UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2015

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ______ to ______

 

 

 

Commission file number: 0-50765

 

VILLAGE BANK AND TRUST FINANCIAL CORP.

(Exact name of registrant as specified in its charter)

 

Virginia  16-1694602
(State or other jurisdiction of  (I.R.S. Employer
incorporation or organization)  Identification No.)

 

13319 Midlothian Turnpike, Midlothian, Virginia 23113
(Address of principal executive offices) (Zip code)

 

804-897-3900

(Registrant’s telephone number, including area code)

 

Indicate by check whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

  

Large Accelerated Filer ¨ Accelerated Filer ¨
Non-Accelerated Filer ¨  (Do not check if smaller reporting company) Smaller Reporting Company x

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

 

Indicate the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date.

 

1,417,920 shares of common stock, $4.00 par value, outstanding as of November 3, 2015

 

 

 

 

Village Bank and Trust Financial Corp. and Subsidiary

Form 10-Q

 

TABLE OF CONTENTS

 

Part I – Financial Information    
     
Item 1.  Financial Statements    
     
Consolidated Balance Sheets September 30, 2015 (unaudited) and December 31, 2014   3
     
Consolidated Statements of Operations For the Three and Nine Months Ended September 30, 2015 and 2014 (unaudited)   4
     
Consolidated Statements of Changes in Comprehensive Income For the Three and Nine Months Ended September 30, 2015 and 2014 (unaudited)   5
     
Consolidated Statements of Changes in Shareholders’ Equity For the Nine Months Ended September 30, 2015 and 2014 (unaudited)   6
     
Consolidated Statements of Cash Flows For the Nine Months Ended September 30, 2015 and 2014 (unaudited)   7
     
Notes to Consolidated Financial Statements (unaudited)   8
     
Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations   38
     
Item 3.  Quantitative and Qualitative Disclosures About Market Risk   60
     
Item 4. Controls and Procedures   60
     
Part II – Other Information    
     
Item 1.  Legal Proceedings   61
     
Item 1A. Risk Factors   61
     
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds   61
     
Item 3.  Defaults Upon Senior Securities   61
     
Item 4.  Mine Safety Disclosures   61
     
Item 5.  Other Information   61
     
Item 6.  Exhibits   62
     
Signatures   63

 

 2 
 

 

Part I – Financial Information

 

ITEM 1 – FINANCIAL STATEMENTS

 

Village Bank and Trust Financial Corp. and Subsidiary
Consolidated Balance Sheets
September 30, 2015 (Unaudited) and December 31, 2014

(dollar amounts in thousands, except per share amounts) 

 

   September 30,   December 31, 
   2015   2014 
Assets          
Cash and due from banks  $12,772   $25,115 
Federal funds sold   13,303    23,988 
Total cash and cash equivalents   26,075    49,103 
Investment securities available for sale   39,595    39,542 
Loans held for sale   12,770    9,914 
Loans          
Outstandings   299,745    286,146 
Allowance for loan losses   (5,496)   (5,729)
Deferred fees and costs   1,294    722 
    295,543    281,139 
Other real estate owned, net of valuation allowance   8,018    12,638 
Assets held for sale   13,821    13,502 
Premises and equipment, net   13,733    14,301 
Bank owned life insurance   7,084    6,947 
Accrued interest receivable   2,085    1,372 
Other assets   4,926    5,546 
           
   $423,650   $434,004 
           
Liabilities and Shareholders' Equity          
Liabilities          
Deposits          
Noninterest bearing demand  $75,978   $77,496 
Interest bearing   293,061    301,364 
Total deposits   369,039    378,860 
Federal Home Loan Bank advances   6,000    14,000 
Long-term debt - trust preferred securities   8,764    8,764 
Other borrowings   338    3,302 
Accrued interest payable   1,302    1,167 
Other liabilities   7,551    8,853 
Total liabilities   392,994    414,946 
           
Shareholders' equity          
Preferred stock, $4 par value, $1,000 liquidation preference,1,000,000 shares  authorized; 5,715 shares issued and outstanding at September 30, 2015 14,738 shares issued and oustanding at December 31, 2014   23    59 
Common stock, $4 par value, 10,000,000 shares authorized; 1,417,920 shares issued and outstanding at September 30, 2015 350,622 shares issued and outstanding at December 31, 2014   5,561    1,339 
Additional paid-in capital   58,501    58,188 
Accumulated deficit   (33,870)   (40,539)
Common stock warrant   732    732 
Stock in directors rabbi trust   (1,034)   (878)
Directors deferred fees obligation   1,034    878 
Accumulated other comprehensive loss   (291)   (721)
Total shareholders' equity   30,656    19,058 
           
   $423,650   $434,004 

 

See accompanying notes to consolidated financial statements.

 

 3 
 

 

Village Bank and Trust Financial Corp. and Subsidiary
Consolidated Statements of Operations
Three and Nine Months Ended September 30, 2015 and 2014
(Unaudited)
(dollar amounts in thousands, except per share amounts)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2015   2014   2015   2014 
Interest income                    
Loans  $3,780   $3,814   $11,096   $11,579 
Investment securities   155    304    464    958 
Federal funds sold   10    19    46    64 
Total interest income   3,945    4,137    11,606    12,601 
                     
Interest expense                    
Deposits   621    751    1,877    2,304 
Borrowed funds   82    (22)   307    423 
Total interest expense   703    729    2,184    2,727 
                     
Net interest income   3,242    3,408    9,422    9,874 
Provision for loan losses   -    -    -    100 
Net interest income after provision for loan losses   3,242    3,408    9,422    9,774 
                     
Noninterest income                    
Service charges and fees   632    589    1,906    1,673 
Gain on sale of loans   1,840    1,290    4,797    3,453 
Gain on sale of assets   -    -    -    3 
Gain (loss) on sale of investment securities   -    (14)   7    (14)
Rental income   309    226    800    732 
Other   89    99    266    338 
Total noninterest income   2,870    2,190    7,776    6,185 
                     
Noninterest expense                    
Salaries and benefits   2,892    2,659    8,271    8,108 
Commissions   499    338    1,234    907 
Occupancy   412    397    1,298    1,272 
Equipment   189    146    587    529 
Write down of assets held for sale   -    -    687    - 
Supplies   70    77    204    243 
Professional and outside services   856    615    2,153    1,896 
Advertising and marketing   73    81    246    220 
Loss (gain) on sale and write down of OREO, net   (49)   364    (135)   1,051 
Other operating expense   699    787    2,103    2,434 
Total noninterest expense   5,641    5,464    16,648    16,660 
                     
Net income (loss) before income tax expense (benefit)   471    134    550    (701)
Income tax expense (benefit)   -    -    -    - 
                     
Net income (loss)   471    134    550    (701)
                     
Preferred stock dividends and amortization of discount   (170)   (545)   (500)   (1,062)
Preferred stock principal forgiveness   -    -    4,404    - 
Preferred stock dividend forgiveness   -    -    2,215    - 
Net income (loss) available to common shareholders  $301   $(411)  $6,669   $(1,763)
                     
Earnings (loss) per share, basic  $0.21   $(1.23)  $6.17   $(5.28)
Earnings (loss) per share, diluted  $0.21   $(1.23)  $6.14   $(5.28)

 

See accompanying notes to consolidated financial statements.

 

 4 
 

 

Village Bank and Trust Financial Corp. and Subsidiary
Consolidated Statements of Changes in Comprehensive Income (Loss)
Three and Nine Months Ended September 30, 2015 and 2014
(Unaudited)
(dollar amounts in thousands)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2015   2014   2015   2014 
                 
Net income (loss)  $471   $134   $550   $(701)
Other comprehensive income (loss)                    
Unrealized holding gains (losses) arising during the period   544    84    650    3,234 
Tax effect   185    28    221    1,099 
Net change in unrealized holding gains (losses) on securities available for sale, net of tax   359    56    429    2,135 
                     
Reclassification adjustment                    
Reclassification adjustment for gains realized in income   -    14    (7)   14 
Tax effect   -    5    (2)   5 
Reclassification for gains included in net income, net of tax   -    9    (5)   9 
                     
Minimum pension adjustment   3    3    9    9 
Tax effect   1    1    3    3 
Minimum pension adjustment, net of tax   2    2    6    6 
                     
Total other comprehensive income   361    67    430    2,150 
                     
Total comprehensive income  $832   $201   $980   $1,449 

 

See accompanying notes to consolidated financial statements.

  

 5 
 

 

Village Bank and Trust Financial Corp. and Subsidiary
Consolidated Statements of Changes in Shareholders' Equity
Nine Months Ended September 30, 2015 and 2014
(Unaudited)
(dollar amounts in thousands)

 

                               Directors   Accumulated     
           Additional           Discount on   Stock in   Deferred   Other     
   Preferred   Common   Paid-in   Accumulated       Preferred   Directors   Fees   Comprehensive     
   Stock   Stock   Capital   Deficit   Warrant   Stock   Rabbi Trust   Obligation   Income (loss)   Total 
                                         
Balance, December 31, 2014  $59   $1,339   $58,188   $(40,539)  $732   $-   $(878)  $878   $(721)  $19,058 
Preferred stock dividend   -    -    -    (500)   -    -    -    -    -    (500)
Restricted stock issuance   -    15    (93)   -    -    -    (156)   156    -    (78)
Issuance of common stock, net of offering expense of $1,200   -    2,875    5,842    -    -    -    -    -    -    8,717 
Preferred stock exchanged for commmon stock   (18)   1,332    (1,314)   -    -    -    -    -    -    - 
Preferred stock principal forgiveness   (18)   -    (4,386)   4,404    -    -    -    -    -    - 
Preferred stock dividend forgiveness   -    -    -    2,215    -    -    -    -    -    2,215 
Stock based compensation   -    -    264    -    -    -    -    -    -    264 
Minimum pension adjustment (net of income taxes of $3)   -    -    -    -    -    -    -    -    6    6 
Net income   -    -    -    550    -    -    -    -    -    550 
Change in unrealized gain (loss) on investment securities available-for-sale, net of reclassification and tax effect   -    -    -    -    -    -    -    -    424    424 
                                                   
Balance, September 30, 2015  $23   $5,561   $58,501   $(33,870)  $732   $-   $(1,034)  $1,034   $(291)  $30,656 
                                                   
Balance, December 31, 2013  $59   $21,353   $38,054   $(38,066)  $732   $(50)  $(878)  $878   $(3,838)  $18,244 
Amortization of preferred stock discount   -    -    -    (50)   -    50    -    -    -    - 
Preferred stock dividend   -    -    -    (1,012)   -    -    -    -    -    (1,012)
Reverse stock split   -    (20,019)   20,019    -    -    -    -    -    -    - 
Issuance of common stock   -    3    (11)   -    -    -    -    -    -    (8)
Stock based compensation   -    -    62    -    -    -    -    -    -    62 
Minimum pension adjustment (net of income taxes of $3)   -    -    -    -    -    -    -    -    6    6 
Net loss   -    -    -    (701)   -    -    -    -    -    (701)
Change in unrealized gain (loss) on investment securities available-for-sale, net of reclassification and tax effect   -    -    -    -    -    -    -    -    2,144    2,144 
                                                   
Balance, September 30, 2014  $59   $1,337   $58,124   $(39,829)  $732   $-   $(878)  $878   $(1,688)  $18,735 

 

See accompanying notes to consolidated financial statements.

