | $ | 1,036,107 | | | | | $ | 916,645 | | | | | $ | 716,185 | | |
Total loans, net of deferred fees
|
| | | | 2,062,328 | | | | | | 930,415 | | | | | | 829,425 | | | | | | 703,472 | | | | | | 546,058 | | |
Total deposits
|
| | | | 1,865,156 | | | | | | 912,982 | | | | | | 825,294 | | | | | | 742,425 | | | | | | 540,359 | | |
Stockholders’ equity
|
| | | | 322,772 | | | | | | 126,344 | | | | | | 119,636 | | | | | | 113,979 | | | | | | 106,614 | | |
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Income/ Expense |
| |
Yield/
Rate |
| |||||||||||||||||||||||||||
| | |
(Dollar amounts in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of deferred fees(1)(2)
|
| | | $ | 1,528,081 | | | | | $ | 77,764 | | | | | | 5.09% | | | | | $ | 889,600 | | | | | $ | 45,348 | | | | | | 5.10% | | | | | $ | 761,550 | | | | | $ | 40,104 | | | | | | 5.27% | | |
Investment securities
|
| | | | 182,464 | | | | | | 4,569 | | | | | | 2.50% | | | | | | 96,836 | | | | | | 2,955 | | | | | | 3.05% | | | | | | 97,580 | | | | | | 2,806 | | | | | | 2.88% | | |
Other earning assets
|
| | | | 44,546 | | | | | | 1,237 | | | | | | 2.78% | | | | | | 24,208 | | | | | | 644 | | | | | | 2.66% | | | | | | 41,245 | | | | | | 791 | | | | | | 1.92% | | |
Total earning assets
|
| | | | 1,755,091 | | | | | | 83,570 | | | | | | 4.76% | | | | | | 1,010,644 | | | | | | 48,947 | | | | | | 4.84% | | | | | | 900,375 | | | | | | 43,701 | | | | | | 4.85% | | |
Allowance for loan losses
|
| | | | (9,831) | | | | | | | | | | | | | | | | | | (8,634) | | | | | | | | | | | | | | | | | | (8,139) | | | | | | | | | | | | | | |
Intangible assets
|
| | | | 61,969 | | | | | | | | | | | | | | | | | | 11,499 | | | | | | | | | | | | | | | | | | 11,991 | | | | | | | | | | | | | | |
Other non-earning assets
|
| | | | 115,388 | | | | | | | | | | | | | | | | | | 66,850 | | | | | | | | | | | | | | | | | | 70,800 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,922,617 | | | | | | | | | | | | | | | | | $ | 1,080,359 | | | | | | | | | | | | | | | | | $ | 975,027 | | | | | | | | | | | | | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW and other demand accounts
|
| | | $ | 192,789 | | | | | | 704 | | | | | | 0.36% | | | | | $ | 36,470 | | | | | | 60 | | | | | | 0.16% | | | | | $ | 24,306 | | | | | | 25 | | | | | | 0.10% | | |
Money market accounts
|
| | | | 256,746 | | | | | | 1,582 | | | | | | 0.62% | | | | | | 127,121 | | | | | | 453 | | | | | | 0.36% | | | | | | 138,559 | | | | | | 483 | | | | | | 0.35% | | |
Savings accounts
|
| | | | 112,868 | | | | | | 442 | | | | | | 0.39% | | | | | | 51,670 | | | | | | 333 | | | | | | 0.64% | | | | | | 44,661 | | | | | | 282 | | | | | | 0.63% | | |
Time deposits
|
| | | | 668,566 | | | | | | 8,265 | | | | | | 1.24% | | | | | | 579,157 | | | | | | 7,255 | | | | | | 1.25% | | | | | | 509,900 | | | | | | 5,643 | | | | | | 1.11% | | |
Total interest-bearing deposits
|
| | | | 1,230,969 | | | | | | 10,993 | | | | | | 0.89% | | | | | | 794,418 | | | | | | 8,101 | | | | | | 1.02% | | | | | | 717,426 | | | | | | 6,433 | | | | | | 0.90% | | |
Borrowings
|
| | | | 218,581 | | | | | | 4,660 | | | | | | 2.13% | | | | | | 66,230 | | | | | | 532 | | | | | | 0.80% | | | | | | 58,358 | | | | | | 644 | | | | | | 1.10% | | |
Total interest-bearing liabilities
|
| | | | 1,449,550 | | | | | | 15,653 | | | | | | 1.08% | | | | | | 860,648 | | | | | | 8,633 | | | | | | 1.00% | | | | | | 775,784 | | | | | | 7,077 | | | | | | 0.91% | | |
Noninterest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 219,107 | | | | | | | | | | | | | | | | | | 88,413 | | | | | | | | | | | | | | | | | | 75,129 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 15,694 | | | | | | | | | | | | | | | | | | 8,140 | | | | | | | | | | | | | | | | | | 6,120 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 1,684,351 | | | | | | | | | | | | | | | | | | 957,201 | | | | | | | | | | | | | | | | | | 857,033 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 238,266 | | | | | | | | | | | | | | | | | | 123,158 | | | | | | | | | | | | | | | | | | 117,994 | | | | | | | | | | | | | | |
Total liabilities and stockholders’
equity |
| | | $ | 1,922,617 | | | | | | | | | | | | | | | | | $ | 1,080,359 | | | | | | | | | | | | | | | | | $ | 975,027 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 67,917 | | | | | | | | | | | | | | | | | $ | 40,314 | | | | | | | | | | | | | | | | | $ | 36,624 | | | | | | | | |
Interest rate spread
|
| | | | | | | | | | | | | | | | 3.68% | | | | | | | | | | | | | | | | | | 3.84% | | | | | | | | | | | | | | | | | | 3.94% | | |
Net interest margin
|
| | | | | | | | | | | | | | | | 3.87% | | | | | | | | | | | | | | | | | | 3.99% | | | | | | | | | | | | | | | | | | 4.07% | | |
| | |
Year Ended December 31, 2017 vs. 2016
|
| |
Year Ended December 31, 2016 vs. 2015
|
| ||||||||||||||||||||||||||||||
| | |
Increase (Decrease)
Due to Change in: |
| |
Increase (Decrease)
Due to Change in: |
| ||||||||||||||||||||||||||||||
| | |
Volume
|
| |
Rate
|
| |
Net Change
|
| |
Volume
|
| |
Rate
|
| |
Net Change
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net of deferred fees
|
| | | $ | 32,505 | | | | | $ | (89) | | | | | $ | 32,416 | | | | | $ | 6,477 | | | | | $ | (1,233) | | | | | $ | 5,244 | | |
Investment securities
|
| | | | 2,267 | | | | | | (653) | | | | | | 1,614 | | | | | | (21) | | | | | | 170 | | | | | | 149 | | |
Other earning assets
|
| | | | 563 | | | | | | 30 | | | | | | 593 | | | | | | 596 | | | | | | (743) | | | | | | (147) | | |
Total interest-earning assets
|
| | | | 35,335 | | | | | | (712) | | | | | | 34,623 | | | | | | 7,052 | | | | | | (1,806) | | | | | | 5,246 | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW and other demand accounts
|
| | | | 500 | | | | | | 144 | | | | | | 644 | | | | | | 16 | | | | | | 19 | | | | | | 35 | | |
Money market accounts
|
| | | | 659 | | | | | | 470 | | | | | | 1,129 | | | | | | (41) | | | | | | 11 | | | | | | (30) | | |
Savings accounts
|
| | | | 163 | | | | | | (54) | | | | | | 109 | | | | | | 45 | | | | | | 6 | | | | | | 51 | | |
Time deposits
|
| | | | 1,067 | | | | | | (57) | | | | | | 1,010 | | | | | | 818 | | | | | | 794 | | | | | | 1,612 | | |
Total interest-bearing deposits
|
| | | | 2,389 | | | | | | 503 | | | | | | 2,892 | | | | | | 838 | | | | | | 830 | | | | | | 1,668 | | |
Borrowings
|
| | | | 2,397 | | | | | | 1,731 | | | | | | 4,128 | | | | | | 110 | | | | | | (222) | | | | | | (112) | | |
Total interest-bearing liabilities
|
| | | | 4,786 | | | | | | 2,234 | | | | | | 7,020 | | | | | | 948 | | | | | | 608 | | | | | | 1,556 | | |
Change in net interest income
|
| | | $ | 30,549 | | | | | $ | (2,946) | | | | | $ | 27,603 | | | | | $ | 6,104 | | | | | $ | (2,414) | | | | | $ | 3,690 | | |
|
| | |
2017
|
| |
2016
|
| |
Change
|
| |||||||||
Account maintenance and deposit service fees
|
| | | $ | 3,564 | | | | | $ | 896 | | | | | $ | 2,668 | | |
Income from bank-owned life insurance
|
| | | | 929 | | | | | | 700 | | | | | | 229 | | |
Equity (loss) income from mortgage affiliate
|
| | | | (345) | | | | | | 1,109 | | | | | | (1,454) | | |
Gain on sales of investment securities
|
| | | | 255 | | | | | | — | | | | | | 255 | | |
Other
|
| | | | 1,026 | | | | | | 115 | | | | | | 911 | | |
Total noninterest income
|
| | | $ | 5,429 | | | | | $ | 2,820 | | | | | $ | 2,609 | | |
|
| | |
2016
|
| |
2015
|
| |
Change
|
||||||||
Account maintenance and deposit service fees
|
| | | $ | 896 | | | | | $ | 953 | | | | | $ | (57) |
Income from bank-owned life insurance
|
| | | | 700 | | | | | | 636 | | | | | | 64 |
Equity income from mortgage affiliate
|
| | | | 1,109 | | | | | | 1,459 | | | | | | (350) |
Net gain on other assets
|
| | | | — | | | | | | 7 | | | | | | (7) |
Gain on sales of investment securities
|
| | | | — | | | | | | 520 | | | | | | (520) |
Other
|
| | | | 115 | | | | | | 206 | | | | | | (91) |
Total noninterest income
|
| | | $ | 2,820 | | | | | $ | 3,781 | | | | | $ | (961) |
|
| | |
2017
|
| |
2016
|
| |
Change
|
| |||||||||
Salaries and benefits
|
| | | $ | 20,285 | | | | | $ | 11,675 | | | | | $ | 8,610 | | |
Occupancy expenses
|
| | | | 4,809 | | | | | | 3,155 | | | | | | 1,654 | | |
Furniture and equipment expenses
|
| | | | 2,228 | | | | | | 975 | | | | | | 1,253 | | |
Amortization of core deposit intangible
|
| | | | 845 | | | | | | 219 | | | | | | 626 | | |
Virginia franchise tax expense
|
| | | | 969 | | | | | | 387 | | | | | | 582 | | |
FDIC assessment
|
| | | | 802 | | | | | | 543 | | | | | | 259 | | |
Data processing expense
|
| | | | 1,140 | | | | | | 744 | | | | | | 396 | | |
Telephone and communication expense
|
| | | | 1,422 | | | | | | 745 | | | | | | 677 | | |
Amortization of FDIC indemnification asset
|
| | | | 712 | | | | | | 793 | | | | | | (81) | | |
Net loss on other real estate owned
|
| | | | 520 | | | | | | 174 | | | | | | 346 | | |
Merger expenses
|
| | | | 9,426 | | | | | | 429 | | | | | | 8,997 | | |
Other operating expenses
|
| | | | 5,991 | | | | | | 2,976 | | | | | | 3,015 | | |
Total noninterest expenses
|
| | | $ | 49,149 | | | | | $ | 22,815 | | | | | $ | 26,334 | | |
|
| | |
2016
|
| |
2015
|
| |
Change
|
||||||||
Salaries and benefits
|
| | | $ | 11,675 | | | | | $ | 11,860 | | | | | $ | (185) |
Occupancy expenses
|
| | | | 3,155 | | | | | | 3,269 | | | | | | (114) |
Furniture and equipment expenses
|
| | | | 975 | | | | | | 815 | | | | | | 160 |
Amortization of core deposit intangible
|
| | | | 219 | | | | | | 261 | | | | | | (42) |
Virginia franchise tax expense
|
| | | | 387 | | | | | | 352 | | | | | | 35 |
FDIC assessment
|
| | | | 543 | | | | | | 664 | | | | | | (121) |
Data processing expense
|
| | | | 744 | | | | | | 668 | | | | | | 76 |
Telephone and communication expense
|
| | | | 745 | | | | | | 786 | | | | | | (41) |
Amortization of FDIC indemnification asset
|
| | | | 793 | | | | | | 630 | | | | | | 163 |
Net loss on other real estate owned
|
| | | | 174 | | | | | | 291 | | | | | | (117) |
Merger expenses
|
| | | | 429 | | | | | | — | | | | | | 429 |
Other operating expenses
|
| | | | 2,976 | | | | | | 3,682 | | | | | | (706) |
Total noninterest expenses
|
| | | $ | 22,815 | | | | | $ | 23,278 | | | | | $ | (463) |
|
| | |
For the Year Ended
|
| |||||||||
| | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Salaries and benefits(1)
|
| | | $ | 4,927 | | | | | $ | — | | |
Consulting and investment banking fees
|
| | | | 2,234 | | | | | | 250 | | |
Data processing(2)
|
| | | | 609 | | | | | | — | | |
Legal fees
|
| | | | 637 | | | | | | 161 | | |
Occupancy expenses
|
| | | | 628 | | | | | | — | | |
Filing fees
|
| | | | 165 | | | | | | 18 | | |
Appraisals
|
| | | | 95 | | | | | | — | | |
Lodging, travel and meals
|
| | | | 33 | | | | | | — | | |
Training
|
| | | | 17 | | | | | | — | | |
Other
|
| | | | 81 | | | | | | — | | |
Total merger expenses
|
| | | $ | 9,426 | | | | | $ | 429 | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||
Loans secured by real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 401,847 | | | | | | 19.5% | | | | | $ | 154,807 | | | | | | 16.6% | | | | | $ | 141,521 | | | | | | 17.0% | | | | | $ | 136,597 | | | | | | 19.4% | | | | | $ | 107,828 | | | | | | 19.7% | | |
Commercial real estate – non-owner occupied
|
| | | | 440,700 | | | | | | 21.4% | | | | | | 279,634 | | | | | | 29.9% | | | | | | 256,513 | | | | | | 30.8% | | | | | | 200,517 | | | | | | 28.4% | | | | | | 155,837 | | | | | | 28.5% | | |
Secured by farmland
|
| | | | 23,038 | | | | | | 1.1% | | | | | | 541 | | | | | | 0.1% | | | | | | 578 | | | | | | 0.1% | | | | | | 612 | | | | | | 0.1% | | | | | | 608 | | | | | | 0.1% | | |
Construction and land development
|
| | | | 197,972 | | | | | | 9.6% | | | | | | 91,067 | | | | | | 9.8% | | | | | | 67,832 | | | | | | 8.2% | | | | | | 57,938 | | | | | | 8.2% | | | | | | 39,069 | | | | | | 7.1% | | |
Residential 1-4 family(1)
|
| | | | 483,006 | | | | | | 23.4% | | | | | | 230,810 | | | | | | 24.8% | | | | | | 178,071 | | | | | | 21.4% | | | | | | 138,070 | | | | | | 19.6% | | | | | | 83,113 | | | | | | 15.2% | | |
Multi-family residential
|
| | | | 70,892 | | | | | | 3.4% | | | | | | 30,021 | | | | | | 3.2% | | | | | | 25,501 | | | | | | 3.1% | | | | | | 21,832 | | | | | | 3.1% | | | | | | 22,081 | | | | | | 4.0% | | |
Home equity lines of credit(1)
|
| | | | 152,829 | | | | | | 7.4% | | | | | | 29,203 | | | | | | 3.1% | | | | | | 35,177 | | | | | | 4.2% | | | | | | 33,409 | | | | | | 4.7% | | | | | | 32,200 | | | | | | 5.9% | | |
Total real estate loans
|
| | | | 1,770,284 | | | | | | 85.8% | | | | | | 816,083 | | | | | | 87.5% | | | | | | 705,193 | | | | | | 84.8% | | | | | | 588,975 | | | | | | 83.5% | | | | | | 440,736 | | | | | | 80.5% | | |
Commercial loans
|
| | | | 253,258 | | | | | | 12.3% | | | | | | 115,365 | | | | | | 12.4% | | | | | | 124,985 | | | | | | 15.0% | | | | | | 114,714 | | | | | | 16.3% | | | | | | 105,381 | | | | | | 19.2% | | |
Consumer loans
|
| | | | 39,374 | | | | | | 1.9% | | | | | | 856 | | | | | | 0.1% | | | | | | 1,366 | | | | | | 0.2% | | | | | | 1,564 | | | | | | 0.2% | | | | | | 1,389 | | | | | | 0.3% | | |
Gross loans
|
| | | | 2,062,916 | | | | | | 100.0% | | | | | | 932,304 | | | | | | 100.0% | | | | | | 831,544 | | | | | | 100.0% | | | | | | 705,253 | | | | | | 100.0% | | | | | | 547,506 | | | | | | 100.0% | | |
Less deferred fees on loans
|
