|
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 ☐ | | |
Smaller reporting company ☐
|
|
| Accelerated filer ☒ | | |
Non-accelerated filer ☐
(Do not check if a smaller reporting company) |
|
| | |
Page
|
| |||
PART I
|
| ||||||
| | | | 1 | | | |
| | | | 24 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
PART II
|
| ||||||
| | | | 41 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 119 | | | |
| | | | 119 | | | |
| | | | 119 | | | |
PART III
|
| ||||||
| | | | 120 | | | |
| | | | 120 | | | |
| | | | 120 | | | |
| | | | 120 | | | |
| | | | 120 | | | |
PART IV
|
| ||||||
| | | | 121 | | |
Location
|
| |
Date Opened
or Acquired |
| |
Owned or
Leased |
| |
Deposits
(in thousands) |
| |||
Home Office and Branch: | | | | | | | | | | | | | |
6830 Old Dominion Drive McLean, Virginia 22101 |
| |
December 2006
|
| |
Leased
|
| | | $ | 60,087 | | |
Branch Offices: | | | | | | | | | | | | | |
511 Main Street Clifton Forge, Virginia 24442 |
| |
December 2005
|
| |
Owned
|
| | | $ | 51,524 | | |
1770 Timberwood Boulevard Charlottesville, Virginia 22911 |
| |
April 2005
|
| |
Leased
|
| | | $ | 39,749 | | |
11527 Sunrise Valley Drive Reston, Virginia 20191 |
| |
December 2006
|
| |
Leased
|
| | | $ | 50,684 | | |
10855 Fairfax Boulevard Fairfax, Virginia 22030 |
| |
December 2006
|
| |
Leased
|
| | | $ | 45,483 | | |
Location
|
| |
Date Opened
or Acquired |
| |
Owned or
Leased |
| |
Deposits
(in thousands) |
| |||
550 Broadview Avenue Warrenton, Virginia 20186 |
| |
April 2007
|
| |
Leased
|
| | | $ | 29,513 | | |
1 East Market Street Leesburg, Virginia 20176 |
| |
April 2008
|
| |
Leased
|
| | | $ | 24,042 | | |
11 Main Street Warrenton, Virginia 20186 |
| |
September 2009
|
| |
Leased
|
| | | $ | 29,384 | | |
11200 Rockville Pike Rockville, Maryland 20852 |
| |
December 2009
|
| |
Leased
|
| | | $ | 81,389 | | |
1 South Front Royal Avenue Front Royal, Virginia 22630 |
| |
December 2009
|
| |
Owned
|
| | | $ | 43,786 | | |
9484 Congress Street New Market, Virginia 22844 |
| |
December 2009
|
| |
Owned
|
| | | $ | 45,273 | | |
43086 Peacock Market Plaza South Riding, Virginia 20152 |
| |
December 2009
|
| |
Leased
|
| | | $ | 22,861 | | |
10 West Washington Street Middleburg, Virginia 20117 |
| |
May 2011
|
| |
Leased
|
| | | $ | 15,790 | | |
13804 Hull Street Road Midlothian, Virginia 23112 |
| |
October 2011
|
| |
Owned
|
| | | $ | 37,976 | | |
9707 Medical Center Drive, Suite 150 Rockville, Maryland 20850 |
| |
April 2012
|
| |
Leased
|
| | | $ | 50,092 | | |
37 North Market Street Frederick, Maryland 21701 |
| |
April 2012
|
| |
Leased
|
| | | $ | 33,347 | | |
6719 Leaberry Way Haymarket, Virginia 20169 |
| |
August 2012
|
| |
Leased
|
| | | $ | 14,468 | | |
7700 Wisconsin Avenue Bethesda, Maryland 22101 |
| |
October 2012
|
| |
Leased
|
| | | $ | 35,509 | | |
4009 Old Town Road Huntingtown, Maryland 20639 |
| |
August 2014
|
| |
Leased
|
| | | $ | 18,789 | | |
137 E. Chesapeake Beach Road Owings, Maryland 20736 |
| |
August 2014
|
| |
Owned
|
| | | $ | 19,167 | | |
14804 Pratt Street Upper Marlboro, Maryland 200772 |
| |
August 2014
|
| |
Owned
|
| | | $ | 69,762 | | |
14118 Brandywine Road Brandywine, Maryland 20613 |
| |
August 2014
|
| |
Owned
|
| | | $ | 13,612 | | |
Loan Production Offices: | | | | | | | | | | | | | |
230 Court Square Charlottesville, Virginia 22902 |
| |
March 2005
|
| |
Leased
|
| | | | NA | | |
2217 Princess Anne Street Fredericksburg, Virginia 22401 |
| |
April 2005
|
| |
Leased
|
| | | | NA | | |
550 Broadview Avenue Warrenton, Virginia 20186 |
| |
September 2005
|
| |
Leased
|
| | | | NA | | |
Location
|
| |
Date Opened
or Acquired |
| |
Owned or
Leased |
| |
Deposits
(in thousands) |
| |||
Accounting Office: | | | | | | | | | | | | | |
70 Main Street, Suite 34 Warrenton, Virginia 20186 |
| |
December 2014
|
| |
Leased
|
| | | | NA | | |
Executive Offices: | | | | | | | | | | | | | |
1002 Wisconsin Avenue, N.W. Washington, D.C. 20007 |
| |
April 2005
|
| |
Leased
|
| | | | NA | | |
| | |
Market Values
|
| |
Dividends Declared
|
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2016
|
| |
2015(1)
|
| ||||||||||||||||||||||||
| | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| | | | | | | | | | | | | ||||||||||||
First Quarter
|
| | | $ | 13.40 | | | | | $ | 11.92 | | | | | $ | 12.50 | | | | | $ | 10.80 | | | | | $ | 0.08 | | | | | $ | 0.08 | | |
Second Quarter
|
| | | | 12.77 | | | | | | 11.60 | | | | | | 12.22 | | | | | | 11.03 | | | | | | 0.08 | | | | | | 0.08 | | |
Third Quarter
|
| | | | 13.59 | | | | | | 11.95 | | | | | | 12.00 | | | | | | 10.98 | | | | | | 0.08 | | | | | | 0.08 | | |
Fourth Quarter
|
| | | | 16.78 | | | | | | 12.74 | | | | | | 13.54 | | | | | | 11.14 | | | | | | 0.08 | | | | | | 0.28 | | |
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 |
| | | | 782,200 | | | | | $ | 9.56 | | | | | | 27,650 | | |
Equity compensation plans not approved by security holders
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 782,200 | | | | | $ | 9.56 | | | | | | 27,650 | | |
|
| | |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| ||||||||||||||||||
Southern National Bancorp of Virginia
|
| | | | 100.0 | | | | | | 116.6 | | | | | | 147.1 | | | | | | 175.8 | | | | | | 211.8 | | | | | | 271.7 | | |
Russell 2000
|
| | | | 100.0 | | | | | | 141.4 | | | | | | 196.3 | | | | | | 206.0 | | | | | | 196.9 | | | | | | 238.8 | | |
SNL Bank and Thrift Index
|
| | | | 100.0 | | | | | | 116.6 | | | | | | 159.6 | | | | | | 178.2 | | | | | | 181.8 | | | | | | 229.5 | | |
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||
Results of Operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 48,947 | | | | | $ | 43,701 | | | | | $ | 38,091 | | | | | $ | 35,116 | | | | | $ | 37,561 | | |
Interest expense
|
| | | | 8,633 | | | | | | 7,077 | | | | | | 4,673 | | | | | | 4,668 | | | | | | 5,828 | | |
Net interest income
|
| | | | 40,314 | | | | | | 36,624 | | | | | | 33,418 | | | | | | 30,448 | | | | | | 31,733 | | |
Provision for loan losses
|
| | | | 4,912 | | | | | | 3,171 | | | | | | 3,444 | | | | | | 3,615 | | | | | | 6,195 | | |
Net interest income after provision for loan losses
|
| | | | 35,402 | | | | | | 33,453 | | | | | | 29,974 | | | | | | 26,833 | | | | | | 25,538 | | |
Noninterest income
|
| | | | 2,820 | | | | | | 3,781 | | | | | | 2,364 | | | | | | 1,753 | | | | | | 5,595 | | |
Noninterest expenses
|
| | | | 22,815 | | | | | | 23,278 | | | | | | 21,101 | | | | | | 19,292 | | | | | | 21,449 | | |
Income before income taxes
|
| | | | 15,407 | | | | | | 13,956 | | | | | | 11,237 | | | | | | 9,294 | | | | | | 9,684 | | |
Income tax expense
|
| | | | 5,095 | | | | | | 4,667 | | | | | | 3,754 | | | | | | 3,036 | | | | | | 3,115 | | |
Net income
|
| | | $ | 10,312 | | | | | $ | 9,289 | | | | | $ | 7,483 | | | | | $ | 6,258 | | | | | $ | 6,569 | | |
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share – Basic
|
| | | $ | 0.84 | | | | | $ | 0.76 | | | | | $ | 0.63 | | | | | $ | 0.54 | | | | | $ | 0.57 | | |
Earnings per share – Diluted
|
| | | $ | 0.83 | | | | | $ | 0.75 | | | | | $ | 0.63 | | | | | $ | 0.54 | | | | | $ | 0.57 | | |
Cash dividends paid per share
|
| | | $ | 0.32 | | | | | $ | 0.52 | | | | | $ | 0.60 | | | | | $ | 0.25 | | | | | $ | 0.25 | | |
Book value per share
|
| | | $ | 10.30 | | | | | $ | 9.78 | | | | | $ | 9.33 | | | | | $ | 9.20 | | | | | $ | 8.90 | | |
Tangible book value per share(1)
|
| | | $ | 9.37 | | | | | $ | 8.83 | | | | | $ | 8.36 | | | | | $ | 8.34 | | | | | $ | 8.00 | | |
Dividend payout ratio
|
| | | | 38.10% | | | | | | 68.42% | | | | | | 95.24% | | | | | | 46.30% | | | | | | 43.86% | | |
Weighted average shares outstanding – Basic
|
| | | | 12,251,804 | | | | | | 12,224,494 | | | | | | 11,846,126 | | | | | | 11,590,333 | | | | | | 11,590,212 | | |
Weighted average shares outstanding – Diluted
|
| | | | 12,426,783 | | | | | | 12,330,431 | | | | | | 11,927,083 | | | | | | 11,627,445 | | | | | | 11,596,176 | | |
Shares outstanding at end of period
|
| | | | 12,263,643 | | | | | | 12,234,443 | | | | | | 12,216,669 | | | | | | 11,590,612 | | | | | | 11,590,212 | | |
Selected Performance Ratios and Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets
|
| | | | 0.95% | | | | | | 0.95% | | | | | | 0.94% | | | | | | 0.89% | | | | | | 0.97% | | |
Return on average equity
|
| | | | 8.37% | | | | | | 7.87% | | | | | | 6.76% | | | | | | 5.95% | | | | | | 6.40% | | |
Yield on earning assets
|
| | | | 4.86% | | | | | | 4.85% | | | | | | 5.24% | | | | | | 5.48% | | | | | | 6.15% | | |
Cost of funds
|
| | | | 1.00% | | | | | | 0.91% | | | | | | 0.75% | | | | | | 0.85% | | | | | | 1.11% | | |
Net interest margin
|
| | | | 4.00% | | | | | | 4.07% | | | | | | 4.60% | | | | | | 4.75% | | | | | | 5.19% | | |
Efficiency ratio(2)
|
| | | | 52.53% | | | | | | 57.64% | | | | | | 60.45% | | | | | | 60.78% | | | | | | 56.25% | | |
Net charge-offs to average loans
|
| | | | 0.53% | | | | | | 0.28% | | | | | | 0.51% | | | | | | 0.69% | | | | | | 1.04% | | |
Allowance for loan losses to total non-covered loans
|
| | | | 0.95% | | | | | | 1.06% | | | | | | 1.11% | | | | | | 1.42% | | | | | | 1.54% | | |
Stockholders’ equity to total assets
|
| | | | 11.06% | | | | | | 11.55% | | | | | | 12.43% | | | | | | 14.89% | | | | | | 14.25% | | |
Financial Condition: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,142,443 | | | | | $ | 1,036,107 | | | | | $ | 916,645 | | | | | $ | 716,185 | | | | | $ | 723,812 | | |
Total loans, net of deferred fees
|
| | | | 930,415 | | | | | | 829,425 | | | | | | 703,472 | | | | | | 546,058 | | | | | | 530,151 | | |
Total deposits
|
| | | | 912,982 | | | | | | 825,294 | | | | | | 742,425 | | | | | | 540,359 | | | | | | 550,977 | | |
Stockholders’ equity
|
| | | | 126,344 | | | | | | 119,636 | | | | | | 113,979 | | | | | | 106,614 | | | | | | 103,176 | | |
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
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)
|
| | | $ | 889,600 | | | | | $ | 45,348 | | | | | | 5.10% | | | | | $ | 761,550 | | | | | $ | 40,104 | | | | | | 5.27% | | | | | $ | 608,604 | | | | | $ | 34,611 | | | | | | 5.69% | | |
Investment securities
|
| | | | 96,836 | | | | | | 2,955 | | | | | | 3.05% | | | | | | 97,580 | | | | | | 2,806 | | | | | | 2.88% | | | | | | 90,133 | | | | | | 2,628 | | | | | | 2.92% | | |
Other earning assets
|
| | | | 20,726 | | | | | | 644 | | | | | | 3.11% | | | | | | 41,245 | | | | | | 791 | | | | | | 1.92% | | | | | | 28,484 | | | | | | 852 | | | | | | 2.99% | | |
Total earning assets
|
| | | | 1,007,162 | | | | | | 48,947 | | | | | | 4.86% | | | | | | 900,375 | | | | | | 43,701 | | | | | | 4.85% | | | | | | 727,221 | | | | | | 38,091 | | | | | | 5.24% | | |
Allowance for loan losses
|
| | | | (8,634) | | | | | | | | | | | | | | | | | | (8,139) | | | | | | | | | | | | | | | | | | (7,422) | | | | | | | | | | | | | | |
Intangible assets
|
| | | | 11,499 | | | | | | | | | | | | | | | | | | 11,991 | | | | | | | | | | | | | | | | | | 11,452 | | | | | | | | | | | | | | |
Other non-earning assets
|
| | | | 70,332 | | | | | | | | | | | | | | | | | | 70,800 | | | | | | | | | | | | | | | | | | 66,157 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,080,359 | | | | | | | | | | | | | | | | | $ | 975,027 | | | | | | | | | | | | | | | | | $ | 797,408 | | | | | | | | | | | | | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW and other demand accounts
|
| | | $ | 36,470 | | | | | | 60 | | | | | | 0.16% | | | | | $ | 24,306 | | | | | | 25 | | | | | | 0.10% | | | | | $ | 23,574 | | | | | | 26 | | | | | | 0.11% | | |
Money market accounts
|
| | | | 127,121 | | | | | | 453 | | | | | | 0.36% | | | | | | 138,559 | | | | | | 483 | | | | | | 0.35% | | | | | | 130,473 | | | | | | 369 | | | | | | 0.28% | | |
Savings accounts
|
| | | | 51,670 | | | | | | 333 | | | | | | 0.64% | | | | | | 44,661 | | | | | | 282 | | | | | | 0.63% | | | | | | 29,034 | | | | | | 179 | | | | | | 0.62% | | |
Time deposits
|
| | | | 579,157 | | | | | | 7,255 | | | | | | 1.25% | | | | | | 509,900 | | | | | | 5,643 | | | | | | 1.11% | | | | | | 376,395 | | | | | | 3,402 | | | | | | 0.90% | | |
Total interest-bearing deposits
|
| | | | 794,418 | | | | | | 8,101 | | | | | | 1.02% | | | | | | 717,426 | | | | | | 6,433 | | | | | | 0.90% | | | | | | 559,476 | | | | | | 3,976 | | | | | | 0.71% | | |
Borrowings
|
| | | | 66,230 | | | | | | 532 | | | | | | 0.80% | | | | | | 58,358 | | | | | | 644 | | | | | | 1.10% | | | | | | 62,810 | | | | | | 697 | | | | | | 1.11% | | |
Total interest-bearing liabilities
|
| | | | 860,648 | | | | | | 8,633 | | | | | | 1.00% | | | | | | 775,784 | | | | | | 7,077 | | | | | | 0.91% | | | | | | 622,286 | | | | | | 4,673 | | | | | | 0.75% | | |
Noninterest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 88,413 | | | | | | | | | | | | | | | | | | 75,129 | | | | | | | | | | | | | | | | | | 59,205 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 8,140 | | | | | | | | | | | | | | | | | | 6,120 | | | | | | | | | | | | | | | | | | 5,158 | | | | | | | | | | | | | | |
Total liabilites
|
| | | | 957,201 | | | | | | | | | | | | | | | | | | 857,033 | | | | | | | | | | | | | | | | | | 686,649 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 123,158 | | | | | | | | | | | | | | | | | | 117,994 | | | | | | | | | | | | | | | | | | 110,759 | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 1,080,359 | | | | | | | | | | | | | | | | | $ | 975,027 | | | | | | | | | | | | | | | | | $ | 797,408 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 40,314 | | | | | | | | | | | | | | | | | $ | 36,624 | | | | | | | | | | | | | | | | | $ | 33,418 | | | | | | | | |
Interest rate spread
|
| | | | | | | | | | | | | | | | 3.86% | | | | | | | | | | | | | | | | | | 3.94% | | | | | | | | | | | | | | | | | | 4.49% | | |
Net interest margin
|
| | | | | | | | | | | | | | | | 4.00% | | | | | | | | | | | | | | | | | | 4.07% | | | | | | | | | | | | | | | | | | 4.60% | | |
| | |
Year Ended December 31, 2016 vs. 2015
|
| | | | |
Year Ended December 31, 2015 vs. 2014
|
| ||||||||||||||||||||||||||||||
| | |
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
|
| | | $ | 6,477 | | | | | $ | (1,233) | | | | | $ | 5,244 | | | | | | | | $ | 7,786 | | | | | $ | (2,293) | | | | | $ | 5,493 | | |
Investment securities
|
| | | | (21) | | | | | | 170 | | | | | | 149 | | | | | | | | | 214 | | | | | | (36) | | | | | | 178 | | |
Other earning assets
|
| | | | 596 | | | | | | (743) | | | | | | (147) | | | | | | | | | (306) | | | | | | 245 | | | | | | (61) | | |
Total interest-earning assets
|
| | | | 7,052 | | | | | | (1,806) | | | | | | 5,246 | | | | | | | | | 7,694 | | | | | | (2,084) | | | | | | 5,610 | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW accounts
|
| | | | 16 | | | | | | 19 | | | | | | 35 | | | | | | | | | 1 | | | | | | (1) | | | | | | — | | |
Money market accounts
|
| | | | (41) | | | | | | 11 | | | | | | (30) | | | | | | | | | 24 | | | | | | 90 | | | | | | 114 | | |