 

 6 
 

 

Village Bank and Trust Financial Corp. and Subsidiary
Consolidated Statements of Cash Flows
Nine Months Ended September 30, 2015 and 2014
(Unaudited)
(dollars in thousands)

 

   2015   2014 
         
Cash Flows from Operating Activities          
Net income (loss)  $550   $(701)
Adjustments to reconcile net income (loss) to net
cash provided by (used in) operating activities:
          
Depreciation and amortization   649    482 
Deferred income taxes   201    (324)
Valuation allowance deferred income taxes   (201)   324 
Provision for loan losses   -    100 
Write-down of other real estate owned   216    751 
Valuation allowance other real estate owned   73    (495)
Write-down of assets held for sale   687    - 
(Gain) loss on securities sold   (7)   14 
Gain on loans sold   (4,797)   (3,453)
(Gain) loss on sale and disposal of premises and equipment   12    (3)
Gain on sale of other real estate owned   (666)   (199)
Stock compensation expense   264    62 
Proceeds from sale of mortgage loans   166,176    128,465 
Origination of mortgage loans for sale   (164,235)   (123,939)
Amortization of premiums and accretion of discounts on securities, net   216    304 
Increase in interest receivable   (713)   (81)
Increase in bank owned life insurance   (137)   (137)
Decrease (increase) in other assets   (835)   205 
Increase in interest payable   135    27 
Increase in other liabilities   1,010    2,142 
Net cash (used in) provided by operating activities   (1,402)   3,544 
           
Cash Flows from Investing Activities          
Purchases of available for sale securities   (6,748)   - 
Proceeds from the sale or calls of available for sale securities   7,129    5,162 
Net decrease (increase) in loans   (14,747)   4,401 
Proceeds from sale of other real estate owned   5,340    8,057 
Purchases of premises and equipment   (780)   (1,708)
Proceeds from sale of premises and equipment   -    17 
Net cash (used in) provided by investing activities   (9,806)   15,929 
           
Cash Flows from Financing Activities          
Issuance of common stock   -    (8)
Net proceeds from sale of common stock, net of expenses of $990   8,965    - 
Net decrease in deposits   (9,821)   (9,964)
Net decrease in Federal Home Loan Bank Advances   (8,000)   (4,000)
Net increase (decrease) in other borrowings   (2,964)   (878)
Net cash used in financing activities   (11,820)   (14,850)
           
Net increase (decrease) in cash and cash equivalents   (23,028)   4,623 
Cash and cash equivalents, beginning of period   49,103    40,209 
           
Cash and cash equivalents, end of period  $26,075   $44,832 
           
Supplemental Disclosure of Cash Flow Information          
Cash payments for interest  $2,049   $2,536 
Supplemental Schedule of Non Cash Activities          
Real estate owned assets acquired in settlement of loans  $329   $5,375 
Assets moved to held for sale  $831   $- 
Dividends on preferred stock accrued  $500   $1,012 
Non-Cash conversion of preferred shares  $4,619   $- 
Forgiveness of principal and accrued dividends  $6,619   $- 

 

See accompanying notes to consolidated financial statements.

 

 7 
 

 

Village Bank and Trust Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements

Three and Nine Months Ended September 30, 2015 and 2014

(Unaudited)

 

Note 1 - Principles of presentation

 

Village Bank and Trust Financial Corp. (the “Company”) is the holding company of Village Bank (the “Bank”). The consolidated financial statements include the accounts of the Company, the Bank and the Bank’s subsidiary. All material intercompany balances and transactions have been eliminated in consolidation.

 

On August 6, 2014, the Company filed Articles of Amendment to its Articles of Incorporation with the Virginia State Corporation Commission to effect a reverse stock split of its outstanding common stock which became effective on August 8, 2014. As a result of the reverse split, every sixteen shares of the Company’s issued and outstanding common stock were consolidated into one issued and outstanding share of common stock. The computations of basic and diluted earnings (loss) per share have been adjusted retroactively to reflect the reverse stock split.

 

In the opinion of management, the accompanying condensed consolidated financial statements of the Company have been prepared on the accrual basis in accordance with generally accepted accounting principles for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, all adjustments that are, in the opinion of management, necessary for a fair presentation have been included. The results of operations for the nine month period ended September 30, 2015 is not necessarily indicative of the results to be expected for the full year ending December 31, 2015. The unaudited interim financial statements should be read in conjunction with the audited financial statements and notes to financial statements that are presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 as filed with the Securities and Exchange Commission (“SEC”).

 

The Company has evaluated events and transactions occurring subsequent to the consolidated balance sheet date of September 30, 2015 for items that should potentially be recognized or disclosed in these consolidated financial statements. The evaluation was conducted through the date these consolidated financial statements were issued.

 

Note 2 - Use of estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the balance sheets and statements of operations for the period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change include the determination of the allowance for loan losses and its related provision, the valuation allowance on the deferred tax asset, and the estimate of the fair value of assets held for sale.

 

 8 
 

 

Note 3 - Earnings (loss) per common share

 

The following table presents the basic and diluted earnings (loss) per common share computation (in thousands, except per share data):

 

   Three Months Ended September 30,   Nine Months Ended September 30, 
   2015   2014   2015   2014 
Numerator                    
Net income (loss) - basic and diluted  $471   $134   $550   $(701)
Preferred stock dividend and accretion   (170)   (545)   (500)   (1,062)
Preferred stock principal forgiveness   -    -    4,404    - 
Preferred stock dividend forgiveness   -    -    2,215    - 
Net income (loss) available to common  shareholders  $301   $(411)  $6,669   $(1,763)
                     
Denominator                    
Weighted average shares outstanding - basic   1,418    334    1,081    334 
Dilutive effect of common stock options and  restricted stock awards   5    -    5    - 
                     
Weighted average shares outstanding - diluted   1,423    334    1,086    334 
                     
Earnings (loss) per share - basic  $0.21   $(1.23)  $6.17   $(5.28)
Earnings (loss) per share - diluted  $0.21   $(1.23)  $6.14   $(5.28)

 

Outstanding options and warrants to purchase common stock were considered in the computation of diluted earnings (loss) per share for the periods presented.

 

Stock options for 4,505 and 14,802 shares of common stock were not included in computing diluted earnings (loss) per share for the three and nine months ended September 30, 2015 and 2014, respectively, because their effects were anti-dilutive. Warrants for 31,190 shares of common stock were not included in computing earnings (loss) per share in 2015 and 2014 because their effects were also anti-dilutive.

 

 9 
 

 

Note 4 – Investment securities available for sale

 

At September 30, 2015 and December 31, 2014, all of our securities were classified as available-for-sale. The following table presents the composition of our investment portfolio at the dates indicated (dollars in thousands):

 

           Gross   Gross   Estimated     
   Par   Amortized   Unrealized   Unrealized   Fair   Average 
   Value   Cost   Gains   Losses   Value   Yield 
September 30, 2015                              
US Government Agencies                              
One to five years  $12,000   $12,318   $-   $(32)  $12,286    0.91%
Five to ten years   18,500    19,737    -    (240)   19,497    2.32%
More than ten years   3,349    3,357    -    (9)   3,348    0.84%
    33,849    35,412    -    (281)   35,131    1.49%
Mortgage-backed securities                              
One to five years   1,896    1,947    1    (9)   1,939    1.27%
More than ten years   1,253    1,311    1    (6)   1,306    1.28%
    3,149    3,258    2    (15)   3,245    1.31%
Municipals                              
More than ten years   1,130    1,258    -    (39)   1,219    3.72%
    1,130    1,258    -    (39)   1,219    3.72%
                               
Total investment securities  $38,128   $39,928   $2   $(335)  $39,595    1.54%
                               
December 31, 2014                              
US Government Agencies                              
One to Five years  $10,000   $10,324   $-   $(225)  $10,099    1.10%
Five to ten years   22,500    23,895    -    (647)   23,248    1.98%
    32,500    34,219    -    (872)   33,347    1.71%
Mortgage-backed securities                              
More than ten years   471    484    2    (2)   484    0.31%
Municipals                              
Five to ten years   1,000    1,131    -    (20)   1,111    2.50%
More than ten years   4,130    4,684    2    (86)   4,600    2.89%
    5,130    5,815    2    (106)   5,711    2.82%
                               
Total investment securities  $38,101   $40,518   $4   $(980)  $39,542    1.85%

 

Investment securities available for sale that have an unrealized loss position at September 30, 2015 and December 31, 2014 are detailed below (in thousands):

 

   Securities in a loss   Securities in a loss         
   position for less than   position for more than         
   12 Months   12 Months   Total 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
   Value   Losses   Value   Losses   Value   Losses 
September 30, 2015                              
US Government Agencies  $18,782   $(219)  $16,349   $(62)  $35,131   $(281)
Municipals   711    (11)   507    (28)   1,218    (39)
Mortgage-backed securities   2,152    (15)   -    -    2,152    (15)
                               
   $21,645   $(245)  $16,856   $(90)  $38,501   $(335)
                               
December 31, 2014                              
US Government Agencies  $-   $-   $33,347   $(872)  $33,347   $(872)
Municipals   -    -    5,497    (106)   5,497    (106)
Mortgage-backed securities   -    -    363    (2)   363    (2)
                               
   $-   $-   $39,207   $(980)  $39,207   $(980)

 

 10 
 

 

Management does not believe that any individual unrealized loss as of September 30, 2015 and December 31, 2014 is other than a temporary impairment. These unrealized losses are primarily attributable to changes in interest rates. As of September 30, 2015, management does not have the intent to sell any of the securities classified as available for sale and management believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost. Approximately $6 million of these securities are pledged against current and potential fundings.