| | | | (588) | | | | | | | | | | | | (1,889) | | | | | | | | | | | | (2,119) | | | | | | | | | | | | (1,781) | | | | | | | | | | | | (1,448) | | | | | | | | |
Loans, net of deferred fees
|
| | | $ | 2,062,328 | | | | | | | | | | | $ | 930,415 | | | | | | | | | | | $ | 829,425 | | | | | | | | | | | $ | 703,472 | | | | | | | | | | | $ | 546,058 | | | | | | | | |
Covered loans included above in residential 1-4 family and home equity lines of credit(1)
|
| | | $ | 23,339 | | | | | | | | | | | $ | 28,180 | | | | | | | | | | | $ | 34,373 | | | | | | | | | | | $ | 38,496 | | | | | | | | | | | $ | 51,701 | | | | | | | | |
| | | | | | | | |
After 1 Year
Through 5 Years |
| |
After 5 Years
|
| | |||||||||||||||||||||||
| | |
One Year or Less
|
| |
Fixed Rate
|
| |
Floating Rate
|
| |
Fixed Rate
|
| |
Floating Rate
|
| |
Total
|
| ||||||||||||||||||
Construction and land development
|
| | | $ | 171,623 | | | | | $ | 14,355 | | | | | $ | 10,952 | | | | | $ | 442 | | | | | $ | 600 | | | | | $ | 197,972 | | |
Commercial
|
| | | | 164,328 | | | | | | 64,604 | | | | | | 9,689 | | | | | | 12,538 | | | | | | 2,099 | | | | | | 253,258 | | |
Total
|
| | | $ | 335,951 | | | | | $ | 78,959 | | | | | $ | 20,641 | | | | | $ | 12,980 | | | | | $ | 2,699 | | | | | $ | 451,230 | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Nonaccrual loans
|
| | | $ | 16,931 | | | | | $ | 3,795 | | | | | $ | 4,173 | | | | | $ | 5,652 | | | | | $ | 7,814 | | |
Loans past due 90 days and accruing interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total nonperforming loans
|
| | | | 16,931 | | | | | | 3,795 | | | | | | 4,173 | | | | | | 5,652 | | | | | | 7,814 | | |
Other real estate owned
|
| | | | 7,577 | | | | | | 8,617 | | | | | | 10,096 | | | | | | 13,051 | | | | | | 9,579 | | |
Total nonperforming assets
|
| | | $ | 24,508 | | | | | $ | 12,412 | | | | | $ | 14,269 | | | | | $ | 18,703 | | | | | $ | 17,393 | | |
Troubled debt restructurings
|
| | | $ | 672 | | | | | $ | 688 | | | | | $ | 699 | | | | | $ | — | | | | | $ | 5,933 | | |
SBA guaranteed amounts included in nonaccrual loans
|
| | | $ | 4,664 | | | | | $ | 2,173 | | | | | $ | 3,541 | | | | | $ | 4,664 | | | | | $ | 1,852 | | |
Allowance for loan losses to nonperforming loans
|
| | | | 55.50% | | | | | | 226.88% | | | | | | 201.80% | | | | | | 130.80% | | | | | | 90.08% | | |
Allowance for loan losses to total non-covered loans
|
| | | | 0.46% | | | | | | 0.95% | | | | | | 1.06% | | | | | | 1.11% | | | | | | 1.42% | | |
Nonperforming assets to total non-covered assets
|
| | | | 0.95% | | | | | | 1.11% | | | | | | 1.42% | | | | | | 2.13% | | | | | | 2.63% | | |
Nonperforming assets excluding SBA guaranteed loans to total non-covered assets
|
| | | | 0.77% | | | | | | 0.92% | | | | | | 1.07% | | | | | | 1.60% | | | | | | 2.35% | | |
Nonperforming assets to total non-covered loans and OREO
|
| | | | 1.20% | | | | | | 1.36% | | | | | | 1.77% | | | | | | 2.76% | | | | | | 3.45% | | |
Nonperforming assets excluding SBA guaranteed loans to total non-covered loans and OREO
|
| | | | 0.97% | | | | | | 1.12% | | | | | | 1.33% | | | | | | 2.07% | | | | | | 3.08% | | |
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Allowance
for Loan Losses |
| |
Percent of
Loans by Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
Percent of
Loans by Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
Percent of
Loans by Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
Percent of
Loans by Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
Percent of
Loans by Category to Total Loans |
| ||||||||||||||||||||||||||||||
Commercial real estate(1)
|
| | | $ | 2,011 | | | | | | 45.4% | | | | | $ | 2,389 | | | | | | 49.8% | | | | | $ | 2,407 | | | | | | 51.0% | | | | | $ | 1,978 | | | | | | 51.0% | | | | | $ | 1,844 | | | | | | 52.3% | | |
Construction and land
development |
| | | | 692 | | | | | | 9.6% | | | | | | 752 | | | | | | 9.8% | | | | | | 865 | | | | | | 8.2% | | | | | | 1,644 | | | | | | 8.2% | | | | | | 1,068 | | | | | | 7.1% | | |
Residential 1-4 family(2)
|
| | | | 1,586 | | | | | | 30.8% | | | | | | 1,279 | | | | | | 27.9% | | | | | | 1,408 | | | | | | 25.6% | | | | | | 1,339 | | | | | | 24.3% | | | | | | 1,302 | | | | | | 21.1% | | |
Commercial loans
|
| | | | 4,496 | | | | | | 12.3% | | | | | | 3,366 | | | | | | 12.4% | | | | | | 3,041 | | | | | | 15.0% | | | | | | 2,063 | | | | | | 16.3% | | | | | | 2,797 | | | | | | 19.2% | | |
Consumer loans
|
| | | | 612 | | | | | | 1.9% | | | | | | 78 | | | | | | 0.1% | | | | | | 48 | | | | | | 0.2% | | | | | | 53 | | | | | | 0.2% | | | | | | 60 | | | | | | 0.3% | | |
Total allocated allowance
|
| | | | 9,397 | | | | | | 100.0% | | | | | | 7,864 | | | | | | 100.0% | | | | | | 7,769 | | | | | | 100.0% | | | | | | 7,077 | | | | | | 100.0% | | | | | | 7,071 | | | | | | 100.0% | | |
Unallocated allowance
|
| | | | — | | | | | | | | | | | | 746 | | | | | | | | | | | | 652 | | | | | | | | | | | | 337 | | | | | | | | | | | | 19 | | | | | | | | |
Total
|
| | | $ | 9,397 | | | | | | | | | | | $ | 8,610 | | | | | | | | | | | $ | 8,421 | | | | | | | | | | | $ | 7,414 | | | | | | | | | | | $ | 7,090 | | | | | | | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Balance, beginning of period
|
| | | $ | 8,610 | | | | | $ | 8,421 | | | | | $ | 7,414 | | | | | $ | 7,090 | | | | | $ | 7,066 | | |
Provision charged to operations
|
| | | | 8,625 | | | | | | 4,912 | | | | | | 3,171 | | | | | | 3,444 | | | | | | 3,615 | | |
Recoveries credited to allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate – commercial(1)
|
| | | | 431 | | | | | | 8 | | | | | | 36 | | | | | | 33 | | | | | | 159 | | |
Real estate – construction, land and other
|
| | | | 1 | | | | | | 121 | | | | | | 139 | | | | | | 4 | | | | | | 7 | | |
Real estate – residential 1-4 family(2)
|
| | | | 17 | | | | | | 10 | | | | | | 242 | | | | | | 21 | | | | | | 129 | | |
Commercial
|
| | | | 538 | | | | | | 96 | | | | | | 91 | | | | | | 89 | | | | | | 169 | | |
Consumer
|
| | | | 4 | | | | | | 4 | | | | | | 1 | | | | | | 3 | | | | | | — | | |
Total recoveries
|
| | | | 991 | | | | | | 239 | | | | | | 509 | | | | | | 150 | | | | | | 464 | | |
Total
|
| | | | 18,226 | | | | | | 13,572 | | | | | | 11,094 | | | | | | 10,684 | | | | | | 11,145 | | |
Loans charged off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate – commercial(1)
|
| | | | 100 | | | | | | 799 | | | | | | 1,067 | | | | | | 573 | | | | | | 199 | | |
Real estate – construction, land and other
|
| | | | — | | | | | | 449 | | | | | | — | | | | | | 250 | | | | | | 650 | | |
Real estate – residential 1-4 family(2)
|
| | | | 369 | | | | | | 22 | | | | | | 413 | | | | | | 449 | | | | | | 776 | | |
Commercial
|
| | | | 8,250 | | | | | | 3,370 | | | | | | 1,174 | | | | | | 1,998 | | | | | | 2,286 | | |
Consumer
|
| | | | 110 | | | | | | 322 | | | | | | 19 | | | | | | — | | | | | | 144 | | |
Total loans charged-off
|
| | | | 8,829 | | | | | | 4,962 | | | | | | 2,673 | | | | | | 3,270 | | | | | | 4,055 | | |
Net charge-offs
|
| | | | 7,838 | | | | | | 4,723 | | | | | | 2,164 | | | | | | 3,120 | | | | | | 3,591 | | |
Balance, end of period
|
| | | $ | 9,397 | | | | | $ | 8,610 | | | | | $ | 8,421 | | | | | $ | 7,414 | | | | | $ | 7,090 | | |
Net charge-offs to average loans, net of unearned income
|
| | | | 0.51% | | | | | | 0.53% | | | | | | 0.28% | | | | | | 0.51% | | | | | | 0.69% | | |
Security
|
| |
Tranche
Level |
| |
Ratings
When Purchased |
| |
Current
Ratings |
| |
Par
Value |
| |
Book
Value |
| |
Estimated
Fair Value |
| |
% of Current
Defaults and Deferrals to Total Collateral |
| |
Previously
Recognized Cumulative Other Comprehensive Loss(1) |
| |||||||||||||||||||||
|
Moody’s
|
| |
Fitch
|
| |
Moody’s
|
| |
Fitch
|
| |||||||||||||||||||||||||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ALESCO VII A1B
|
| |
Senior
|
| |
Aaa
|
| |
AAA
|
| |
Aa2
|
| |
A
|
| | | $ | 3,192 | | | | | $ | 2,948 | | | | | $ | 3,113 | | | | | | 18% | | | | | $ | 226 | | |
MMCF III B
|
| |
Senior Sub
|
| |
A3
|
| |
A-
|
| |
Ba1
|
| |
BBB
|
| | | | 261 | | | | | | 257 | | | | | | 240 | | | | | | 32% | | | | | | 4 | | |
| | | | | | | | | | | | | | | | | | | $ | 3,453 | | | | | $ | 3,205 | | | | | $ | 3,353 | | | | | | | | | | | $ | 230 | | |
Available for Sale Other Than Temporarily Impaired: |
| | | | |
Cumulative OTTI
Related to Credit Loss(2) |
| |||||||||||||||||||||||||||||||||||||||
TPREF FUNDING II
|
| |
Mezzanine
|
| |
A1
|
| |
A-
|
| |
Caa3
|
| |
C
|
| | | $ | 1,500 | | | | | $ | 1,099 | | | | | $ | 915 | | | | | | 29% | | | | | $ | 400 | | |
ALESCO V C1
|
| |
Mezzanine
|
| |
A2
|
| |
A
|
| |
Caa1
|
| |
C
|
| | | | 2,150 | | | | | | 1,491 | | | | | | 1,473 | | | | | | 14% | | | | | | 660 | | |
| | | | | | | | | | | | | | | | | | | $ | 3,650 | | | | | $ | 2,590 | | | | | $ | 2,388 | | | | | | | | | | | $ | 1,060 | | |
Total
|
| | | | | | | | | | | | | | | | | | $ | 7,103 | | | | | $ | 5,795 | | | | | $ | 5,741 | | | | | | | | | | | | | | |
|
|
Moody’s
Rating |
| |
Amount
(in thousands) |
| |
Standard & Poor’s
Rating |
| |
Amount
(in thousands) |
|
|
Aaa
|
| |
$5,355
|
| |
AAA
|
| |
$6,518
|
|
|
Aa1
|
| |
12,559
|
| |
AA+
|
| |
7,279
|
|
|
Aa2
|
| |
4,496
|
| |
AA
|
| |
14,587
|
|
|
Aa3
|
| |
1,905
|
| |
AA-
|
| |
1,809
|
|
|
A1
|
| |
1,924
|
| |
A+
|
| |
1,065
|
|
|
A2
|
| |
1,572
|
| |
A
|
| |
855
|
|
|
Baa1
|
| |
1,049
|
| |
BBB+
|
| |
1,049
|
|
|
N/A
|
| |
12,810
|
| |
N/A
|
| |
8,508
|
|
| | | |
$41,670
|
| | | | |
$41,670
|
|
|
| | |
December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Available for sale invesment securities: | | | | | | | | | | | | | | | | | | | |
Residential government-sponsored mortgage-backed securities
|
| | | $ | 30,864 | | | | | $ | — | | | | | $ | — | | |
Obligations of states and political subdivisions
|
| | | | 18,727 | | | | | | 2,259 | | | | | | 2,312 | | |
Corporate securities
|
| | | | 2,015 | | | | | | — | | | | | | — | | |
Trust preferred securities
|
| | | | 2,388 | | | | | | 1,659 | | | | | | 1,897 | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 50,766 | | | | | | — | | | | | | — | | |
Government-sponsored agency securities
|
| | | | 3,226 | | | | | | — | | | | | | — | | |
Agency commercial mortgage-backed securities
|
| | | | 27,898 | | | | | | — | | | | | | — | | |
SBA pool securities
|
| | | | 24,789 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 160,673 | | | | | $ | 3,918 | | | | | $ | 4,209 | | |
Held to maturity investment securities: | | | | | | | | | | | | | | | | | | | |
Residential government-sponsored mortgage-backed securities
|
| | | $ | 11,500 | | | | | $ | 18,594 | | | | | $ | 20,751 | | |
Obligations of states and political subdivisions
|
| | | | 22,830 | | | | | | 12,706 | | | | | | 12,794 | | |
Trust preferred securities
|
| | | | 3,205 | | | | | | 3,654 | | | | | | 4,352 | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 8,727 | | | | | | 2,371 | | | | | | 2,946 | | |
Government-sponsored agency securities
|
| | | | 52,650 | | | | | | 47,975 | | | | | | 55,937 | | |
Total
|
| | | $ | 98,912 | | | | | $ | 85,300 | | | | | $ | 96,780 | | |
|
| | |
Investment Securities Available for Sale
|
| |||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |||||||||
Obligations of states and political subdivisions | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | $ | 1,932 | | | | | $ | 1,911 | | | | | | 1.96% | | |
Due after five years through ten years
|
| | | | 3,373 | | | | | | 3,409 | | | | | | 2.78% | | |
Due after ten years
|
| | | | 13,276 | | | | | | 13,407 | | | | | | 2.75% | | |
| | | | | 18,581 | | | | | | 18,727 | | | | | | 2.67% | | |
Trust preferred securities | | | | | | | | | | | | | | | | | | | |
Due after ten years
|
| | | | 2,590 | | | | | | 2,388 | | | | | | 6.45% | | |
Corporate securities | | | | | | | | | | | | | | | | | | | |
Due after five years through ten years
|
| | | | 2,013 | | | | | | 2,015 | | | | | | 6.12% | | |
Government-sponsored agency securities | | | | | | | | | | | | | | | | | | | |
Due after five years through ten years
|
| | | | 1,500 | | | | | | 1,501 | | | | | | 2.00% | | |
Due after ten years
|
| | | | 1,747 | | | | | | 1,725 | | | | | | 3.26% | | |
| | | | | 3,247 | | | | | | 3,226 | | | | | | 2.67% | | |
Residential government-sponsored mortgage-backed securities | | | | | | | | | | | | | | | | | | | |
Due within a year
|
| | | | 1 | | | | | | 1 | | | | | | 0.97% | | |
Due after one year through five years
|
| | | | 1,964 | | | | | | 1,961 | | | | | | 2.07% | | |
Due after five years through ten years
|
| | | | 9,086 | | | | | | 8,984 | | | | | | 2.42% | | |
Due after ten years
|
| | | | 20,094 | | | | | | 19,918 | | | | | | 2.20% | | |
| | | | | 31,145 | | | | | | 30,864 | | | | | | 2.26% | | |
Residential government-sponsored collateralized mortgage obligations | | | | | | | | | | | | | | | | | | | |
Due after five years through ten years
|
| | | | 2,962 | | | | | | 2,922 | | | | | | 2.50% | | |
Due after ten years
|
| | | | 48,559 | | | | | | 47,844 | | | | | | 2.32% | | |
| | | | | 51,521 | | | | | | 50,766 | | | | | | 2.33% | | |
Agency commerical mortgage-backed securities | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | 14,316 | | | | | | 14,134 | | | | | | 2.04% | | |
Due after five years through ten years
|
| | | | 13,947 | | | | | | 13,764 | | | | | | 2.35% | | |
| | | | | 28,263 | | | | | | 27,898 | | | | | | 2.19% | | |
SBA pool securities | | | | | | | | | | | | | | | | | | | |