Savings accounts
|
| | | | 45 | | | | | | 6 | | | | | | 51 | | | | | | | | | 99 | | | | | | 4 | | | | | | 103 | | |
Time deposits
|
| | | | 818 | | | | | | 794 | | | | | | 1,612 | | | | | | | | | 1,373 | | | | | | 868 | | | | | | 2,241 | | |
Total interest-bearing deposits
|
| | | | 838 | | | | | | 830 | | | | | | 1,668 | | | | | | | | | 1,497 | | | | | | 961 | | | | | | 2,458 | | |
Borrowings
|
| | | | 110 | | | | | | (222) | | | | | | (112) | | | | | | | | | (49) | | | | | | (4) | | | | | | (53) | | |
Total interest-bearing liabilities
|
| | | | 948 | | | | | | 608 | | | | | | 1,556 | | | | | | | | | 1,448 | | | | | | 957 | | | | | | 2,405 | | |
Change in net interest income
|
| | | $ | 6,104 | | | | | $ | (2,414) | | | | | $ | 3,690 | | | | | | | | $ | 6,246 | | | | | $ | (3,041) | | | | | $ | 3,205 | | |
|
| | |
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) |
Gain on sale of securities available for sale
|
| | | | — | | | | | | 520 | | | | | | (520) |
Gain on other assets
|
| | | | — | | | | | | 7 | | | | | | (7) |
Other
|
| | | | 115 | | | | | | 206 | | | | | | (91) |
Total noninterest income
|
| | | $ | 2,820 | | | | | $ | 3,781 | | | | | $ | (961) |
|
| | |
2015
|
| |
2014
|
| |
Change
|
| |||||||||
Account maintenance and deposit service fees
|
| | | $ | 953 | | | | | $ | 826 | | | | | $ | 127 | | |
Income from bank-owned life insurance
|
| | | | 636 | | | | | | 617 | | | | | | 19 | | |
Equity income from mortgage affiliate
|
| | | | 1,459 | | | | | | 558 | | | | | | 901 | | |
Net impairment losses recognized in earnings
|
| | | | — | | | | | | (41) | | | | | | 41 | | |
Gain on sale of securities available for sale
|
| | | | 520 | | | | | | — | | | | | | 520 | | |
Gain on other assets
|
| | | | 7 | | | | | | 202 | | | | | | (195) | | |
Other
|
| | | | 206 | | | | | | 202 | | | | | | 4 | | |
Total noninterest income
|
| | | $ | 3,781 | | | | | $ | 2,364 | | | | | $ | 1,417 | | |
|
| | |
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 expense
|
| | | | 429 | | | | | | — | | | | | | 429 |
Other operating expenses
|
| | | | 2,976 | | | | | | 3,682 | | | | | | (706) |
Total noninterest expense
|
| | | $ | 22,815 | | | | | $ | 23,278 | | | | | $ | (463) |
|
| | |
2015
|
| |
2014
|
| |
Change
|
| |||||||||
Salaries and benefits
|
| | | $ | 11,860 | | | | | $ | 10,225 | | | | | $ | 1,635 | | |
Occupancy expenses
|
| | | | 3,269 | | | | | | 3,165 | | | | | | 104 | | |
Furniture and equipment expenses
|
| | | | 815 | | | | | | 787 | | | | | | 28 | | |
Amortization of core deposit intangible
|
| | | | 261 | | | | | | 220 | | | | | | 41 | | |
Virginia franchise tax expense
|
| | | | 352 | | | | | | 455 | | | | | | (103) | | |
FDIC assessment
|
| | | | 664 | | | | | | 569 | | | | | | 95 | | |
Data processing expense
|
| | | | 668 | | | | | | 569 | | | | | | 99 | | |
Telephone and communication expense
|
| | | | 786 | | | | | | 751 | | | | | | 35 | | |
Change in FDIC indemnification asset
|
| | | | 630 | | | | | | 1,230 | | | | | | (600) | | |
Net loss (gain) on other real estate owned
|
| | | | 291 | | | | | | (433) | | | | | | 724 | | |
Merger expense
|
| | | | — | | | | | | 487 | | | | | | (487) | | |
Other operating expenses
|
| | | | 3,682 | | | | | | 3,076 | | | | | | 606 | | |
Total noninterest expense
|
| | | $ | 23,278 | | | | | $ | 21,101 | | | | | $ | 2,177 | | |
|
| | |
2016
|
| |
Total 2016
|
| |
2015
|
| |
Total 2015
|
| |
2014
|
| |
Total 2014
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Covered
|
| |
Non-covered
|
| |
Amount
|
| |
Percent
|
| |
Covered
|
| |
Non-covered
|
| |
Amount
|
| |
Percent
|
| |
Covered
|
| |
Non-covered
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
Mortgage loans on real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner-occupied
|
| | | $ | — | | | | | $ | 154,807 | | | | | $ | 154,807 | | | | | | 16.6% | | | | | $ | — | | | | | $ | 141,521 | | | | | $ | 141,521 | | | | | | 17.0% | | | | | $ | — | | | | | $ | 136,597 | | | | | $ | 136,597 | | | | | | 19.4% | | |
Commercial real estate –
non-owner-occupied |
| | | | — | | | | | | 279,634 | | | | | | 279,634 | | | | | | 30.0% | | | | | | — | | | | | | 256,513 | | | | | | 256,513 | | | | | | 30.8% | | | | | | — | | | | | | 200,517 | | | | | | 200,517 | | | | | | 28.4% | | |
Secured by farmland
|
| | | | — | | | | | | 541 | | | | | | 541 | | | | | | 0.1% | | | | | | — | | | | | | 578 | | | | | | 578 | | | | | | 0.1% | | | | | | — | | | | | | 612 | | | | | | 612 | | | | | | 0.1% | | |
Construction and land development
|
| | | | — | | | | | | 91,067 | | | | | | 91,067 | | | | | | 9.8% | | | | | | — | | | | | | 67,832 | | | | | | 67,832 | | | | | | 8.2% | | | | | | — | | | | | | 57,938 | | | | | | 57,938 | | | | | | 8.2% | | |
Residential 1 – 4 family
|
| | | | 10,519 | | | | | | 220,291 | | | | | | 230,810 | | | | | | 24.8% | | | | | | 12,994 | | | | | | 165,077 | | | | | | 178,071 | | | | | | 21.4% | | | | | | 14,837 | | | | | | 123,233 | | | | | | 138,070 | | | | | | 19.6% | | |
Multi-family residential
|
| | | | — | | | | | | 30,021 | | | | | | 30,021 | | | | | | 3.2% | | | | | | — | | | | | | 25,501 | | | | | | 25,501 | | | | | | 3.1% | | | | | | — | | | | | | 21,832 | | | | | | 21,832 | | | | | | 3.1% | | |
Home equity lines of credit
|
| | | | 17,661 | | | | | | 11,542 | | | | | | 29,203 | | | | | | 3.1% | | | | | | 21,379 | | | | | | 13,798 | | | | | | 35,177 | | | | | | 4.2% | | | | | | 23,658 | | | | | | 9,751 | | | | | | 33,409 | | | | | | 4.7% | | |
Total real estate loans
|
| | | | 28,180 | | | | | | 787,903 | | | | | | 816,083 | | | | | | 87.5% | | | | | | 34,373 | | | | | | 670,820 | | | | | | 705,193 | | | | | | 84.8% | | | | | | 38,495 | | | | | | 550,480 | | | | | | 588,975 | | | | | | 83.5% | | |
Commercial loans
|
| | | | — | | | | | | 115,365 | | | | | | 115,365 | | | | | | 12.4% | | | | | | — | | | | | | 124,985 | | | | | | 124,985 | | | | | | 15.0% | | | | | | — | | | | | | 114,714 | | | | | | 114,714 | | | | | | 16.3% | | |
Consumer loans
|
| | | | — | | | | | | 856 | | | | | | 856 | | | | | | 0.1% | | | | | | — | | | | | | 1,366 | | | | | | 1,366 | | | | | | 0.2% | | | | | | — | | | | | | 1,564 | | | | | | 1,564 | | | | | | 0.2% | | |
Gross loans
|
| | | | 28,180 | | | | | | 904,124 | | | | | | 932,304 | | | | | | 100.0% | | | | | | 34,373 | | | | | | 797,171 | | | | | | 831,544 | | | | | | 100.0% | | | | | | 38,495 | | | | | | 666,758 | | | | | | 705,253 | | | | | | 100.0% | | |
Less deferred fees
|
| | | | — | | | | | | (1,889) | | | | | | (1,889) | | | | | | | | | | | | | | | | | | (2,119) | | | | | | (2,119) | | | | | | | | | | | | 1 | | | | | | (1,782) | | | | | | (1,781) | | | | | | | | |
Loans, net of deferred fees
|
| | | $ | 28,180 | | | | | $ | 902,235 | | | | | $ | 930,415 | | | | | | | | | | | $ | 34,373 | | | | | $ | 795,052 | | | | | $ | 829,425 | | | | | | | | | | | $ | 38,496 | | | | | $ | 664,976 | | | | | $ | 703,472 | | | | | | | | |
|
| | |
2013
|
| |
Total 2013
|
| |
2012
|
| |
Total 2012
|
| ||||||||||||||||||||||||||||||||||||
| | |
Covered
|
| |
Non-covered
|
| |
Amount
|
| |
Percent
|
| |
Covered
|
| |
Non-covered
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||
Mortgage loans on real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate –
owner-occupied |
| | | $ | 1,603 | | | | | $ | 106,225 | | | | | $ | 107,828 | | | | | | 19.7% | | | | | $ | 4,143 | | | | | $ | 93,288 | | | | | $ | 97,431 | | | | | | 18.3% | | |
Commercial real estate –
non-owner-occupied |
| | | | 5,829 | | | | | | 150,008 | | | | | | 155,837 | | | | | | 28.5% | | | | | | 10,246 | | | | | | 130,152 | | | | | | 140,398 | | | | | | 26.4% | | |
Secured by farmland
|
| | | | 100 | | | | | | 508 | | | | | | 608 | | | | | | 0.1% | | | | | | — | | | | | | 1,479 | | | | | | 1,479 | | | | | | 0.3% | | |
Construction and land development
|
| | | | 1 | | | | | | 39,068 | | | | | | 39,069 | | | | | | 7.1% | | | | | | 1,261 | | | | | | 44,946 | | | | | | 46,207 | | | | | | 8.7% | | |
Residential 1 – 4 family
|
| | | | 16,631 | | | | | | 66,482 | | | | | | 83,113 | | | | | | 15.2% | | | | | | 21,005 | | | | | | 61,319 | | | | | | 82,324 | | | | | | 15.5% | | |
Multi-family residential
|
| | | | 585 | | | | | | 21,496 | | | | | | 22,081 | | | | | | 4.0% | | | | | | 614 | | | | | | 18,774 | | | | | | 19,388 | | | | | | 3.7% | | |
Home equity lines of credit
|
| | | | 25,769 | | | | | | 6,431 | | | | | | 32,200 | | | | | | 5.9% | | | | | | 31,292 | | | | | | 9,178 | | | | | | 40,470 | | | | | | 7.6% | | |
Total real estate loans
|
| | | | 50,518 | | | | | | 390,218 | | | | | | 440,736 | | | | | | 80.5% | | | | | | 68,561 | | | | | | 359,136 | | | | | | 427,697 | | | | | | 80.5% | | |
Commercial loans
|
| | | | 1,097 | | | | | | 104,284 | | | | | | 105,381 | | | | | | 19.2% | | | | | | 2,672 | | | | | | 99,081 | | | | | | 101,753 | | | | | | 19.2% | | |
Consumer loans
|
| | | | 81 | | | | | | 1,308 | | | | | | 1,389 | | | | | | 0.3% | | | | | | 88 | | | | | | 1,623 | | | | | | 1,711 | | | | | | 0.3% | | |
Gross loans
|
| | | | 51,696 | | | | | | 495,810 | | | | | | 547,506 | | | | | | 100.0% | | | | | | 71,321 | | | | | | 459,840 | | | | | | 531,161 | | | | | | 100.0% | | |
Less deferred fees
|
| | | | 5 | | | | | | (1,453) | | | | | | (1,448) | | | | | | | | | | | | 7.00 | | | | | | (1,017) | | | | | | (1,010) | | | | | | | | |
Loans, net of deferred fees
|
| | | $ | 51,701 | | | | | $ | 494,357 | | | | | $ | 546,058 | | | | | | | | | | | $ | 71,328 | | | | | $ | 458,823 | | | | | $ | 530,151 | | | | | | | | |
|
| | | | | | | | |
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
|
| | | $ | 46,002 | | | | | $ | 29,948 | | | | | $ | 7,351 | | | | | $ | 2,303 | | | | | $ | 5,463 | | | | | $ | 91,067 | | |
Commercial
|
| | | | 63,933 | | | | | | 16,448 | | | | | | 8,154 | | | | | | 3,026 | | | | | | 23,804 | | | | | | 115,365 | | |
Total
|
| | | $ | 109,935 | | | | | $ | 46,396 | | | | | $ | 15,505 | | | | | $ | 5,329 | | | | | $ | 29,267 | | | | | $ | 206,432 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||
Nonaccrual loans
|
| | | $ | 3,795 | | | | | $ | 4,173 | | | | | $ | 5,652 | | | | | $ | 7,814 | | | | | $ | 7,628 | | |
Loans past due 90 days and accruing interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total nonperforming loans
|
| | | | 3,795 | | | | | | 4,173 | | | | | | 5,652 | | | | | | 7,814 | | | | | | 7,628 | | |
Other real estate owned
|
| | | | 8,617 | | | | | | 10,096 | | | | | | 13,051 | | | | | | 9,579 | | | | | | 13,200 | | |
Total nonperforming assets
|
| | | $ | 12,412 | | | | | $ | 14,269 | | | | | $ | 18,703 | | | | | $ | 17,393 | | | | | $ | 20,828 | | |
Troubled debt restructurings
|
| | | $ | 688 | | | | | $ | 699 | | | | | $ | — | | | | | $ | 5,933 | | | | | $ | 4,327 | | |
SBA guaranteed amounts included in nonaccrual loans
|
| | | $ | 2,173 | | | | | $ | 3,541 | | | | | $ | 4,664 | | | | | $ | 1,852 | | | | | $ | 2,607 | | |
Allowance for non-covered loan losses to nonperforming loans
|
| | | | 226.88% | | | | | | 201.80% | | | | | | 130.80% | | | | | | 90.08% | | | | | | 91.33% | | |
Allowance for non-covered loan losses to total non-covered loans
|
| | | | 0.95% | | | | | | 1.06% | | | | | | 1.11% | | | | | | 1.42% | | | | | | 1.52% | | |
Nonperforming assets to total non-covered assets
|
| | | | 1.11% | | | | | | 1.42% | | | | | | 2.13% | | | | | | 2.63% | | | | | | 3.20% | | |
Nonperforming assets excluding SBA guaranteed loans to total non-covered assets
|
| | | | 0.92% | | | | | | 1.07% | | | | | | 1.60% | | | | | | 2.35% | | | | | | 2.80% | | |
Nonperforming assets to total non-covered loans and OREO
|
| | | | 1.36% | | | | | | 1.77% | | | | | | 2.76% | | | | | | 3.45% | | | | | | 4.41% | | |
Nonperforming assets excluding SBA guaranteed loans to total non-covered loans and OREO
|
| | | | 1.12% | | | | | | 1.33% | | | | | | 2.07% | | | | | | 3.08% | | | | | | 3.86% | | |
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||
Nonaccrual loans
|
| | | $ | 850 | | | | | $ | 698 | | | | | $ | 859 | | | | | $ | 1,622 | | | | | $ | 3,569 | | |
Loans past due 90 days and accruing interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total nonperforming loans
|
| | | | 850 | | | | | | 698 | | | | | | 859 | | | | | | 1,622 | | | | | | 3,569 | | |
Other real estate owned
|
| | | | — | | | | | | 343 | | | | | | — | | | | | | 2,213 | | | | | | 636 | | |
Total nonperforming assets
|
| | | $ | 850 | | | | | $ | 1,041 | | | | | $ | 859 | | | | | $ | 3,835 | | | | | $ | 4,205 | | |
|
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
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
|
| | | $ | 2,389 | | | | | | 50.0% | | | | | $ | 2,407 | | | | | | 51.0% | | | | | $ | 1,978 | | | | | | 51.0% | | | | | $ | 1,844 | | | | | | 52.3% | | | | | $ | 2,451 | | | | | | 48.7% | | |
Construction and land development
|
| | | | 752 | | | | | | 9.7% | | | | | | 865 | | | | | | 8.2% | | | | | | 1,644 | | | | | | 8.2% | | | | | | 1,068 | | | | | | 7.1% | | | | | | 970 | | | | | | 8.7% | | |
Residential 1 – 4 family
|
| | | | 1,279 | | | | | | 27.9% | | | | | | 1,408 | | | | | | 25.5% | | | | | | 1,339 | | | | | | 24.3% | | | | | | 1,302 | | | | | | 21.1% | | | | | | 1,163 | | | | | | 23.1% | | |
Commercial loans
|
| | | | 3,366 | | | | | | 12.3% | | | | | | 3,041 | | | | | | 15.1% | | | | | | 2,063 | | | | | | 16.3% | | | | | | 2,797 | | | | | | 19.2% | | | | | | 2,153 | | | | | | 19.2% | | |
Consumer loans
|
| | | | 78 | | | | | | 0.1% | | | | | | 48 | | | | | | 0.2% | | | | | | 53 | | | | | | 0.2% | | | | | | 60 | | | | | | 0.3% | | | | | | 44 | | | | | | 0.3% | | |
Total allocated allowance
|
| | | | 7,864 | | | | | | 100.0% | | | | | | 7,769 | | | | | | 100.0% | | | | | | 7,077 | | | | | | 100.0% | | | | | | 7,071 | | | | | | 100.0% | | | | | | 6,781 | | | | | | 100.0% | | |
Unallocated allowance
|
| | | | 746 | | | | | | | | | | | | 652 | | | | | | | | | | | | 337 | | | | | | | | | | | | 19 | | | | | | | | | | | | 285 | | | | | | | | |
Total
|
| | | $ | 8,610 | | | | | | | | | | | $ | 8,421 | | | | | | | | | | | $ | 7,414 | | | | | | | | | | | $ | 7,090 | | | | | | | | | | | $ | 7,066 | | | | | | | | |
|
| | |
For the Year Ended
December 31, 2016 |
| |
For the Year Ended
December 31, 2015 |
| |
For the Year Ended
December 31, 2014 |
| |
For the Year Ended
December 31, 2013 |
| |
For the Year Ended
December 31, 2012 |
| |||||||||||||||
Balance, beginning of period
|
| | | $ | 8,421 | | | | | $ | 7,414 | | | | | $ | 7,090 | | | | | $ | 7,066 | | | | | $ | 6,295 | | |
Provision charged to operations
|
| | | | 4,912 | | | | | | 3,171 | | | | | | 3,444 | | | | | | 3,615 | | | | | | 6,195 | | |
Recoveries credited to allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate – commercial
|
| | | | 8 | | | | | | 36 | | | | | | 33 | | | | | | 159 | | | | | | 297 | | |
Real estate – construction, land and
other |
| | | | 121 | | | | | | 139 | | | | | | 4 | | | | | | 7 | | | | | | 13 | | |