 

Note 5 – Loans and allowance for loan losses

 

The following table presents the composition of our loan portfolio (excluding mortgage loans held for sale) at the dates indicated (dollars in thousands):

 

   September 30, 2015   December 31, 2014 
   Amount   %   Amount   % 
Construction and land development                    
Residential  $5,188    1.73%  $4,315    1.51%
Commercial   26,220    8.76%   25,152    8.80%
    31,408    10.49%   29,467    10.31%
Commercial real estate                    
Owner occupied   68,437    22.84%   58,804    20.55%
Non-owner occupied   38,132    12.72%   38,892    13.59%
Multifamily   8,195    2.73%   11,438    4.00%
Farmland   394    0.13%   434    0.15%
    115,158    38.42%   109,568    38.29%
Consumer real estate                    
Home equity lines   20,024    6.68%   20,082    7.02%
Secured by 1-4 family residential                    
First deed of trust   58,470    19.51%   61,837    21.61%
Second deed of trust   7,249    2.42%   7,854    2.74%
    85,743    28.61%   89,773    31.37%
Commercial and industrial loans
(except those secured by real estate)
   19,457    6.49%   22,165    7.75%
Guaranteed student loans   46,355    15.46%   33,562    11.73%
Consumer and other    1,624    0.53%   1,611    0.55%
                     
Total loans   299,745    100.00%   286,146    100.00%
Deferred loan cost, net   1,294         722      
Less: allowance for loan losses   (5,496)        (5,729)     
                     
   $295,543        $281,139      

 

The Company assigns risk rating classifications to its loans. These risk ratings are divided into the following groups:

 

·Risk rated 1 to 4 loans are considered of sufficient quality to preclude an adverse rating. These assets generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral;
·Risk rated 5 loans are defined as having potential weaknesses that deserve management’s close attention;
·Risk rated 6 loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any;

 

 11 
 

 

·Risk rated 7 loans have all the weaknesses inherent in substandard loans, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable; and
·Loans rated 6 or 7 are considered “Classified” loans for regulatory classification purposes.

 

The following tables provide information on the risk rating of loans at the dates indicated (in thousands):

 

   Risk Rated   Risk Rated   Risk Rated   Risk Rated   Total 
   1-4   5   6   7   Loans 
September 30, 2015                         
Construction and land development                         
Residential  $5,188   $-   $-   $-   $5,188 
Commercial   24,165    581    1,474    -    26,220 
    29,353    581    1,474    -    31,408 
Commercial real estate                         
Owner occupied   62,315    2,882    3,240    -    68,437 
Non-owner occupied   36,020    2,015    97    -    38,132 
Multifamily   7,993    202    -    -    8,195 
Farmland   394    -    -    -    394 
    106,722    5,099    3,337    -    115,158 
Consumer real estate                         
Home equity lines   18,909    237    878    -    20,024 
Secured by 1-4 family residential                         
First deed of trust   52,409    2,919    3,142    -    58,470 
Second deed of trust   6,404    26    819    -    7,249 
    77,722    3,182    4,839    -    85,743 
Commercial and industrial loans
(except those secured by real estate)
   18,049    386    1,022    -    19,457 
Guaranteed student loans   46,355    -    -    -    46,355 
Consumer and other   1,534    66    24    -    1,624 
                          
Total loans  $279,735   $9,314   $10,696   $-   $299,745 

 

 12 
 

  

   Risk Rated   Risk Rated   Risk Rated   Risk Rated   Total 
   1-4   5   6   7   Loans 
December 31, 2014                         
Construction and land development                         
Residential  $3,946   $205   $164   $-   $4,315 
Commercial   20,641    1,622    2,889    -    25,152 
    24,587    1,827    3,053    -    29,467 
Commercial real estate                         
Owner occupied   47,175    5,234    6,395    -    58,804 
Non-owner occupied   36,439    1,811    642    -    38,892 
Multifamily   10,703    735    -    -    11,438 
Farmland   413    -    21    -    434 
    94,730    7,780    7,058    -    109,568 
Consumer real estate                         
Home equity lines   18,107    465    1,510    -    20,082 
Secured by 1-4 family residential                         
First deed of trust   52,513    4,763    4,561    -    61,837 
Second deed of trust   6,456    434    964    -    7,854 
    77,076    5,662    7,035    -    89,773 
Commercial and industrial loans
(except those secured by real estate)
   19,026    2,297    390    452    22,165 
Guaranteed student loans   33,562    -    -    -    33,562 
Consumer and other   1,488    74    49    -    1,611 
                          
Total loans  $250,469   $17,640   $17,585   $452   $286,146 

 

The following table presents the aging of the recorded investment in past due loans and leases as of the dates indicated (in thousands):

 

                           Recorded 
           Greater               Investment > 
   30-59 Days   60-89 Days   Than   Total Past       Total   90 Days and 
   Past Due   Past Due   90 Days   Due   Current   Loans   Accruing 
September 30, 2015                                   
Construction and land development                                   
Residential  $-   $-   $-   $-   $5,188   $5,188   $- 
Commercial   -    -    -    -    26,220    26,220    - 
    -    -    -    -    31,408    31,408    - 
Commercial real estate                                   
Owner occupied   157    -    -    157    68,280    68,437    - 
Non-owner occupied   -    -    -    -    38,132    38,132    - 
Multifamily   -    -    -    -    8,195    8,195    - 
Farmland   -    -    -    -    394    394    - 
    157    -    -    157    115,001    115,158    - 
Consumer real estate                                   
Home equity lines   27    49    -    76    19,948    20,024    - 
Secured by 1-4 family residential                                   
First deed of trust   -    263    -    263    58,207    58,470    - 
Second deed of trust   -    -    -    -    7,249    7,249    - 
    27    312    -    339    85,404    85,743    - 
Commercial and industrial loans
(except those secured by real estate)
   -    -    -    -    19,457    19,457    - 
Guaranteed student loans   1,750    1,092    9,117    11,959    34,396    46,355    9,117 
Consumer and other   -    -    -    -    1,624    1,624    - 
                                    
Total loans  $1,934   $1,404   $9,117   $12,455   $287,290   $299,745   $9,117 

  

 13 
 

 

                           Recorded 
           Greater               Investment > 
   30-59 Days   60-89 Days   Than   Total Past       Total   90 Days and 
   Past Due   Past Due   90 Days   Due   Current   Loans   Accruing 
December 31, 2014                                   
Construction and land development                                   
Residential  $-   $-   $-   $-   $4,315   $4,315   $- 
Commercial   92    391    -    483    24,669    25,152    - 
    92    391    -    483    28,984    29,467    - 
Commercial real estate                                   
Owner occupied   715    -    -    715    58,089    58,804    - 
Non-owner occupied   -    -    -    -    38,892    38,892    - 
Multifamily   -    -    -    -    11,438    11,438    - 
Farmland   -    -    -    -    434    434    - 
    715    -    -    715    108,853    109,568    - 
Consumer real estate                                   
Home equity lines   31    139    -    170    19,912    20,082    - 
Secured by 1-4 family residential                                   
First deed of trust   -    153    -    153    61,684    61,837    - 
Second deed of trust   56    -    -    56    7,798    7,854    - 
    87    292    -    379    89,394    89,773    - 
Commercial and industrial loans
(except those secured by real estate)
   -    47    -    47    22,118    22,165    - 
Guaranteed student loans   671    392    720    1,783    31,779    33,562    720 
Consumer and other   -    8    -    8    1,603    1,611    - 
                                    
Total loans  $1,565   $1,130   $720   $3,415   $282,731   $286,146   $720 

 

Loans greater than 90 days past due are student loans that are guaranteed by the Department of Education which covers approximately 98% of the principal and interest. Accordingly, these loans will not be placed on nonaccrual status.

 

Loans are considered impaired when, based on current information and events it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Loans evaluated individually for impairment include non-performing loans, such as loans on non-accrual, loans past due by 90 days or more, restructured loans and other loans selected by management. The evaluations are based upon discounted expected cash flows or collateral valuations. If the evaluation shows that a loan is individually impaired, then a specific reserve is established for the amount of impairment. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible. Impaired loans are set forth in the following table as of the dates indicated (in thousands):

 

 14 
 

 

   September 30, 2015 
       Unpaid     
   Recorded   Principal   Related 
   Investment   Balance   Allowance 
With no related allowance recorded               
Construction and land development               
Commercial  $1,403   $1,655   $- 
Commercial real estate               
Owner occupied   1,594    1,594      
Non-owner occupied   2,100    2,677    - 
Multifamily   -    -    - 
Farmland   -    -    - 
    3,694    4,271    - 
Consumer real estate               
Home equity lines   1,407    1,407    - 
Secured by 1-4 family residential               
First deed of trust   5,005    5,009    - 
Second deed of trust   1,115    1,386    - 
    7,527    7,802    - 
                
Commercial and industrial loans
(except those secured by real estate)
   454    454    - 
Consumer and other   -    -    - 
    13,078    14,182    - 
                
With an allowance recorded               
Construction and land development               
Commercial   575    575    26 
Commercial real estate               
Owner occupied   5,550    5,515    366 
Non-Owner occupied   456    456    38 
    6,006    5,971    404 
Consumer real estate               
Home equity lines   89    89    9 
Secured by 1-4 family residential               
First deed of trust   1,350    1,350    215 
Second deed of trust   356    356    147 
    1,795    1,795    371 
Commercial and industrial loans
(except those secured by real estate)
   136    232    17 
    8,512    8,573    818 
                
Total               
Construction and land development               
Commercial   1,978    2,230    26 
    1,978    2,230    26 
Commercial real estate               
Owner occupied   7,144    7,109    366 
Non-owner occupied   2,556    3,133    38 
    9,700    10,242    404 
Consumer real estate               
Home equity lines   1,496    1,496    9 
Secured by 1-4 family residential,               
First deed of trust   6,355    6,359    215 
Second deed of trust   1,471    1,742    147 
    9,322    9,597    371 
Commercial and industrial loans
(except those secured by real estate)
   590    686    17 
Consumer and other   -    -    - 
   $21,590   $22,755   $818 

 

 15 
 

 

   December 31, 2014 
       Unpaid     
   Recorded   Principal   Related 
   Investment   Balance   Allowance 
With no related allowance recorded               
Construction and land development               
Residential  $164   $164   $- 
Commercial   3,379    3,379    - 
    3,543    3,543    - 
Commercial real estate               
Owner occupied   1,686    1,686      
Non-owner occupied   6,593    6,593    - 
Multifamily   2,322    2,322    - 
Farmland   21    450    - 
    10,622    11,051    - 
Consumer real estate               
Home equity lines   800    800    - 
Secured by 1-4 family residential               
First deed of trust   6,485    6,493    - 
Second deed of trust   1,103    1,373    - 
    8,388    8,666    - 
Commercial and industrial loans
(except those secured by real estate)
   263    365    - 
Consumer and other   23    36    - 
    22,839    23,661    - 
                
With an allowance recorded               
Construction and land development               
Commercial   589    589    26 
Commercial real estate               
Owner occupied   6,625    6,640    905 
                