Due after five years through ten years
|
| | | | 3,118 | | | | | | 3,100 | | | | | | 2.61% | | |
Due after ten years
|
| | | | 21,711 | | | | | | 21,689 | | | | | | 3.04% | | |
| | | | | 24,829 | | | | | | 24,789 | | | | | | 2.98% | | |
| | | | $ | 162,189 | | | | | $ | 160,673 | | | | | | 2.56% | | |
|
| | |
Investment Securities Held to Maturity
|
| |||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |||||||||
Obligations of states and political subdivisions | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | $ | 1,895 | | | | | $ | 1,892 | | | | | | 1.87% | | |
Due after five years through ten years
|
| | | | 8,044 | | | | | | 8,091 | | | | | | 2.12% | | |
Due after ten years
|
| | | | 12,891 | | | | | | 12,960 | | | | | | 3.10% | | |
| | | | | 22,830 | | | | | | 22,943 | | | | | | 2.65% | | |
Trust preferred securities | | | | | | | | | | | | | | | | | | | |
Due after ten years
|
| | | | 3,205 | | | | | | 3,353 | | | | | | 2.55% | | |
Government-sponsored agency securities | | | | | | | | | | | | | | | | | | | |
Due after five years through ten years
|
| | | | 14,989 | | | | | | 14,525 | | | | | | 2.54% | | |
Due after ten years
|
| | | | 37,661 | | | | | | 36,702 | | | | | | 3.03% | | |
| | | | | 52,650 | | | | | | 51,227 | | | | | | 2.89% | | |
Residential government-sponsored mortgage-backed securities | | | | | | | | | | | | | | | | | | | |
Due after five years through ten years
|
| | | | 3,435 | | | | | | 3,409 | | | | | | 2.06% | | |
Due after ten years
|
| | | | 8,065 | | | | | | 8,037 | | | | | | 2.51% | | |
| | | | | 11,500 | | | | | | 11,446 | | | | | | 2.37% | | |
Residential government-sponsored collateralized mortgage obligations | | | | | | | | | | | | | | | | | | | |
Due after ten years
|
| | | | 8,727 | | | | | | 8,628 | | | | | | 1.88% | | |
| | | | $ | 98,912 | | | | | $ | 97,597 | | | | | | 2.68% | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Average
Rate |
| |
Average
Balance |
| |
Average
Rate |
| |
Average
Balance |
| |
Average
Rate |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Noninterest-bearing demand deposits
|
| | | $ | 219,107 | | | | | | | | | | | $ | 88,413 | | | | | | | | | | | $ | 75,129 | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts
|
| | | | 112,868 | | | | | | 0.39% | | | | | | 51,670 | | | | | | 0.64% | | | | | | 44,661 | | | | | | 0.63% | | |
Money market accounts
|
| | | | 256,746 | | | | | | 0.62% | | | | | | 127,121 | | | | | | 0.36% | | | | | | 138,559 | | | | | | 0.35% | | |
NOW and other demand accounts
|
| | | | 192,789 | | | | | | 0.36% | | | | | | 36,470 | | | | | | 0.16% | | | | | | 24,306 | | | | | | 0.10% | | |
Time deposits
|
| | | | 668,566 | | | | | | 1.24% | | | | | | 579,157 | | | | | | 1.25% | | | | | | 509,900 | | | | | | 1.11% | | |
Total interest-bearing deposits
|
| | | | 1,230,969 | | | | | | 0.89% | | | | | | 794,418 | | | | | | 1.02% | | | | | | 717,426 | | | | | | 0.90% | | |
Total deposits
|
| | | $ | 1,450,076 | | | | | | | | | | | $ | 882,831 | | | | | | | | | | | $ | 792,555 | | | | | | | | |
|
|
Within 3 Months
|
| |
3 to 6 Months
|
| |
6 to 12 Months
|
| |
Over 12 Months
|
| |
Total
|
|
|
$26,041
|
| |
$23,576
|
| |
$28,589
|
| |
$92,807
|
| |
$171,013
|
|
| | |
December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
FHLB overnight advances
|
| | | $ | 56,860 | | | | | $ | 50,000 | | | | | $ | 49,000 | | |
Other short-term FHLB advances maturing 6/27/2018
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 6/20/2018
|
| | | | 27,200 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 6/14/2018
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 6/13/2018
|
| | | | 80,640 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 6/12/2018
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 3/28/2018
|
| | | | 30,000 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 3/14/2018
|
| | | | 80,640 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 3/13/2018
|
| | | | 30,275 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 3/27/2017
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Other short-term FHLB advances maturing 5/4/2017
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Other short-term FHLB advances maturing 6/5/2017
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Other short-term FHLB advances maturing 6/19/2017
|
| | | | — | | | | | | 5,000 | | | | | | — | | |
Other short-term FHLB advances maturing 12/15/2017
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Other short-term FHLB advances maturing 11/4/2016
|
| | | | — | | | | | | — | | | | | | 10,000 | | |
Securities sold under agreements to repurchase
|
| | | | 15,468 | | | | | | — | | | | | | 10,381 | | |
Total | | | | $ | 351,083 | | | | | $ | 95,000 | | | | | $ | 69,381 | | |
Weighted average interest rate at year end
|
| | | | 1.50% | | | | | | 0.86% | | | | | | 0.51% | | |
For the periods ended December 31, 2017, 2016 and 2015: | | | | | | | | | | | | | | | | | | | |
Average outstanding balance
|
| | | $ | 177,983 | | | | | $ | 66,864 | | | | | $ | 34,673 | | |
Average interest rate during the year
|
| | | | 1.24% | | | | | | 0.74% | | | | | | 0.76% | | |
Maximum month-end outstanding balance
|
| | | $ | 351,083 | | | | | $ | 95,000 | | | | | $ | 69,381 | | |
| | |
Sensitivity of Economic Value of Equity
As of December 31, 2017 |
| |||||||||||||||||||||||||||
Change in Interest Rates in Basis Points
(Rate Shock) |
| |
Economic Value of Equity
|
| |
Economic Value of
Equity as a % of |
| ||||||||||||||||||||||||
|
Amount
|
| |
$ Change
From Base |
| |
% Change
From Base |
| |
Total
Assets |
| |
Equity
Book Value |
| |||||||||||||||||
| | |
(dollar amounts in thousands)
|
| |||||||||||||||||||||||||||
Up 400
|
| | | $ | 509,991 | | | | | $ | 48,765 | | | | | | 10.57% | | | | | | 19.51% | | | | | | 158.00% | | |
Up 300
|
| | | | 505,504 | | | | | | 44,278 | | | | | | 9.60% | | | | | | 19.34% | | | | | | 156.61% | | |
Up 200
|
| | | | 497,373 | | | | | | 36,147 | | | | | | 7.84% | | | | | | 19.03% | | | | | | 154.09% | | |
Up 100
|
| | | | 485,450 | | | | | | 24,224 | | | | | | 5.25% | | | | | | 18.57% | | | | | | 150.40% | | |
Base
|
| | | | 461,226 | | | | | | — | | | | | | 0.00% | | | | | | 17.64% | | | | | | 142.90% | | |
Down 100
|
| | | | 399,221 | | | | | | (62,005) | | | | | | -13.44% | | | | | | 15.27% | | | | | | 123.69% | | |
Down 200
|
| | | | 324,959 | | | | | | (136,267) | | | | | | -29.54% | | | | | | 12.43% | | | | | | 100.68% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Sensitivity of Economic Value of Equity
As of December 31, 2016 |
| |||||||||||||||||||||||||||
Change in Interest Rates in Basis Points
(Rate Shock) |
| |
Economic Value of Equity
|
| |
Economic Value of
Equity as a % of |
| ||||||||||||||||||||||||
|
Amount
|
| |
$ Change
From Base |
| |
% Change
From Base |
| |
Total
Assets |
| |
Equity
Book Value |
| |||||||||||||||||
| | |
(dollar amounts in thousands)
|
| |||||||||||||||||||||||||||
Up 400
|
| | | $ | 116,120 | | | | | $ | (37,494) | | | | | | 24.41% | | | | | | 10.16% | | | | | | 91.91% | | |
Up 300
|
| | | | 123,778 | | | | | | (29,836) | | | | | | -19.42% | | | | | | 10.83% | | | | | | 97.97% | | |
Up 200
|
| | | | 132,243 | | | | | | (21,371) | | | | | | -13.91% | | | | | | 11.58% | | | | | | 104.67% | | |
Up 100
|
| | | | 141,858 | | | | | | (11,756) | | | | | | -7.65% | | | | | | 12.42% | | | | | | 112.28% | | |
Base
|
| | | | 153,614 | | | | | | — | | | | | | 0.00% | | | | | | 13.45% | | | | | | 121.58% | | |
Down 100
|
| | | | 136,456 | | | | | | (17,158) | | | | | | -11.17% | | | | | | 11.94% | | | | | | 108.00% | | |
Down 200
|
| | | | 129,485 | | | | | | (24,129) | | | | | | -15.71% | | | | | | 11.33% | | | | | | 102.49% | | |
| | |
Sensitivity of Net Interest Income
As of December 31, 2017 |
| |||||||||||||||||||||
Change in Interest Rates in Basis Points (Rate Shock)
|
| |
Adjusted Net Interest Income
|
| |
Net Interest Margin
|
| ||||||||||||||||||
|
Amount
|
| |
$ Change
From Base |
| |
Percent
|
| |
% Change
From Base |
| ||||||||||||||
| | |
(dollar amounts in thousands)
|
| |||||||||||||||||||||
Up 400
|
| | | $ | 97,308 | | | | | $ | 10,749 | | | | | | 4.06% | | | | | | 0.41% | | |
Up 300
|
| | | | 94,909 | | | | | | 8,350 | | | | | | 3.97% | | | | | | 0.32% | | |
Up 200
|
| | | | 92,404 | | | | | | 5,845 | | | | | | 3.87% | | | | | | 0.22% | | |
Up 100
|
| | | | 89,684 | | | | | | 3,125 | | | | | | 3.77% | | | | | | 0.12% | | |
Base
|
| | | | 86,559 | | | | | | — | | | | | | 3.65% | | | | | | 0.00% | | |
Down 100
|
| | | | 86,688 | | | | | | 129 | | | | | | 3.65% | | | | | | 0.00% | | |
Down 200
|
| | | | 86,868 | | | | | | 309 | | | | | | 3.66% | | | | | | 0.01% | | |
| | |
Sensitivity of Net Interest Income
As of December 31, 2016 |
| |||||||||||||||||||||
Change in Interest Rates in Basis Points (Rate Shock)
|
| |
Adjusted Net Interest Income
|
| |
Net Interest Margin
|
| ||||||||||||||||||
|
Amount
|
| |
$ Change
From Base |
| |
Percent
|
| |
% Change
From Base |
| ||||||||||||||
| | |
(dollar amounts in thousands)
|
| |||||||||||||||||||||
Up 400
|
| | | $ | 41,484 | | | | | $ | 3,759 | | | | | | 3.87% | | | | | | 0.43% | | |
Up 300
|
| | | | 41,172 | | | | | | 3,447 | | | | | | 3.75% | | | | | | 0.31% | | |
Up 200
|
| | | | 39,898 | | | | | | 2,173 | | | | | | 3.64% | | | | | | 0.20% | | |
Up 100
|
| | | | 38,688 | | | | | | 963 | | | | | | 3.53% | | | | | | 0.09% | | |
Base
|
| | | | 37,725 | | | | | | — | | | | | | 3.44% | | | | | | 0.00% | | |
Down 100
|
| | | | 37,961 | | | | | | 236 | | | | | | 3.46% | | | | | | 0.02% | | |
Down 200
|
| | | | 37,473 | | | | | | (252) | | | | | | 3.42% | | | | | | -0.02% | | |
| | |
Minimum
Required for Capital Adequacy Purposes(1) |
| |
To Be Categorized
as Well Capitalized(2) |
| |
Actual Ratio at
December 31, |
| |||
|
2017
|
| |
2016
|
| ||||||||
Southern National | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| |
4.50%
|
| |
n/a
|
| |
10.53%
|
| |
12.69%
|
|
Tier 1 risk-based capital ratio
|
| |
6.00%
|
| |
n/a
|
| |
10.98%
|
| |
12.69%
|
|
Total risk-based capital ratio
|
| |
8.00%
|
| |
n/a
|
| |
13.80%
|
| |
13.63%
|
|
Leverage ratio
|
| |
4.00%
|
| |
n/a
|
| |
8.82%
|
| |
10.56%
|
|
Sonabank | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| |
4.50%
|
| |
6.50%
|
| |
12.79%
|
| |
12.55%
|
|
Tier 1 risk-based capital ratio
|
| |
6.00%
|
| |
8.00%
|
| |
12.79%
|
| |
12.55%
|
|
Total risk-based capital ratio
|
| |
8.00%
|
| |
10.00%
|
| |
13.26%
|
| |
13.49%
|
|
Leverage ratio
|
| |
4.00%
|
| |
5.00%
|
| |
10.26%
|
| |
10.45%
|
|
| | |
Contractual Obligations
|
| |||||||||||||||||||||||||||
| | |
Less Than
One Year |
| |
One to
Three Years |
| |
Three to
Five Years |
| |
More Than
Five Years |
| |
Total
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Certificates of deposit(1)
|
| | | $ | 402,078 | | | | | $ | 239,833 | | | | | $ | 57,147 | | | | | $ | — | | | | | $ | 699,058 | | |
Repurchase agreements
|
| | | | 15,468 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,468 | | |
FHLB advances-short term
|
| | | | 335,615 | | | | | | — | | | | | | — | | | | | | — | | | | | | 335,615 | | |
Junior subordinated debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,310 | | | | | | 10,310 | | |
Senior subordinated notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 47,000 | | | | | | 47,000 | | |
Operating leases
|
| | | | 2,554 | | | | | | 3,975 | | | | | | 2,176 | | | | | | 3,141 | | | | | | 11,846 | | |
Total
|
| | | $ | 755,715 | | | | | $ | 243,808 | | | | | $ | 59,323 | | | | | $ | 60,451 | | | | | $ | 1,119,297 | | |
|
| | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents: | | | | | | | | | | | | | |
Cash and due from financial institutions
|
| | | $ | 7,937 | | | | | $ | 4,656 | | |
Interest-bearing deposits in other financial institutions
|
| | | | 15,815 | | | | | | 42,736 | | |
Federal funds sold
|
| | | | 1,711 | | | | | | — | | |
Total cash and cash equivalents
|
| | | | 25,463 | | | | | | 47,392 | | |
Securities available for sale, at fair value
|
| | | | 160,673 | | | | | | 3,918 | | |
Securities held to maturity, at amortized cost (fair value of $97,597 and $83,344, respectively)
|
| | | | 98,912 | | | | | | 85,300 | | |
Loans
|
| | | | 2,062,328 | | | | | | 930,415 | | |
Less allowance for loan losses
|
| | | | (9,397) | | | | | | (8,610) | | |
Net loans
|
| | | | 2,052,931 | | | | | | 921,805 | | |
Stock in Federal Reserve Bank and Federal Home Loan Bank
|
| | | | 26,775 | | | | | | 7,929 | | |
Equity investment in mortgage affiliate
|
| | | | 4,723 | | | | | | 4,629 | | |
Preferred investment in mortgage affiliate
|
| | | | 3,305 | | | | | | 2,555 | | |
Bank premises and equipment, net
|
| | | | 35,788 | | | | | | 8,227 | | |
Goodwill
|
| | | | 100,606 | | | | | | 10,514 | | |
Core deposit intangibles, net
|
| | | | 10,054 | | | | | | 874 | | |
FDIC indemnification asset
|
| | | | 1,353 | | | | | | 2,111 | | |
Bank-owned life insurance
|
| | | | 50,790 | | | | | | 23,826 | | |
Other real estate owned
|
| | | | 7,577 | | | | | | 8,617 | | |
Deferred tax assets, net
|
| | | | 16,903 | | | | | | 6,780 | | |
Other assets
|
| | | | 18,399 | | | | | | 7,966 | | |
Total assets
|
| | | $ | 2,614,252 | | | | | $ | 1,142,443 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | $ | 319,189 | | | | | $ | 88,783 | | |
Interest-bearing deposits: | | | | | | | | | | | | | |
NOW accounts
|