Real estate – residential 1 – 4 family
|
| | | | 10 | | | | | | 242 | | | | | | 21 | | | | | | 129 | | | | | | 85 | | |
Commercial
|
| | | | 96 | | | | | | 91 | | | | | | 89 | | | | | | 169 | | | | | | 369 | | |
Consumer
|
| | | | 4 | | | | | | 1 | | | | | | 3 | | | | | | — | | | | | | 18 | | |
Total recoveries
|
| | | | 239 | | | | | | 509 | | | | | | 150 | | | | | | 464 | | | | | | 782 | | |
Total
|
| | | | 13,572 | | | | | | 11,094 | | | | | | 10,684 | | | | | | 11,145 | | | | | | 13,272 | | |
Loans charged off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate – commercial
|
| | | | 799 | | | | | | 1,067 | | | | | | 573 | | | | | | 199 | | | | | | 1,331 | | |
Real estate – construction, land and
other |
| | | | 449 | | | | | | — | | | | | | 250 | | | | | | 650 | | | | | | 2,119 | | |
Real estate – residential 1 – 4 family
|
| | | | 22 | | | | | | 413 | | | | | | 449 | | | | | | 776 | | | | | | 1,071 | | |
Commercial
|
| | | | 3,370 | | | | | | 1,174 | | | | | | 1,998 | | | | | | 2,286 | | | | | | 1,676 | | |
Consumer
|
| | | | 322 | | | | | | 19 | | | | | | — | | | | | | 144 | | | | | | 9 | | |
Total loans charged off
|
| | | | 4,962 | | | | | | 2,673 | | | | | | 3,270 | | | | | | 4,055 | | | | | | 6,206 | | |
Net charge offs
|
| | | | 4,723 | | | | | | 2,164 | | | | | | 3,120 | | | | | | 3,591 | | | | | | 5,424 | | |
Balance, end of period
|
| | | $ | 8,610 | | | | | $ | 8,421 | | | | | $ | 7,414 | | | | | $ | 7,090 | | | | | $ | 7,066 | | |
Net charge-offs to average loans, net of unearned income
|
| | | | 0.53% | | | | | | 0.28% | | | | | | 0.51% | | | | | | 0.69% | | | | | | 1.03% | | |
| | |
Tranche
Level |
| |
Ratings
When Purchased |
| |
Current Ratings
|
| | | | | | | | | | | | | |
Estimated
Fair Value |
| |
% of Current
Defaults and Deferrals to Total Collateral |
| |
Previously
Recognized Cumulative Other Comprehensive Loss(1) |
| | | | |||||||||||||||
Security
|
| |
Moody’s
|
| |
Fitch
|
| |
Moody’s
|
| |
Fitch
|
| |
Par Value
|
| |
Book Value
|
| | | | |||||||||||||||||||||||||||
Held to Maturity
|
| | | | |
(in thousands)
|
| | | | | ||||||||||||||||||||||||||||||||||||||
ALESCO VII A1B
|
| |
Senior
|
| |
Aaa
|
| |
AAA
|
| |
A1
|
| |
A
|
| | | $ | 3,688 | | | | | $ | 3,389 | | | | | $ | 3,275 | | | | | | 11% | | | | | $ | 239 | | | | ||
MMCF III B
|
| |
Senior Sub
|
| |
A3
|
| |
A-
|
| |
Ba1
|
| |
BB
|
| | | | 269 | | | | | | 265 | | | | | | 233 | | | | | | 32% | | | | | | 4 | | | | ||
| | | | | | | | | | | | | | | | | | | | 3,957 | | | | | | 3,654 | | | | | | 3,508 | | | | | | | | | | | $ | 243 | | | | ||
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 | | | | | | 623 | | | | | | 37% | | | | | $ | 400 | | | | ||
ALESCO V C1
|
| |
Mezzanine
|
| |
A2
|
| |
A
|
| |
Caa3
|
| |
C
|
| | | | 2,150 | | | | | | 1,491 | | | | | | 1,036 | | | | | | 10% | | | | | | 659 | | | | ||
| | | | | | | | | | | | | | | | | | | | 3,650 | | | | | | 2,590 | | | | | | 1,659 | | | | | | | | | | | $ | 1,059 | | | | ||
Total
|
| | | | | | | | | | | | | | | | | | $ | 7,607 | | | | | $ | 6,244 | | | | | $ | 5,167 | | | | | | | | | | | | | | | | ||
|
|
Rating Service
|
| |
Rating
|
| |
Amount
(in thousands) |
| |||
|
Moody’s
|
| |
Aaa
|
| | | $ | 505 | | |
|
Moody’s
|
| |
Aa2
|
| | | | 3,616 | | |
|
Moody’s
|
| |
Aa3
|
| | | | 706 | | |
|
Standard & Poor’s
|
| |
AAA
|
| | | | 3,063 | | |
|
Standard & Poor’s
|
| |
AA+
|
| | | | 580 | | |
|
Standard & Poor’s
|
| |
AA
|
| | | | 5,900 | | |
|
Standard & Poor’s
|
| |
AA-
|
| | | | 595 | | |
| | | | | | | | $ | 14,965 | | |
|
| | |
Securities Available for Sale
|
| |||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Weighted
Average Yield |
| |||||||||
Obligations of states and political subdivisions | | | | | | | | | | | | | | | | | | | |
Due after ten years
|
| | | $ | 2,280 | | | | | $ | 2,259 | | | | | | 2.63% | | |
Trust preferred securities | | | | | | | | | | | | | | | | | | | |
Due after ten years
|
| | | | 2,590 | | | | | | 1,659 | | | | | | 2.70% | | |
| | | | $ | 4,870 | | | | | $ | 3,918 | | | | | | 2.67% | | |
|
| | |
Securities Held to Maturity
|
| |||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Weighted
Average Yield |
| |||||||||
Residential government-sponsored mortgage-backed securities | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | $ | 152 | | | | | $ | 163 | | | | | | 5.77% | | |
Due after five years through ten years
|
| | | | 2,518 | | | | | | 2,555 | | | | | | 2.92% | | |
Due after ten years
|
| | | | 15,924 | | | | | | 16,066 | | | | | | 2.57% | | |
Total residential government-sponsored mortgage-backed securities
|
| | | | 18,594 | | | | | | 18,784 | | | | | | 2.64% | | |
Residential government-sponsored collateralized mortgage obligations | | | | | | | | | | | | | | | | | | | |
Due after ten years
|
| | | | 2,371 | | | | | | 2,317 | | | | | | 1.70% | | |
Government-sponsored agency securities | | | | | | | | | | | | | | | | | | | |
Due after ten years
|
| | | | 47,975 | | | | | | 46,138 | | | | | | 2.90% | | |
Obligations of states and political subdivisions | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | 1,459 | | | | | | 1,440 | | | | | | 1.71% | | |
Due after five years through ten years
|
| | | | 5,726 | | | | | | 5,720 | | | | | | 2.26% | | |
Due after ten years
|
| | | | 5,521 | | | | | | 5,437 | | | | | | 2.23% | | |
| | | | | 12,706 | | | | | | 12,597 | | | | | | 2.18% | | |
Trust preferred securities | | | | | | | | | | | | | | | | | | | |
Due after ten years
|
| | | | 3,654 | | | | | | 3,508 | | | | | | 2.70% | | |
| | | | $ | 85,300 | | | | | $ | 83,344 | | | | | | 2.70% | | |
|
| | |
December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Available for sale securities: | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions
|
| | | $ | 2,259 | | | | | $ | 2,312 | | | | | $ | 2,285 | | |
Trust preferred securities
|
| | | | 1,659 | | | | | | 1,897 | | | | | | — | | |
| | | | $ | 3,918 | | | | | $ | 4,209 | | | | | $ | 2,285 | | |
Held to maturity securities: | | | | | | | | | | | | | | | | | | | |
Residential government-sponsored mortgage-backed securities
|
| | | $ | 18,594 | | | | | $ | 20,751 | | | | | $ | 22,897 | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 2,371 | | | | | | 2,946 | | | | | | 3,564 | | |
Government-sponsored agency securities
|
| | | | 47,975 | | | | | | 55,937 | | | | | | 44,949 | | |
Obligations of states and political subdivisions
|
| | | | 12,706 | | | | | | 12,794 | | | | | | 15,531 | | |
Other residential collateralized mortgage obligations
|
| | | | — | | | | | | — | | | | | | 599 | | |
Trust preferred securities
|
| | | | 3,654 | | | | | | 4,352 | | | | | | 6,518 | | |
| | | | $ | 85,300 | | | | | $ | 96,780 | | | | | $ | 94,058 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Average
Rate |
| |
Average
Balance |
| |
Average
Rate |
| |
Average
Balance |
| |
Average
Rate |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Noninterest-bearing deposits
|
| | | $ | 88,413 | | | | | | | | | | | $ | 75,129 | | | | | | | | | | | $ | 59,205 | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts
|
| | | | 51,670 | | | | | | 0.64% | | | | | | 44,661 | | | | | | 0.63% | | | | | | 29,034 | | | | | | 0.62% | | |
Money market accounts
|
| | | | 127,121 | | | | | | 0.36% | | | | | | 138,559 | | | | | | 0.35% | | | | | | 130,473 | | | | | | 0.28% | | |
NOW and other demand accounts
|
| | | | 36,470 | | | | | | 0.16% | | | | | | 24,306 | | | | | | 0.10% | | | | | | 23,574 | | | | | | 0.11% | | |
Time deposits
|
| | | | 579,157 | | | | | | 1.25% | | | | | | 509,900 | | | | | | 1.11% | | | | | | 376,395 | | | | | | 0.90% | | |
Total interest-bearing deposits
|
| | | | 794,418 | | | | | | 1.02% | | | | | | 717,426 | | | | | | 0.90% | | | | | | 559,476 | | | | | | 0.71% | | |
Total deposits
|
| | | $ | 882,831 | | | | | | | | | | | $ | 792,555 | | | | | | | | | | | $ | 618,681 | | | | | | | | |
|
|
Within 3 Months
|
| |
3 to 6 Months
|
| |
6 to 12 Months
|
| |
Over 12 Months
|
| |
Total
|
|
|
$ 3,778
|
| |
$ 19,926
|
| |
$ 44,179
|
| |
$ 79,686
|
| |
$ 147,569
|
|
| | |
December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
FHLB overnight advances
|
| | | $ | 50,000 | | | | | $ | 49,000 | | | | | $ | 15,250 | | |
Other short-term FHLB advances maturing 3/27/17
|
| | | | 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
|
| | | | — | | | | | | 10,381 | | | | | | 13,794 | | |
Total
|
| | | $ | 95,000 | | | | | $ | 69,381 | | | | | $ | 29,044 | | |
Weighted average interest rate at year end
|
| | | | 0.86% | | | | | | 0.51% | | | | | | 0.65% | | |
For the periods ended December 31, 2016, 2015 and 2014: | | | | | | | | | | | | | | | | | | | |
Average outstanding balance
|
| | | $ | 66,864 | | | | | $ | 34,673 | | | | | $ | 37,810 | | |
Average interest rate during the year
|
| | | | 0.74% | | | | | | 0.76% | | | | | | 0.51% | | |
Maximum month-end outstanding balance
|
| | | $ | 95,000 | | | | | $ | 69,381 | | | | | $ | 66,852 | | |
| | |
Sensitivity of Economic Value of Equity
As of December 31, 2016 |
| |||||||||||||||||||||||||||
| | |
Economic Value of Equity
|
| |
Economic Value of
Equity as a % of |
| ||||||||||||||||||||||||
Change in Interest Rates in Basis Points (Rate Shock) |
| |
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 Economic Value of Equity
As of December 31, 2015 |
| |||||||||||||||||||||||||||
| | |
Economic Value of Equity
|
| |
Economic Value of
Equity as a % of |
| ||||||||||||||||||||||||
Change in Interest Rates in Basis Points (Rate Shock) |
| |
Amount
|
| |
$ Change
From Base |
| |
% Change
From Base |
| |
Total
Assets |
| |
Equity
Book Value |
| |||||||||||||||
| | |
(Dollar amounts in thousands)
|
| |||||||||||||||||||||||||||
Up 400
|
| | | $ | 108,441 | | | | | $ | (34,579) | | | | | | -24.18% | | | | | | 10.47% | | | | | | 90.64% | | |
Up 300
|
| | | | 115,906 | | | | | | (27,114) | | | | | | -18.96% | | | | | | 11.19% | | | | | | 96.88% | | |
Up 200
|
| | | | 124,098 | | | | | | (18,922) | | | | | | -13.23% | | | | | | 11.98% | | | | | | 103.73% | | |
Up 100
|
| | | | 133,386 | | | | | | (9,634) | | | | | | -6.74% | | | | | | 12.87% | | | | | | 111.49% | | |
Base
|
| | | | 143,020 | | | | | | — | | | | | | 0.00% | | | | | | 13.80% | | | | | | 119.55% | | |
Down 100
|
| | | | 130,510 | | | | | | (12,510) | | | | | | -8.75% | | | | | | 12.60% | | | | | | 109.09% | | |
Down 200
|
| | | | 122,637 | | | | | | (20,383) | | | | | | -14.25% | | | | | | 11.84% | | | | | | 102.51% | | |
| | |
Sensitivity of Net Interest Income
As of December 31, 2016 |
| |||||||||||||||||||||
| | |
Adjusted Net Interest Income
|
| |
Net Interest Margin
|
| ||||||||||||||||||
Change in Interest Rates in Basis Points (Rate Shock) |
| |
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% | | |
| | |
Sensitivity of Net Interest Income
As of December 31, 2015 |
| |||||||||||||||||||||
| | |
Adjusted Net Interest
Income |
| |
Net Interest Margin
|
| ||||||||||||||||||
Change in Interest Rates in Basis Points (Rate Shock) |
| |
Amount
|
| |
$ Change
From Base |
| |
Percent
|
| |
% Change
From Base |
| ||||||||||||
| | |
(Dollar amounts in thousands)
|
| |||||||||||||||||||||
Up 400
|
| | | $ | 39,018 | | | | | $ | 3,252 | | | | | | 3.94% | | | | | | 0.32% | | |
Up 300
|
| | | | 38,030 | | | | | | 2,264 | | | | | | 3.84% | | | | | | 0.22% | | |
Up 200
|
| | | | 37,064 | | | | | | 1,298 | | | | | | 3.75% | | | | | | 0.13% | | |
Up 100
|
| | | | 36,220 | | | | | | 454 | | | | | | 3.66% | | | | | | 0.04% | | |
Base
|
| | | | 35,766 | | | | | | — | | | | | | 3.62% | | | | | | 0.00% | | |
Down 100
|
| | | | 35,646 | | | | | | (120) | | | | | | 3.60% | | | | | | -0.02% | | |
Down 200
|
| | | | 35,504 | | | | | | (262) | | | | | | 3.59% | | | | | | -0.03% | | |
| | |
Minimum
Required for Capital Adequacy Purposes(1) |
| |
To Be Categorized
as Well Capitalized(2) |
| |
Actual Ratio at
December 31, |
| |||||||||||||||
| | |
2016
|
| |
2015
|
| ||||||||||||||||||
Southern National | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| | | | 4.50% | | | | | | n/a | | | | | | 12.69% | | | | | | 13.13% | | |
Tier 1 risk-based capital ratio
|
| | | | 6.00% | | | | | | n/a | | | | | | 12.69% | | | | | | 13.13% | | |
Total risk-based capital ratio
|
| | | | 8.00% | | | | | | n/a | | | | | | 13.63% | | | | | | 14.14% | | |
Leverage ratio
|
| | | | 4.00% | | | | | | n/a | | | | | | 10.56% | | | | | | 11.06% | | |
Sonabank | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| | | | 4.50% | | | | | | 6.50% | | | | | | 12.55% | | | | | | 12.99% | | |
Tier 1 risk-based capital ratio
|
| | | | 6.00% | | | | | | 8.00% | | | | | | 12.55% | | | | | | 12.99% | | |
Total risk-based capital ratio
|
| | | | 8.00% | | | | | | 10.00% | | | | | | 13.49% | | | | | | 14.00% | | |
Leverage ratio
|
| | | | 4.00% | | | | | | 5.00% | | | | | | 10.45% | | | | | | 10.94% | | |
| | |
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)
|
| | | $ | 335,344 | | | | | $ | 231,327 | | | | | $ | 38,942 | | | | | $ | — | | | | | $ | 605,613 | | |
FHLB short-term advances
|
| | | | 95,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 95,000 | | |
Operating leases
|
| | | | 1,907 | | | | | | 2,971 | | | | | | 974 | | | | | | 425 | | | | | | 6,277 | | |
Total
|
| | | $ | 432,251 | | | | | $ | 234,298 | | | | | $ | 39,916 | | | | | $ | 425 | | | | | $ | 706,890 | | |
|
| | |
December 31,
2016 |
| |
December 31,
2015 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents: | | | | | | | | | |||||
Cash and due from financial institutions
|
| | | $ | 4,656 | | | | | $ | 3,972 | | |
Interest-bearing deposits in other financial institutions
|
| | | | 42,736 | | | | | | 26,364 | | |
Total cash and cash equivalents
|
| | | | 47,392 | | | | | | 30,336 | | |
Securities available for sale, at fair value
|
| | | | 3,918 | | | | | | 4,209 | | |
Securities held to maturity, at amortized cost (fair value of $83,344 and $96,464, respectively)
|
| | | | 85,300 | | | | | | 96,780 | | |
Covered loans
|
| | | | 28,180 | | | | | | 34,373 | | |
Non-covered loans
|
| | | | 902,235 | | | | | | 795,052 | | |
Total loans
|
| | | | 930,415 | | | | | | 829,425 | | |
Less allowance for loan losses
|
| | | | (8,610) | | | | | | (8,421) | | |
Net loans
|
| | | | 921,805 | | | | | | 821,004 | | |
Stock in Federal Reserve Bank and Federal Home Loan Bank
|
| | | | 7,929 | | | | | | 6,929 | | |
Equity investment in mortgage affiliate
|
| | | | 4,629 | | | | | | 4,459 | | |
Preferred investment in mortgage affiliate
|
| | | | 2,555 | | | | | | 2,555 | | |
Bank premises and equipment, net
|
| | | | 8,227 | | | | | | 8,882 | | |
Goodwill
|
| | | | 10,514 | | | | | | 10,514 | | |
Core deposit intangibles, net
|
| | | | 874 | | | | | | 1,093 | | |
FDIC indemnification asset
|
| | | | 2,111 | | | | | | 2,922 | | |
Bank-owned life insurance
|
| | | | 23,826 | | | | | | 23,126 | | |
Other real estate owned
|
| | | | 8,617 | | | | | | 10,439 | | |
Deferred tax assets, net
|