Consumer real estate               
Secured by 1-4 family residential               
First deed of trust   1,415    1,415    200 
Second deed of trust   257    257    142 
    1,672    1,672    342 
Commercial and industrial loans
(except those secured by real estate)
   555    555    239 
    9,441    9,456    1,512 
                
Total               
Construction and land development               
Residential   164    164    - 
Commercial   3,968    3,968    26 
    4,132    4,132    26 
Commercial real estate               
Owner occupied   8,311    8,326    905 
Non-owner occupied   6,593    6,593    - 
Multifamily   2,322    2,322    - 
Farmland   21    450    - 
    17,247    17,691    905 
Consumer real estate               
Home equity lines   800    800    - 
Secured by 1-4 family residential,               
First deed of trust   7,900    7,908    200 
Second deed of trust   1,360    1,630    142 
    10,060    10,338    342 
Commercial and industrial loans
(except those secured by real estate)
   818    920    239 
Consumer and other   23    36    - 
   $32,280   $33,117   $1,512 

 

 16 
 

 

The following is a summary of average recorded investment in impaired loans with and without a valuation allowance and interest income recognized on those loans for the periods indicated (in thousands):

 

   For the Three Months   For the Nine Months 
   Ended September 30, 2015   Ended September 30, 2015 
   Average   Interest   Average   Interest 
   Recorded   Income   Recorded   Income 
   Investment   Recognized   Investment   Recognized 
With no related allowance recorded                    
Construction and land development                    
Residential  $-   $-   $76   $- 
Commercial   2,191    -    2,579    66 
    2,191    -    2,655    66 
Commercial real estate                    
Owner occupied   1,364    14    1,409    45 
Non-owner occupied   4,971    -    5,947    157 
Multifamily   -    -    319    6 
Farmland   -    -    5    - 
    6,335    14    7,680    208 
Consumer real estate                    
Home equity lines   1,178    -    617    4 
Secured by 1-4 family residential                    
First deed of trust   5,665    -    6,120    173 
Second deed of trust   1,118    13    1,162    43 
    7,961    13    7,899    220 
Commercial and industrial loans
(except those secured by real estate)
   185    22    181    26 
Consumer and other   -    -    13    1 
    16,672    49    18,428    521 
                     
With an allowance recorded                    
Construction and land development                    
Commercial   529    6    578    17 
Commercial real estate                    
Owner occupied   5,544    53    6,197    169 
Non-Owner occupied   459    6    262    18 
    6,003    59    6,459    187 
Consumer real estate                    
Home equity line   89    -    45    - 
Secured by 1-4 family residential                    
First deed of trust   1,387    -    1,306    - 
Second deed of trust   284    -    262    - 
    1,760    -    1,613    - 
Commercial and industrial loans
(except those secured by real estate)
   226    4    378    20 
    8,518    69    9,028    224 
                     
Total                    
Construction and land development                    
Residential   -    -    76    - 
Commercial   2,720    6    3,157    83 
    2,720    6    3,233    83 
Commercial real estate                    
Owner occupied   6,908    67    7,606    214 
Non-owner occupied   5,430    6    6,209    175 
Multifamily   -    -    319    6 
Farmland   -    -    5    - 
    12,338    73    14,139    395 
Consumer real estate                    
Home equity lines   1,267    -    662    4 
Secured by 1-4 family residential,                    
First deed of trust   7,052    -    7,426    173 
Second deed of trust   1,402    13    1,424    43 
    9,721    13    9,512    220 
Commercial and industrial loans
(except those secured by real estate)
   411    26    559    46 
Consumer and other   -    -    13    1 
   $25,190   $118   $27,456   $745 

 

 17 
 

 

   For the Three Months   For the Nine Months 
   Ended September 30, 2014   Ended September 30, 2014 
   Average   Interest   Average   Interest 
   Recorded   Income   Recorded   Income 
   Investment   Recognized   Investment   Recognized 
With no related allowance recorded                    
Construction and land development                    
Residential  $133    -   $206    2 
Commercial   3,584    52    3,841    150 
    3,717    52    4,047    152 
Commercial real estate                    
Owner occupied   2,654    70    3,161    135 
Non-owner occupied   9,557    120    9,994    335 
Multifamily   2,340    35    2,353    106 
Farmland   21    -    21    - 
    14,572    225    15,529    576 
Consumer real estate                    
Home equity lines   950    3    960    19 
Secured by 1-4 family residential                    
First deed of trust   7,259    75    7,175    268 
Second deed of trust   1,147    9    1,066    42 
    9,356    87    9,201    329 
Commercial and industrial loans                    
(except those secured by real estate)   746    7    751    30 
Consumer and other   17    -    19    1 
   $28,408   $371   $29,547   $1,088 
                     
With an allowance recorded                    
Construction and land development                    
Commercial   598    8    603    23 
Commercial real estate                    
Owner occupied   2,801    62    4,446    154 
Non-Owner occupied   1,946    9    217    9 
    4,747    71    4,663    163 
Consumer real estate                    
Secured by 1-4 family residential                    
First deed of trust   1,870    22    1,944    24 
Second deed of trust   260    5    264    8 
    2,130    27    2,208    32 
Commercial and industrial loans
(except those secured by real estate)
   110    -    115    - 
   $7,585   $106   $7,589   $218 
                     
Total                    
Construction and land development                    
Residential   133    -    206    2 
Commercial   4,182    60    4,444    173 
    4,315    60    4,650    175 
Commercial real estate                    
Owner occupied   5,455    132    7,607    289 
Non-owner occupied   11,503    129    10,211    344 
Multifamily   2,340    35    2,353    106 
Farmland   21    -    21    - 
    19,319    296    20,192    739 
Consumer real estate                    
Home equity lines   950    3    960    19 
Secured by 1-4 family residential,                    
First deed of trust   9,129    97    9,119    292 
Second deed of trust   1,407    14    1,330    50 
    11,486    114    11,409    361 
Commercial and industrial loans
(except those secured by real estate)
   856    7    866    30 
Consumer and other   17    -    19    1 
   $35,993   $477   $37,136   $1,306 

 

 18 
 

 

Included in impaired loans are loans classified as troubled debt restructurings (“TDRs”). A modification of a loan’s terms constitutes a TDR if the creditor grants a concession to the borrower for economic or legal reasons related to the borrower’s financial difficulties that it would not otherwise consider. For loans classified as impaired TDRs, the Company further evaluates the loans as performing or nonperforming. If, at the time of restructure, the loan is not considered nonaccrual, it will be classified as performing. TDRs originally classified as nonperforming are able to be reclassified as performing if, subsequent to restructure, they experience six months of payment performance according to the restructured terms. The following is a summary of performing and nonaccrual TDRs and the related specific valuation allowance by portfolio segment as of the dates indicated (dollars in thousands):

 

               Valuation 
   Total   Performing   Nonaccrual   Allowance 
September 30, 2015                    
Construction and land development                    
Commercial  $1,723   $1,705   $19   $- 
    1,723    1,705    19    - 
Commercial real estate                    
Owner occupied   5,773    5,489    284    59 
Non-owner occupied   2,556    2,556    -    - 
    8,329    8,045    284    59 
Consumer real estate                    
Home equity lines   89    -    89    9 
Secured by 1-4 family residential                    
First deed of trust   4,610    3,742    868    107 
Second deed of trust   739    644    95    - 
    5,438    4,386    1,052    116 
Commercial and industrial loans
(except those secured by real estate)
   131    -    131    17 
Consumer and other    -    -    -    - 
   $15,621   $14,135   $1,486   $192 
                     
Number of loans   67    48    19    10 

 

 19 
 

 

               Specific 
               Valuation 
   Total   Performing   Nonaccrual   Allowance 
December 31, 2014                    
Construction and land development                    
Residential   7    -    7    - 
Commercial   3,895    3,751    144    17 
    3,902    3,751    151    17 
Commercial real estate                    
Owner occupied   6,317    5,149    1,168    325 
Non-owner occupied   6,593    6,593    -    - 
Multifamily   2,322    2,322    -    - 
    15,232    14,065    1,168    325 
Consumer real estate                    
Secured by 1-4 family residential   -    -    -    - 
First deeds of trust   6,990    5,494    1,496    200 
Second deeds of trust   762    658    104    5 
    7,752    6,152    1,600    205 
                     
Commercial and industrial loans
(except those secured by real estate)
   239    -    239    12 
Consumer and other   16    -    16    - 
   $27,141   $23,967   $3,174   $559 
                     
Number of loans   107    77    30    21 

 

The following table provides information about TDRs identified during the indicated periods (dollars in thousands):

 

   Nine Months Ended September 30, 2015   Nine Months Ended September 30, 2014 
       Pre-   Post-       Pre-   Post- 
       Modification   Modification       Modification   Modification 
   Number of   Recorded   Recorded   Number of   Recorded   Recorded 
   Loans   Balance   Balance   Loans   Balance   Balance 
                         
Construction and land development                              
Commercial   -   $-   $-    1   $45   $45 
    -    -    -    1    45    45 
Commercial real estate                              
Owner occupied   -    -    -    2    743    743 
Non-owner occupied   -    -    -    -    -    - 
    -    -    -    2    743    743 
Consumer real estate                              
Home equity lines   1    89    89    -    -    - 
Secured by 1-4 family residential                              
First deed of trust   -    -    -    7    729    729 
Second deed of trust   -    -    -    2    105    105 
    1    89    89    9    834    834 
                               
    1   $89   $89    12   $1,622   $1,622 

 

 20 
 

 

The following table provides information about defaults on TDRs identified for the indicated periods (dollars in thousands):

 

   Nine Months Ended September 30, 2015   Nine Months Ended September 30, 2014 
   Number of   Recorded   Number of   Recorded 
   Loans   Balance   Loans   Balance 
                 
Construction and land development                    
Commercial   1   $19    1   $45 
    1    19    1    45 
Commercial real estate                    
Owner occupied   1    157    1    334 
Non-owner occupied   -    -    -    - 
    1    157    1    334 
Consumer real estate                    
Home equity lines   -    -    -    - 
Secured by 1-4 family residential                    
First deed of trust   11    897    5    541 
Second deed of trust   -    -    2    105 
    11    897    7    646 
                     
Commercial and industrial
(except those secured by real estate)
   1    131    -    - 
    14   $1,204    9   $1,025 

 

Activity in the allowance for loan losses is as follows for the periods indicated (dollars in thousands):

 

   Beginning   Provision for           Ending 
   Balance   Loan Losses   Charge-offs   Recoveries   Balance 
                     