| | | | 329,878 | | | | | | 26,338 | | |
Cash management accounts
|
| | | | — | | | | | | 9,658 | | |
Money market accounts
|
| | | | 355,084 | | | | | | 129,835 | | |
Savings accounts
|
| | | | 161,947 | | | | | | 52,755 | | |
Time deposits
|
| | | | 699,058 | | | | | | 605,613 | | |
Total interest-bearing deposits
|
| | | | 1,545,967 | | | | | | 824,199 | | |
Total deposits
|
| | | | 1,865,156 | | | | | | 912,982 | | |
Securities sold under agreements to repurchase-short term
|
| | | | 15,468 | | | | | | — | | |
Federal Home Loan Bank (FHLB) advances-short term
|
| | | | 335,615 | | | | | | 95,000 | | |
Junior subordinated debt-long term
|
| | | | 9,534 | | | | | | — | | |
Senior subordinated notes-long term
|
| | | | 47,128 | | | | | | — | | |
Other liabilities
|
| | | | 18,579 | | | | | | 8,117 | | |
Total liabilities
|
| | | | 2,291,480 | | | | | | 1,016,099 | | |
Commitments and contingencies (See Note 15)
|
| | | | — | | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value. Authorized 5,000,000 shares; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, $0.01 par value. Authorized 45,000,000 shares; issued and outstanding, 23,936,453 shares, at December 31, 2017 and 12,263,643 at December 31, 2016
|
| | | | 239 | | | | | | 123 | | |
Additional paid in capital
|
| | | | 304,932 | | | | | | 104,884 | | |
Retained earnings
|
| | | | 18,753 | | | | | | 22,126 | | |
Accumulated other comprehensive loss
|
| | | | (1,152) | | | | | | (789) | | |
Total stockholders’ equity
|
| | | | 322,772 | | | | | | 126,344 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 2,614,252 | | | | | $ | 1,142,443 | | |
|
| | |
For the Years Ended December 31,
|
||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
||||||||
Interest and dividend income: | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 77,764 | | | | | $ | 45,348 | | | | | $ | 40,104 |
Interest and dividends on taxable securities
|
| | | | 4,077 | | | | | | 2,619 | | | | | | 2,395 |
Interest and dividends on tax exempt securities
|
| | | | 492 | | | | | | 336 | | | | | | 411 |
Interest and dividends on other earning assets
|
| | | | 1,231 | | | | | | 644 | | | | | | 791 |
Interest on federal funds sold
|
| | | | 6 | | | | | | — | | | | | | — |
Total interest and dividend income
|
| | | | 83,570 | | | | | | 48,947 | | | | | | 43,701 |
Interest expense: | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 10,993 | | | | | | 8,101 | | | | | | 6,433 |
Interest on repurchase agreements
|
| | | | 36 | | | | | | 18 | | | | | | 103 |
Interest on junior subordinated debt
|
| | | | 253 | | | | | | — | | | | | | — |
Interest on senior subordinated notes
|
| | | | 2,194 | | | | | | — | | | | | | — |
Interest on other borrowings
|
| | | | 2,177 | | | | | | 514 | | | | | | 541 |
Total interest expense
|
| | | | 15,653 | | | | | | 8,633 | | | | | | 7,077 |
Net interest income
|
| | | | 67,917 | | | | | | 40,314 | | | | | | 36,624 |
Provision for loan losses
|
| | | | 8,625 | | | | | | 4,912 | | | | | | 3,171 |
Net interest income after provision for loan losses
|
| | | | 59,292 | | | | | | 35,402 | | | | | | 33,453 |
Noninterest income: | | | | | | | | | | | | | | | | | |
Account maintenance and deposit service fees
|
| | | | 3,564 | | | | | | 896 | | | | | | 953 |
Income from bank-owned life insurance
|
| | | | 929 | | | | | | 700 | | | | | | 636 |
Equity (loss) income from mortgage affiliate
|
| | | | (345) | | | | | | 1,109 | | | | | | 1,459 |
Net gain on other assets
|
| | | | — | | | | | | — | | | | | | 7 |
Gain on sales of investment securities
|
| | | | 255 | | | | | | — | | | | | | 520 |
Other
|
| | | | 1,026 | | | | | | 115 | | | | | | 206 |
Total noninterest income
|
| | | | 5,429 | | | | | | 2,820 | | | | | | 3,781 |
Noninterest expenses: | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 20,285 | | | | | | 11,675 | | | | | | 11,860 |
Occupancy expenses
|
| | | | 4,809 | | | | | | 3,155 | | | | | | 3,269 |
Furniture and equipment expenses
|
| | | | 2,228 | | | | | | 975 | | | | | | 815 |
Amortization of core deposit intangible
|
| | | | 845 | | | | | | 219 | | | | | | 261 |
Virginia franchise tax expense
|
| | | | 969 | | | | | | 387 | | | | | | 352 |
FDIC assessment
|
| | | | 802 | | | | | | 543 | | | | | | 664 |
Data processing expense
|
| | | | 1,140 | | | | | | 744 | | | | | | 668 |
Telephone and communication expense
|
| | | | 1,422 | | | | | | 745 | | | | | | 786 |
Amortization of FDIC indemnification asset
|
| | | | 712 | | | | | | 793 | | | | | | 630 |
Net loss on other real estate owned
|
| | | | 520 | | | | | | 174 | | | | | | 291 |
Merger expenses
|
| | | | 9,426 | | | | | | 429 | | | | | | — |
Other operating expenses
|
| | | | 5,991 | | | | | | 2,976 | | | | | | 3,682 |
Total noninterest expenses
|
| | | | 49,149 | | | | | | 22,815 | | | | | | 23,278 |
Income before income taxes
|
| | | | 15,572 | | | | | | 15,407 | | | | | | 13,956 |
Income tax expense
|
| | | | 13,147 | | | | | | 5,095 | | | | | | 4,667 |
Net income
|
| | | $ | 2,425 | | | | | $ | 10,312 | | | | | $ | 9,289 |
Other comprehensive (loss) income: | | | | | | | | | | | | | | | | | |
Unrealized loss on available for sale securities
|
| | | $ | (309) | | | | | $ | (284) | | | | | $ | (138) |
Realized amounts on investment securities sold, net
|
| | | | (255) | | | | | | — | | | | | | (520) |
Non-credit component of other-than-temporary impairment on held-to-maturity securities
|
| | | | — | | | | | | — | | | | | | 4,278 |
Accretion of amounts previously recorded upon transfer to held-to-maturity from available-for-sale
|
| | | | 13 | | | | | | 12 | | | | | | 32 |
Net unrealized (loss) gain
|
| | | | (551) | | | | | | (272) | | | | | | 3,652 |
Tax effect
|
| | | | (188) | | | | | | (93) | | | | | | 1,242 |
Other comprehensive (loss) income
|
| | | | (363) | | | | | | (179) | | | | | | 2,410 |
Comprehensive income
|
| | | $ | 2,062 | | | | | $ | 10,133 | | | | | $ | 11,699 |
Earnings per share, basic
|
| | | $ | 0.13 | | | | | $ | 0.84 | | | | | $ | 0.76 |
Earnings per share, diluted
|
| | | $ | 0.13 | | | | | $ | 0.83 | | | | | $ | 0.75 |
|
| | |
Common
Stock |
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| |||||||||||||||
Balance – January 1, 2015
|
| | | $ | 122 | | | | | $ | 104,072 | | | | | $ | 12,805 | | | | | $ | (3,020) | | | | | $ | 113,979 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | — | | | | | | — | | | | | | 9,289 | | | | | | — | | | | | | 9,289 | | |
Change in unrealized loss on securities available for sale (net of
tax benefit, $224) |
| | | | — | | | | | | — | | | | | | — | | | | | | (434) | | | | | | (434) | | |
Change in unrecognized loss on securities held to maturity for
which a portion of OTTI has been recognized (net of tax, $1,466 and accretion, $32 and amounts recorded into other comprehensive income at transfer) |
| | | | — | | | | | | — | | | | | | — | | | | | | 2,844 | | | | | | 2,844 | | |
Dividends on common stock ($0.52 per share)
|
| | | | — | | | | | | — | | | | | | (6,359) | | | | | | — | | | | | | (6,359) | | |
Repurchase of common stock (62,177 shares)
|
| | | | (1) | | | | | | (720) | | | | | | — | | | | | | — | | | | | | (721) | | |
Issuance of common stock under Stock Incentive Plan (79,950 shares)
|
| | | | 1 | | | | | | 706 | | | | | | — | | | | | | — | | | | | | 707 | | |
Stock-based compensation expense
|
| | | | — | | | | | | 331 | | | | | | — | | | | | | — | | | | | | 331 | | |
Balance – December 31, 2015
|
| | | | 122 | | | | | | 104,389 | | | | | | 15,735 | | | | | | (610) | | | | | | 119,636 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | — | | | | | | — | | | | | | 10,312 | | | | | | — | | | | | | 10,312 | | |
Change in unrealized loss on securities available for sale (net of
tax benefit, $97) |
| | | | — | | | | | | — | | | | | | — | | | | | | (187) | | | | | | (187) | | |
Change in unrecognized loss on securities held to maturity for
which a portion of OTTI has been recognized (net of tax, $4 and accretion, $8 and amounts recorded into other comprehensive income at transfer) |
| | | | — | | | | | | — | | | | | | — | | | | | | 8 | | | | | | 8 | | |
Dividends on common stock ($0.32 per share)
|
| | | | — | | | | | | — | | | | | | (3,921) | | | | | | — | | | | | | (3,921) | | |
Issuance of common stock for warrants exercised (11,000 shares)
|
| | | | 1 | | | | | | 100 | | | | | | — | | | | | | — | | | | | | 101 | | |
Issuance of common stock under Stock Incentive Plan (18,200 shares)
|
| | | | — | | | | | | 135 | | | | | | — | | | | | | — | | | | | | 135 | | |
Stock-based compensation expense
|
| | | | — | | | | | | 260 | | | | | | — | | | | | | — | | | | | | 260 | | |
Balance – December 31, 2016
|
| | | | 123 | | | | | | 104,884 | | | | | | 22,126 | | | | | | (789) | | | | | | 126,344 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | — | | | | | | — | | | | | | 2,425 | | | | | | — | | | | | | 2,425 | | |
Change in unrealized loss on securities available for sale (net of
tax benefit, $192) |
| | | | — | | | | | | — | | | | | | — | | | | | | (372) | | | | | | (372) | | |
Change in unrecognized loss on securities held to maturity for
which a portion of OTTI has been recognized (net of tax, $4 and accretion, $8 and amounts recorded into other comprehensive income at transfer) |
| | | | — | | | | | | — | | | | | | — | | | | | | 9 | | | | | | 9 | | |
Dividends on common stock ($0.32 per share)
|
| | | | — | | | | | | — | | | | | | (5,798) | | | | | | — | | | | | | (5,798) | | |
Issuance of common stock for warrants exercised (49,500 shares)
|
| | | | — | | | | | | 449 | | | | | | — | | | | | | — | | | | | | 449 | | |
Issuance of common stock under Stock Incentive Plan (65,550 shares)
|
| | | | — | | | | | | 555 | | | | | | — | | | | | | — | | | | | | 555 | | |
Issuance of common stock in connection with Eastern Virginia Bankshares, Inc. merger (11,557,760 shares)
|
| | | | 116 | | | | | | 198,793 | | | | | | — | | | | | | — | | | | | | 198,909 | | |
Stock-based compensation expense
|
| | | | — | | | | | | 251 | | | | | | — | | | | | | — | | | | | | 251 | | |
Balance – December 31, 2017
|
| | | $ | 239 | | | | | $ | 304,932 | | | | | $ | 18,753 | | | | | $ | (1,152) | | | | | $ | 322,772 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,425 | | | | | $ | 10,312 | | | | | $ | 9,289 | | |
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:
|
| | | | |||||||||||||||
Depreciation
|
| | | | 2,176 | | | | | | 798 | | | | | | 876 | | |
Amortization of core deposit intangible
|
| | | | 845 | | | | | | 219 | | | | | | 261 | | |
Other amortization, net
|
| | | | 1,606 | | | | | | (36) | | | | | | 149 | | |
Accretion of loan discount
|
| | | | (3,802) | | | | | | (1,874) | | | | | | (2,510) | | |
Amortization of FDIC indemnification asset
|
| | | | 712 | | | | | | 793 | | | | | | 630 | | |
Provision for loan losses
|
| | | | 8,625 | | | | | | 4,912 | | | | | | 3,171 | | |
Earnings on bank-owned life insurance
|
| | | | (929) | | | | | | (700) | | | | | | (636) | | |
Equity loss (income) on mortgage affiliate
|
| | | | 345 | | | | | | (1,109) | | | | | | (1,459) | | |
Stock-based compensation expense
|
| | | | 251 | | | | | | 260 | | | | | | 331 | | |
Net gain on sales of investment securities
|
| | | | (255) | | | | | | — | | | | | | (520) | | |
Net loss on other real estate owned
|
| | | | 520 | | | | | | 174 | | | | | | 291 | | |
Provision for deferred income taxes
|
| | | | 9,686 | | | | | | 29 | | | | | | 2,132 | | |
Net decrease (increase) in other assets
|
| | | | 6,069 | | | | | | 2,924 | | | | | | (385) | | |
Net (decrease) increase in other liabilities
|
| | | | (3,687) | | | | | | 1,321 | | | | | | 599 | | |
Net cash and cash equivalents provided by operating activities
|
| | | | 24,587 | | | | | | 18,023 | | | | | | 12,219 | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from sales of investment securities
|
| | | | 4,767 | | | | | | — | | | | | | 3,966 | | |
Purchases of held to maturity investment securities
|
| | | | (9,950) | | | | | | (46,055) | | | | | | (18,153) | | |
Purchases of available for sale investment securities
|
| | | | (3,247) | | | | | | — | | | | | | — | | |
Proceeds from paydowns, maturities and calls of available for sale investment securities
|
| | | | 7,987 | | | | | | — | | | | | | 1 | | |
Proceeds from paydowns, maturities and calls of held to maturity investment securities
|
| | | | 11,037 | | | | | | 57,622 | | | | | | 13,607 | | |
Loan originations and payments, net
|
| | | | (104,009) | | | | | | (108,760) | | | | | | (127,334) | | |
Proceeds from sales of loans held for sale
|
| | | | 19,689 | | | | | | — | | | | | | — | | |
Purchase of bank-owned life insurance
|
| | | | — | | | | | | — | | | | | | (1,500) | | |
Investment in mortgage affiliate, net
|
| | | | 46 | | | | | | 939 | | | | | | (119) | | |
Net increase in stock in Federal Reserve Bank and Federal Home Loan Bank
|
| | | | (12,112) | | | | | | (1,000) | | | | | | (1,248) | | |
Payments received on FDIC indemnification asset
|
| | | | 46 | | | | | | 18 | | | | | | 3 | | |
Proceeds from sales of other real estate owned
|
| | | | 1,110 | | | | | | 1,790 | | | | | | 4,048 | | |
Purchases of bank premises and equipment
|
| | | | (1,425) | | | | | | (143) | | | | | | (307) | | |
Proceeds from sales of bank premises and equipment
|
| | | | 40 | | | | | | — | | | | | | — | | |
Net cash acquired in acquisition of Eastern Virginia Bankshares, Inc.