| | | | 6,780 | | | | | | 6,716 | | |
Other assets
|
| | | | 7,966 | | | | | | 6,143 | | |
Total assets
|
| | | $ | 1,142,443 | | | | | $ | 1,036,107 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | ||||||||||
Noninterest-bearing demand deposits
|
| | | $ | 88,783 | | | | | $ | 83,769 | | |
Interest-bearing deposits: | | | | | | | | | |||||
NOW accounts
|
| | | | 26,338 | | | | | | 28,080 | | |
Cash management accounts
|
| | | | 9,658 | | | | | | — | | |
Money market accounts
|
| | | | 129,835 | | | | | | 131,731 | | |
Savings accounts
|
| | | | 52,755 | | | | | | 49,939 | | |
Time deposits
|
| | | | 605,613 | | | | | | 531,775 | | |
Total interest-bearing deposits
|
| | | | 824,199 | | | | | | 741,525 | | |
Total deposits
|
| | | | 912,982 | | | | | | 825,294 | | |
Securities sold under agreements to repurchase
|
| | | | — | | | | | | 10,381 | | |
Federal Home Loan Bank (FHLB) advances-short term
|
| | | | 95,000 | | | | | | 59,000 | | |
Federal Home Loan Bank (FHLB) advances-long term
|
| | | | — | | | | | | 15,000 | | |
Other liabilities
|
| | | | 8,117 | | | | | | 6,796 | | |
Total liabilities
|
| | | | 1,016,099 | | | | | | 916,471 | | |
Commitments and contingencies (See Note 14)
|
| | | | — | | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $.01 par value. Authorized 5,000,000 shares; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, $.01 par value. Authorized 45,000,000 shares; issued and outstanding, 12,263,643 shares at December 31, 2016 and 12,234,443 at December 31, 2015
|
| | | | 123 | | | | | | 122 | | |
Additional paid in capital
|
| | | | 104,884 | | | | | | 104,389 | | |
Retained earnings
|
| | | | 22,126 | | | | | | 15,735 | | |
Accumulated other comprehensive loss
|
| | | | (789) | | | | | | (610) | | |
Total stockholders’ equity
|
| | |
|
126,344
|
| | | |
|
119,636
|
| |
Total liabilities and stockholders’ equity
|
| | |
$
|
1,142,443
|
| | | |
$
|
1,036,107
|
| |
|
| | |
For the Years Ended December 31,
|
|||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
|||||||||
Interest and dividend income: | | | | | | | | | | | | | | | ||||
Interest and fees on loans
|
| | | $ | 45,348 | | | | | $ | 40,104 | | | | | $ | 34,611 | |
Interest and dividends on taxable securities
|
| | | | 2,619 | | | | | | 2,395 | | | | | | 2,239 | |
Interest and dividends on tax exempt securities
|
| | | | 336 | | | | | | 411 | | | | | | 389 | |
Interest and dividends on other earning assets
|
| | | | 644 | | | | | | 791 | | | | | | 852 | |
Total interest and dividend income
|
| | | | 48,947 | | | | | | 43,701 | | | | | | 38,091 | |
Interest expense: | | | | | | | | | | | | | | | ||||
Interest on deposits
|
| | | | 8,101 | | | | | | 6,433 | | | | | | 3,976 | |
Interest on borrowings
|
| | | | 532 | | | | | | 644 | | | | | | 697 | |
Total interest expense
|
| | | | 8,633 | | | | | | 7,077 | | | | | | 4,673 | |
Net interest income
|
| | | | 40,314 | | | | | | 36,624 | | | | | | 33,418 | |
Provision for loan losses
|
| | | | 4,912 | | | | | | 3,171 | | | | | | 3,444 | |
Net interest income after provision for loan losses
|
| | | | 35,402 | | | | | | 33,453 | | | | | | 29,974 | |
Noninterest income: | | | | | | | | | | | | | | | ||||
Account maintenance and deposit service fees
|
| | | | 896 | | | | | | 953 | | | | | | 826 | |
Income from bank-owned life insurance
|
| | | | 700 | | | | | | 636 | | | | | | 617 | |
Equity income from mortgage affiliate
|
| | | | 1,109 | | | | | | 1,459 | | | | | | 558 | |
Net gain on other assets
|
| | | | — | | | | | | 7 | | | | | | 202 | |
Gain on sales of available for sale securities
|
| | | | — | | | | | | 520 | | | | | | — | |
Total other-than-temporary impairment losses (OTTI)
|
| | | | — | | | | | | — | | | | | | (41) | |
Portion of OTTI recognized in other comprehensive income (before taxes)
|
| | | | — | | | | | | — | | | | | | — | |
Net credit related OTTI recognized in earnings
|
| | | | — | | | | | | — | | | | | | (41) | |
Other
|
| | | | 115 | | | | | | 206 | | | | | | 202 | |
Total noninterest income
|
| | | | 2,820 | | | | | | 3,781 | | | | | | 2,364 | |
Noninterest expenses: | | | | | | | | | | | | | | | ||||
Salaries and benefits
|
| | | | 11,675 | | | | | | 11,860 | | | | | | 10,225 | |
Occupancy expenses
|
| | | | 3,155 | | | | | | 3,269 | | | | | | 3,165 | |
Furniture and equipment expenses
|
| | | | 975 | | | | | | 815 | | | | | | 787 | |
Amortization of core deposit intangible
|
| | | | 219 | | | | | | 261 | | | | | | 220 | |
Virginia franchise tax expense
|
| | | | 387 | | | | | | 352 | | | | | | 455 | |
FDIC assessment
|
| | | | 543 | | | | | | 664 | | | | | | 569 | |
Data processing expense
|
| | | | 744 | | | | | | 668 | | | | | | 569 | |
Telephone and communication expense
|
| | | | 745 | | | | | | 786 | | | | | | 751 | |
Amortization of FDIC indemnification asset
|
| | | | 793 | | | | | | 630 | | | | | | 1,230 | |
Net (gain) loss on other real estate owned
|
| | | | 174 | | | | | | 291 | | | | | | (433) | |
Merger expenses
|
| | | | 429 | | | | | | — | | | | | | 487 | |
Other operating expenses
|
| | | | 2,976 | | | | | | 3,682 | | | | | | 3,076 | |
Total noninterest expenses
|
| | | | 22,815 | | | | | | 23,278 | | | | | | 21,101 | |
Income before income taxes
|
| | | | 15,407 | | | | | | 13,956 | | | | | | 11,237 | |
Income tax expense
|
| | | | 5,095 | | | | | | 4,667 | | | | | | 3,754 | |
Net income
|
| | | $ | 10,312 | | | | | $ | 9,289 | | | | | $ | 7,483 | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | ||||
Unrealized gain (loss) on available for sale securities
|
| | | $ | (284) | | | | | $ | (138) | | | | | $ | 299 | |
Realized amount on available for sale securities sold, net
|
| | | | — | | | | | | (520) | | | | | | — | |
Non-credit component of other-than-temporary impairment on held-to-maturity securities
|
| | | | — | | | | | | 4,278 | | | | | | 35 | |
Amortization and accretion of amounts previously recorded upon transfer to held-to-maturity from available-for sale
|
| | | | 12 | | | | | | 32 | | | | | | (77) | |
Net unrealized gain (loss)
|
| | | | (272) | | | | | | 3,652 | | | | | | 257 | |
Tax effect
|
| | | | (93) | | | | | | 1,242 | | | | | | 87 | |
Other comprehensive income (loss)
|
| | | | (179) | | | | | | 2,410 | | | | | | 170 | |
Comprehensive income
|
| | | $ | 10,133 | | | | | $ | 11,699 | | | | | $ | 7,653 | |
Earnings per share, basic
|
| | | $ | 0.84 | | | | | $ | 0.76 | | | | | $ | 0.63 | |
Earnings per share, diluted
|
| | | $ | 0.83 | | | | | $ | 0.75 | | | | | $ | 0.63 | |
|
| | |
Common
Stock |
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| |||||||||||||||
Balance – January 1, 2014
|
| | | $ | 116 | | | | | $ | 97,127 | | | | | $ | 12,561 | | | | | $ | (3,190) | | | | | $ | 106,614 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | | | | | | | | | | | | | 7,483 | | | | | | | | | | | | 7,483 | | |
Change in unrealized loss on securities available for sale (net of
tax, $102) |
| | | | | | | | | | | | | | | | | | | | | | 197 | | | | | | 197 | | |
Change in unrecognized loss on securities held to maturity for
which a portion of OTTI has been recognized (net of tax benefit, $15 and accretion, $77 and amounts recorded into other comprehensive income at transfer) |
| | | | | | | | | | | | | | | | | | | | | | (27) | | | | | | (27) | | |
Dividends on common stock ($.60 per share)
|
| | | | | | | | | | | | | | | | (7,239) | | | | | | | | | | | | (7,239) | | |
Issuance of common stock under Stock Incentive Plan (100,200 shares)
|
| | | | 1 | | | | | | 885 | | | | | | | | | | | | | | | | | | 886 | | |
Issuance of common stock in exchange for net assets in acquisition (525,858 shares)
|
| | | | 5 | | | | | | 5,743 | | | | | | | | | | | | | | | | | | 5,748 | | |
Stock-based compensation expense
|
| | | | | | | | | | 317 | | | | | | | | | | | | | | | | | | 317 | | |
Balance – December 31, 2014
|
| | | | 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, $32 and amounts recorded into other comprehensive income at transfer) |
| | | | | | | | | | | | | | | | | | | | | | 2,844 | | | | | | 2,844 | | |
Dividends on common stock ($.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, $8 and amounts recorded into other comprehensive income at transfer) |
| | | | | | | | | | | | | | | | | | | | | | 8 | | | | | | 8 | | |
Dividends on common stock ($.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 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | |||||
Net income
|
| | | $ | 10,312 | | | | | $ | 9,289 | | | | | $ | 7,483 | | |
Adjustments to reconcile net income to net cash andcash equivalents provided by operating activities:
|
| | | | |||||||||||||||
Depreciation
|
| | | | 798 | | | | | | 876 | | | | | | 764 | | |
Amortization of core deposit intangible
|
| | | | 219 | | | | | | 261 | | | | | | 220 | | |
Other amortization, net
|
| | | | (36) | | | | | | 149 | | | | | | 186 | | |
Accretion of loan discount
|
| | | | (1,874) | | | | | | (2,510) | | | | | | (2,616) | | |
Amortization of FDIC indemnification asset
|
| | | | 793 | | | | | | 630 | | | | | | 1,230 | | |
Provision for loan losses
|
| | | | 4,912 | | | | | | 3,171 | | | | | | 3,444 | | |
Earnings on bank-owned life insurance
|
| | | | (700) | | | | | | (636) | | | | | | (617) | | |
Equity income on mortgage affiliate
|
| | | | (1,109) | | | | | | (1,459) | | | | | | (558) | | |
Stock based compensation expense
|
| | | | 260 | | | | | | 331 | | | | | | 317 | | |
Net gain on sale of available for sale securities
|
| | | | — | | | | | | (520) | | | | | | — | | |
Impairment on securities
|
| | | | — | | | | | | — | | | | | | 41 | | |
Net (gain) loss on other real estate owned
|
| | | | 174 | | | | | | 291 | | | | | | (433) | | |
Provision for (benefit from) deferred income taxes
|
| | | | 29 | | | | | | 2,132 | | | | | | (418) | | |
Net (increase) decrease in other assets
|
| | | | 2,924 | | | | | | (385) | | | | | | 1,161 | | |
Net increase in other liabilities
|
| | | | 1,321 | | | | | | 599 | | | | | | 1,281 | | |
Net cash and cash equivalents provided by operating activities
|
| | | | 18,023 | | | | | | 12,219 | | | | | | 11,485 | | |
Investing activities: | | | | | | | | | | | | | | | |||||
Proceeds from sales of available for sale securities
|
| | | | — | | | | | | 3,966 | | | | | | — | | |
Proceeds from paydowns, maturities and calls of available for sale securities
|
| | | | — | | | | | | 1 | | | | | | — | | |
Purchases of held to maturity securities
|
| | | | (46,055) | | | | | | (18,153) | | | | | | (18,284) | | |
Proceeds from paydowns, maturities and calls of held to maturity securities
|
| | | | 57,622 | | | | | | 13,607 | | | | | | 6,571 | | |
Loan originations and payments, net
|
| | | | (108,760) | | | | | | (127,334) | | | | | | (100,837) | | |
Purchase of bank-owned life insurance
|
| | | | — | | | | | | (1,500) | | | | | | (2,000) | | |
Net cash received in PGFSB acquisition
|
| | | | — | | | | | | — | | | | | | 22,430 | | |
Proceeds from sale of PGFSB loans
|
| | | | — | | | | | | — | | | | | | 3,499 | | |
Investment in mortgage affiliate, net
|
| | | | 939 | | | | | | (119) | | | | | | (4,877) | | |
Net (increase) decrease in stock in Federal Reserve Bank and Federal Home Loan Bank
|
| | | | (1,000) | | | | | | (1,248) | | | | | | 327 | | |
Payments received on FDIC indemnification asset
|
| | | | 18 | | | | | | 3 | | | | | | 1,037 | | |
Proceeds from sale of other real estate owned
|
| | | | 1,790 | | | | | | 4,048 | | | | | | 3,276 | | |
Purchases of bank premises and equipment
|
| | | | (143) | | | | | | (307) | | | | | | (897) | | |
Net cash and cash equivalents used in investing activities
|
| | | | (95,589) | | | | | | (127,036) | | | | | | (89,755) | | |
Financing activities: | | | | | | | | | | | | | | | |||||
Net increase in deposits
|
| | | | 77,307 | | | | | | 82,869 | | | | | | 112,838 | | |
Cash dividends paid – common stock
|
| | | | (3,921) | | | | | | (6,359) | | | | | | (7,239) | | |
Issuance of common stock under Stock Incentive Plan
|
| | | | 135 | | | | | | 707 | | | | | | 886 | | |
Issuance of common stock for warrants exercised
|
| | | | 101 | | | | | | — | | | | | | — | | |
Repurchase of common stock
|
| | | | — | | | | | | (721) | | | | | | — | | |
Proceeds from Federal Home Loan Bank advances-long term
|
| | | | — | | | | | | 10,000 | | | | | | — | | |
Repayment of Federal Home Loan Bank advances-long term
|
| | | | — | | | | | | (20,000) | | | | | | — | | |
Net increase (decrease) in securities sold under agreement to repurchase and other short-term borrowings
|
| | | | 21,000 | | | | | | 40,337 | | | | | | (10,751) | | |
Net cash and cash equivalents provided by financing activities
|
| | | | 94,622 | | | | | | 106,833 | | | | | | 95,734 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | 17,056 | | | | | | (7,984) | | | | | | 17,464 | | |
Cash and cash equivalents at beginning of period
|
| | | | 30,336 | | | | | | 38,320 | | | | | | 20,856 | | |
Cash and cash equivalents at end of period
|
| | | $ | 47,392 | | | | | $ | 30,336 | | | | | $ | 38,320 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | ||||||||||
Cash payments for:
|
| | | | |||||||||||||||
Interest
|
| | | $ | 8,289 | | | | | $ | 6,791 | | | | | $ | 4,454 | | |
Income taxes
|
| | | | 4,604 | | | | | | 2,993 | | | | | | 3,283 | | |
Supplemental schedule of noncash investing and financing activities | | | | | |||||||||||||||
Transfer from non-covered loans to other real estate owned
|
| | | | — | | | | | | 1,384 | | | | | | 4,409 | | |
Transfer from covered loans to other real estate owned
|
| | | | 144 | | | | | | 343 | | | | | | 342 | | |
Transfer from covered loans to non-covered loans
|
| | | | — | | | | | | — | | | | | | 7,344 | | |
Issuance of common stock in exchange for net assets in acquisition
|
| | | | — | | | | | | — | | | | | | 5,748 | | |
Transfer from long-term FHLB advances to short-term FHLB advances
|
| | | | 15,000 | | | | | | — | | | | | | — | | |
Transfer from securities sold under agreement to repurchase to deposits
|
| | | | 10,381 | | | | | | — | | | | | | — | | |
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, 2015
|
| |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Fair
Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Obligations of states and political subdivisions
|
| | | $ | 2,287 | | | | | $ | 25 | | | | | $ | — | | | | | $ | 2,312 | | |
Trust preferred securities
|
| | | | 2,590 | | | | | | — | | | | | | (693) | | | | | | 1,897 | | |
| | | | $ | 4,877 | | | | | $ | 25 | | | | | $ | (693) | | | | | $ | 4,209 | | |
|
December 31, 2016
|
| |
Amortized
Cost |
| |
Gross Unrecognized
|
| |
Fair
Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
| | | $ | 18,594 | | | | | $ | 308 | | | | | $ | (118) | | | | | | 18,784 | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 2,371 | | | | | | — | | | | | | (54) | | | | | | 2,317 | | |
Government-sponsored agency securities
|
| | | | 47,975 | | | | | | 28 | | | | | | (1,865) | | | | | | 46,138 | | |