Three Months Ended September 30, 2015                         
Construction and land development                         
Residential  $92   $(9)  $-   $-   $83 
Commercial   369    113    (67)   -    415 
    461    104    (67)   -    498 
Commercial real estate                         
Owner occupied   1,686    (150)   -    33    1,569 
Non-owner occupied   639    51    -    2    692 
Multifamily   110    2    -    -    112 
Farmland   127    (48)   -    -    79 
    2,562    (145)   -    35    2,452 
Consumer real estate                         
Home equity lines   441    59    (14)   1    487 
Secured by 1-4 family residential                         
First deed of trust   1,192    72    (37)   5    1,232 
Second deed of trust   250    (17)   -    12    245 
    1,883    114    (51)   18    1,964 
Commercial and industrial loans
(except those secured by real estate)
   382    (67)   -    15    330 
Student Loans   253    (21)   (2)   -    230 
Consumer and other   26    15    (21)   2    22 
                          
   $5,567   $-   $(141)  $70   $5,496 

 

 21 
 

 

   Beginning   Provision for           Ending 
   Balance   Loan Losses   Charge-offs   Recoveries   Balance 
                     
Three Months Ended September 30, 2014                         
Construction and land development                         
Residential  $141   $-   $-   $-   $141 
Commercial   770    -    -    27    797 
    911    -    -    27    938 
Commercial real estate                         
Owner occupied   1,245    -    -    -    1,245 
Non-owner occupied   (15)   -    -    1    (14)
Multifamily   17    -    -    -    17 
Farmland   409    -    -    -    409 
    1,656    -    -    1    1,657 
Consumer real estate                         
Home equity lines   225    -    (52)   12    185 
Secured by 1-4 family residential                         
First deed of trust   1,744    -    (39)   9    1,714 
Second deed of trust   440    -    -    5    445 
    2,409    -    (91)   26    2,344 
Commercial and industrial loans
(except those secured by real estate)
   678    -    -    13    691 
Consumer and other   27    -    (3)   4    28 
                          
   $5,681   $-   $(94)  $71   $5,658 

  

   Beginning   Provision for           Ending 
   Balance   Loan Losses   Charge-offs   Recoveries   Balance 
                     
Nine Months Ended September 30, 2015                         
Construction and land development                         
Residential  $34   $48   $-   $1   $83 
Commercial   202    443    (252)   22    415 
    236    491    (252)   23    498 
Commercial real estate                         
Owner occupied   1,836    (173)   (127)   33    1,569 
Non-owner occupied   607    81    -    4    692 
Multifamily   78    34    -    -    112 
Farmland   130    (51)   -    -    79 
    2,651    (109)   (127)   37    2,452 
Consumer real estate                         
Home equity lines   469    70    (54)   2    487 
Secured by 1-4 family residential                         
First deed of trust   1,345    (384)   (103)   374    1,232 
Second deed of trust   275    -    (55)   25    245 
    2,089    (314)   (212)   401    1,964 
Commercial and industrial loans
(except those secured by real estate)
   506    (87)   (162)   73    330 
Student Loans   217    14    (1)   -    230 
Consumer and other   30    5    (30)   17    22 
                          
   $5,729   $-   $(784)  $551   $5,496 

 

 22 
 

 

   Beginning   Provision for           Ending 
   Balance   Loan Losses   Charge-offs   Recoveries   Balance 
                     
Nine Months Ended September 30, 2014                         
Construction and land development                         
Residential  $135   $5   $-   $1   $141 
Commercial   1,274    (421)   (100)   44    797 
    1,409    (416)   (100)   45    938 
Commercial real estate                         
Owner occupied   1,199    653    (608)   -    1,244 
Non-owner occupied   670    (470)   (238)   24    (14)
Multifamily   20    (2)   -    -    18 
Farmland   337    168    (96)   -    409 
    2,226    349    (942)   24    1,657 
Consumer real estate                         
Home equity lines   424    223    (476)   14    185 
Secured by 1-4 family residential                         
First deed of trust   1,992    (65)   (277)   64    1,714 
Second deed of trust   394    12    (76)   115    445 
    2,810    170    (829)   193    2,344 
Commercial and industrial loans
(except those secured by real estate)
   724    45    (168)   90    691 
Consumer and other   70    (48)   (8)   14    28 
                          
   $7,239   $100   $(2,047)  $366   $5,658 

 

   Beginning   Provision for           Ending 
  Balance   Loan Losses   Charge-offs   Recoveries   Balance 
                     
Year Ended December 31, 2014                         
Construction and land development                         
Residential  $135   $(103)  $-   $2   $34 
Commercial   1,274    (1,016)   (100)   44    202 
    1,409    (1,119)   (100)   46    236 
Commercial real estate                         
Owner occupied   1,199    1,268    (631)   -    1,836 
Non-owner occupied   670    430    (518)   25    607 
Multifamily   20    58    -    -    78 
Farmland   337    (111)   (96)   -    130 
    2,226    1,645    (1,245)   25    2,651 
Consumer real estate                         
Home equity lines   424    506    (476)   15    469 
Secured by 1-4 family residential                         
First deed of trust   1,992    (442)   (277)   72    1,345 
Second deed of trust   394    (223)   (86)   190    275 
    2,810    (159)   (839)   277    2,089 
Commercial and industrial loans
(except those secured by real estate)
   724    (447)   (172)   401    506 
Student Loans   -    217    -    -    217 
Consumer and other   70    (37)   (25)   22    30 
                          
   $7,239   $100   $(2,381)  $771   $5,729 

 

The allowance for loan losses at each of the periods presented includes an amount that could not be identified to individual types of loans referred to as the unallocated portion of the allowance. We recognize the inherent imprecision in estimates of losses due to various uncertainties and variability related to the factors used, and therefore a reasonable range around the estimate of losses is derived and used to ascertain whether the allowance is too high. We concluded that the unallocated portion of the allowance was warranted given the continued higher level of classified assets and was within a reasonable range around the estimate of losses.

 

 23 
 

 

Loans were evaluated for impairment as follows for the periods indicated (in thousands):

 

   Recorded Investment in Loans 
   Allowance   Loans 
               Loans acquired               Loans acquired 
   Ending           with deteriorated   Ending           with deteriorated 
   Balance   Individually   Collectively   credit quality   Balance   Individually   Collectively   credit quality 
                                 
Period Ended September 30, 2015                                        
Construction and land development                                        
Residential  $83   $-   $83   $-   $5,188   $-   $5,188   $- 
Commercial   415    26    389    -    26,220    1,978    24,242    - 
    498    26    472    -    31,408    1,978    29,430    - 
Commercial real estate                                        
Owner occupied   1,569    366    1,203    -    68,437    7,144    61,293    - 
Non-owner occupied   692    38    654    -    38,132    2,556    35,576    - 
Multifamily   112    -    112    -    8,195    -    8,195    - 
Farmland   79    -    79    -    394    -    394    - 
    2,452    404    2,048    -    115,158    9,700    105,458    - 
Consumer real estate                                        
Home equity lines   487    9    478    -    20,024    1,496    18,528    - 
Secured by 1-4 family residential                                        
First deed of trust   1,232    215    1,017    -    58,470    6,355    52,115    - 
Second deed of trust   245    147    98    -    7,249    1,471    5,778    - 
    1,964    371    1,593    -    85,743    9,322    76,422    - 
Commercial and industrial loans
(except those secured by real estate)
   330    17    313    -    19,457    590    18,867    - 
Student loans   230    -    230         46,355    -    46,355    - 
Consumer and other   22    -    22    -    1,624    -    1,624    - 
                                         
   $5,496   $818   $4,678   $-   $299,745   $21,590   $278,156   $- 
                                         
Year Ended December 31, 2014                                        
Construction and land development                                        
Residential  $34   $-   $34   $-   $4,315   $164   $4,151   $- 
Commercial   202    26    176    -    25,152    3,968    21,184    - 
    236    26    210    -    29,467    4,132    25,335    - 
Commercial real estate                                        
Owner occupied   1,836    905    931    -    58,804    8,311    50,493    - 
Non-owner occupied   607    -    607    -    38,892    6,593    32,299    - 
Multifamily   78    -    78    -    11,438    2,322    9,116    - 
Farmland   130    -    130    -    434    21    413    - 
    2,651    905    1,746    -    109,568    17,247    92,321    - 
Consumer real estate                                        
Home equity lines   469    -    469    -    20,082    800    19,282    - 
Secured by 1-4 family residential                                        
First deed of trust   1,345    200    1,145    -    61,837    7,900    53,937    - 
Second deed of trust   275    142    133    -    7,854    1,360    6,494    - 
    2,089    342    1,747    -    89,773    10,060    79,713    - 
Commercial and industrial loans
(except those secured by real estate)
   506    239    267    -    22,165    818    21,347    - 
Student loans   217    -    217         33,562    -    33,562    - 
Consumer and other   30    -    30    -    1,611    23    1,588    - 
                                         
   $5,729   $1,512   $4,217   $-   $286,146   $32,280   $253,866   $- 

 

 24 
 

 

 

Note 6 – Deposits

 

Deposits as of September 30, 2015 and December 31, 2014 were as follows (dollars in thousands):

 

   September 30, 2015   December 31, 2014 
   Amount   %   Amount   % 
                 
Demand accounts   75,978    20.6%  $77,496    20.5%
Interest checking accounts   41,609    11.3%   42,924    11.3%
Money market accounts   70,228    19.0%   64,987    17.2%
Savings accounts   20,049    5.4%   20,643    5.4%
Time deposits of $100,000 and over   71,993    19.5%   75,559    19.9%
Other time deposits   89,182    24.2%   97,251    25.7%
                     
Total  $369,039    100.0%  $378,860    100.0%

 

Note 7 – Trust preferred securities

 

During the first quarter of 2005, Southern Community Financial Capital Trust I, a wholly-owned subsidiary of the Company, was formed for the purpose of issuing redeemable securities. On February 24, 2005, $5.2 million of Trust Preferred Capital Notes were issued through a pooled underwriting. The securities have a LIBOR-indexed floating rate of interest (three-month LIBOR plus 2.15%) which adjusts, and is payable, quarterly. The interest rate at September 30, 2015 was 2.48%. The securities were redeemable at par beginning on March 15, 2010 and each quarter after such date until the securities mature on March 15, 2035. No amounts have been redeemed at September 30, 2015 and there are no plans to do so. The principal asset of the Trust is $5.2 million of the Company’s junior subordinated debt securities with like maturities and like interest rates to the Trust Preferred Capital Notes.

 

During the third quarter of 2007, Village Financial Statutory Trust II, a wholly-owned subsidiary of the Company, was formed for the purpose of issuing redeemable securities. On September 20, 2007, $3.6 million of Trust Preferred Capital Notes were issued through a pooled underwriting. The securities have LIBOR-indexed floating rate of interest (three-month LIBOR plus 1.4%) which adjusts, and is also payable, quarterly. The interest rate at September 30, 2015 was 1.73%. The securities were redeemable at par beginning on December 2012 and each quarter after such date until the securities mature in 2037. No amounts have been redeemed at September 30, 2015 and there are no plans to do so. The principal asset of the Trust is $3.6 million of the Company’s junior subordinated debt securities with like maturities and like interest rates to the Trust Preferred Capital Notes.