|
| | | | 24,015 | | | | | | — | | | | | | — | | |
Net cash and cash equivalents used in investing activities
|
| | | | (62,006) | | | | | | (95,589) | | | | | | (127,036) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Net (decrease) increase in deposits
|
| | | | (196,801) | | | | | | 77,307 | | | | | | 82,869 | | |
Cash dividends paid – common stock
|
| | | | (5,798) | | | | | | (3,921) | | | | | | (6,359) | | |
Issuance of common stock under Stock Incentive Plan
|
| | | | 555 | | | | | | 135 | | | | | | 707 | | |
Issuance of common stock for warrants exercised
|
| | | | 449 | | | | | | 101 | | | | | | — | | |
Issuance of subordinated notes, net of cost
|
| | | | 26,075 | | | | | | — | | | | | | — | | |
Repurchase of common stock
|
| | | | — | | | | | | — | | | | | | (721) | | |
Net decrease in long-term borrowings
|
| | | | — | | | | | | — | | | | | | (10,000) | | |
Net increase in short-term borrowings
|
| | | | 191,010 | | | | | | 21,000 | | | | | | 40,337 | | |
Net cash and cash equivalents provided by financing activities
|
| | | | 15,490 | | | | | | 94,622 | | | | | | 106,833 | | |
(Decrease) increase in cash and cash equivalents
|
| | | | (21,929) | | | | | | 17,056 | | | | | | (7,984) | | |
Cash and cash equivalents at beginning of period
|
| | | | 47,392 | | | | | | 30,336 | | | | | | 38,320 | | |
Cash and cash equivalents at end of period
|
| | | $ | 25,463 | | | | | $ | 47,392 | | | | | $ | 30,336 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | |
Cash payments for:
|
| | | | | | | | | | | | | | | | | | |
Interest
|
| | | $ | 14,571 | | | | | $ | 8,289 | | | | | $ | 6,791 | | |
Income taxes
|
| | | | 3,671 | | | | | | 4,604 | | | | | | 2,993 | | |
Supplemental schedule of noncash investing and financing activities | | | | | | | | | | | | | | | | | | | |
Transfer from loans to other real estate owned
|
| | | $ | 43 | | | | | $ | 144 | | | | | $ | 1,727 | | |
Transfer from long-term FHLB advances to short-term FHLB advances
|
| | | | — | | | | | | 15,000 | | | | | | — | | |
Transfer from securities sold under agreements to repurchase to deposits
|
| | | | — | | | | | | 10,381 | | | | | | — | | |
Fair value of assets and liabilities from acquisition: | | | | | | | | | | | | | | | | | | | |
Fair value of tangible assets acquired
|
| | | $ | 1,356,637 | | | | | $ | — | | | | | $ | — | | |
Other intangible assets acquired
|
| | | | 100,127 | | | | | | — | | | | | | — | | |
Fair value of liabilities assumed
|
| | | | (1,257,845) | | | | | | — | | | | | | — | | |
Total merger consideration
|
| | | $ | 198,919 | | | | | $ | — | | | | | $ | — | | |
|
(dollars in thousands)
|
| |
As Recorded
by EVBS |
| |
Fair Value
Adjustments |
| |
As Recorded
by the Company |
| |||||||||
Consideration paid: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | | | | | | | | | | | | $ | 10 | | |
SNBV common stock
|
| | | | | | | | | | | | | | | | 198,909 | | |
Total consideration paid
|
| | | | | | | | | | | | | | | $ | 198,919 | | |
Identifiable assets acquired: | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 4,350 | | | | | $ | — | | | | | $ | 4,350 | | |
Interest bearing deposits with banks
|
| | | | 18,993 | | | | | | — | | | | | | 18,993 | | |
Federal funds sold
|
| | | | 682 | | | | | | — | | | | | | 682 | | |
Securities available for sale, at fair value
|
| | | | 163,029 | | | | | | (150) | | | | | | 162,879 | | |
Securities held to maturity, at carrying value
|
| | | | 19,036 | | | | | | 508 | | | | | | 19,544 | | |
Restricted securities, at cost
|
| | | | 6,734 | | | | | | — | | | | | | 6,734 | | |
Loans
|
| | | | 1,045,600 | | | | | | (13,618) | | | | | | 1,031,982 | | |
Loans held for sale
|
| | | | 19,689 | | | | | | — | | | | | | 19,689 | | |
Deferred income taxes
|
| | | | 15,735 | | | | | | 4,912 | | | | | | 20,647 | | |
Bank premises and equipment
|
| | | | 24,242 | | | | | | 4,110 | | | | | | 28,352 | | |
Assets held for sale
|
| | | | 2,970 | | | | | | (1,043) | | | | | | 1,927 | | |
Accrued interest receivable
|
| | | | 4,272 | | | | | | — | | | | | | 4,272 | | |
Other real estate owned
|
| | | | 563 | | | | | | (16) | | | | | | 547 | | |
Core deposit intangible
|
| | | | 435 | | | | | | 9,590 | | | | | | 10,025 | | |
Bank owned life insurance
|
| | | | 26,035 | | | | | | — | | | | | | 26,035 | | |
Other assets
|
| | | | 10,004 | | | | | | — | | | | | | 10,004 | | |
Total identifiable assets acquired
|
| | | | 1,362,369 | | | | | | 4,293 | | | | | | 1,366,662 | | |
Identifiable liabilities assumed: | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand accounts
|
| | | | 226,637 | | | | | | — | | | | | | 226,637 | | |
Interest-bearing deposits
|
| | | | 920,743 | | | | | | 1,182 | | | | | | 921,925 | | |
Federal funds purchased and repurchase agreements
|
| | | | 7,598 | | | | | | — | | | | | | 7,598 | | |
Federal Home Loan Bank advances
|
| | | | 57,475 | | | | | | — | | | | | | 57,475 | | |
Junior subordinated debt
|
| | | | 10,310 | | | | | | (801) | | | | | | 9,509 | | |
Senior subordinated notes
|
| | | | 19,175 | | | | | | 1,876 | | | | | | 21,051 | | |
Accrued interest payable
|
| | | | 902 | | | | | | — | | | | | | 902 | | |
Other liabilities
|
| | | | 12,748 | | | | | | — | | | | | | 12,748 | | |
Total identifiable liabilities assumed
|
| | | | 1,255,588 | | | | | | 2,257 | | | | | | 1,257,845 | | |
Net identifiable assets acquired
|
| | | $ | 106,781 | | | | | $ | 2,036 | | | | | $ | 108,817 | | |
Goodwill resulting from acquisition
|
| | | | | | | | | | | | | | | $ | 90,102 | | |
|
(dollars in thousands)
|
| |
For the Year Ended
December 31, 2017 |
| |||
Loans(1) | | | | $ | 2,800 | | |
Time deposits(2)
|
| | | | 407 | | |
Junior and senior subordinated debt(3)
|
| | | | 43 | | |
Core deposit intangible(4)
|
| | | | (651) | | |
Net impact to income before income taxes
|
| | | $ | 2,599 | | |
|
| | |
Purchased Credit
Impaired Loans |
| |||
Contractually required principal and interest at acquisition
|
| | | $ | 17,970 | | |
Contractual cash flows not expected to be collected (nonaccretable difference)
|
| | | | (6,243) | | |
Expected cash flows at acquisition
|
| | | | 11,727 | | |
Accretable difference
|
| | | | 398 | | |
Basis in acquired loans at acquisition – estimated fair value
|
| | | $ | 11,329 | | |
|
(dollars in thousands, except per share data)
|
| |
Pro Forma
Twelve Months Ended December 31, 2017 |
| |
Pro Forma
Twelve Months Ended December 31, 2016 |
| ||||||
Net interest income
|
| | | $ | 91,010 | | | | | $ | 85,114 | | |
Net income
|
| | | | 9,555 | | | | | | 18,354 | | |
Earnings per share, basic
|
| | | $ | 0.40 | | | | | $ | 0.77 | | |
Earnings per share, diluted
|
| | | $ | 0.39 | | | | | $ | 0.76 | | |
Weighted average shares outstanding – Basic
|
| | | | 23,923,410 | | | | | | 23,923,410 | | |
Weighted average shares outstanding – Diluted
|
| | | | 24,228,054 | | | | | | 24,228,054 | | |
December 31, 2017
|
| |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Fair
Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
| | | $ | 31,145 | | | | | $ | 3 | | | | | $ | (284) | | | | | $ | 30,864 | | |
Obligations of states and political subdivisions
|
| | | | 18,581 | | | | | | 187 | | | | | | (41) | | | | | | 18,727 | | |
Corporate securities
|
| | | | 2,013 | | | | | | 2 | | | | | | — | | | | | | 2,015 | | |
Trust preferred securities
|
| | | | 2,590 | | | | | | — | | | | | | (202) | | | | | | 2,388 | | |
Residential government-sponsored collateralized mortgage
obligations |
| | | | 51,521 | | | | | | 1 | | | | | | (756) | | | | | | 50,766 | | |
Government-sponsored agency securities
|
| | | | 3,247 | | | | | | — | | | | | | (21) | | | | | | 3,226 | | |
Agency commercial mortgage-backed securities
|
| | | | 28,263 | | | | | | — | | | | | | (365) | | | | | | 27,898 | | |
SBA pool securities
|
| | | | 24,829 | | | | | | 68 | | | | | | (108) | | | | | | 24,789 | | |
| | | | $ | 162,189 | | | | | $ | 261 | | | | | $ | (1,777) | | | | | $ | 160,673 | | |
|
December 31, 2016
|
| |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Fair
Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Obligations of states and political subdivisions
|
| | | $ | 2,280 | | | | | $ | 9 | | | | | $ | (30) | | | | | $ | 2,259 | | |
Trust preferred securities
|
| | | | 2,590 | | | | | | — | | | | | | (931) | | | | | | 1,659 | | |
| | | | $ | 4,870 | | | | | $ | 9 | | | | | $ | (961) | | | | | $ | 3,918 | | |
|
December 31, 2017
|
| |
Amortized
Cost |
| |
Gross Unrecognized
|
| |
Fair
Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
| | | $ | 11,500 | | | | | $ | 23 | | | | | $ | (77) | | | | | $ | 11,446 | | |
Obligations of states and political subdivisions
|
| | | | 22,830 | | | | | | 169 | | | | | | (56) | | | | | | 22,943 | | |
Trust preferred securities
|
| | | | 3,205 | | | | | | 165 | | | | | | (17) | | | | | | 3,353 | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 8,727 | | | | | | — | | | | | | (99) | | | | | | 8,628 | | |
Government-sponsored agency securities
|
| | | | 52,650 | | | | | | 25 | | | | | | (1,448) | | | | | | 51,227 | | |
| | | | $ | 98,912 | | | | | $ | 382 | | | | | $ | (1,697) | | | | | $ | 97,597 | | |
|
December 31, 2016
|
| |
Amortized
Cost |
| |
Gross Unrecognized
|
| |
Fair
Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
| | | $ | 18,594 | | | | | $ | 308 | | | | | $ | (118) | | | | | $ | 18,784 | | |
Obligations of states and political subdivisions
|
| | | | 12,706 | | | | | | 53 | | | | | | (162) | | | | | | 12,597 | | |
Trust preferred securities
|
| | | | 3,654 | | | | | | — | | | | | | (146) | | | | | | 3,508 | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 2,371 | | | | | | — | | | | | | (54) | | | | | | 2,317 | | |
Government-sponsored agency securities
|
| | | | 47,975 | | | | | | 28 | | | | | | (1,865) | | | | | | 46,138 | | |
| | | | $ | 85,300 | | | | | $ | 389 | | | | | $ | (2,345) | | | | | $ | 83,344 | | |
|
| | |
Available for Sale
|
| |
Held to Maturity
|
|||||||||||||||||
| | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
|||||||||||
Due in one to five years
|
| | | $ | 1,932 | | | | | $ | 1,911 | | | | | $ | 1,895 | | | | | $ | 1,892 |
Due in five to ten years
|
| | | | 6,886 | | | | | | 6,925 | | | | | | 23,033 | | | | | | 22,616 |
Due after ten years
|
| | | | 17,613 | | | | | | 17,520 | | | | | | 53,757 | | | | | | 53,015 |
Residential government-sponsored mortgage-backed
securities |
| | | | 31,145 | | | | | | 30,864 | | | | | | 11,500 | | | | | | 11,446 |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 51,521 | | | | | | 50,766 | | | | | | 8,727 | | | | | | 8,628 |
Agency commercial mortgage-backed securities
|
| | | | 28,263 | | | | | | 27,898 | | | | | | — | | | | | | — |
SBA pool securities
|
| | | | 24,829 | | | | | | 24,789 | | | | | | — | | | | | | — |
Total
|
| | | $ | 162,189 | | | | | $ | 160,673 | | | | | $ | 98,912 | | | | | $ | 97,597 |
|
| | |
Less than 12 months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
Available for Sale
|
| |
Fair value
|
| |
Unrealized
Losses |
| |
Fair value
|
| |
Unrealized
Losses |
| |
Fair value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
| | | $ | 30,336 | | | | | $ | (284) | | | | | $ | — | | | | | $ | — | | | | | $ | 30,336 | | | | | $ | (284) | | |
Obligations of states and political subdivisions
|
| | | | 4,642 | | | | | | (41) | | | | | | — | | | | | | — | | | | | | 4,642 | | | | | | (41) | | |
Trust preferred securities
|
| | | | 1,473 | | | | | | (18) | | | | | | 915 | | | | | | (184) | | | | | | 2,388 | | | | | | (202) | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 50,555 | | | | | | (756) | | | | | | — | | | | | | — | | | | | | 50,555 | | | | | | (756) | | |
Government-sponsored agency securities
|
| | | | 1,726 | | | | | | (21) | | | | | | — | | | | | | — | | | | | | 1,726 | | | | | | (21) | | |
Agency commercial mortgage-backed
securities |
| | | | 27,898 | | | | | | (365) | | | | | | — | | | | | | — | | | | | | 27,898 | | | | | | (365) | | |
SBA pool securities
|
| | | | 15,156 | | | | | | (108) | | | | | | — | | | | | | — | | | | | | 15,156 | | | | | | (108) | | |
| | | | $ | 131,786 | | | | | $ | (1,593) | | | | | $ | 915 | | | | | $ | (184) | | | | | $ | 132,701 | | | | | $ | (1,777) | | |
|
| | |
Less than 12 months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
Held to Maturity
|
| |
Fair value
|
| |
Unrecognized
Losses |
| |
Fair value
|
| |
Unrecognized
Losses |
| |
Fair value
|
| |
Unrecognized
Losses |
| ||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
| | | $ | 3,409 | | | | | $ | (26) | | | | | $ | 2,986 | | | | | $ | (51) | | | | | $ | 6,395 | | | | | $ | (77) | | |
Obligations of states and political subdivisions
|
| | | | 7,918 | | | | | | (34) | | | | | | 1,782 | | | | | | (22) | | | | | | 9,700 | | | | | | (56) | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 240 | | | | | | (17) | | | | | | 240 | | | | | | (17) | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 7,112 | | | | | | (46) | | | | | | 1,516 | | | | | | (53) | | | | | | 8,628 | | | | | | (99) | | |
Government-sponsored agency securities
|
| | | | 1,719 | | | | | | (2) | | | | | | 37,532 | | | | | | (1,446) | | | | | | 39,251 | | | | | | (1,448) | | |
| | | | $ | 20,158 | | | | | $ | (108) | | | | | $ | 44,056 | | | | | $ | (1,589) | | | | | $ | 64,214 | | | | | $ | (1,697) | | |
|
| | |
Less than 12 months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
Available for Sale
|
| |
Fair value
|
| |
Unrealized
Losses |
| |
Fair value
|
| |
Unrealized
Losses |
| |
Fair value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
Obligations of states and political subdivisions
|
| | | $ | 1,706 | | | | | $ | (30) | | | | | $ | — | | | | | $ | — | | | | | $ | 1,706 | | | | | $ | (30) | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 1,658 | | | | | | (931) | | | | | | 1,658 | | | | | | (931) | | |
| | | | $ | 1,706 | | | | | $ | (30) | | | | | $ | 1,658 | | | | | $ | (931) | | | | | $ | 3,364 | | | | | $ | (961) | | |
|
| | |
Less than 12 months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
Held to Maturity
|
| |
Fair value
|
| |
Unrecognized
Losses |
| |
Fair value
|
| |
Unrecognized
Losses |
| |
Fair value
|
| |
Unrecognized
Losses |
| ||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
| | | $ | 10,238 | | | | | $ | (110) | | | | | $ | 457 | | | | | $ | (8) | | | | | $ | 10,695 | | | | | $ | (118) | | |
Obligations of states and political subdivisions
|
| | | | 3,578 | | | | | | (98) | | | | | | 1,065 | | | | | | (64) | | | | | | 4,643 | | | | | | (162) | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 3,508 | | | | | | (146) | | | | | | 3,508 | | | | | | (146) | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 1,346 | | | | | | (27) | | | | | | 971 | | | | | | (27) | | | | | | 2,317 | | | | | | (54) | | |
Government-sponsored agency securities
|
| | | | 41,110 | | | | | | (1,865) | | | | | | — | | | | | | — | | | | | | 41,110 | | | | | | (1,865) | | |
| | | | $ | 56,272 | | | | | $ | (2,100) | | | | | $ | 6,001 | | | | | $ | (245) | | | | | $ | 62,273 | | | | | $ | (2,345) | | |
|
Security
|
| |
Tranche
Level |
| |
Ratings
When Purchased |
| |
Current
Ratings |
| |
Par
Value |
| |
Book
Value |
| |
Estimated
Fair Value |
| |
% of Current
Defaults and Deferrals to Total Collateral |
| |
Previously
Recognized Cumulative Other Comprehensive Loss(1) |
| |||||||||||||||||||||
|
Moody’s
|
| |
Fitch
|
| |
Moody’s
|
| |
Fitch
|
| |||||||||||||||||||||||||||||||||||
Held to Maturity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ALESCO VII
A1B |
| |
Senior
|
| |
Aaa
|
| |
AAA
|
| |
Aa2
|
| |
A
|
| | | $ | 3,192 | | | | | $ | 2,948 | | | | | $ | 3,113 | | | | | | 18% | | | | | $ | 226 | | |
MMCF III B
|
| |
Senior Sub
|
| |
A3
|
| |
A-
|
| |
Ba1
|
| |
BBB
|
| | | | 261 | | | | | | 257 | | | | | | 240 | | | | | | 32% | | | | | | 4 | | |
| | | | | | | | | | | | | | | | | | | $ | 3,453 | | | | | $ | 3,205 | | | | | $ | 3,353 | | | | | | | | | | | $ | 230 | | |
Available for Sale Other Than Temporarily Impaired: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cumulative OTTI
Related to Credit Loss(2) |
| |||
TPREF FUNDING II
|
| |
Mezzanine
|
| |
A1
|
| |
A-
|
| |
Caa3
|
| |
C
|
| | | $ | 1,500 | | | | | $ | 1,099 | | | | | $ | 915 | | | | | | 29% | | | | | $ | 400 | | |
ALESCO V C1
|
| |
Mezzanine
|
| |
A2
|
| |
A
|
| |
Caa1
|
| |
C
|
| | | | 2,150 | | | | | | 1,491 | | | | | | 1,473 | | | | | | 14% | | | | | | 660 | | |
| | | | | | | | | | | | | | | | | | | $ | 3,650 | | | | | $ | 2,590 | | | | | $ | 2,388 | | | | | | | | | | | $ | 1,060 | | |
Total
|