Obligations of states and political subdivisions
|
| | | | 12,706 | | | | | | 53 | | | | | | (162) | | | | | | 12,597 | | |
Trust preferred securities
|
| | | | 3,654 | | | | | | — | | | | | | (146) | | | | | | 3,508 | | |
| | | | $ | 85,300 | | | | | $ | 389 | | | | | $ | (2,345) | | | | | $ | 83,344 | | |
|
December 31, 2015
|
| |
Amortized
Cost |
| |
Gross Unrecognized
|
| |
Fair
Value |
| |||||||||||||||
|
Gains
|
| |
Losses
|
| ||||||||||||||||||||
Residential government-sponsored mortgage-backed securities
|
| | | $ | 20,751 | | | | | $ | 459 | | | | | $ | (22) | | | | | $ | 21,188 | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 2,946 | | | | | | — | | | | | | (66) | | | | | | 2,880 | | |
Government-sponsored agency securities
|
| | | | 55,937 | | | | | | 222 | | | | | | (618) | | | | | | 55,541 | | |
Obligations of states and political subdivisions
|
| | | | 12,794 | | | | | | 157 | | | | | | (67) | | | | | | 12,884 | | |
Trust preferred securities
|
| | | | 4,352 | | | | | | — | | | | | | (381) | | | | | | 3,971 | | |
| | | | $ | 96,780 | | | | | $ | 838 | | | | | $ | (1,154) | | | | | $ | 96,464 | | |
|
| | |
Held to Maturity
|
| |
Available for Sale
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
Due in one to five years
|
| | | $ | 1,459 | | | | | $ | 1,440 | | | | | $ | — | | | | | $ | — | | |
Due in five to ten years
|
| | | | 5,727 | | | | | | 5,720 | | | | | | — | | | | | | — | | |
Due after ten years
|
| | | | 57,149 | | | | | | 55,083 | | | | | | 4,870 | | | | | | 3,918 | | |
Residential government-sponsored mortgage-backed securities
|
| | | | 18,594 | | | | | | 18,784 | | | | | | — | | | | | | — | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 2,371 | | | | | | 2,317 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 85,300 | | | | | $ | 83,344 | | | | | $ | 4,870 | | | | | $ | 3,918 | | |
|
| | |
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) | | |
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) | | |
Obligations of states and political subdivisions
|
| | | | 3,578 | | | | | | (98) | | | | | | 1,065 | | | | | | (64) | | | | | | 4,643 | | | | | | (162) | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 3,508 | | | | | | (146) | | | | | | 3,508 | | | | | | (146) | | |
| | | | $ | 56,272 | | | | | $ | (2,100) | | | | | $ | 6,001 | | | | | $ | (245) | | | | | $ | 62,273 | | | | | $ | (2,345) | | |
|
| | |
Less than 12 months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
Available for Sale
|
| |
Fair value
|
| |
Unrealized
Losses |
| |
Fair value
|
| |
Unrealized
Losses |
| |
Fair value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
Trust preferred securities
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,897 | | | | | $ | (693) | | | | | $ | 1,897 | | | | | $ | (693) | | |
|
| | |
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
|
| | | $ | 5,459 | | | | | $ | (14) | | | | | $ | 640 | | | | | $ | (8) | | | | | $ | 6,099 | | | | | $ | (22) | | |
Residential government-sponsored collateralized mortgage obligations
|
| | | | 512 | | | | | | (5) | | | | | | 2,368 | | | | | | (61) | | | | | | 2,880 | | | | | | (66) | | |
Government-sponsored agency securities
|
| | | | 35,453 | | | | | | (507) | | | | | | 9,878 | | | | | | (111) | | | | | | 45,331 | | | | | | (618) | | |
Obligations of states and political subdivisions
|
| | | | — | | | | | | — | | | | | | 2,513 | | | | | | (67) | | | | | | 2,513 | | | | | | (67) | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 3,971 | | | | | | (381) | | | | | | 3,971 | | | | | | (381) | | |
| | | | $ | 41,424 | | | | | $ | (526) | | | | | $ | 19,370 | | | | | $ | (628) | | | | | $ | 60,794 | | | | | $ | (1,154) | | |
|
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
|
| | | | | | | | | | | | | | | | |
(in thousands)
|
| | | |||||||||||||||||||||||||
ALESCO VII A1B
|
| |
Senior
|
| |
Aaa
|
| |
AAA
|
| |
A1
|
| |
A
|
| | | $ | 3,688 | | | | | $ | 3,389 | | | | | $ | 3,275 | | | | | | 11% | | | | | $ | 239 | | |
MMCF III B
|
| |
Senior Sub
|
| |
A3
|
| |
A-
|
| |
Ba1
|
| |
BB
|
| | | | 269 | | | | | | 265 | | | | | | 233 | | | | | | 32% | | | | | | 4 | | |
| | | | | | | | | | | | | | | | | | | | 3,957 | | | | | | 3,654 | | | | | | 3,508 | | | | | | | | | | | $ | 243 | | |
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 | | | | | | 623 | | | | | | 37% | | | | | $ | 400 | | |
ALESCO V C1
|
| |
Mezzanine
|
| |
A2
|
| |
A
|
| |
Caa3
|
| |
C
|
| | | | 2,150 | | | | | | 1,491 | | | | | | 1,036 | | | | | | 10% | | | | | | 659 | | |
| | | | | | | | | | | | | | | | | | | | 3,650 | | | | | | 2,590 | | | | | | 1,659 | | | | | | | | | | | $ | 1,059 | | |
Total
|
| | | | | | | | | | | | | | | | | | $ | 7,607 | | | | | $ | 6,244 | | | | | $ | 5,167 | | | | | ||||||||||
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
| | | | | | | | | | | | | | | | | | | |
Amount of cumulative other-than-temporary impairment related to credit loss
prior to January 1 |
| | | $ | 1,060 | | | | | $ | 8,949 | | | | | $ | 8,911 | | |
Amounts related to credit loss for which an other-than-temporary impairment
was not previously recognized |
| | | | — | | | | | | — | | | | | | — | | |
Amounts related to credit loss for which an other-than-temporary impairment
was previously recognized |
| | | | — | | | | | | — | | | | | | 41 | | |
Reductions due to sales of securities for which an other-than-temporary impairment was previously recognized
|
| | | | — | | | | | | (7,889) | | | | | | — | | |
Reductions due to realized losses
|
| | | | — | | | | | | — | | | | | | (3) | | |
Amount of cumulative other-than-temporary impairment related to credit loss
as of December 31 |
| | | $ | 1,060 | | | | | $ | 1,060 | | | | | $ | 8,949 | | |
|
For the year ended December 31, 2016
|
| |
Unrealized Holding
Gains (Losses) on Available for Sale Securities |
| |
Held to Maturity
Securities |
| |
Total
|
| |||||||||
Beginning balance
|
| | | $ | (440) | | | | | $ | (170) | | | | | $ | (610) | | |
Other comprehensive income/(loss) before reclassifications
|
| | | | (187) | | | | | | 8 | | | | | $ | (179) | | |
Amounts reclassified from accumulated other comprehensive income/(loss)
|
| | | | — | | | | | | — | | | | | | — | | |
Net current-period other comprehensive income/(loss)
|
| | | | (187) | | | | | | 8 | | | | | | (179) | | |
Ending balance
|
| | | $ | (627) | | | | | $ | (162) | | | | | $ | (789) | | |
|
For the year ended December 31, 2015
|
| |
Unrealized Holding
Gains (Losses) on Available for Sale Securities |
| |
Held to Maturity
Securities |
| |
Total
|
| |||||||||
Beginning balance
|
| | | $ | (6) | | | | | $ | (3,014) | | | | | $ | (3,020) | | |
Other comprehensive income/(loss) before reclassifications
|
| | | | (434) | | | | | | 21 | | | | | $ | (413) | | |
Amounts reclassified from accumulated other comprehensive income/(loss)
|
| | | | — | | | | | | 2,823 | | | | | | 2,823 | | |
Net current-period other comprehensive income/(loss)
|
| | | | (434) | | | | | | 2,844 | | | | | | 2,410 | | |
Ending balance
|
| | | $ | (440) | | | | | $ | (170) | | | | | $ | (610) | | |
|
For the year ended December 31, 2014
|
| |
Unrealized Holding
Gains (Losses) on Available for Sale Securities |
| |
Held to Maturity
Securities |
| |
Total
|
| |||||||||
Beginning balance
|
| | | $ | (203) | | | | | $ | (2,987) | | | | | $ | (3,190) | | |
Other comprehensive income/(loss) before reclassifications
|
| | | | 197 | | | | | | (27) | | | | | | 170 | | |
Amounts reclassified from accumulated other comprehensive income/(loss)
|
| | | | — | | | | | | — | | | | | | — | | |
Net current-period other comprehensive income/(loss)
|
| | | | 197 | | | | | | (27) | | | | | | 170 | | |
Ending balance
|
| | | $ | (6) | | | | | $ | (3,014) | | | | | $ | (3,020) | | |
|
| | |
Covered
Loans(1) |
| |
Non-covered
Loans |
| |
Total
Loans |
| |
Covered
Loans(1) |
| |
Non-covered
Loans |
| |
Total
Loans |
| ||||||||||||||||||
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||||||||||||||
Loans secured by real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate –
owner-occupied |
| | | $ | — | | | | | $ | 154,807 | | | | | $ | 154,807 | | | | | $ | — | | | | | $ | 141,521 | | | | | $ | 141,521 | | |
Commercial real estate –
non-owner-occupied |
| | | | — | | | | | | 279,634 | | | | | | 279,634 | | | | | | — | | | | | | 256,513 | | | | | | 256,513 | | |
Secured by farmland
|
| | | | — | | | | | | 541 | | | | | | 541 | | | | | | — | | | | | | 578 | | | | | | 578 | | |
Construction and land loans
|
| | | | — | | | | | | 91,067 | | | | | | 91,067 | | | | | | — | | | | | | 67,832 | | | | | | 67,832 | | |
Residential 1– 4 family
|
| | | | 10,519 | | | | | | 220,291 | | | | | | 230,810 | | | | | | 12,994 | | | | | | 165,077 | | | | | | 178,071 | | |
Multi-family residential
|
| | | | — | | | | | | 30,021 | | | | | | 30,021 | | | | | | — | | | | | | 25,501 | | | | | | 25,501 | | |
Home equity lines of credit
|
| | | | 17,661 | | | | | | 11,542 | | | | | | 29,203 | | | | | | 21,379 | | | | | | 13,798 | | | | | | 35,177 | | |
Total real estate loans
|
| | | | 28,180 | | | | | | 787,903 | | | | | | 816,083 | | | | | | 34,373 | | | | | | 670,820 | | | | | | 705,193 | | |
Commercial loans
|
| | | | — | | | | | | 115,365 | | | | | | 115,365 | | | | | | — | | | | | | 124,985 | | | | | | 124,985 | | |
Consumer loans
|
| | | | — | | | | | | 856 | | | | | | 856 | | | | | | — | | | | | | 1,366 | | | | | | 1,366 | | |
Gross loans
|
| | | | 28,180 | | | | | | 904,124 | | | | | | 932,304 | | | | | | 34,373 | | | | | | 797,171 | | | | | | 831,544 | | |
Less deferred fees on loans
|
| | | | — | | | | | | (1,889) | | | | | | (1,889) | | | | | | — | | | | | | (2,119) | | | | | | (2,119) | | |
Loans, net of deferred fees
|
| | | $ | 28,180 | | | | | $ | 902,235 | | | | | $ | 930,415 | | | | | $ | 34,373 | | | | | $ | 795,052 | | | | | $ | 829,425 | | |
|
| | |
Covered Loans
|
| |
Non-covered Loans
|
| |
Total Loans
|
| |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2016
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Recorded
Investment(1) |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |||||||||||||||||||||||||||
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 5,583 | | | | | $ | 5,592 | | | | | $ | — | | | | | $ | 5,583 | | | | | $ | 5,592 | | | | | $ | — | | |
Commercial real estate – non-owner
occupied(2) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,002 | | | | | | 3,603 | | | | | | — | | | | | | 3,002 | | | | | | 3,603 | | | | | | — | | |
Residential 1 – 4 family(4)
|
| | | | 963 | | | | | | 1,113 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 963 | | | | | | 1,113 | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 963 | | | | | $ | 1,113 | | | | | $ | — | | | | | $ | 8,585 | | | | | $ | 9,195 | | | | | $ | — | | | | | $ | 9,548 | | | | | $ | 10,308 | | | | | $ | — | | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 688 | | | | | $ | 688 | | | | | $ | 150 | | | | | $ | 688 | | | | | $ | 688 | | | | | $ | 150 | | |
Commercial real estate – non-owner
occupied(2) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,378 | | | | | | 5,798 | | | | | | 750 | | | | | | 3,378 | | | | | | 5,798 | | | | | | 750 | | |
Residential 1 – 4 family(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,066 | | | | | $ | 6,486 | | | | | $ | 900 | | | | | $ | 4,066 | | | | | $ | 6,486 | | | | | $ | 900 | | |
Grand total
|
| | | $ | 963 | | | | | $ | 1,113 | | | | | $ | — | | | | | $ | 12,651 | | | | | $ | 15,681 | | | | | $ | 900 | | | | | $ | 13,614 | | | | | $ | 16,794 | | | | | $ | 900 | | |
|
| | |
Covered Loans
|
| |
Non-covered Loans
|
| |
Total Loans
|
| |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2015
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Recorded
Investment(1) |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |||||||||||||||||||||||||||
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,492 | | | | | $ | 6,986 | | | | | $ | — | | | | | $ | 6,492 | | | | | $ | 6,986 | | | | | $ | — | | |
Commercial real estate – non-owner
occupied(2) |
| | | | — | | | | | | — | | | | | | — | | | | | | 136 | | | | | | 230 | | | | | | — | | | | | | 136 | | | | | | 230 | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,102 | | | | | | 2,698 | | | | | | — | | | | | | 2,102 | | | | | | 2,698 | | | | | | — | | |
Residential 1– 4 family(4)
|
| | | | 1,066 | | | | | | 1,243 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,066 | | | | | | 1,243 | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,066 | | | | | $ | 1,243 | | | | | $ | — | | | | | $ | 8,730 | | | | | $ | 9,914 | | | | | $ | — | | | | | $ | 9,796 | | | | | $ | 11,157 | | | | | $ | — | | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,370 | | | | | $ | 1,484 | | | | | $ | 439 | | | | | $ | 1,370 | | | | | $ | 1,484 | | | | | $ | 439 | | |
Commercial real estate – non-owner
occupied(2) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,382 | | | | | | 3,382 | | | | | | 400 | | | | | | 3,382 | | | | | | 3,382 | | | | | | 400 | | |
Residential 1– 4 family(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,752 | | | | | $ | 4,866 | | | | | $ | 839 | | | | | $ | 4,752 | | | | | $ | 4,866 | | | | | $ | 839 | | |
Grand total
|
| | | $ | 1,066 | | | | | $ | 1,243 | | | | | $ | — | | | | | $ | 13,482 | | | | | $ | 14,780 | | | | | $ | 839 | | | | | $ | 14,548 | | | | | $ | 16,023 | | | | | $ | 839 | | |
|
| | |
Covered Loans
|
| |
Non-covered Loans
|
| |
Total Loans
|
| |||||||||||||||||||||||||||
Year ended 12/31/16
|
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| ||||||||||||||||||
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,454 | | | | | $ | 292 | | | | | $ | 6,454 | | | | | $ | 292 | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | 103 | | | | | | 3 | | | | | | 103 | | | | | | 3 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | 2,888 | | | | | | 54 | | | | | | 2,888 | | | | | | 54 | | |
Residential 1– 4 family(2)
|
| | | | 988 | | | | | | 32 | | | | | | — | | | | | | — | | | | | | 988 | | | | | | 32 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 988 | | | | | $ | 32 | | | | | $ | 9,445 | | | | | $ | 349 | | | | | $ | 10,433 | | | | | $ | 381 | | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | 694 | | | | | $ | 31 | | | | | $ | 694 | | | | | $ | 31 | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | 3,402 | | | | | | 155 | | | | | | 3,402 | | | | | | 155 | | |
Residential 1 – 4 family(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,096 | | | | | $ | 186 | | | | | $ | 4,096 | | | | | $ | 186 | | |
Grand total
|
| | | $ | 988 | | | | | $ | 32 | | | | | $ | 13,541 | | | | | $ | 535 | | | | | $ | 14,529 | | | | | $ | 567 | | |
|
| | |
Covered Loans
|
| |
Non-covered Loans
|
| |
Total Loans
|
| |||||||||||||||||||||||||||
Year ended 12/31/15
|
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| ||||||||||||||||||