 

The Trust Preferred Capital Notes may be included in Tier 1 capital for regulatory capital adequacy determination purposes up to 25% of Tier 1 capital after its inclusion. The portion of the Trust Preferred Capital Notes not considered as Tier 1 capital may be included in Tier 2 capital.

 

 25 
 

 

The obligations of the Company with respect to the issuance of the Trust Preferred Capital Notes constitute a full and unconditional guarantee by the Company of the Trust’s obligations with respect to the Trust Preferred Capital Notes. Subject to certain exceptions and limitations, the Company may elect from time to time to defer interest payments on the junior subordinated debt securities, which would result in a deferral of distribution payments on the related Trust Preferred Capital Notes and require a deferral of common dividends. In consideration of our agreements with our regulators, which require regulatory approval to make interest payments on these securities, the Company has deferred an aggregate of $1,218,700 in interest payments on the junior subordinated debt securities as of September 30, 2015. The Company has been deferring interest payments since June 2011. Although the Company elected to defer payment of the interest due, the amount has been accrued and is included in interest expense in the consolidated statement of operations.

 

Note 8 – Stock incentive plan

 

The Village Bank and Trust Financial Corp. Incentive Plan, which was adopted on February 28, 2006, authorized the issuance of up to 48,750 shares of common stock (after the reverse stock split) (the “2006 Plan”). On May 26, 2015, the Company’s shareholders approved the adoption of the Village Bank and Trust Financial Corp. 2015 Stock Incentive Plan (the “2015 Plan”) authorizing the issuance of up to 60,000 shares of common stock. The 2015 Plan was adopted to replace the 2006 Plan and any new awards will be made pursuant to the 2015 Plan. The prior awards made under the 2006 Plan were unchanged by the adoption of the 2015 Plan and continue to be governed by the terms of the 2006 Plan.

 

The following table summarizes stock options outstanding under the stock incentive plans at the indicated dates:

 

   Nine Months Ended September 30, 
   2015   2014 
       Weighted               Weighted         
       Average               Average         
       Exercise   Fair Value   Intrinsic       Exercise   Fair Value   Intrinsic 
   Options   Price   Per Share   Value   Options   Price   Per Share   Value 
                                 
Options outstanding, beginning of period   6,830   $92.34   $52.74         6,210   $99.03   $59.21      
Granted   -    -    -         884    25.28    15.52      
Forfeited   (2,012)   171.03    94.35         (264)   25.28    80.33      
Exercised   -    -    -         -    -    -      
Options outstanding, end of period   4,818   $59.48   $35.36   $-    6,830   $92.34   $52.74   $- 
Options exercisable, end of period   3,306                   5,318                

 

During the first and third quarters of 2014, we granted certain officers 4,423, 6,278 and 1,625 restricted shares of common stock with a weighted average fair market value of $21.28, $27.04 and $27.69 at the date of grant respectively. During the first and second quarters of 2015, we granted certain officers 2,850 and 40,675 restricted shares of common stock with a weighted average fair market value of $20.60 and $19.72 at the date of grant respectively. These restricted stock awards have three-year graded vesting. Prior to vesting, these shares are subject to forfeiture to us without consideration upon termination of employment under certain circumstances. The total number of shares underlying non-vested restricted stock was 12,324 and 51,274 at September 30, 2014 and 2015 respectively.

 

The fair value of the stock is calculated under the same methodology as stock options and the expense is recognized over the vesting period. Unamortized stock-based compensation related to nonvested share based compensation arrangements granted under the stock incentive plans as of September 30, 2015 and 2014, was approximately $532,000 and $355,000, respectively. The time based unamortized compensation of approximately $532,000 is expected to be recognized over a weighted average period of 2.29 years.

 

Stock-based compensation expense was approximately $264,000 and $62,000 for the nine months ended September 30, 2015 and 2014, respectively.

 

 26 
 

 

Note 9 — Fair value

 

The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are independent, knowledgeable, able to transact and willing to transact.

 

Financial Accounting Standards Board (“FASB”) Codification Topic 820: Fair Value Measurements and Disclosures establishes a hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair values hierarchy is as follows:

 

Level 1 Inputs — Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

Level 2 Inputs — Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3 Inputs — Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

The Company used the following methods to determine the fair value of each type of financial instrument:

 

Securities: Fair values for securities available-for-sale are obtained from an independent pricing service. The prices are not adjusted. The independent pricing service uses industry-standard models to price U.S. Government agency obligations and mortgage backed securities that consider various assumptions, including time value, yield curves, volatility factors, prepayment speeds, default rates, loss severity, current market and contractual prices for the underlying financial instruments, as well as other relevant economic measures. Securities of obligations of state and political subdivisions are valued using a type of matrix, or grid, pricing in which securities are benchmarked against the treasury rate based on credit rating. Substantially all assumptions used by the independent pricing service are observable in the marketplace, can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace (Levels 1 and 2).

 

 27 
 

 

Impaired loans: The fair values of impaired loans are measured for impairment using the fair value of the collateral for collateral-dependent loans on a nonrecurring basis. Collateral may be in the form of real estate or business assets including equipment, inventory and accounts receivable. The vast majority of the Company’s collateral is real estate. The value of real estate collateral is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser using observable market data (Level 2). However, if the collateral is a house or building in the process of construction or if an appraisal of the property is more than two years old, then a Level 3 valuation is considered to measure the fair value. The value of business equipment is based upon an outside appraisal if deemed significant using observable market data. Likewise, values for non-collateral dependent loans, inventory and account receivables collateral are based on discounted cash flows and financial statement balances or aging reports (Level 3). Any fair value adjustments are recorded in the period incurred as provision for loan losses on the Consolidated Statements of Operations.

 

Real Estate Owned: Real estate owned assets are adjusted to fair value upon transfer of the loans to foreclosed assets. Subsequently, real estate owned assets are carried at net realizable value. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the foreclosed asset as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the foreclosed asset as nonrecurring Level 3.

 

Assets and liabilities measured at fair value under Topic 820 on a recurring and non-recurring basis are summarized below for the indicated dates:

 

   Fair Value Measurement 
   at September 30, 2015 Using 
   (In thousands) 
       Quoted Prices         
       in Active   Other   Significant 
       Markets for   Observable   Unobservable 
   Carrying   Identical Assets   Inputs   Inputs 
   Value   (Level 1)   (Level 2)   (Level 3) 
Financial Assets - Recurring                    
US Government Agencies  $35,131    3,347    31,784    - 
Mortgage-backed securities   3,245    -    3,245    - 
Municipals   1,219    -    1,219    - 
Residential loans held for sale   12,770    -    12,770    - 
                     
Financial Assets - Non-Recurring                    
Impaired loans   21,590    -    20,077    1,513 
Real estate owned   8,018    -    7,959    59 

 

 28 
 

 

   Fair Value Measurement 
   at December 31, 2014 Using 
   (In thousands) 
       Quoted Prices         
       in Active   Other   Significant 
       Markets for   Observable   Unobservable 
   Carrying   Identical Assets   Inputs   Inputs 
   Value   (Level 1)   (Level 2)   (Level 3) 
Financial Assets - Recurring                    
US Government Agencies  $33,347   $-   $33,347   $- 
MBS   484    -    484    - 
Municipals   5,711    -    5,711    - 
Residential loans held for sale   9,914    -    9,914    - 
              -      
Financial Assets - Non-Recurring                    
Impaired loans   32,280    -    30,017    2,263 
Real estate owned   12,638    -    12,168    470 

 

The following table presents qualitative information about Level 3 fair value measurements for financial instruments measured at fair value at September 30, 2015:

 

   September 30, 2015
             Range
   Fair Value   Valuation  Unobservable  (Weighted
   Estimate   Techniques  Input  Average)
   (In thousands)
              
Impaired loans - real estate secured  $999   Appraisal (1) or Internal Valuation (2)  Selling costs  6%-10% (7%)
           Discount for lack of  marketability and age of appraisal  6%-30% (10%)
Impaired loans - non-real estate secured  $514   Appraisal (1) or Discounted Cash Flow  Selling costs  10%
           Discount for lack of  marketability or practical life  0%-50% (20%)
Real estate owned  $59   Appraisal (1) or Internal Valuation (2)  Selling costs  6%-10% (7%)
           Discount for lack of  marketability and age of appraisal  6%-30% (15%)

 

(1)Fair Value is generally determined through independent appraisals of the underlying collateral, which generally included various level 3 inputs which are not identifiable

 

(2)Internal valuations may be conducted to determine Fair Value for assets with nominal carrying balances

 

 29 
 

 

   December 31, 2014
             Range
   Fair Value   Valuation  Unobservable  (Weighted
   Estimate   Techniques  Input  Average)
   (dollars in thousands)
              
Impaired loans - real estate secured  $1,438   Appraisal (1) or Internal Valuation (2)  Selling costs  6%-10% (7%)
           Discount for lack of  marketability and age of appraisal  6%-30% (10%)
Impaired loans - non-real estate secured  $825   Appraisal (1) or Discounted Cash Flow  Selling costs  10%
           Discount for lack of  marketability or practical life  0%-50% (20%)
Real estate owned  $470   Appraisal (1) or Internal Valuation (2)  Selling costs  6%-10% (7%)
           Discount for lack of  marketability and age of appraisal  6%-30% (15%)

 

(1)Fair Value is generally determined through independent appraisals of the underlying collateral, which generally included various Level 3 inputs which are not identifiable.

 

(2)Internal valuations may be conducted to determine Fair Value for assets with nominal carrying balances.

 

In general, fair value of securities is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon market prices determined by an outside, independent entity that primarily uses as inputs, observable market-based parameters. Fair value of loans held for sale is based upon internally developed models that primarily use as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. The Company valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with the Company’s monthly and/or quarterly valuation process.

 

Cash and cash equivalents – The carrying amount of cash and cash equivalents approximates fair value.

 

Investment securities – The fair value of investment securities available-for-sale is estimated based on bid quotations received from independent pricing services for similar assets. The carrying amount of other investments approximates fair value.

 

Loans – For variable rate loans that reprice frequently and have no significant change in credit risk, fair values are based on carrying values. For all other loans, fair values are calculated by discounting the contractual cash flows using estimated market discount rates which reflect the credit and interest rate risk inherent in the loans, or by using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

 

 30 
 

 

Assets held for sale –The carrying value of assets held for sale is less than fair value.  Fair values for assets held for sale are estimated based on appraised values of the asset or management’s estimation of the value of the assets.