| | | | | | | | | | | | | | | | | | $ | 7,103 | | | | | $ | 5,795 | | | | | $ | 5,741 | | | | | | | | | | | | | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Amount of cumulative other than temporary impairment related to credit loss
prior to January 1 |
| | | $ | 1,060 | | | | | $ | 1,060 | | | | | $ | 8,949 | | |
Reductions due to sales of investment securities for which an other than temporary impairment was previously recognized
|
| | | | — | | | | | | — | | | | | | (7,889) | | |
Amount of cumulative other than temporary impairment related to credit loss
as of December 31 |
| | | $ | 1,060 | | | | | $ | 1,060 | | | | | $ | 1,060 | | |
|
For the year ended December 31, 2017
|
| |
Unrealized Holding
(Losses) on Available for Sale Securities |
| |
Held to Maturity
Securities |
| |
Total
|
| |||||||||
Beginning balance
|
| | | $ | (627) | | | | | $ | (162) | | | | | $ | (789) | | |
Other comprehensive (loss) income before reclassifications
|
| | | | (372) | | | | | | (246) | | | | | | (618) | | |
Amounts reclassified from accumulated other comprehensive
income |
| | | | — | | | | | | 255 | | | | | | 255 | | |
Net current-period other comprehensive (loss) income
|
| | | | (372) | | | | | | 9 | | | | | | (363) | | |
Ending balance
|
| | | $ | (999) | | | | | $ | (153) | | | | | $ | (1,152) | | |
|
For the year ended December 31, 2016
|
| |
Unrealized Holding
(Losses) on Available for Sale Securities |
| |
Held to Maturity
Securities |
| |
Total
|
| |||||||||
Beginning balance
|
| | | $ | (440) | | | | | $ | (170) | | | | | $ | (610) | | |
Other comprehensive (loss) income before reclassifications
|
| | | | (187) | | | | | | 8 | | | | | | (179) | | |
Net current-period other comprehensive (loss) income
|
| | | | (187) | | | | | | 8 | | | | | | (179) | | |
Ending balance
|
| | | $ | (627) | | | | | $ | (162) | | | | | $ | (789) | | |
|
For the year ended December 31, 2015
|
| |
Unrealized Holding
(Losses) on Available for Sale Securities |
| |
Held to Maturity
Securities |
| |
Total
|
| |||||||||
Beginning balance
|
| | | $ | (6) | | | | | $ | (3,014) | | | | | $ | (3,020) | | |
Other comprehensive (loss) income before reclassifications
|
| | | | (434) | | | | | | 21 | | | | | | (413) | | |
Amounts reclassified from accumulated other comprehensive
income |
| | | | — | | | | | | 2,823 | | | | | | 2,823 | | |
Net current-period other comprehensive (loss) income
|
| | | | (434) | | | | | | 2,844 | | | | | | 2,410 | | |
Ending balance
|
| | | $ | (440) | | | | | $ | (170) | | | | | $ | (610) | | |
|
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||
Loans secured by real estate: | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 401,847 | | | | | $ | 154,807 | | |
Commercial real estate – non-owner occupied
|
| | | | 440,700 | | | | | | 279,634 | | |
Secured by farmland
|
| | | | 23,038 | | | | | | 541 | | |
Construction and land development
|
| | | | 197,972 | | | | | | 91,067 | | |
Residential 1-4 family(1)
|
| | | | 483,006 | | | | | | 230,810 | | |
Multi-family residential
|
| | | | 70,892 | | | | | | 30,021 | | |
Home equity lines of credit(1)
|
| | | | 152,829 | | | | | | 29,203 | | |
Total real estate loans
|
| | | | 1,770,284 | | | | | | 816,083 | | |
Commercial loans
|
| | | | 253,258 | | | | | | 115,365 | | |
Consumer loans
|
| | | | 39,374 | | | | | | 856 | | |
Gross loans
|
| | | | 2,062,916 | | | | | | 932,304 | | |
Less deferred fees on loans
|
| | | | (588) | | | | | | (1,889) | | |
Loans, net of deferred fees
|
| | | $ | 2,062,328 | | | | | $ | 930,415 | | |
|
December 31, 2017
|
| |
Total Loans
|
| |||||||||||||||
|
Recorded
Investment(1) |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 767 | | | | | $ | 781 | | | | | $ | — | | |
Commercial real estate – non-owner occupied(2)
|
| | | | 766 | | | | | | 830 | | | | | | — | | |
Construction and land development
|
| | | | 9,969 | | | | | | 9,984 | | | | | | — | | |
Commercial loans
|
| | | | 6,035 | | | | | | 12,847 | | | | | | — | | |
Residential 1-4 family(3)
|
| | | | 3,160 | | | | | | 3,430 | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 20,697 | | | | | $ | 27,872 | | | | | $ | — | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner occupied(2)
|
| | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | |
Residential 1-4 family(3)
|
| | | | — | | | | | | — | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Grand total
|
| | | $ | 20,697 | | | | | $ | 27,872 | | | | | $ | — | | |
|
December 31, 2016
|
| |
Total Loans
|
| |||||||||||||||
|
Recorded
Investment(1) |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 5,583 | | | | | $ | 5,592 | | | | | $ | — | | |
Commercial real estate – non-owner occupied(2)
|
| | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | 3,002 | | | | | | 3,603 | | | | | | — | | |
Residential 1-4 family(3)
|
| | | | 963 | | | | | | 1,113 | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 9,548 | | | | | $ | 10,308 | | | | | $ | — | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 688 | | | | | $ | 688 | | | | | $ | 150 | | |
Commercial real estate – non-owner occupied(2)
|
| | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | 3,378 | | | | | | 5,798 | | | | | | 750 | | |
Residential 1-4 family(3)
|
| | | | — | | | | | | — | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 4,066 | | | | | $ | 6,486 | | | | | $ | 900 | | |
Grand total
|
| | | $ | 13,614 | | | | | $ | 16,794 | | | | | $ | 900 | | |
|
| | |
Total Loans
|
| |||||||||
For the Year Ended December 31, 2017
|
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| ||||||
With no related allowance recorded: | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 875 | | | | | $ | 34 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | 890 | | | | | | 56 | | |
Construction and land development
|
| | | | 9,942 | | | | | | 139 | | |
Commercial loans
|
| | | | 12,655 | | | | | | 485 | | |
Residential 1-4 family(2)
|
| | | | 3,398 | | | | | | 91 | | |
Other consumer loans
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 27,760 | | | | | $ | 805 | | |
With an allowance recorded: | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner occupied(1)
|
| | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | |
Residential 1-4 family(2)
|
| | | | — | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | |
Grand total
|
| | | $ | 27,760 | | | | | $ | 805 | | |
|
For the Year Ended December 31, 2016
|
| |
Total Loans
|
| |||||||||
|
Average
Recorded Investment |
| |
Interest
Income Recognized |
| ||||||||
With no related allowance recorded: | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 6,454 | | | | | $ | 292 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | 103 | | | | | | 3 | | |
Construction and land development
|
| | | | — | | | | | | — | | |
Commercial loans
|
| | | | 2,888 | | | | | | 54 | | |
Residential 1-4 family(2)
|
| | | | 988 | | | | | | 32 | | |
Other consumer loans
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 10,433 | | | | | $ | 381 | | |
With an allowance recorded: | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 694 | | | | | $ | 31 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | |
Commercial loans
|
| | | | 3,402 | | | | | | 155 | | |
Residential 1-4 family(2)
|
| | | | — | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 4,096 | | | | | $ | 186 | | |
Grand total
|
| | | $ | 14,529 | | | | | $ | 567 | | |
|
For the Year Ended December 31, 2015
|
| |
Total Loans
|
| |||||||||
|
Average
Recorded Investment |
| |
Interest
Income Recognized |
| ||||||||
With no related allowance recorded: | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 7,156 | | | | | $ | 297 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | 822 | | | | | | 11 | | |
Construction and land development
|
| | | | 89 | | | | | | — | | |
Commercial loans
|
| | | | 3,428 | | | | | | — | | |
Residential 1-4 family(2)
|
| | | | 1,501 | | | | | | 26 | | |
Other consumer loans
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 12,996 | | | | | $ | 334 | | |
With an allowance recorded: | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 2,259 | | | | | $ | 42 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | — | | | | | | — | | |
Construction and land development
|
| | | | 93 | | | | | | — | | |
Commercial loans
|
| | | | 3,488 | | | | | | 213 | | |
Residential 1-4 family(2)
|
| | | | 416 | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 6,256 | | | | | $ | 255 | | |
Grand total
|
| | | $ | 19,252 | | | | | $ | 589 | | |
|
December 31, 2017
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More |
| |
Total
Past Due |
| |
Nonaccrual
Loans |
| |
Loans Not
Past Due |
| |
Total
Loans |
| |||||||||||||||||||||
Total loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 687 | | | | | $ | — | | | | | $ | — | | | | | $ | 687 | | | | | $ | — | | | | | $ | 401,160 | | | | | $ | 401,847 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | 138 | | | | | | 50 | | | | | | — | | | | | | 188 | | | | | | — | | | | | | 534,442 | | | | | | 534,630 | | |
Construction and land development
|
| | | | 1,134 | | | | | | 149 | | | | | | — | | | | | | 1,283 | | | | | | 9,969 | | | | | | 186,720 | | | | | | 197,972 | | |
Commercial loans
|
| | | | 496 | | | | | | — | | | | | | — | | | | | | 496 | | | | | | 5,664 | | | | | | 247,098 | | | | | | 253,258 | | |
Residential 1-4 family(2)
|
| | | | 2,926 | | | | | | 361 | | | | | | — | | | | | | 3,287 | | | | | | 2,392 | | | | | | 630,156 | | | | | | 635,835 | | |
Other consumer loans
|
| | | | 57 | | | | | | 1 | | | | | | — | | | | | | 58 | | | | | | — | | | | | | 39,316 | | | | | | 39,374 | | |
Total
|
| | | $ | 5,438 | | | | | $ | 561 | | | | | $ | — | | | | | $ | 5,999 | | | | | $ | 18,025 | | | | | $ | 2,038,892 | | | | | $ | 2,062,916 | | |
|
December 31, 2016
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More |
| |
Total
Past Due |
| |
Nonaccrual
Loans |
| |
Loans Not
Past Due |
| |
Total
Loans |
| |||||||||||||||||||||
Total loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 637 | | | | | $ | 154,170 | | | | | $ | 154,807 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 310,196 | | | | | | 310,196 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,067 | | | | | | 91,067 | | |
Commercial loans
|
| | | | 1,349 | | | | | | — | | | | | | — | | | | | | 1,349 | | | | | | 3,158 | | | | | | 110,858 | | | | | | 115,365 | | |
Residential 1-4 family(2)
|
| | | | 1,232 | | | | | | 95 | | | | | | — | | | | | | 1,327 | | | | | | 850 | | | | | | 257,836 | | | | | | 260,013 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 856 | | | | | | 856 | | |
Total
|
| | | $ | 2,581 | | | | | $ | 95 | | | | | $ | — | | | | | $ | 2,676 | | | | | $ | 4,645 | | | | | $ | 924,983 | | | | | $ | 932,304 | | |
|
Year ended December 31, 2017
|
| |
Commercial
Real Estate Owner Occupied |
| |
Commercial
Real Estate Non-owner Occupied(1) |
| |
Construction
and Land Development |
| |
Commercial
Loans |
| |
1-4 Family
Residential(2) |
| |
Other
Consumer Loans |
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 905 | | | | | $ | 1,484 | | | | | $ | 752 | | | | | $ | 3,366 | | | | | $ | 1,279 | | | | | $ | 78 | | | | | $ | 746 | | | | | $ | 8,610 | | |
Charge offs
|
| | | | — | | | | | | (100) | | | | | | — | | | | | | (8,250) | | | | | | (369) | | | | | | (110) | | | | | | — | | | | | | (8,829) | | |
Recoveries
|
| | | | 132 | | | | | | 299 | | | | | | 1 | | | | | | 538 | | | | | | 17 | | | | | | 4 | | | | | | — | | | | | | 991 | | |
Provision
|
| | | | (347) | | | | | | (362) | | | | | | (61) | | | | | | 8,842 | | | | | | 659 | | | | | | 640 | | | | | | (746) | | | | | | 8,625 | | |
Ending balance
|
| | | $ | 690 | | | | | $ | 1,321 | | | | | $ | 692 | | | | | $ | 4,496 | | | | | $ | 1,586 | | | | | $ | 612 | | | | | $ | — | | | | | $ | 9,397 | | |
Year ended December 31, 2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 1,185 | | | | | $ | 1,222 | | | | | $ | 865 | | | | | $ | 3,041 | | | | | $ | 1,408 | | | | | $ | 48 | | | | | $ | 652 | | | | | $ | 8,421 | | |
Charge offs
|
| | | | (799) | | | | | | — | | | | | | (449) | | | | | | (3,370) | | | | | | (22) | | | | | | (322) | | | | | | — | | | | | | (4,962) | | |
Recoveries
|
| | | | 8 | | | | | | — | | | | | | 121 | | | | | | 96 | | | | | | 10 | | | | | | 4 | | | | | | — | | | | | | 239 | | |
Provision
|
| | | | 511 | | | | | | 262 | | | | | | 215 | | | | | | 3,599 | | | | | | (117) | | | | | | 348 | | | | | | 94 | | | | | | 4,912 | | |
Ending balance
|
| | | $ | 905 | | | | | $ | 1,484 | | | | | $ | 752 | | | | | $ | 3,366 | | | | | $ | 1,279 | | | | | $ | 78 | | | | | $ | 746 | | | | | $ | 8,610 | | |
Year ended December 31, 2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 855 | | | | | $ | 1,123 | | | | | $ | 1,644 | | | | | $ | 2,063 | | | | | $ | 1,339 | | | | | $ | 53 | | | | | $ | 337 | | | | | $ | 7,414 | | |
Adjustments(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17) | | | | | | — | | | | | | — | | | | | | (17) | | |
Charge offs
|
| | | | (1,067) | | | | | | — | | | | | | — | | | | | | (1,174) | | | | | | (413) | | | | | | (19) | | | | | | — | | | | | | (2,673) | | |
Recoveries
|
| | | | 18 | | | | | | 18 | | | | | | 139 | | | | | | 91 | | | | | | 259 | | | | | | 1 | | | | | | — | | | | | | 526 | | |
Provision
|
| | | | 1,379 | | | | | | 81 | | | | | | (918) | | | | | | 2,061 | | | | | | 240 | | | | | | 13 | | | | | | 315 | | | | | | 3,171 | | |
Ending balance
|
| | | $ | 1,185 | | | | | $ | 1,222 | | | | | $ | 865 | | | | | $ | 3,041 | | | | | $ | 1,408 | | | | | $ | 48 | | | | | $ | 652 | | | | | $ | 8,421 | | |
|
| | |
Commercial
Real Estate Owner Occupied |
| |
Commercial
Real Estate Non-owner Occupied(1) |
| |
Construction
and Land Development |
| |
Commercial
Loans |
| |
1-4 Family
Residential(2) |
| |
Other
Consumer Loans |
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
December 31, 2017 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 690 | | | | | | 1,321 | | | | | | 692 | | | | | | 4,496 | | | | | | 1,586 | | | | | | 612 | | | | | | — | | | | | | 9,397 | | |
Total ending allowance
|
| | | $ | 690 | | | | | $ | 1,321 | | | | | $ | 692 | | | | | $ | 4,496 | | | | | $ | 1,586 | | | | | $ | 612 | | | | | $ | — | | | | | $ | 9,397 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 767 | | | | | $ | 766 | | | | | $ | 9,969 | | | | | $ | 6,035 | | | | | $ | 3,160 | | | | | $ | — | | | | | $ | — | | | | | $ | 20,697 | | |
Collectively evaluated for impairment
|
| | | | 401,080 | | | | | | 533,864 | | | | | | 188,003 | | | | | | 247,223 | | | | | | 632,675 | | | | | | 39,374 | | | | | | — | | | | | | 2,042,219 | | |
Total ending loan
balances |
| | | $ | 401,847 | | | | | $ | 534,630 | | | | | $ | 197,972 | | | | | $ | 253,258 | | | | | $ | 635,835 | | | | | $ | 39,374 | | | | | $ | — | | | | | $ | 2,062,916 | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 150 | | | | | $ | — | | | | | $ | — | | | | | $ | 750 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 900 | | |
Collectively evaluated for impairment
|
| | | | 755 | | | | | | 1,484 | | | | | | 752 | | | | | | 2,616 | | | | | | 1,279 | | | | | | 78 | | | | | | 746 | | | | | | 7,710 | | |
Total ending allowance
|
| | | $ | 905 | | | | | $ | 1,484 | | | | | $ | 752 | | | | | $ | 3,366 | | | | | $ | 1,279 | | | | | $ | 78 | | | | | $ | 746 | | | | | $ | 8,610 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 6,271 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,380 | | | | | $ | 963 | | | | | $ | — | | | | | $ | — | | | | | $ | 13,614 | | |
Collectively evaluated for impairment
|
| | | | 148,536 | | | | | | 310,196 | | | | | | 91,067 | | | | | | 108,985 | | | | | | 259,050 | | | | | | 856 | | | | | | — | | | | | | 918,690 | | |
Total ending loan
balances |
| | | $ | 154,807 | | | | | $ | 310,196 | | | | | $ | 91,067 | | | | | $ | 115,365 | | | | | $ | 260,013 | | | | | $ | 856 | | | | | $ | — | | | | | $ | 932,304 | | |
|
December 31, 2017
|
| |
Total Loans
|
| |||||||||||||||||||||
|
Special
Mention |
| |
Substandard(3)
|
| |
Pass
|
| |
Total
|
| ||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 4,178 | | | | | $ | 1,678 | | | | | $ | 395,991 | | | | | $ | 401,847 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | 5,705 | | | | | | 830 | | | | | | 528,095 | | | | | | 534,630 | | |
Construction and land development
|
| | | | 128 | | | | | | 9,969 | | | | | | 187,875 | | | | | | 197,972 | | |
Commercial loans
|
| | | | 5,936 | | | | | | 6,035 | | | | | | 241,287 | | | | | | 253,258 | | |
Residential 1-4 family(2)
|
| | | | 1,323 | | | | | | 3,935 | | | | | | 630,577 | | | | | | 635,835 | | |
Other consumer loans
|