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,156 | | | | | $ | 297 | | | | | $ | 7,156 | | | | | $ | 297 | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | 822 | | | | | | 11 | | | | | | 822 | | | | | | 11 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | 89 | | | | | | — | | | | | | 89 | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | 3,428 | | | | | | — | | | | | | 3,428 | | | | | | — | | |
Residential 1– 4 family(2)
|
| | | | 1,501 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | 1,501 | | | | | | 26 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,501 | | | | | $ | 26 | | | | | $ | 11,495 | | | | | $ | 308 | | | | | $ | 12,996 | | | | | $ | 334 | | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,259 | | | | | $ | 42 | | | | | $ | 2,259 | | | | | $ | 42 | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | 93 | | | | | | — | | | | | | 93 | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | 3,488 | | | | | | 213 | | | | | | 3,488 | | | | | | 213 | | |
Residential 1 – 4 family(2)
|
| | | | — | | | | | | — | | | | | | 416 | | | | | | — | | | | | | 416 | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,256 | | | | | $ | 255 | | | | | $ | 6,256 | | | | | $ | 255 | | |
Grand total
|
| | | $ | 1,501 | | | | | $ | 26 | | | | | $ | 17,751 | | | | | $ | 563 | | | | | $ | 19,252 | | | | | $ | 589 | | |
|
| | |
Covered Loans
|
| |
Non-covered Loans
|
| |
Total Loans
|
| |||||||||||||||||||||||||||
Year ended 12/31/14
|
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| ||||||||||||||||||
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 599 | | | | | $ | — | | | | | $ | 9,508 | | | | | $ | 511 | | | | | $ | 10,107 | | | | | $ | 511 | | |
Commercial real estate – non-owner
occupied(1) |
| | | | 1,611 | | | | | | — | | | | | | 581 | | | | | | — | | | | | | 2,192 | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | 421 | | | | | | — | | | | | | 421 | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | 6,154 | | | | | | 223 | | | | | | 6,154 | | | | | | 223 | | |
Residential 1 – 4 family(2)
|
| | | | 1,317 | | | | | | 40 | | | | | | 3,984 | | | | | | — | | | | | | 5,301 | | | | | | 40 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 3,527 | | | | | $ | 40 | | | | | $ | 20,648 | | | | | $ | 734 | | | | | $ | 24,175 | | | | | $ | 774 | | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | 382 | | | | | $ | 14 | | | | | $ | 382 | | | | | $ | 14 | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | 93 | | | | | | — | | | | | | 93 | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | 955 | | | | | | — | | | | | | 955 | | | | | | — | | |
Residential 1 – 4 family(2)
|
| | | | — | | | | | | — | | | | | | 415 | | | | | | — | | | | | | 415 | | | | | | — | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,845 | | | | | $ | 14 | | | | | $ | 1,845 | | | | | $ | 14 | | |
Grand total
|
| | | $ | 3,527 | | | | | $ | 40 | | | | | $ | 22,493 | | | | | $ | 748 | | | | | $ | 26,020 | | | | | $ | 788 | | |
|
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 |
| |||||||||||||||||||||
Covered loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential 1 – 4 family(2)
|
| | | | 221 | | | | | | 95 | | | | | | — | | | | | | 316 | | | | | | 850 | | | | | | 27,014 | | | | | | 28,180 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 221 | | | | | $ | 95 | | | | | $ | — | | | | | $ | 316 | | | | | $ | 850 | | | | | $ | 27,014 | | | | | $ | 28,180 | | |
Non-covered 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)
|
| | | | 1,011 | | | | | | — | | | | | | — | | | | | | 1,011 | | | | | | — | | | | | | 230,822 | | | | | | 231,833 | | |
Other consumer loans
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 856 | | | | | | 856 | | |
Total
|
| | | $ | 2,360 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,360 | | | | | $ | 3,795 | | | | | $ | 897,969 | | | | | $ | 904,124 | | |
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 | | |
|
December 31, 2015
|
| |
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 |
| |||||||||||||||||||||
Covered loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential 1 – 4 family(2)
|
| | | | 119 | | | | | | 43 | | | | | | — | | | | | | 162 | | | | | | 698 | | | | | | 33,513 | | | | | | 34,373 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 119 | | | | | $ | 43 | | | | | $ | — | | | | | $ | 162 | | | | | $ | 698 | | | | | $ | 33,513 | | | | | $ | 34,373 | | |
Non-covered loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 561 | | | | | $ | — | | | | | $ | — | | | | | $ | 561 | | | | | $ | 2,071 | | | | | $ | 138,889 | | | | | $ | 141,521 | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 282,592 | | | | | | 282,592 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,832 | | | | | | 67,832 | | |
Commercial loans
|
| | | | 267 | | | | | | — | | | | | | — | | | | | | 267 | | | | | | 2,102 | | | | | | 122,616 | | | | | | 124,985 | | |
Residential 1 – 4 family(2)
|
| | | | 85 | | | | | | — | | | | | | — | | | | | | 85 | | | | | | — | | | | | | 178,790 | | | | | | 178,875 | | |
Other consumer loans
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1,365 | | | | | | 1,366 | | |
Total
|
| | | $ | 914 | | | | | $ | — | | | | | $ | — | | | | | $ | 914 | | | | | $ | 4,173 | | | | | $ | 792,084 | | | | | $ | 797,171 | | |
Total loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 561 | | | | | $ | — | | | | | $ | — | | | | | $ | 561 | | | | | $ | 2,071 | | | | | $ | 138,889 | | | | | $ | 141,521 | | |
Commercial real estate – non-owner
occupied(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 282,592 | | | | | | 282,592 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,832 | | | | | | 67,832 | | |
Commercial loans
|
| | | | 267 | | | | | | — | | | | | | — | | | | | | 267 | | | | | | 2,102 | | | | | | 122,616 | | | | | | 124,985 | | |
Residential 1 – 4 family(2)
|
| | | | 204 | | | | | | 43 | | | | | | — | | | | | | 247 | | | | | | 698 | | | | | | 212,303 | | | | | | 213,248 | | |
Other consumer loans
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1,365 | | | | | | 1,366 | | |
Total
|
| | | $ | 1,033 | | | | | $ | 43 | | | | | $ | — | | | | | $ | 1,076 | | | | | $ | 4,871 | | | | | $ | 825,597 | | | | | $ | 831,544 | | |
|
Non-covered loans:
|
| |
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
|
| ||||||||||||||||||||||||
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 | | | | | $ | 1,322 | | | | | $ | 49 | | | | | $ | 337 | | | | | $ | 7,393 | | |
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 | | | | | | 17 | | | | | | 315 | | | | | | 3,175 | | |
Ending balance
|
| | | $ | 1,185 | | | | | $ | 1,222 | | | | | $ | 865 | | | | | $ | 3,041 | | | | | $ | 1,408 | | | | | $ | 48 | | | | | $ | 652 | | | | | $ | 8,421 | | |
Year ended December 31, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 814 | | | | | $ | 985 | | | | | $ | 1,068 | | | | | $ | 2,797 | | | | | $ | 1,302 | | | | | $ | 54 | | | | | $ | 19 | | | | | $ | 7,039 | | |
Charge offs
|
| | | | (573) | | | | | | — | | | | | | (250) | | | | | | (1,998) | | | | | | (449) | | | | | | — | | | | | | — | | | | | | (3,270) | | |
Recoveries
|
| | | | 10 | | | | | | 23 | | | | | | 4 | | | | | | 125 | | | | | | 7 | | | | | | 5 | | | | | | — | | | | | | 174 | | |
Provision
|
| | | | 604 | | | | | | 115 | | | | | | 822 | | | | | | 1,139 | | | | | | 462 | | | | | | (10) | | | | | | 318 | | | | | | 3,450 | | |
Ending balance
|
| | | $ | 855 | | | | | $ | 1,123 | | | | | $ | 1,644 | | | | | $ | 2,063 | | | | | $ | 1,322 | | | | | $ | 49 | | | | | $ | 337 | | | | | $ | 7,393 | | |
|
Covered loans:
|
| |
Commercial
Real Estate Owner Occupied |
| |
Commercial
Real Estate Non-owner Occupied(1) |
| |
Construction
and Land Development |
| |
Commercial
Loans |
| |
1 – 4 Family
Residential(3) |
| |
Other
Consumer Loans |
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
Year ended December 31,
2016 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjustments(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Provision
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ending balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Year ended December 31,
2015 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 17 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 21 | | |
Charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjustments(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17) | | | | | | — | | | | | | — | | | | | | (17) | | |
Provision
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4) | | | | | | — | | | | | | (4) | | |
Ending balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Year ended December 31,
2014 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | — | | | | | $ | 45 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6 | | | | | $ | — | | | | | $ | 51 | | |
Charge offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjustments(2)
|
| | | | — | | | | | | (36) | | | | | | — | | | | | | — | | | | | | 14 | | | | | | (2) | | | | | | — | | | | | | (24) | | |
Provision
|
| | | | — | | | | | | (9) | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | — | | | | | | (6) | | |
Ending balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 17 | | | | | $ | 4 | | | | | $ | — | | | | | $ | 21 | | |
|
Non-covered loans:
|
| |
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, 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 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 12,651 | | |
Collectively evaluated for
impairment |
| | | | 148,536 | | | | | | 310,196 | | | | | | 91,067 | | | | | | 108,985 | | | | | | 231,833 | | | | | | 856 | | | | | | — | | | | | | 891,473 | | |
Total ending loan balances
|
| | | $ | 154,807 | | | | | $ | 310,196 | | | | | $ | 91,067 | | | | | $ | 115,365 | | | | | $ | 231,833 | | | | | $ | 856 | | | | | $ | — | | | | | $ | 904,124 | | |
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
impairment |
| | | $ | 439 | | | | | $ | — | | | | | $ | — | | | | | $ | 400 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 839 | | |
Collectively evaluated for
impairment |
| | | | 746 | | | | | | 1,222 | | | | | | 865 | | | | | | 2,641 | | | | | | 1,408 | | | | | | 48 | | | | | | 652 | | | | | | 7,582 | | |
Total ending allowance
|
| | | $ | 1,185 | | | | | $ | 1,222 | | | | | $ | 865 | | | | | $ | 3,041 | | | | | $ | 1,408 | | | | | $ | 48 | | | | | $ | 652 | | | | | $ | 8,421 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
impairment |
| | | $ | 7,862 | | | | | $ | 136 | | | | | $ | — | | | | | $ | 5,484 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 13,482 | | |
Collectively evaluated for
impairment |
| | | | 133,659 | | | | | | 282,456 | | | | | | 67,832 | | | | | | 119,501 | | | | | | 178,875 | | | | | | 1,366 | | | | | | — | | | | | | 783,689 | | |
Total ending loan balances
|
| | | $ | 141,521 | | | | | $ | 282,592 | | | | | $ | 67,832 | | | | | $ | 124,985 | | | | | $ | 178,875 | | | | | $ | 1,366 | | | | | $ | — | | | | | $ | 797,171 | | |
|
Covered loans:
|
| |
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, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
impairment |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
impairment |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 963 | | | | | $ | — | | | | | $ | — | | | | | $ | 963 | | |
Collectively evaluated for impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,217 | | | | | | — | | | | | | — | | | | | | 27,217 | | |
Total ending loan balances
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 28,180 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,180 | | |
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
impairment |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for
impairment |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,066 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,066 | | |
Collectively evaluated for impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,307 | | | | | | — | | | | | | — | | | | | | 33,307 | | |
Total ending loan balances
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 34,373 | | | | | $ | — | | | | | $ | — | | | | | $ | 34,373 | | |
|
| | |
Covered Loans
|
| |
Non-covered Loans
|
| |
Total Loans
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2016
|
| |
Classified/
Criticized(1) |
| |
Pass
|
| |
Total
|
| |
Special
Mention |
| |
Substandard(3)
|
| |
Pass
|
| |
Total
|
| |
Classified/
Criticized |
| |
Pass
|
| |
Total
|
| ||||||||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,271 | | | | | $ | 148,536 | | | | | $ | 154,807 | | | | | $ | 6,271 | | | | | $ | 148,536 | | | | | $ | 154,807 | | |
Commercial real estate – non-owner occupied(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 310,196 | | | | | | 310,196 | | | | | | — | | | | | | 310,196 | | | | | | 310,196 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,067 | | | | | | 91,067 | | | | | | — | | | | | | 91,067 | | | | | | 91,067 | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28 | | | | | | 6,380 | | | | | | 108,957 | | | | | | 115,365 | | | | | | 6,408 | | | | | | 108,957 | | | | | | 115,365 | | |
Residential 1– 4 family(4)
|
| | | | 963 | | | | | | 27,217 | | | | | | 28,180 | | | | | | — | | | | | | — | | | | | | 231,833 | | | | | | 231,833 | | | | | | 963 | | | | | | 259,050 | | | | | | 260,013 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 856 | | | | | | 856 | | | | | | — | | | | | | 856 | | | | | | 856 | | |
Total
|
| | | $ | 963 | | | | | $ | 27,217 | | | | | $ | 28,180 | | | | | $ | 28 | | | | | $ | 12,651 | | | | | $ | 891,445 | | | | | $ | 904,124 | | | | | $ | 13,642 | | | | | $ | 918,662 | | | | | $ | 932,304 | | |
|
| | |
Covered Loans
|
| |
Non-covered Loans
|
| |
Total Loans
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2015
|
| |
Classified/
Criticized(1) |
| |
Pass
|
| |
Total
|
| |
Special
Mention |
| |
Substandard(3)
|
| |
Pass
|
| |
Total
|
| |
Classified/
Criticized |
| |
Pass
|
| |
Total
|
| ||||||||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,666 | | | | | $ | 7,862 | | | | | $ | 129,993 | | | | | $ | 141,521 | | | | | $ | 11,528 | | | | | $ | 129,993 | | | | | $ | 141,521 | | |
Commercial real estate – non-owner occupied(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 136 | | | | | | 282,456 | | | | | | 282,592 | | | | | | 136 | | | | | | 282,456 | | | | | | 282,592 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | 552 | | | | | | — | | | | | | 67,280 | | | | | | 67,832 | | | | | | 552 | | | | | | 67,280 | | | | | | 67,832 | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,014 | | | | | | 5,484 | | | | | | 115,487 | | | | | | 124,985 | | | | | | 9,498 | | | | | | 115,487 | | | | | | 124,985 | | |
Residential 1 – 4 family(4)
|
| | | | 1,066 | | | | | | 33,307 | | | | | | 34,373 | | | | | | — | | | | | | — | | | | | | 178,875 | | | | | | 178,875 | | | | | | 1,066 | | | | | | 212,182 | | | | | | 213,248 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,366 | | | | | | 1,366 | | | | | | — | | | | | | 1,366 | | | | | | 1,366 | | |