 

Deposits – The fair value of deposits with no stated maturity, such as demand, interest checking and money market, and savings accounts, is equal to the amount payable on demand at year-end. The fair value of certificates of deposit is based on the discounted value of contractual cash flows using the rates currently offered for deposits of similar remaining maturities.

 

Borrowings – The fair value of borrowings is based on the discounted value of contractual cash flows using the rates currently offered for borrowings of similar remaining maturities.

 

Accrued interest – The carrying amounts of accrued interest receivable and payable approximate fair value.

 

      September 30,   December 31, 
      2015   2014 
   Level in Fair                
   Value  Carrying   Estimated   Carrying   Estimated 
   Hierarchy  Value   Fair Value   Value   Fair Value 
   (In thousands)
Financial assets                       
Cash  Level 1  $12,772   $12,772   $25,115   $25,115 
Cash equivalents  Level 2   13,303    13,303    23,988    23,988 
Investment securities available for sale  Level 1   3,347    3,347    -    - 
Investment securities available for sale  Level 2   36,248    36,248    39,542    39,542 
Federal Home Loan Bank stock  Level 2   685    685    1,073    1,073 
Loans held for sale  Level 2   12,770    12,770    9,914    9,914 
Loans  Level 2   278,155    272,373    253,866    249,942 
Impaired loans  Level 2   20,077    20,077    30,017    30,017 
Impaired loans  Level 3   1,513    1,513    2,263    2,263 
Other real estate owned  Level 2   7,959    7,959    12,168    12,168 
Other real estate owned  Level 3   59    59    470    470 
Assets held for sale  Level 2   13,821    14,384    13,502    14,112 
Accrued interest receivable  Level 2   2,085    2,085    1,372    1,372 
                        
Financial liabilities                       
Deposits  Level 2   369,039    369,515    378,860    379,857 
FHLB borrowings  Level 2   6,000    6,022    14,000    14,065 
Trust preferred securities  Level 2   8,764    8,984    8,764    7,274 
Other borrowings  Level 2   338    338    3,302    3,303 
Accrued interest payable  Level 2   1,302    1,302    1,167    1,167 

 

Note 10 – Shareholders’ equity and regulatory matters

 

On May 1, 2009, as part of the Capital Purchase Program established by the U.S. Department of the Treasury (the “Treasury”) under the Emergency Economic Stabilization Act of 2008, the Company entered into a Letter Agreement and Securities Purchase Agreement—Standard Terms (collectively, the “Purchase Agreement”) with the Treasury, pursuant to which the Company sold (i) 14,738 shares of the Company’s Fixed Rate Cumulative Perpetual Preferred Stock, Series A, par value $4.00 per share, having a liquidation preference of $1,000 per share (the “preferred stock”) and (ii) a warrant (the “Warrant”) to purchase 31,190 shares of the Company’s common stock at an initial exercise price of $70.88 per share, subject to certain anti-dilution and other adjustments, for an aggregate purchase price of $14,738,000 in cash. The fair value of the preferred stock was estimated using discounted cash flow methodology at an assumed market equivalent rate of 13%, with 20 quarterly payments over a five year period, and was determined to be $10,208,000. The fair value of the Warrant was estimated using the Black-Scholes option pricing model, with assumptions of 25% volatility, a risk-free rate of 2.03%, a yield of 6.162% and an estimated life of 5 years, and was determined to be $534,000. The aggregate fair value for both the preferred stock and Warrant was determined to be $10,742,000 with 95% of the aggregate attributable to the preferred stock and 5% attributable to the Warrant. Therefore, the $14,738,000 issuance was allocated with $14,006,000 being assigned to the preferred stock and $732,000 being allocated to the Warrant. The difference between the $14,738,000 face value of the preferred stock and the amount allocated of $14,006,000 to the preferred stock was accreted as a discount on the preferred stock using the effective interest rate method over five years.

 

 31 
 

 

The preferred stock qualifies as Tier 1 capital and paid cumulative dividends at a rate of 5% until May 1, 2014, at which time the rate increased to 9%. The preferred stock is generally non-voting, other than on certain matters that could adversely affect the preferred stock.

 

The Warrant is immediately exercisable. The Warrant provides for the adjustment of the exercise price and the number of shares of common stock issuable upon exercise pursuant to customary anti-dilution provisions, such as upon stock splits or distributions of securities or other assets to holders of common stock, and upon certain issuances of common stock at or below a specified price relative to the then-current market price of common stock. The Warrant expires ten years from the issuance date. Pursuant to the Purchase Agreement, the Treasury has agreed not to exercise voting power with respect to any shares of common stock issued upon exercise of the Warrant.

 

In accordance with the Company’s written agreement with the Federal Reserve Bank of Richmond (the “Reserve Bank”), the Company has been deferring quarterly cash dividends on the preferred stock since May 2011. The total arrearage on such preferred stock as of September 30, 2015 was $1,903,175 (after forgiveness of $2,215,009 in accrued dividends in connection with the standby rights offering described below). This amount has been accrued for and is included in other liabilities in the consolidated balance sheet.

 

In November 2013, the Company participated in a successful auction of the Company’s preferred stock by the Treasury that resulted in the purchase of the securities by private and institutional investors.

 

On December 4, 2013, the Company issued 1,086,500 new shares of common stock through a private placement to directors and executive officers. The sale raised $1,684,075 in new capital for the Company. The $1.55 sale price for the common shares was equal to the stock’s book value at September 30, 2013, which represented a 30% premium over the closing price of the stock on December 3, 2013.

 

On August 6, 2014, the Company filed Articles of Amendment to its Articles of Incorporation with the Virginia State Corporation Commission to affect a reverse stock split of its outstanding common stock which became effective on August 8, 2014. As a result of the reverse split, every sixteen shares of the Company’s issued and outstanding common stock were consolidated into one issued and outstanding share of common stock.

 

 32 
 

 

On March 27, 2015, the Company completed a rights offering to shareholders (the “Rights Offering”) and concurrent standby offering to Kenneth R. Lehman (the “Standby Offering”), in which the Company issued an aggregate of 1,051,866 shares of common stock (the total number of shares offered) at $13.87 per share for aggregate gross proceeds of $14,589,381 (including the value of the Company’s common stock of $4,618,813 exchanged for shares of preferred stock by Mr. Lehman). In connection with the Rights Offering, 283,293 shares were issued to shareholders upon exercise of their basic subscription rights and 191,773 shares were issued to shareholders upon exercise of their oversubscription privileges (approximately 36.9% of the total number of shares requested pursuant to oversubscription privileges). In connection with the Standby Offering, Mr. Lehman purchased an aggregate of 576,800 shares of the Company’s common stock, 333,007 of which were issued in exchange for 9,023 shares of the Company’s preferred stock and 243,793 of which were purchased for cash. Also, as part of the Standby Offering, Mr. Lehman forgave $2,215,009 in accrued and unpaid dividends on the preferred stock.

 

The Bank is subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. Under the capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

 

Note 11 – Commitments and contingencies

 

Off-balance-sheet risk – The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financial needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of the amounts recognized in the financial statements. The contract amounts of these instruments reflect the extent of involvement that the Company has in particular classes of instruments.

 

The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, and to potential credit loss associated with letters of credit issued, is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for loans and other such on-balance sheet instruments.

 

The Company had outstanding the following approximate off-balance-sheet financial instruments whose contract amounts represent credit risk at the dates indicated (dollars in thousands):

 

   September 30,   December 31, 
   2015   2014 
         
Undisbursed credit lines  $40,141   $38,064 
Commitments to extend or originate credit   19,870    9,207 
Standby letters of credit   1,519    1,571 
           
Total commitments to extend credit  $61,530   $48,842 

 

 33 
 

 

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

 

Standby letters of credit are written conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.

 

Concentrations of credit risk – All of the Company’s loans, commitments to extend credit, and standby letters of credit have been granted to customers generally within the Company’s market area. Although the Company is building a diversified loan portfolio, a substantial portion of its clients’ ability to honor contracts is reliant upon the economic stability of the Richmond, Virginia area, including the real estate markets in the area. The concentrations of credit by type of loan are set forth in Note 5. The distribution of commitments to extend credit approximates the distribution of loans outstanding.

 

Approximately 15% of the Company’s loan portfolio consists of student loans that are guaranteed by the Department of Education (“DOE”) and covers approximately 98% of the principal and interest in the event of default.  The Company utilizes a third party vendor with significant experience and expertise to service these loans.  In the unlikely event that the third party servicer does not service the loans in accordance with the DOE requirements and could not reimburse the Company for losses sustained as a result of servicing errors, the Company could sustain additional losses beyond what has been factored in the allowance for loan losses. 

 

Consent Order – In February 2012, the Bank entered into a Stipulation and Consent to the Issuance of a Consent Order (“Consent Agreement”) with the Federal Deposit Insurance Corporation (the “FDIC”) and the Virginia Bureau of Financial Institutions (collectively, the “Supervisory Authorities”), and the Supervisory Authorities have issued the related Consent Order (the “Order”) effective February 3, 2012. The description of the Consent Agreement and the Order is set forth below:

 

Management. The Order requires that the Bank have and retain qualified management, including at a minimum a chief executive officer, senior lending officer and chief operating officer, with qualifications and experience commensurate with their assigned duties and responsibilities. The Bank was required to retain a bank consultant to develop a written analysis and assessment of the Bank’s management and staffing needs for the purpose of providing qualified management for the Bank. Following receipt of the consultant’s management report, the Bank was required to formulate a written management plan that incorporated the findings of the management report, a plan of action in response to each recommendation contained in the management report, and a timeframe for completing each action.

 

Capital Requirements. During the life of the Order, the Bank must have Tier 1 capital equal to or greater than 8 percent of its total assets, and total risk-based capital equal to or greater than 11 percent of the Bank’s total risk-weighted assets. The Bank was required to submit a written capital plan to the Supervisory Authorities that included a contingency plan in the event that the Bank fails to maintain the minimum capital ratios required in the Order, submit a capital plan that is acceptable to the Supervisory Authorities, or implement or adhere to the capital plan.

 

 34 
 

 

Charge-offs. The Order requires the Bank to eliminate from its books, by charge-off or collection, all assets or portions of assets classified “Loss” and 50 percent of those classified “Doubtful”. If an asset is classified “Doubtful”, the Bank may, in the alternative, charge off the amount that is considered uncollectible in accordance with the Bank’s written analysis of loan or lease impairment. The Order also prevents the Bank from extending, directly or indirectly, any additional credit to, or for the benefit of, any borrower who has a loan or other extension of credit from the Bank that has been charged off or classified, on whole or in part, “loss” or “doubtful” and is uncollected. The Bank may not extend, directly or indirectly, any additional credit to any borrower who has a loan or other extension of credit from the Bank that has been classified “substandard.” These limitations do not apply if the Bank’s failure to extend further credit to a particular borrower would be detrimental to the best interests of the Bank.