| | | | 162 | | | | | | — | | | | | | 39,212 | | | | | | 39,374 | | |
Total
|
| | | $ | 17,432 | | | | | $ | 22,447 | | | | | $ | 2,023,037 | | | | | $ | 2,062,916 | | |
|
December 31, 2016
|
| |
Total Loans
|
| |||||||||||||||||||||
|
Special
Mention |
| |
Substandard(3)
|
| |
Pass
|
| |
Total
|
| ||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | 6,271 | | | | | $ | 148,536 | | | | | $ | 154,807 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | — | | | | | | — | | | | | | 310,196 | | | | | | 310,196 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | 91,067 | | | | | | 91,067 | | |
Commercial loans
|
| | | | 28 | | | | | | 6,380 | | | | | | 108,957 | | | | | | 115,365 | | |
Residential 1-4 family(2)
|
| | | | — | | | | | | 963 | | | | | | 259,050 | | | | | | 260,013 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | 856 | | | | | | 856 | | |
Total
|
| | | $ | 28 | | | | | $ | 13,614 | | | | | $ | 918,662 | | | | | $ | 932,304 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||
| | |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| |||||||||
Commercial real estate(1)
|
| | | $ | 5,788 | | | | | $ | 418,170 | | | | | $ | 423,958 | | |
Construction and land development
|
| | | | — | | | | | | 85,036 | | | | | | 85,036 | | |
Commercial loans
|
| | | | 3,598 | | | | | | 112,693 | | | | | | 116,291 | | |
Residential 1-4 family(2)
|
| | | | 1,255 | | | | | | 282,702 | | | | | | 283,957 | | |
Other consumer loans
|
| | | | — | | | | | | 33,539 | | | | | | 33,539 | | |
Total
|
| | | $ | 10,641 | | | | | $ | 932,140 | | | | | $ | 942,781 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Purchased Impaired
|
| |
Purchased Non-impaired
|
| ||||||||||||||||||
| | |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| |
Accretable
Discount |
| |
Carrying
Amount of Loans |
| ||||||||||||
Balance at beginning of period
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Additions
|
| | | | 398 | | | | | | 11,329 | | | | | | 14,783 | | | | | | 1,020,653 | | |
Accretion
|
| | | | (83) | | | | | | 83 | | | | | | (2,669) | | | | | | 2,669 | | |
Adjustment-transfer to OREO
|
| | | | — | | | | | | — | | | | | | — | | | | | | (43) | | |
Payments received
|
| | | | — | | | | | | (771) | | | | | | — | | | | | | (91,139) | | |
Balance at end of the period
|
| | | $ | 315 | | | | | $ | 10,641 | | | | | $ | 12,114 | | | | | $ | 932,140 | | |
|
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| ||||||||||||||||||
Commercial real estate(1)
|
| | | $ | 1,050 | | | | | $ | 2,257 | | | | | $ | 3,307 | | | | | $ | 1,080 | | | | | $ | 3,630 | | | | | $ | 4,710 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | 189 | | | | | | 280 | | | | | | 469 | | | | | | 193 | | | | | | 347 | | | | | | 540 | | |
Residential 1-4 family(2)
|
| | | | — | | | | | | 23,339 | | | | | | 23,339 | | | | | | — | | | | | | 28,180 | | | | | | 28,180 | | |
Other consumer loans
|
| | | | — | | | | | | 67 | | | | | | 67 | | | | | | — | | | | | | 14 | | | | | | 14 | | |
Total
|
| | | $ | 1,239 | | | | | $ | 25,943 | | | | | $ | 27,182 | | | | | $ | 1,273 | | | | | $ | 32,171 | | | | | $ | 33,444 | | |
|
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Purchased Impaired
|
| |
Purchased Non-impaired
|
| |
Purchased Impaired
|
| |
Purchased Non-impaired
|
| ||||||||||||||||||||||||||||||||||||
| | |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| ||||||||||||||||||||||||
Balance at beginning of the period
|
| | | $ | — | | | | | $ | 1,273 | | | | | $ | 3,761 | | | | | $ | 32,171 | | | | | $ | — | | | | | $ | 1,444 | | | | | $ | 4,597 | | | | | $ | 38,758 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | — | | | | | | — | | | | | | (886) | | | | | | 892 | | | | | | — | | | | | | — | | | | | | (1,085) | | | | | | 1,085 | | |
Reclassifications from nonaccretable balance
|
| | | | — | | | | | | — | | | | | | 230 | | | | | | — | | | | | | — | | | | | | — | | | | | | 269 | | | | | | — | | |
Adjustment-transfer to OREO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20) | | | | | | (169) | | |
Payments received
|
| | | | — | | | | | | (34) | | | | | | — | | | | | | (7,120) | | | | | | — | | | | | | (171) | | | | | | — | | | | | | (7,503) | | |
Balance at end of the period
|
| | | $ | — | | | | | $ | 1,239 | | | | | $ | 3,105 | | | | | $ | 25,943 | | | | | $ | — | | | | | $ | 1,273 | | | | | $ | 3,761 | | | | | $ | 32,171 | | |
|
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| ||||||||||||||||||
Commercial real estate(1)
|
| | | $ | — | | | | | $ | 9,162 | | | | | $ | 9,162 | | | | | $ | 258 | | | | | $ | 10,150 | | | | | $ | 10,408 | | |
Construction and land development
|
| | | | 396 | | | | | | 2,869 | | | | | | 3,265 | | | | | | 488 | | | | | | 2,996 | | | | | | 3,484 | | |
Commercial loans
|
| | | | — | | | | | | 1,688 | | | | | | 1,688 | | | | | | — | | | | | | 2,062 | | | | | | 2,062 | | |
Residential 1-4 family(2)
|
| | | | 792 | | | | | | 4,290 | | | | | | 5,082 | | | | | | 818 | | | | | | 6,221 | | | | | | 7,039 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 2 | | |
Total
|
| | | $ | 1,188 | | | | | $ | 18,009 | | | | | $ | 19,197 | | | | | $ | 1,564 | | | | | $ | 21,431 | | | | | $ | 22,995 | | |
|
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Purchased Impaired
|
| |
Purchased Non-impaired
|
| |
Purchased Impaired
|
| |
Purchased Non-impaired
|
| ||||||||||||||||||||||||||||||||||||
| | |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| |
Accretable
Discount |
| |
Carrying
Amount of Loans |
| |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| |
Accretable
Discount |
| |
Carrying
Amount of Loans |
| ||||||||||||||||||||||||
Balance at beginning of the period
|
| | | $ | — | | | | | $ | 1,564 | | | | | $ | 662 | | | | | $ | 21,431 | | | | | $ | — | | | | | $ | 1,688 | | | | | $ | 858 | | | | | $ | 27,878 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | — | | | | | | — | | | | | | (184) | | | | | | 184 | | | | | | — | | | | | | — | | | | | | (196) | | | | | | 139 | | |
Payments received
|
| | | | — | | | | | | (376) | | | | | | — | | | | | | (3,606) | | | | | | — | | | | | | (124) | | | | | | — | | | | | | (6,586) | | |
Balance at end of the period
|
| | | $ | — | | | | | $ | 1,188 | | | | | $ | 478 | | | | | $ | 18,009 | | | | | $ | — | | | | | $ | 1,564 | | | | | $ | 662 | | | | | $ | 21,431 | | |
|
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| ||||||||||||||||||
Commercial real estate(1)
|
| | | $ | 198 | | | | | $ | 1,997 | | | | | $ | 2,195 | | | | | $ | 225 | | | | | $ | 2,638 | | | | | $ | 2,863 | | |
Construction and land development
|
| | | | — | | | | | | 1,216 | | | | | | 1,216 | | | | | | 355 | | | | | | 860 | | | | | | 1,215 | | |
Commercial loans
|
| | | | — | | | | | | 39 | | | | | | 39 | | | | | | — | | | | | | 116 | | | | | | 116 | | |
Residential 1-4 family(2)
|
| | | | 348 | | | | | | 32,357 | | | | | | 32,705 | | | | | | — | | | | | | 38,018 | | | | | | 38,018 | | |
Other consumer loans
|
| | | | — | | | | | | 100 | | | | | | 100 | | | | | | — | | | | | | 142 | | | | | | 142 | | |
Total
|
| | | $ | 546 | | | | | $ | 35,709 | | | | | $ | 36,255 | | | | | $ | 580 | | | | | $ | 41,774 | | | | | $ | 42,354 | | |
|
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Purchased Impaired
|
| |
Purchased Non-impaired
|
| |
Purchased Impaired
|
| |
Purchased Non-impaired
|
| ||||||||||||||||||||||||||||||||||||
| | |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| |
Accretable
Discount |
| |
Carrying
Amount of Loans |
| |
Accretable
Yield |
| |
Carrying
Amount of Loans |
| |
Accretable
Discount |
| |
Carrying
Amount of Loans |
| ||||||||||||||||||||||||
Balance at beginning of the period
|
| | | $ | — | | | | | $ | 580 | | | | | $ | 2,096 | | | | | $ | 41,774 | | | | | $ | — | | | | | $ | 703 | | | | | $ | 2,462 | | | | | $ | 51,263 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | — | | | | | | — | | | | | | (333) | | | | | | 333 | | | | | | — | | | | | | — | | | | | | (366) | | | | | | 365 | | |
Payments received
|
| | | | — | | | | | | (34) | | | | | | — | | | | | | (6,398) | | | | | | — | | | | | | (123) | | | | | | — | | | | | | (9,854) | | |
Balance at end of the period
|
| | | $ | — | | | | | $ | 546 | | | | | $ | 1,763 | | | | | $ | 35,709 | | | | | $ | — | | | | | $ | 580 | | | | | $ | 2,096 | | | | | $ | 41,774 | | |
|
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||
(dollars in thousands)
|
| |
Total at
December 31, 2017 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential government-sponsored mortgage-backed securities
|
| | | $ | 30,864 | | | | | $ | — | | | | | $ | 30,864 | | | | | $ | — | | |
Obligations of states and political subdivisions
|
| | | | 18,727 | | | | | | — | | | | | | 18,727 | | | | | | — | | |
Corporate securities
|
| | | | 2,015 | | | | | | — | | | | | | 2,015 | | | | | | — | | |
Trust preferred securities
|
| | | | 2,388 | | | | | | — | | | | | | 2,388 | | | | | | — | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 50,766 | | | | | | — | | | | | | 50,766 | | | | | | — | | |
Government-sponsored agency securities
|
| | | | 3,226 | | | | | | — | | | | | | 3,226 | | | | | | — | | |
Agency commercial mortgage-backed securities
|
| | | | 27,898 | | | | | | — | | | | | | 27,898 | | | | | | — | | |
SBA pool securities
|
| | | | 24,789 | | | | | | — | | | | | | 24,789 | | | | | | — | | |
| | | | $ | 160,673 | | | | | $ | — | | | | | $ | 160,673 | | | | | $ | — | | |
|
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||
(dollars in thousands)
|
| |
Total at
December 31, 2016 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale investment securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions
|
| | | $ | 2,259 | | | | | $ | — | | | | | $ | 2,259 | | | | | $ | — | | |
Trust preferred securities
|
| | | | 1,659 | | | | | | — | | | | | | 1,659 | | | | | | — | | |
| | | | $ | 3,918 | | | | | $ | — | | | | | $ | 3,918 | | | | | $ | — | | |
|
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||
(dollars in thousands)
|
| |
Total at
December 31, 2017 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 767 | | | | | $ | — | | | | | $ | — | | | | | $ | 767 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | 766 | | | | | | — | | | | | | — | | | | | | 766 | | |
Construction and land development
|
| | | | 9,969 | | | | | | — | | | | | | — | | | | | | 9,969 | | |
Commercial loans
|
| | | | 6,035 | | | | | | — | | | | | | — | | | | | | 6,035 | | |
Residential 1-4 family(2)
|
| | | | 3,160 | | | | | | — | | | | | | — | | | | | | 3,160 | | |
Assets held for sale
|
| | | | 1,927 | | | | | | — | | | | | | — | | | | | | 1,927 | | |
Other real estate owned: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | | 1,060 | | | | | | — | | | | | | — | | | | | | 1,060 | | |
Construction and land development
|
| | | | 3,229 | | | | | | — | | | | | | — | | | | | | 3,229 | | |
Residential 1-4 family(2)
|
| | | | 3,288 | | | | | | — | | | | | | — | | | | | | 3,288 | | |
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||
(dollars in thousands)
|
| |
Total at
December 31, 2016 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 6,121 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,121 | | |
Commercial loans
|
| | | | 5,630 | | | | | | — | | | | | | — | | | | | | 5,630 | | |
Residential 1-4 family(2)
|
| | | | 963 | | | | | | — | | | | | | — | | | | | | 963 | | |
Other real estate owned: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | | 1,110 | | | | | | — | | | | | | — | | | | | | 1,110 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | 237 | | | | | | — | | | | | | — | | | | | | 237 | | |
Construction and land development
|
| | | | 3,863 | | | | | | — | | | | | | — | | | | | | 3,863 | | |
Residential 1-4 family(2)
|
| | | | 3,407 | | | | | | — | | | | | | — | | | | | | 3,407 | | |
| | | | | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| | |
Fair Value
Hierarchy Level |
| |
Carrying
Amount |
| |
Fair
Value |
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
Level 1
|
| | | $ | 25,463 | | | | | $ | 25,463 | | | | | $ | 47,392 | | | | | $ | 47,392 | | |
Securities available for sale
|
| |
Level 2
|
| | | | 160,673 | | | | | | 160,673 | | | | | | 3,918 | | | | | | 3,918 | | |
Securities held to maturity
|
| |
Level 2
|
| | | | 98,912 | | | | | | 97,597 | | | | | | 85,300 | | | | | | 83,344 | | |
Stock in Federal Reserve Bank and
Federal Home Loan Bank |
| |
n/a
|
| | | | 26,775 | | | | | | n/a | | | | | | 7,929 | | | | | | n/a | | |
Equity investment in mortgage affiliate
|
| |
Level 3
|
| | | | 4,723 | | | | | | 4,723 | | | | | | 4,629 | | | | | | 4,629 | | |
Preferred investment in mortgage
affiliate |
| |
Level 3
|
| | | | 3,305 | | | | | | 3,305 | | | | | | 2,555 | | | | | | 2,555 | | |
Net loans
|
| |
Level 3
|
| | | | 2,052,931 | | | | | | 2,058,779 | | | | | | 921,805 | | | | | | 935,258 | | |
Accrued interest receivable
|
| |
Level 2 & Level 3
|
| | | | 8,073 | | | | | | 8,073 | | | | | | 3,202 | | | | | | 3,202 | | |
FDIC indemnification asset
|
| |
Level 3
|
| | | | 1,353 | | | | | | 309 | | | | | | 2,111 | | | | | | 528 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| |
Level 1
|
| | | | 649,067 | | | | | | 649,067 | | | | | | 124,779 | | | | | | 124,779 | | |
Money market and savings accounts
|
| |
Level 1
|
| | | | 517,031 | | | | | | 517,031 | | | | | | 182,590 | | | | | | 182,590 | | |
Certificates of deposit
|
| |
Level 3
|
| | | | 699,058 | | | | | | 694,368 | | | | | | 605,613 | | | | | | 605,394 | | |
Securities sold under agreements to repurchase
|
| |
Level 1
|
| | | | 15,468 | | | | | | 15,468 | | | | | | — | | | | | | — | | |
FHLB short term advances
|
| |
Level 1
|
| | | | 335,615 | | | | | | 335,615 | | | | | | 95,000 | | | | | | 95,000 | | |
Junior subordinated debt
|
| |
Level 2
|
| | | | 9,534 | | | | | | 12,043 | | | | | | — | | | | | | — | | |
Senior subordinated notes
|
| |
Level 2
|
| | | | 47,128 | | | | | | 58,163 | | | | | | — | | | | | | — | | |
Accrued interest payable
|
| |
Level 1 & Level 3
|
| | | | 2,273 | | | | | | 2,273 | | | | | | 1,190 | | | | | | 1,190 | | |
| | |
2017
|
| |
2016
|
| ||||||
Land
|
| | | $ | 8,133 | | | | | $ | 2,261 | | |
Land improvements
|
| | | | 2,027 | | | | | | — | | |
Building and improvements
|
| | | | 33,928 | | | | | | 5,842 | | |
Leasehold improvements
|
| | | | 3,217 | | | | | | 2,428 | | |
Furniture and equipment
|
| | | | 20,022 | | | | | | 4,332 | | |
Construction in progress
|
| | | | 41 | | | | | | — | | |
| | | | | 67,368 | | | | | | 14,863 | | |
Less accumulated depreciation and amortization
|
| | | | 31,580 | | | | | | 6,636 | | |
Bank premises and equipment, net
|
| | | $ | 35,788 | | | | | $ | 8,227 | | |
|
|
2018
|
| | | $ | 2,554 | | |
|
2019
|
| | | | 2,208 | | |
|
2020
|
| | | | 1,767 | | |
|
2021
|
| | | | 1,102 | | |
|
2022
|
| | | | 1,074 | | |
|
Thereafter
|
| | | | 3,141 | | |
|
Total
|
| | | $ | 11,846 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||
Amortizable core deposit intangibles
|
| | | $ | 17,503 | | | | | $ | (7,449) | | | | | $ | 10,054 | | |
| | |
December 31, 2016
|
| |||||||||||||||
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||
Amortizable core deposit intangibles
|
| | | $ | 7,477 | | | | | $ | (6,603) | | | | | $ | 874 | | |
|
2018
|
| | | $ | 1,471 | | |
|
2019
|
| | | | 1,438 | | |
|
2020
|
| | | | 1,377 | | |
|
2021
|
| | | | 1,377 | | |
|
2022
|
| | | | 1,337 | | |
|
Thereafter
|
| | | | 3,203 | | |
|
Total
|
| | | $ | 10,203 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Balance as of January 1
|
| | | $ | 2,111 | | | | | $ | 2,922 | | |
Payments from FDIC
|
| | | | (46) | | | | | | (18) | | |
Amortization
|
| | | | (712) | | | | | | (793) | | |
Balance as of December 31
|
| | | $ | 1,353 | | | | | $ | 2,111 | | |
|
|
2018
|
| | | $ | 402,078 | | |
|
2019
|
| | | | 190,455 | | |
|
2020
|
| | | | 49,378 | | |
|
2021
|
| | | | 34,325 | | |
|
2022
|
| | | | 22,822 | | |
|
Total
|
| | | $ | 699,058 | | |
|
|
Within 3 Months
|
| |
3 to 6 Months
|
| |
6 to 12 Months
|
| |
Over 12 Months
|
| |
Total
|
|
|
$26,041
|
| |
$23,576
|
| |
$28,589
|
| |
$92,807
|
| |
$171,013
|
|
| | |
December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
FHLB overnight advances
|
| | | $ | 56,860 | | | | | $ | 50,000 | | | | | $ | 49,000 | | |
Other short-term FHLB advances maturing 6/27/2018
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 6/20/2018
|
| | | | 27,200 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 6/14/2018
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 6/13/2018
|
| | | | 80,640 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 6/12/2018
|