Total
|
| | | $ | 1,066 | | | | | $ | 33,307 | | | | | $ | 34,373 | | | | | $ | 8,232 | | | | | $ | 13,482 | | | | | $ | 775,457 | | | | | $ | 797,171 | | | | | $ | 22,780 | | | | | $ | 808,764 | | | | | $ | 831,544 | | |
|
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||||||||||||||
| | |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| ||||||||||||||||||
Commercial real estate
|
| | | $ | 1,080 | | | | | $ | 3,630 | | | | | $ | 4,710 | | | | | $ | 1,247 | | | | | $ | 4,045 | | | | | $ | 5,292 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | 193 | | | | | | 347 | | | | | | 540 | | | | | | 197 | | | | | | 314 | | | | | | 511 | | |
Residential 1 – 4 family
|
| | | | — | | | | | | 28,180 | | | | | | 28,180 | | | | | | — | | | | | | 34,373 | | | | | | 34,373 | | |
Other consumer loans
|
| | | | — | | | | | | 14 | | | | | | 14 | | | | | | — | | | | | | 26 | | | | | | 26 | | |
Total
|
| | | $ | 1,273 | | | | | $ | 32,171 | | | | | $ | 33,444 | | | | | $ | 1,444 | | | | | $ | 38,758 | | | | | $ | 40,202 | | |
|
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
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 period
|
| | | $ | — | | | | | $ | 1,444 | | | | | $ | 4,597 | | | | | $ | 38,758 | | | | | $ | — | | | | | $ | 1,480 | | | | | $ | 5,191 | | | | | $ | 44,354 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | — | | | | | | — | | | | | | (1,085) | | | | | | 1,085 | | | | | | — | | | | | | — | | | | | | (1,611) | | | | | | 1,611 | | |
Reclassifications from nonaccretable balance
|
| | | | — | | | | | | — | | | | | | 269 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,061 | | | | | | — | | |
Adjustment-transfer to OREO
|
| | | | — | | | | | | — | | | | | | (20) | | | | | | (169) | | | | | | — | | | | | | — | | | | | | (44) | | | | | | (343) | | |
Payments received
|
| | | | — | | | | | | (171) | | | | | | — | | | | | | (7,503) | | | | | | — | | | | | | (36) | | | | | | | | | | | | (6,864) | | |
Balance at end of period
|
| | | $ | — | | | | | $ | 1,273 | | | | | $ | 3,761 | | | | | $ | 32,171 | | | | | $ | — | | | | | $ | 1,444 | | | | | $ | 4,597 | | | | | $ | 38,758 | | |
|
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||||||||||||||
| | |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| ||||||||||||||||||
Commercial real estate
|
| | | $ | 258 | | | | | $ | 10,150 | | | | | $ | 10,408 | | | | | $ | 296 | | | | | $ | 12,637 | | | | | $ | 12,933 | | |
Construction and land development
|
| | | | 488 | | | | | | 2,996 | | | | | | 3,484 | | | | | | 552 | | | | | | 3,102 | | | | | | 3,654 | | |
Commercial loans
|
| | | | — | | | | | | 2,062 | | | | | | 2,062 | | | | | | — | | | | | | 2,745 | | | | | | 2,745 | | |
Residential 1 – 4 family
|
| | | | 818 | | | | | | 6,221 | | | | | | 7,039 | | | | | | 840 | | | | | | 9,392 | | | | | | 10,232 | | |
Other consumer loans
|
| | | | — | | | | | | 2 | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | 2 | | |
Total
|
| | | $ | 1,564 | | | | | $ | 21,431 | | | | | $ | 22,995 | | | | | $ | 1,688 | | | | | $ | 27,878 | | | | | $ | 29,566 | | |
|
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
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 period
|
| | | $ | — | | | | | $ | 1,688 | | | | | $ | 858 | | | | | $ | 27,878 | | | | | $ | — | | | | | $ | 1,771 | | | | | $ | 1,218 | | | | | $ | 32,230 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | — | | | | | | — | | | | | | (196) | | | | | | 139 | | | | | | — | | | | | | — | | | | | | (360) | | | | | | 360 | | |
Reclassifications from nonaccretable balance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Payments received
|
| | | | — | | | | | | (124) | | | | | | — | | | | | | (6,586) | | | | | | — | | | | | | (83) | | | | | | — | | | | | | (4,712) | | |
Balance at end of period
|
| | | $ | — | | | | | $ | 1,564 | | | | | $ | 662 | | | | | $ | 21,431 | | | | | $ | — | | | | | $ | 1,688 | | | | | $ | 858 | | | | | $ | 27,878 | | |
|
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||||||||||||||
| | |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| |
Purchased
Impaired Loans |
| |
Purchased
Non-impaired Loans |
| |
Total
|
| ||||||||||||||||||
Commercial real estate
|
| | | $ | 225 | | | | | $ | 2,638 | | | | | $ | 2,863 | | | | | $ | 339 | | | | | $ | 2,880 | | | | | $ | 3,219 | | |
Construction and land development
|
| | | | 355 | | | | | | 860 | | | | | | 1,215 | | | | | | 364 | | | | | | 892 | | | | | | 1,256 | | |
Commercial loans
|
| | | | — | | | | | | 116 | | | | | | 116 | | | | | | — | | | | | | 174 | | | | | | 174 | | |
Residential 1 – 4 family
|
| | | | — | | | | | | 38,018 | | | | | | 38,018 | | | | | | — | | | | | | 47,133 | | | | | | 47,133 | | |
Other consumer loans
|
| | | | — | | | | | | 142 | | | | | | 142 | | | | | | — | | | | | | 184 | | | | | | 184 | | |
Total
|
| | | $ | 580 | | | | | $ | 41,774 | | | | | $ | 42,354 | | | | | $ | 703 | | | | | $ | 51,263 | | | | | $ | 51,966 | | |
|
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
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 period
|
| | | $ | — | | | | | $ | 703 | | | | | $ | 2,462 | | | | | $ | 51,263 | | | | | $ | — | | | | | $ | 1,020 | | | | | $ | 2,908 | | | | | $ | 58,763 | | |
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | — | | | | | | — | | | | | | (366) | | | | | | 365 | | | | | | — | | | | | | | | | | | | (446) | | | | | | 446 | | |
Reclassifications from nonaccretable balance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Disbursements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjustment-transfer to OREO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Payments received
|
| | | | — | | | | | | (123) | | | | | | — | | | | | | (9,854) | | | | | | — | | | | | | (317) | | | | | | — | | | | | | (7,946) | | |
Balance at end of period
|
| | | $ | — | | | | | $ | 580 | | | | | $ | 2,096 | | | | | $ | 41,774 | | | | | $ | — | | | | | $ | 703 | | | | | $ | 2,462 | | | | | $ | 51,263 | | |
|
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||
| | |
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) |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | |||||
Available for sale 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
|
| |||||||||||||||
| | |
Total at
December 31, 2015 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions
|
| | | $ | 2,312 | | | | | $ | — | | | | | $ | 2,312 | | | | | $ | — | | |
Trust preferred securities
|
| | | | 1,897 | | | | | | — | | | | | | 1,897 | | | | | | — | | |
| | | | $ | 4,209 | | | | | $ | — | | | | | $ | 4,209 | | | | | $ | — | | |
|
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||
| | |
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) |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
Impaired non-covered loans: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 6,121 | | | | | | | | | | | $ | 6,121 | | |
Commercial loans
|
| | | | 5,630 | | | | | | | | | | | | 5,630 | | |
Impaired covered loans: | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | | 963 | | | | | | | | | | | | 963 | | |
Non-covered 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
|
| | | | 3,407 | | | | | | | | | | | | 3,407 | | |
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||
| | |
Total at
December 31, 2015 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
Impaired non-covered loans: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 7,423 | | | | | | | | | | | $ | 7,423 | | |
Commercial real estate – non-owner occupied(1)
|
| | | | 136 | | | | | | | | | | | | 136 | | |
Commercial loans
|
| | | | 5,084 | | | | | | | | | | | | 5,084 | | |
Impaired covered loans: | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | | 1,066 | | | | | | | | | | | | 1,066 | | |
Non-covered 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
|
| | | | 5,007 | | | | | | | | | | | | 5,007 | | |
Residential 1 – 4 family
|
| | | | 3,741 | | | | | | | | | | | | 3,741 | | |
Covered other real estate owned: | | | | | | | | | | | | | | | | | | | |
Residential 1– 4 family
|
| | | | 343 | | | | | | | | | | | | 343 | | |
| | | | | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||
| | |
Fair Value
Hierarchy Level |
| |
Carrying
Amount |
| |
Fair
Value |
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||||||||
Financial assets: | | | | | | | ||||||||||||||||||||||
Cash and cash equivalents
|
| |
Level 1
|
| | | $ | 47,392 | | | | | $ | 47,392 | | | | | $ | 30,336 | | | | | $ | 30,336 | | |
Securities available for sale
|
| |
See previous table
|
| | | | 3,918 | | | | | | 3,918 | | | | | | 4,209 | | | | | | 4,209 | | |
Securities held to maturity
|
| |
Level 2
|
| | | | 85,300 | | | | | | 83,344 | | | | | | 96,780 | | | | | | 96,464 | | |
Stock in Federal Reserve Bank and Federal Home Loan Bank
|
| |
n/a
|
| | | | 7,929 | | | | | | n/a | | | | | | 6,929 | | | | | | n/a | | |
Equity investment in mortgage affiliate
|
| |
Level 3
|
| | | | 4,629 | | | | | | 4,629 | | | | | | 4,459 | | | | | | 4,459 | | |
Preferred investment in mortgage affiliate
|
| |
Level 3
|
| | | | 2,555 | | | | | | 2,555 | | | | | | 2,555 | | | | | | 2,555 | | |
Net non-covered loans
|
| |
Level 3
|
| | | | 893,625 | | | | | | 903,085 | | | | | | 786,631 | | | | | | 793,541 | | |
Net covered loans
|
| |
Level 3
|
| | | | 28,180 | | | | | | 32,173 | | | | | | 34,373 | | | | | | 38,077 | | |
Accrued interest receivable
|
| |
Level 2 & Level 3
|
| | | | 3,202 | | | | | | 3,202 | | | | | | 2,914 | | | | | | 2,914 | | |
FDIC indemnification asset
|
| |
Level 3
|
| | | | 2,111 | | | | | | 528 | | | | | | 2,922 | | | | | | 745 | | |
Financial liabilities: | | | | | | | ||||||||||||||||||||||
Demand deposits
|
| |
Level 1
|
| | | | 124,779 | | | | | | 124,779 | | | | | | 111,849 | | | | | | 111,849 | | |
Money market and savings accounts
|
| |
Level 1
|
| | | | 182,590 | | | | | | 182,590 | | | | | | 181,670 | | | | | | 181,670 | | |
Certificates of deposit
|
| |
Level 3
|
| | | | 605,613 | | | | | | 605,394 | | | | | | 531,775 | | | | | | 531,456 | | |
Securities sold under agreements to repurchase and other short-term borrowings
|
| |
Level 1
|
| | | | 95,000 | | | | | | 95,000 | | | | | | 69,381 | | | | | | 69,381 | | |
FHLB long term advances
|
| |
Level 3
|
| | | | — | | | | | | — | | | | | | 15,000 | | | | | | 15,041 | | |
Accrued interest payable
|
| |
Level 1 & Level 3
|
| | | | 1,190 | | | | | | 1,190 | | | | | | 846 | | | | | | 846 | | |
| | |
2016
|
| |
2015
|
| ||||||
Land
|
| | | $ | 2,261 | | | | | $ | 2,261 | | |
Building and improvements
|
| | | | 5,842 | | | | | | 5,842 | | |
Leasehold improvements
|
| | | | 2,428 | | | | | | 2,428 | | |
Furniture and equipment
|
| | | | 4,332 | | | | | | 4,189 | | |
| | | | | 14,863 | | | | | | 14,720 | | |
Less accumulated depreciation and amortization
|
| | | | 6,636 | | | | | | 5,838 | | |
Bank premises and equipment, net
|
| | | $ | 8,227 | | | | | $ | 8,882 | | |
|
|
2017
|
| | | $ | 1,907 | | |
|
2018
|
| | | | 1,630 | | |
|
2019
|
| | | | 1,341 | | |
|
2020
|
| | | | 825 | | |
|
2021
|
| | | | 149 | | |
|
Thereafter
|
| | | | 425 | | |
| | | | | $ | 6,277 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||
Amortizable core deposit intangibles
|
| | | $ | 7,477 | | | | | $ | (6,603) | | | | | $ | 874 | | |
| | |
December 31, 2015
|
| |||||||||||||||
| | |
Gross Carrying
Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||
Amortizable core deposit intangibles
|
| | | $ | 7,477 | | | | | $ | (6,384) | | | | | $ | 1,093 | | |
|
2017
|
| | | $ | 194 | | |
|
2018
|
| | | | 184 | | |
|
2019
|
| | | | 174 | | |
|
2020
|
| | | | 111 | | |
|
2021
|
| | | | 111 | | |
|
Thereafter
|
| | | | 100 | | |
| | | | | $ | 874 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Balance as of January 1
|
| | | $ | 2,922 | | | | | $ | 3,571 | | |
Payments from FDIC
|
| | | | (18) | | | | | | (3) | | |
Reforecasting adjustment
|
| | | | — | | | | | | (16) | | |
Accretion (amortization)
|
| | | | (793) | | | | | | (630) | | |
Balance as of December 31
|
| | | $ | 2,111 | | | | | $ | 2,922 | | |
|
|
2017
|
| | | $ | 335,344 | | |
|
2018
|
| | | | 179,719 | | |
|
2019
|
| | | | 51,608 | | |
|
2020
|
| | | | 16,692 | | |
|
2021
|
| | | | 22,250 | | |
| | | | | $ | 605,613 | | |
|
|
Within 3 Months
|
| |
3 to 6 Months
|
| |
6 to 12 Months
|
| |
Over 12 Months
|
| |
Total
|
|
|
$3,778
|
| |
$19,926
|
| |
$44,179
|
| |
$79,686
|
| |
$147,569
|
|
| | |
December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
FHLB overnight advances
|
| | | $ | 50,000 | | | | | $ | 49,000 | | | | | $ | 15,250 | | |
Other short-term FHLB advances maturing 3/27/17
|
| | | | 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
|
| | | | — | | | | | | 10,381 | | | | | | 13,794 | | |
Total
|
| | | $ | 95,000 | | | | | $ | 69,381 | | | | | $ | 29,044 | | |
Weighted average interest rate at year end
|
| | | | 0.86% | | | | | | 0.51% | | | | | | 0.65% | | |
For the periods ended December 31, 2016, 2015 and 2014: | | | | | | | | | | | | | | | | | | | |
Average outstanding balance
|
| | | $ | 66,864 | | | | | $ | 34,673 | | | | | $ | 37,810 | | |
Average interest rate during the year
|
| | | | 0.74% | | | | | | 0.76% | | | | | | 0.51% | | |
Maximum month-end outstanding balance
|
| | | $ | 95,000 | | | | | $ | 69,381 | | | | | $ | 66,852 | | |
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
FHLB fixed rate advance maturing June 2017 with a rate of 2.26%
|
| | | $ | — | | | | | $ | 5,000 | | |
FHLB fixed rate advance maturing June 2017 with a rate of 0.80%
|
| | | | — | | | | | | 10,000 | | |
Total FHLB advances
|
| | | $ | — | | | | | $ | 15,000 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Deferred tax assets: | | | | ||||||||||
Allowance for loan losses
|
| | | $ | 2,997 | | | | | $ | 2,934 | | |
Organization costs
|
| | | | 72 | | | | | | 100 | | |
Unearned loan fees and other
|
| | | | 656 | | | | | | 739 | | |
Other real estate owned write-downs
|
| | | | 945 | | | | | | 1,063 | | |
FDIC assisted transactions timing difference
|
| | | | — | | | | | | 827 | | |
Other than temporary impairment charge
|
| | | | 369 | | | | | | 369 | | |
Net unrealized loss on securities available for sale
|
| | | | 406 | | | | | | 314 | | |
Purchase accounting
|
| | | | 934 | | | | | | 1,205 | | |
Deferred compensation
|
| | | | 878 | | | | | | 707 | | |
Other
|
| | | | 871 | | | | | | 188 | | |
Total deferred tax assets
|
| | | | 8,128 | | | | | | 8,446 | | |
Deferred tax liabilities: | | | | ||||||||||
FDIC indemnification asset
|
| | | | 735 | | | | | | 1,018 | | |
Depreciation
|
| | | | 613 | | | | | | 712 | | |
Total deferred tax liabilities
|
| | | | 1,348 | | | | | | 1,730 | | |
Net deferred tax assets
|
| | | $ | 6,780 | | | | | $ | 6,716 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Current tax expense | | | | | |||||||||||||||
Federal
|