| | | | 10,000 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 3/28/2018
|
| | | | 30,000 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 3/14/2018
|
| | | | 80,640 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 3/13/2018
|
| | | | 30,275 | | | | | | — | | | | | | — | | |
Other short-term FHLB advances maturing 3/27/2017
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Other short-term FHLB advances maturing 5/4/2017
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Other short-term FHLB advances maturing 6/5/2017
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Other short-term FHLB advances maturing 6/19/2017
|
| | | | — | | | | | | 5,000 | | | | | | — | | |
Other short-term FHLB advances maturing 12/15/2017
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Other short-term FHLB advances maturing 11/4/2016
|
| | | | — | | | | | | — | | | | | | 10,000 | | |
Securities sold under agreements to repurchase
|
| | | | 15,468 | | | | | | — | | | | | | 10,381 | | |
Total
|
| | | $ | 351,083 | | | | | $ | 95,000 | | | | | $ | 69,381 | | |
Weighted average interest rate at year end
|
| | | | 1.50% | | | | | | 0.86% | | | | | | 0.51% | | |
For the periods ended December 31, 2017, 2016 and 2015: | | | | | | | | | | | | | | | | | | | |
Average outstanding balance
|
| | | $ | 177,983 | | | | | $ | 66,864 | | | | | $ | 34,673 | | |
Average interest rate during the year
|
| | | | 1.24% | | | | | | 0.74% | | | | | | 0.76% | | |
Maximum month-end outstanding balance
|
| | | $ | 351,083 | | | | | $ | 95,000 | | | | | $ | 69,381 | | |
| | |
2017
|
| |
2016
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 2,100 | | | | | $ | 2,997 | | |
Organization costs
|
| | | | 78 | | | | | | 72 | | |
Unearned loan fees and other
|
| | | | 987 | | | | | | 656 | | |
Other real estate owned write-downs
|
| | | | 794 | | | | | | 945 | | |
Other than temporary impairment charge
|
| | | | 235 | | | | | | 369 | | |
Net unrealized loss on investment securities available for sale
|
| | | | 367 | | | | | | 406 | | |
Purchase accounting
|
| | | | 3,411 | | | | | | 934 | | |
Federal net operating loss carryforward
|
| | | | 4,845 | | | | | | — | | |
Federal AMT credit carryforward
|
| | | | 1,137 | | | | | | — | | |
Federal low income housing credit carryforward
|
| | | | 2,386 | | | | | | — | | |
Deferred compensation
|
| | | | 1,114 | | | | | | 878 | | |
Other
|
| | | | 712 | | | | | | 871 | | |
Total deferred tax assets
|
| | | | 18,166 | | | | | | 8,128 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
FDIC indemnification asset
|
| | | | 300 | | | | | | 735 | | |
Depreciation
|
| | | | 963 | | | | | | 613 | | |
Total deferred tax liabilities
|
| | | | 1,263 | | | | | | 1,348 | | |
Net deferred tax assets
|
| | | $ | 16,903 | | | | | $ | 6,780 | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Current tax expense | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | 3,145 | | | | | $ | 4,781 | | | | | $ | 2,367 | | |
State
|
| | | | 316 | | | | | | 285 | | | | | | 168 | | |
Total current tax expense
|
| | | | 3,461 | | | | | | 5,066 | | | | | | 2,535 | | |
Deferred tax benefit | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | 10,234 | | | | | | 28 | | | | | | 2,123 | | |
State
|
| | | | (548) | | | | | | 1 | | | | | | 9 | | |
Total deferred tax expense
|
| | | | 9,686 | | | | | | 29 | | | | | | 2,132 | | |
Total income tax expense
|
| | | $ | 13,147 | | | | | $ | 5,095 | | | | | $ | 4,667 | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Computed expected tax expense at statutory rate
|
| | | $ | 5,294 | | | | | $ | 5,238 | | | | | $ | 4,745 | | |
Reduction in tax expense resulting from: | | | | | | | | | | | | | | | | | | | |
Income from bank-owned life insurance
|
| | | | (316) | | | | | | (238) | | | | | | (216) | | |
Other, net
|
| | | | 234 | | | | | | 95 | | | | | | 138 | | |
Transaction costs
|
| | | | 724 | | | | | | — | | | | | | — | | |
Provisional tax adjustment related to reduction in U.S. federal statutory income tax rate
|
| | | | 7,211 | | | | | | — | | | | | | — | | |
Income tax expense
|
| | | $ | 13,147 | | | | | $ | 5,095 | | | | | $ | 4,667 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Expected life
|
| |
10 years
|
| |
10 years
|
| ||||||
Expected volatility
|
| | | | 14.16% | | | | | | 14.71% | | |
Risk-free interest rate
|
| | | | 1.62% | | | | | | 2.26% | | |
Weighted average fair value per option granted
|
| | | $ | 0.63 | | | | | $ | 0.51 | | |
Dividend yield
|
| | | | 4.44% | | | | | | 5.51% | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Options outstanding, beginning of period
|
| | | | 782,200 | | | | | $ | 9.56 | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options issued in connection with EVBS merger
|
| | | | 22,559 | | | | | | 24.54 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (27,042) | | | | | | 21.44 | | | | | | | | | | | | | | |
Exercised
|
| | | | (62,750) | | | | | | 8.84 | | | | | | | | | | | | | | |
Options outstanding, end of period
|
| | | | 714,967 | | | | | $ | 9.83 | | | | | | 5.6 | | | | | $ | 4,553 | | |
Exercisable at end of period
|
| | | | 379,557 | | | | | $ | 8.74 | | | | | | 4.1 | | | | | $ | 3,099 | | |
| | |
Income
(Numerator) |
| |
Weighted
Average Shares (Denominator) |
| |
Per Share
Amount |
| |||||||||
For the year ended December 31, 2017 | | | | | | | | | | | | | | | | | | | |
Basic EPS
|
| | | $ | 2,425 | | | | | | 18,391 | | | | | $ | 0.13 | | |
Effect of dilutive stock options and warrants
|
| | | | — | | | | | | 281 | | | | | | — | | |
Diluted EPS
|
| | | $ | 2,425 | | | | | | 18,672 | | | | | $ | 0.13 | | |
For the year ended December 31, 2016 | | | | | | | | | | | | | | | | | | | |
Basic EPS
|
| | | $ | 10,312 | | | | | | 12,252 | | | | | $ | 0.84 | | |
Effect of dilutive stock options and warrants
|
| | | | — | | | | | | 175 | | | | | | — | | |
Diluted EPS
|
| | | $ | 10,312 | | | | | | 12,427 | | | | | $ | 0.83 | | |
For the year ended December 31, 2015 | | | | | | | | | | | | | | | | | | | |
Basic EPS
|
| | | $ | 9,289 | | | | | | 12,224 | | | | | $ | 0.76 | | |
Effect of dilutive stock options and warrants
|
| | | | — | | | | | | 106 | | | | | | — | | |
Diluted EPS
|
| | | $ | 9,289 | | | | | | 12,330 | | | | | $ | 0.75 | | |
|
| | |
Actual
|
| |
Required
For Capital Adequacy Purposes(1) |
| |
To Be Categorized as
Well Capitalized(2) |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southern National | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| | | $ | 211,399 | | | | | | 10.53% | | | | | $ | 90,300 | | | | | | 4.50% | | | | | | n/a | | | | | | n/a | | |
Tier 1 risk-based capital ratio
|
| | | | 220,430 | | | | | | 10.98% | | | | | | 120,399 | | | | | | 6.00% | | | | | | n/a | | | | | | n/a | | |
Total risk-based capital ratio
|
| | | | 276,827 | | | | | | 13.80% | | | | | | 160,533 | | | | | | 8.00% | | | | | | n/a | | | | | | n/a | | |
Leverage ratio
|
| | | | 220,430 | | | | | | 8.82% | | | | | | 100,022 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Sonabank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| | | $ | 256,615 | | | | | | 12.79% | | | | | $ | 90,282 | | | | | | 4.50% | | | | | $ | 130,407 | | | | | | 6.50% | | |
Tier 1 risk-based capital ratio
|
| | | | 256,615 | | | | | | 12.79% | | | | | | 120,375 | | | | | | 6.00% | | | | | | 160,500 | | | | | | 8.00% | | |
Total risk-based capital ratio
|
| | | | 266,012 | | | | | | 13.26% | | | | | | 160,500 | | | | | | 8.00% | | | | | | 200,626 | | | | | | 10.00% | | |
Leverage ratio
|
| | | | 256,615 | | | | | | 10.26% | | | | | | 100,040 | | | | | | 4.00% | | | | | | 125,051 | | | | | | 5.00% | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southern National | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| | | $ | 116,076 | | | | | | 12.69% | | | | | $ | 41,171 | | | | | | 4.50% | | | | | | n/a | | | | | | n/a | | |
Tier 1 risk-based capital ratio
|
| | | | 116,076 | | | | | | 12.69% | | | | | | 54,894 | | | | | | 6.00% | | | | | | n/a | | | | | | n/a | | |
Total risk-based capital ratio
|
| | | | 124,686 | | | | | | 13.63% | | | | | | 73,193 | | | | | | 8.00% | | | | | | n/a | | | | | | n/a | | |
Leverage ratio
|
| | | | 116,076 | | | | | | 10.56% | | | | | | 43,965 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a | | |
Sonabank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| | | $ | 114,779 | | | | | | 12.55% | | | | | $ | 41,151 | | | | | | 4.50% | | | | | $ | 59,440 | | | | | | 6.50% | | |
Tier 1 risk-based capital ratio
|
| | | | 114,779 | | | | | | 12.55% | | | | | | 54,868 | | | | | | 6.00% | | | | | | 73,157 | | | | | | 8.00% | | |
Total risk-based capital ratio
|
| | | | 123,389 | | | | | | 13.49% | | | | | | 73,157 | | | | | | 8.00% | | | | | | 91,447 | | | | | | 10.00% | | |
Leverage ratio
|
| | | | 114,779 | | | | | | 10.45% | | | | | | 43,947 | | | | | | 4.00% | | | | | | 54,934 | | | | | | 5.00% | | |
| | |
2017
|
| |
2016
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,535 | | | | | $ | 856 | | |
Investment in subsidiaries
|
| | | | 369,266 | | | | | | 125,047 | | |
Other assets
|
| | | | 6,405 | | | | | | 441 | | |
Total assets
|
| | | $ | 380,206 | | | | | $ | 126,344 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Junior subordinated debt
|
| | | $ | 9,534 | | | | | $ | — | | |
Senior subordinated notes
|
| | | | 47,128 | | | | | | — | | |
Other liabilities
|
| | | | 772 | | | | | | — | | |
Total liabilities
|
| | | | 57,434 | | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock
|
| | | | 239 | | | | | | 123 | | |
Additional paid in capital
|
| | | | 304,932 | | | | | | 104,884 | | |
Retained earnings
|
| | | | 18,753 | | | | | | 22,126 | | |
Accumulated other comprehensive loss
|
| | | | (1,152) | | | | | | (789) | | |
Total stockholders’ equity
|
| | | | 322,772 | | | | | | 126,344 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 380,206 | | | | | $ | 126,344 | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Income: | | | | | | | | | | | | | | | | | | | |
Cash dividends received from subsidiary
|
| | | $ | 4,900 | | | | | $ | 3,600 | | | | | $ | 6,300 | | |
Interest on deposit with subsidiary
|
| | | | 3 | | | | | | — | | | | | | — | | |
Total income
|
| | | | 4,903 | | | | | | 3,600 | | | | | | 6,300 | | |
Expenses: | | | | | | | | | | | | | | | | | | | |
Interest on junior subordinated debt
|
| | | | 253 | | | | | | — | | | | | | — | | |
Interest on senior subordinated notes
|
| | | | 2,194 | | | | | | — | | | | | | — | | |
Merger expenses
|
| | | | 2,812 | | | | | | — | | | | | | — | | |
Other operating expenses
|
| | | | 478 | | | | | | 153 | | | | | | 204 | | |
Total expenses
|
| | | | 5,737 | | | | | | 153 | | | | | | 204 | | |
(Loss) income before income tax benefit and equity in undistributed net income of subsidiary
|
| | | | (834) | | | | | | 3,447 | | | | | | 6,096 | | |
Income tax benefit
|
| | | | (1,196) | | | | | | (52) | | | | | | (69) | | |
Equity in undistributed net income of subsidiary
|
| | | | 2,063 | | | | | | 6,813 | | | | | | 3,124 | | |
Net income
|
| | | $ | 2,425 | | | | | $ | 10,312 | | | | | $ | 9,289 | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,425 | | | | | $ | 10,312 | | | | | $ | 9,289 | | |
Adjustments to reconcile net income to net cash and cash equivalents (used in) provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Equity in undistributed net income of subsidiary
|
| | | | (6,963) | | | | | | (10,413) | | | | | | (9,424) | | |
Other, net
|
| | | | 4,046 | | | | | | 219 | | | | | | 262 | | |
Net cash and cash equivalents (used in) provided by operating activities
|
| | | | (492) | | | | | | 118 | | | | | | 127 | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Increase in investment in subsidiary
|
| | | | (22,000) | | | | | | — | | | | | | — | | |
Dividend from subsidiary
|
| | | | 4,900 | | | | | | 3,600 | | | | | | 6,300 | | |
Acquisition of Eastern Virginia Bankshares, Inc.
|
| | | | (10) | | | | | | — | | | | | | — | | |
Net cash and cash equivalents (used in) provided by investing activities
|
| | | | (17,110) | | | | | | 3,600 | | | | | | 6,300 | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Issuance of subordinated notes, net of cost
|
| | | | 26,075 | | | | | | — | | | | | | — | | |
Issuance of common stock
|
| | | | 1,004 | | | | | | 236 | | | | | | 707 | | |
Repurchase of common stock
|
| | | | — | | | | | | — | | | | | | (721) | | |
Cash dividends paid on common stock
|
| | | | (5,798) | | | | | | (3,921) | | | | | | (6,359) | | |
Net cash and cash equivalents provided by (used in) financing activities
|
| | | | 21,281 | | | | | | (3,685) | | | | | | (6,373) | | |
Increase in cash and cash equivalents
|
| | | | 3,679 | | | | | | 33 | | | | | | 54 | | |
Cash and cash equivalents at beginning of period
|
| | | | 856 | | | | | | 823 | | | | | | 769 | | |
Cash and cash equivalents at end of period
|
| | | $ | 4,535 | | | | | $ | 856 | | | | | $ | 823 | | |
|
| | |
Balance at
December 31, 2016 |
| |
Current Period
Change |
| |
Balance at
December 31, 2017 |
| |||||||||
Unrealized (loss) on investment securities available for sale
|
| | | $ | (627) | | | | | $ | (372) | | | | | $ | (999) | | |
Unrecognized gain on investment securities held to maturity for which other than temporary impairment charges have been taken
|
| | | | 311 | | | | | | — | | | | | | 311 | | |
Unrealized (loss) on investment securities available for sale transferred to held to maturity
|
| | | | (473) | | | | | | 9 | | | | | | (464) | | |
Total
|
| | | $ | (789) | | | | | $ | (363) | | | | | $ | (1,152) | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Balance at January 1
|
| | | $ | 8,126 | | | | | $ | 10,438 | | |
Principal advances
|
| | | | 238,503 | | | | | | 149,725 | | |
Acquired from EVBS
|
| | | | 13,044 | | | | | | — | | |
Principal paid
|
| | | | (233,906) | | | | | | (152,037) | | |
Balance at December 31
|
| | | $ | 25,767 | | | | | $ | 8,126 | | |
|
| | |
2017
|
| |||
Balance at January 1
|
| | | $ | — | | |
Acquired from EVBS
|
| | | | 7,871 | | |
Principal advances
|
| | | | 2,498 | | |
Principal paid
|
| | | | (1,020) | | |
Balance at December 31
|
| | | $ | 9,349 | | |
|
| | |
Interest
Income |
| |
Net Interest
Income |
| |
Income (Loss)
Before Taxes |
| |
Net
Income (Loss) |
| |
Earnings (Loss)
Per Share |
| |||||||||||||||||||||
| | |
Basic
|
| |
Diluted
|
| ||||||||||||||||||||||||||||||
| | |
(dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First quarter
|
| | | $ | 12,545 | | | | | $ | 9,891 | | | | | $ | 3,221 | | | | | $ | 2,054 | | | | | $ | 0.17 | | | | | $ | 0.16 | | |
Second quarter
|
| | | | 14,249 | | | | | | 11,205 | | | | | | (3,804) | | | | | | (2,842) | | | | | | (0.21) | | | | | | (0.21) | | |
Third quarter
|
| | | | 28,811 | | | | | | 23,850 | | | | | | 6,463 | | | | | | 4,374 | | | | | | 0.18 | | | | | | 0.18 | | |
Fourth quarter
|
| | | | 27,965 | | | | | | 22,971 | | | | | | 9,692 | | | | | | (1,161) | | | | | | (0.05) | | | | | | (0.05) | | |
2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First quarter
|
| | | $ | 11,673 | | | | | $ | 9,712 | | | | | $ | 3,555 | | | | | $ | 2,566 | | | | | $ | 0.21 | | | | | $ | 0.21 | | |
Second quarter
|
| | | | 12,291 | | | | | | 10,174 | | | | | | 4,182 | | | | | | 2,789 | | | | | | 0.23 | | | | | | 0.23 | | |
Third quarter
|
| | | | 12,619 | | | | | | 10,373 | | | | | | 4,140 | | | | | | 2,765 | | | | | | 0.23 | | | | | | 0.22 | | |
Fourth quarter
|
| | | | 12,364 | | | | | | 10,055 | | | | | | 3,530 | | | | | | 2,192 | | | | | | 0.18 | | | | | | 0.18 | | |
| Southern National Bancorp of Virginia, Inc. | | ||||||
| By: | | |
/s/ Joe A. Shearin
Joe A. Shearin
President and Chief Executive Officer (Principal Executive Officer) |
| | Date: March 16, 2018 | |
| By: | | |
/s/ J. Adam Sothen
J. Adam Sothen
Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
| | Date: March 16, 2018 | |
|
Signature
|
| |
Title
|
|
|
/s/ Georgia S. Derrico
Georgia S. Derrico
|
| | Executive Chairman | |
|
/s/ R. Roderick Porter
R. Roderick Porter
|
| | Executive Vice Chairman | |
|
/s/ Joe A. Shearin
Joe A. Shearin
|
| | President and Chief Executive Officer, Director | |
|
/s/ John F. Biagas
John F. Biagas
|
| | Director | |
|
/s/ Neil J. Call
Neil J. Call
|
| | Director | |
|
/s/ Robert Y. Clagett
Robert Y. Clagett
|
| | Director | |
|
/s/ W. Rand Cook
W. Rand Cook
|
| | Director | |
|
/s/ F. L. Garrett, III
F. L. Garrett, III
|
| | Director | |
|
/s/ W. Bruce Jennings
W. Bruce Jennings
|
| | Director | |
|
Signature
|
| |
Title
|
|
|
/s/ Eric A. Johnson
Eric A. Johnson
|
| | Director | |
|
/s/ Charles A. Kabbash
Charles A. Kabbash
|
| | Director | |