| | | $ | 4,781 | | | | | $ | 2,367 | | | | | $ | 4,047 | | |
State
|
| | | | 285 | | | | | | 168 | | | | | | 125 | | |
Total current tax expense
|
| | | | 5,066 | | | | | | 2,535 | | | | | | 4,172 | | |
Deferred tax benefit | | | | | |||||||||||||||
Federal
|
| | | | 28 | | | | | | 2,123 | | | | | | (394) | | |
State
|
| | | | 1 | | | | | | 9 | | | | | | (24) | | |
Total deferred tax expense (benefit)
|
| | | | 29 | | | | | | 2,132 | | | | | | (418) | | |
Total income tax expense
|
| | | $ | 5,095 | | | | | $ | 4,667 | | | | | $ | 3,754 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Computed expected tax expense at statutory rate
|
| | | $ | 5,238 | | | | | $ | 4,745 | | | | | $ | 3,821 | | |
Reduction in tax expense resulting from: | | | | | |||||||||||||||
Income from bank-owned life insurance
|
| | | | (238) | | | | | | (216) | | | | | | (210) | | |
Other, net
|
| | | | 95 | | | | | | 138 | | | | | | 143 | | |
Income tax expense
|
| | | $ | 5,095 | | | | | $ | 4,667 | | | | | $ | 3,754 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Expected life
|
| |
10 years
|
| |
10 years
|
| |
10 years
|
| |||||||||
Expected volatility
|
| | | | 14.16% | | | | | | 14.71% | | | | | | 29.30% | | |
Risk-free interest rate
|
| | | | 1.62% | | | | | | 2.26% | | | | | | 2.48% | | |
Weighted average fair value per option granted
|
| | | $ | 0.63 | | | | | $ | 0.51 | | | | | $ | 2.88 | | |
Dividend yield
|
| | | | 4.44% | | | | | | 5.51% | | | | | | 2.55% | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Options outstanding, beginning of period
|
| | | | 664,400 | | | | | $ | 9.00 | | | | | | | | | | | | | | |
Granted
|
| | | | 136,000 | | | | | | 11.99 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (18,200) | | | | | | 7.44 | | | | | | | | | | | | | | |
Options outstanding, end of period
|
| | | | 782,200 | | | | | $ | 9.56 | | | | | | 6.5 | | | | | $ | 5,301 | | |
Vested or expected to vest
|
| | | | 782,200 | | | | | $ | 9.56 | | | | | | 6.7 | | | | | $ | 5,301 | | |
Exercisable at end of period
|
| | | | 418,910 | | | | | $ | 7.99 | | | | | | 4.7 | | | | | $ | 3,365 | | |
| | |
Income
(Numerator) |
| |
Weighted
Average Shares (Denominator) |
| |
Per Share
Amount |
| |||||||||
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 | | |
For the year ended December 31, 2014 | | | | | | | | | | | | | | | | | | | |
Basic EPS
|
| | | $ | 7,483 | | | | | | 11,846 | | | | | $ | 0.63 | | |
Effect of dilutive stock options and warrants
|
| | | | | | | | | | 81 | | | | | | — | | |
Diluted EPS
|
| | | $ | 7,483 | | | | | | 11,927 | | | | | $ | 0.63 | | |
|
| | |
Actual
|
| |
Required
For Capital Adequacy Purposes(1) |
| |
To Be Categorized as
Well Capitalized(2) |
||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
|||||||||||||||||
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% |
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Southern National | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| | | $ | 109,276 | | | | | | 13.13% | | | | | $ | 37,254 | | | | | | 4.50% | | | | | | n/a | | | | | | n/a |
Tier 1 risk-based capital ratio
|
| | | | 109,276 | | | | | | 13.13% | | | | | | 49,939 | | | | | | 6.00% | | | | | | n/a | | | | | | n/a |
Total risk-based capital ratio
|
| | | | 117,697 | | | | | | 14.14% | | | | | | 66,585 | | | | | | 8.00% | | | | | | n/a | | | | | | n/a |
Leverage ratio
|
| | | | 109,276 | | | | | | 11.06% | | | | | | 39,509 | | | | | | 4.00% | | | | | | n/a | | | | | | n/a |
Sonabank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
|
| | | $ | 108,054 | | | | | | 12.99% | | | | | $ | 37,436 | | | | | | 4.50% | | | | | $ | 54,075 | | | | | | 6.50% |
Tier 1 risk-based capital ratio
|
| | | | 108,054 | | | | | | 12.99% | | | | | | 49,915 | | | | | | 6.00% | | | | | | 66,553 | | | | | | 8.00% |
Total risk-based capital ratio
|
| | | | 116,475 | | | | | | 14.00% | | | | | | 66,553 | | | | | | 8.00% | | | | | | 83,192 | | | | | | 10.00% |
Leverage ratio
|
| | | | 108,054 | | | | | | 10.94% | | | | | | 39,493 | | | | | | 4.00% | | | | | | 49,366 | | | | | | 5.00% |
| | |
2016
|
| |
2015
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 856 | | | | | $ | 823 | | |
Investment in subsidiary
|
| | | | 125,047 | | | | | | 118,413 | | |
Other assets
|
| | | | 441 | | | | | | 400 | | |
Total assets
|
| | | $ | 126,344 | | | | | $ | 119,636 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock
|
| | | $ | 123 | | | | | $ | 122 | | |
Additional paid in capital
|
| | | | 104,884 | | | | | | 104,389 | | |
Retained earnings
|
| | | | 22,126 | | | | | | 15,735 | | |
Accumulated other comprehensive loss
|
| | | | (789) | | | | | | (610) | | |
Total stockholders’ equity
|
| | | | 126,344 | | | | | | 119,636 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 126,344 | | | | | $ | 119,636 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Cash dividends received from Sonabank
|
| | | $ | 3,600 | | | | | $ | 6,300 | | | | | $ | 6,500 | | |
Other operating expenses
|
| | | | 153 | | | | | | 204 | | | | | | 162 | | |
Income before tax benefit and undistributed income of
Sonabank |
| | | | 3,447 | | | | | | 6,096 | | | | | | 6,338 | | |
Income tax benefit
|
| | | | (52) | | | | | | (69) | | | | | | (55) | | |
Equity in undistributed net income of Sonabank
|
| | | | 6,813 | | | | | | 3,124 | | | | | | 1,090 | | |
Net income
|
| | | $ | 10,312 | | | | | $ | 9,289 | | | | | $ | 7,483 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 10,312 | | | | | $ | 9,289 | | | | | $ | 7,483 | | |
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Equity in undistributed net income of subsidiary
|
| | | | (10,413) | | | | | | (9,424) | | | | | | (7,590) | | |
Other, net
|
| | | | 219 | | | | | | 262 | | | | | | 264 | | |
Net cash and cash equivalents provided by operating activities
|
| | | | 118 | | | | | | 127 | | | | | | 157 | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Dividend from bank subsidiary
|
| | | | 3,600 | | | | | | 6,300 | | | | | | 6,500 | | |
Net cash and cash equivalents provided by investing
activities |
| | | | 3,600 | | | | | | 6,300 | | | | | | 6,500 | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Issuance of common stock
|
| | | | 236 | | | | | | 707 | | | | | | 886 | | |
Repurchase of common stock
|
| | | | — | | | | | | (721) | | | | | | — | | |
Dividend payment on common stock
|
| | | | (3,921) | | | | | | (6,359) | | | | | | (7,239) | | |
Net cash and cash equivalents used in financing
activities |
| | | | (3,685) | | | | | | (6,373) | | | | | | (6,353) | | |
Increase (decrease) in cash and cash equivalents
|
| | | | 33 | | | | | | 54 | | | | | | 304 | | |
Cash and cash equivalents at beginning of period
|
| | | | 823 | | | | | | 769 | | | | | | 465 | | |
Cash and cash equivalents at end of period
|
| | | $ | 856 | | | | | $ | 823 | | | | | $ | 769 | | |
|
| | |
Balance at
December 31, 2015 |
| |
Current Period
Change |
| |
Balance at
December 31, 2016 |
| |||||||||
Unrealized gains (losses) on securities available for sale
|
| | | $ | (440) | | | | | $ | (187) | | | | | $ | (627) | | |
Unrecognized loss on securities held to maturity for which other than temporary impairment charges have been taken
|
| | | | 311 | | | | | | — | | | | | | 311 | | |
Unrealized loss on securities available for sale transferred
to held to maturity |
| | | | (481) | | | | | | 8 | | | | | | (473) | | |
Total
|
| | | $ | (610) | | | | | $ | (179) | | | | | $ | (789) | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Loans outstanding at January 1
|
| | | $ | 10,438 | | | | | $ | 9,383 | | |
Principal advances
|
| | | | 149,725 | | | | | | 132,206 | | |
Principal paid
|
| | | | (152,037) | | | | | | (131,151) | | |
Balance at December 31
|
| | | $ | 8,126 | | | | | $ | 10,438 | | |
|
| | |
Interest
Income |
| |
Net Interest
Income |
| |
Income
Before Taxes |
| |
Net
Income |
| |
Earnings Per Share
|
| |||||||||||||||||||||
| | |
Basic
|
| |
Diluted
|
| ||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
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 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First quarter
|
| | | $ | 10,435 | | | | | $ | 8,927 | | | | | $ | 2,986 | | | | | $ | 2,004 | | | | | $ | 0.16 | | | | | $ | 0.16 | | |
Second quarter
|
| | | | 10,732 | | | | | | 9,024 | | | | | | 3,694 | | | | | | 2,466 | | | | | | 0.20 | | | | | | 0.20 | | |
Third quarter
|
| | | | 11,148 | | | | | | 9,183 | | | | | | 3,726 | | | | | | 2,481 | | | | | | 0.20 | | | | | | 0.20 | | |
Fourth quarter
|
| | | | 11,386 | | | | | | 9,490 | | | | | | 3,550 | | | | | | 2,338 | | | | | | 0.19 | | | | | | 0.19 | | |
Exhibit No.
|
| |
Description
|
|
2.1 | | | Agreement and Plan of Merger dated as of December 13, 2016, by and among Southern National Bancorp of Virginia, Inc. and Eastern Virginia Bankshares, Inc. (incorporated herein by reference to Exhibit 2.1 to Southern National’s Current Report on Form 8-K filed on December 14, 2016) | |
3.1 | | | Articles of Incorporation (incorporated herein by reference to Exhibit 3.1 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.2 | | | Certificate of Amendment to the Articles of Incorporation dated January 31, 2005 (incorporated herein by reference to Exhibit 3.2 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.3 | | | Certificate of Amendment to the Articles of Incorporation dated April 13, 2006 (incorporated herein by reference to Exhibit 3.3 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.4 | | | Amended and Restated Bylaws (incorporated by reference to Exhibit 3.4 to Southern National’s Annual Report on Form 10-K for the year ended December 31, 2006) | |
3.5 | | | Amendment No. 1 to Amended and Restated Bylaws (incorporated herein by reference to Exhibit 3.1 to Southern National’s Current Report on Form 8-K filed on October 14, 2009) | |
4.1 | | | Specimen Stock Certificate of Southern National (incorporated herein by reference to Exhibit 4.1 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
4.2 | | | Form of Warrant Agreement (incorporated herein by reference to Exhibit 4.2to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
4.3 | | | Form of Amendment to Warrant Agreement (incorporated herein by reference to Exhibit 4.3 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
10.1 | | | Form of Affiliate Agreement, dated as of December 13, 2016, between Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Southern National Bancorp of Virginia, Inc. (incorporated herein by reference to Exhibit 99.1 to Southern National’s Current Report on Form 8-K filed on December 14, 2016) | |
10.2 | | | Form of Affiliate Agreement, dated as of December 13, 2016, between Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Eastern Virginia Bankshares, Inc. (incorporated herein by reference to Exhibit 99.2 to Southern National’s Current Report on Form 8-K filed on December 14, 2016) | |
10.3 | | | Form of Voting and Election of Consideration, dated as of December 13, 2016, by and among Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Eastern Virginia Bankshares, Inc. (incorporated herein by reference to Exhibit 99.3 to Southern National’s Current Report on Form 8-K filed on December 14, 2016) | |
10.4 | | | Agreement and Plan of Merger among Southern National Bancorp of Virginia, Inc., Prince George’s Federal Savings Bank, Sonabank and SONA Interim Federal Savings Bank, dated as of January 8, 2014 (incorporated herein by reference to Appendix A to the proxy statement/prospectus contained in Southern National’s Registration Statement on Form S-4 filed on March 14, 2014 (Registration No. 333-194564)) | |
10.5 | | | First Amendment to the Agreement and Plan of Merger by and among Prince George’s Federal Savings Bank, Southern National Bancorp of Virginia, Inc., Sonabank and SONA Interim Federal Savings Bank, dated as of February 20, 2014 (incorporated herein by reference to Appendix A to the proxy statement/prospectus contained in Southern National’s Registration Statement on Form S-4 filed on March 14, 2014 (Registration No. 333-194564)) | |
Exhibit No.
|
| |
Description
|
|
10.6 | | | Southern National Bancorp of Virginia, Inc. 2004 Stock Option Plan (incorporated herein by reference to Exhibit 10.1 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
10.7 | | | Form of Change in Control Agreement with Georgia S. Derrico and R. Roderick Porter (incorporated herein by reference to Exhibit 10.2 to Southern National’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
10.8 | | | Form of Southern National Bancorp of Virginia, Inc. Incentive Stock Option Agreement (incorporated herein by reference to Exhibit 10.3 to Southern National’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.9 | | | Supplemental Executive Retirement Plan for Georgia Derrico (incorporated herein by reference to Exhibit 10.4 to Southern National’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.10 | | | Supplemental Executive Retirement Plan for Rod Porter (incorporated herein by reference to Exhibit 10.5 to Southern National’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.11 | | | Southern National Bancorp of Virginia, Inc. 2010 Stock Awards and Incentive Plan (incorporated herein by reference to Exhibit 4.2 to Southern National’s Registration Statement on Form S-8 (Registration No. 333-166511)) | |
10.12 | | | Form of Southern National Bancorp of Virginia, Inc. Incentive Stock Option Agreement (incorporated herein by reference to Exhibit 4.3 to Southern National’s Registration Statement on Form S-8 (Registration No. 333-166511)) | |
11.0 | | | Statement re: Computation of Per Share Earnings (incorporated by reference to Note 15 of the notes to consolidated financial statements included in this Annual Report on Form 10-K) | |
21.0* | | | Subsidiaries of the Registrant | |
23.1* | | | Consent of Dixon Hughes Goodman LLP | |
31.1* | | | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2* | | | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1** | | | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
| Southern National Bancorp of Virginia, Inc. | | ||||||
| By: | | |
/s/ Georgia S. Derrico
Georgia S. Derrico
Chairman of the Board and Chief Executive Officer (Principal Executive Officer) |
| | Date: March 16, 2017 | |
| By: | | |
/s/ William H. Lagos
William H. Lagos
Sr. Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
| | Date: March 16, 2017 | |
|
Signature
|
| |
Title
|
|
|
/s/ Georgia S. Derrico
Georgia S. Derrico
|
| | Chairman of the Board and Chief Executive Officer | |
|
/s/ R. Roderick Porter
R. Roderick Porter
|
| | President and Director | |
|
/s/ Neil J. Call
Neil J. Call
|
| | Director | |
|
/s/ Charles A. Kabbash
Charles A. Kabbash
|
| | Director | |
|
/s/ Frederick L. Bollerer
Frederick L. Bollerer
|
| | Director | |
|
/s/ John J. Forch
John J. Forch
|
| | Director | |
|
/s/ W. Bruce Jennings
W. Bruce Jennings
|
| | Director | |
|
/s/ Robert Clagett
Robert Clagett
|
| | Director | |