 

Asset Growth. While the Order is in effect, the Bank must notify the Supervisory Authorities at least 60 days prior to undertaking asset growth that exceeds 10% or more per year or initiating material changes in asset or liability composition. The Bank’s asset growth cannot result in noncompliance with the capital maintenance provisions of the Order unless the Bank receives prior written approval from the Supervisory Authorities.

 

Restriction on Dividends and Other Payments. While the Order is in effect, the Bank cannot declare or pay dividends, pay bonuses, or pay any form of payment outside the ordinary course of business resulting in a reduction of capital without the prior written approval of the Supervisory Authorities. In addition, the Bank cannot make any distributions of interest, principal, or other sums on subordinated debentures without prior written approval of the Supervisory Authorities.

 

Brokered Deposits. The Order provides that the Bank may not accept, renew, or roll over any brokered deposits unless it is in compliance with the requirements of the FDIC regulations governing brokered deposits. These regulations prohibit undercapitalized institutions from accepting, renewing, or rolling over any brokered deposits and also prohibit undercapitalized institutions from soliciting deposits by offering an effective yield that exceeds by more than 75 basis points the prevailing effective yields on insured deposits of comparable maturity in the institution’s market area. An “adequately capitalized” institution may not accept, renew, or roll over brokered deposits unless it has applied for and been granted a waiver by the FDIC.

 

Written Plans and Other Material Terms. Under the terms of the Order, the Bank was required to prepare and submit the following written plans or reports to the Supervisory Authorities:

 

·Plan to improve liquidity, contingency funding, interest rate risk, and asset liability management;
·Plan to reduce assets of $250,000 or greater classified “doubtful” and “substandard”;
·Revised lending and collection policy to provide effective guidance and control over the Bank’s lending and credit administration functions;
·Effective internal loan review and grading system;
·Policy for managing the Bank’s other real estate;
·Business/strategic plan covering the overall operation of the Bank;
·Plan and comprehensive budget for all categories of income and expense for the year 2011;
·Policy and procedures for managing interest rate risk; and
·Assessment of the Bank’s information technology function.

 

 35 
 

 

Under the Order, the Bank’s board of directors agreed to increase its participation in the affairs of the Bank, including assuming full responsibility for the approval of policies and objectives for the supervision of all of the Bank’s activities. The Bank was also required to establish a board committee to monitor and coordinate compliance with the Order.

 

The Order will remain in effect until modified or terminated by the Supervisory Authorities.

 

While subject to the Order, we expect that our management and board of directors will continue to focus considerable time and attention on taking corrective actions to comply with the terms. In addition, certain provisions of the Order described above will continue to adversely impact the Company’s businesses and results of operations.

 

Written Agreement – In June 2012, the Company entered into a written agreement with the Federal Reserve Bank of Richmond. Pursuant to the terms of the Written Agreement, the Company developed and submitted to the Reserve Bank for approval written plans to maintain sufficient capital and correct any violations of Section 23A of the Federal Reserve Act and Regulation W. In addition, the Company submitted a written statement of its planned sources and uses of cash for debt service, operation expenses, and other purposes.

 

The Company also has agreed that it will not, without prior regulatory approval:

·pay or declare any dividends;
·take any other form of payment representing a reduction in Bank’s capital;
·make any distributions of interest, principal or other sums on subordinated debentures or trust preferred securities;
·incur, increase or guarantee any debt; or
·purchase or redeem any shares of its stock.

 

Since entering into the Order and the Written Agreement, the Company has taken numerous steps to comply with their terms. As of September 30, 2015, we believe we have complied with all requirements of the Order and the Written Agreement with the exception of the correction of noncompliance with Section 23A of Regulation W of the Federal Reserve Act in the Written Agreement.

 

In the course of its operations, the Company may become a party to legal proceedings. Except as previously reported, there are no material pending legal proceedings to which the Company is party or of which the property of the Company is subject.

 

Note 12 – Income Taxes

 

The net deferred tax asset is included in other assets on the balance sheet. Accounting Standards Codification Topic 740, Income Taxes, requires that companies assess whether a valuation allowance should be established against their deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard. Management considers both positive and negative evidence and analyzes changes in near-term market conditions as well as other factors which may impact future operating results. In making such judgments, significant weight is given to evidence that can be objectively verified. The deferred tax assets are analyzed quarterly for changes affecting realization. At September 30, 2015, management continues to believe that the objective negative evidence represented by the Company’s prior losses outweighed the more subjective positive evidence and, as a result, maintains a valuation allowance at September 30, 2015 of $12,072,000. The net operating losses available to offset future taxable income amounted to $23,446,000 at September 30, 2015 and begin expiring in 2028.

 

 36 
 

 

Note 13 – Recent accounting pronouncements

 

In January 2014, the FASB issued ASU 2014-01, “Investments – Equity Method and Joint Ventures: Accounting for Investments in Qualified Affordable Housing Projects”.  This ASU applies to all reporting entities that invest in qualified affordable housing projects through limited liability entities that are flow through entities for tax purposes.  The amendments in the ASU eliminate the effective yield election and permit reporting entities to make an accounting policy election to account for their investments in qualified affordable housing projects using the proportional amortization method if certain conditions are met.  Those not electing the proportional amortization method would account for the investment using the equity method or cost method.  The amendments in this ASU became effective for public business entities for annual periods beginning after December 15, 2014.  The adoption of this guidance should not have a material effect on the Company’s financial condition or results of operations. 

 

In January 2014, the FASB issued ASU 2014-04, “Receivables – Troubled Debt Restructurings by Creditors”.  ASU 2014-04 clarifies when a creditor should be considered to have received physical possession of residential real estate property during a foreclosure.  ASU 2014-04 establishes a loan receivable should be derecognized and the real estate property recognized upon the creditor obtaining legal title to the residential real estate property upon completion of foreclosure or the borrower conveying all interest in the residential real estate property to the creditor to satisfy the loan.  The provisions of ASU 2014-04 became effective for annual periods beginning after December 15, 2014.  The adoption of this guidance should not have a material effect on the Company’s financial condition or results of operations.

 

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. The amendments in this ASU modify the guidance companies use to recognize revenue from contracts with customers for transfers of goods or services and transfers of nonfinancial assets, unless those contracts are within the scope of other standards. The ASU requires that entities apply a specific method to recognize revenue reflecting the consideration expected from customers in exchange for the transfer of goods and services. The guidance also requires new qualitative and quantitative disclosures, including information about contract balances and performance obligations. Entities are also required to disclose significant judgments and changes in judgments for determining the satisfaction of performance obligations. Most revenue associated with financial instruments, including interest and loan origination fees, is outside the scope of the guidance. This ASU is effective for annual periods and interim periods within those annual periods beginning after December 15, 2017, with early adoption prohibited. The Company is evaluating the effect ASU 2014-09 will have on its consolidated financial statements.

 

In June 2014, the FASB issued ASU 2014-12, “Compensation-Stock Compensation”. The guidance in this ASU requires that a performance target that affects vesting and that could be achieved after the requisite service is treated as a performance condition. As such, the performance target should not be reflected in estimating the grant-date fair value of the award. Compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. If the performance target becomes probable of being achieved before the end of the requisite period, the remaining unrecognized cost should be recognized prospectively over the remaining service period. The total amount of compensation cost recognized during and after the requisite service period should reflect the number of awards that are expected to vest and should be adjusted to reflect those awards that ultimately vest. The requisite service period ends when the employee can cease rendering service and still be eligible to vest in the award if the performance target is achieved. As indicated in the definition of vest, the stated vesting period (which includes the period in which the performance target could be achieved) may differ from the requisite service period. The guidance in this ASU is effective for annual and interim periods beginning after December 15, 2015. The Company does not expect this ASU to have a significant impact on its financial condition of results of operations.

 

 37 
 

 

Item 2 - Management’s Discussion and Analysis OF Financial condition and results of operations

 

Caution about forward-looking statements

 

In addition to historical information, this report may contain forward-looking statements. For this purpose, any statement that is not a statement of historical fact may be deemed to be a forward-looking statement. These forward-looking statements may include statements regarding profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, growth strategy and financial and other goals. Forward-looking statements often use words such as “believes,” “expects,” “plans,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends” or other words of similar meaning. You can also identify them by the fact that they do not relate strictly to historical or current facts. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, and actual results could differ materially from historical results or those anticipated by such statements.

 

There are many factors that could have a material adverse effect on the operations and future prospects of the Company including, but not limited to:

 

·the risks of changes in interest rates on levels, composition and costs of deposits, loan demand, and the values and liquidity of loan collateral, securities, and interest sensitive assets and liabilities;
·changes in assumptions underlying the establishment of allowances for loan losses, and other estimates;
·legislative and regulatory changes, including the Dodd-Frank Act Wall Street Reform and Consumer Protection Act and other changes in banking, securities, and tax laws and regulations and their application by our regulators, and changes in scope and cost of FDIC insurance and other coverages;
·competition with other banks and financial institutions, and companies outside of the banking industry, including those companies that have substantially greater access to capital and other resources;
·the inability of the Company and the Bank to comply with the requirements of agreements with and orders from its regulators;
·the inability to reduce nonperforming assets consisting of nonaccrual loans and foreclosed real estate;
·changes in market conditions, specifically declines in the residential and commercial real estate market, volatility and disruption of the capital and credit markets, soundness of other financial institutions we do business with;
·risks inherent in making loans such as repayment risks and fluctuating collateral values;
·a decline in loan volume of Village Bank Mortgage Corporation as a result of the activity in the residential real estate market;
·exposure to repurchase loans sold to investors for which borrowers failed to provide full and accurate information on or related to their loan application or for which appraisals have not been acceptable or when the loan was not underwritten in accordance with the loan program specified by the loan investor;
·the effects of future economic, business and market conditions;
·governmental monetary and fiscal policies;
·changes in accounting policies, rules and practices;
·maintaining capital levels adequate to remain well capitalized;
·reliance on our management team, including our ability to attract and retain key personnel;
·demand, development and acceptance of new products and services;

 

 38 
 

 

·problems with technology utilized by us;
·changing trends in customer profiles and behavior; and
·other factors described from time to time in our reports filed with the SEC.

 

These risks and uncertainties should be considered in evaluating the forward-looking statements contained herein, and readers are cautioned not to place undue reliance on such statements. Any forward-looking statement speaks only as of the date on which it is made, and the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made.  In addition, past results of operations are not necessarily indicative of future results.

 

General

 

The Company’s primary source of earnings is net interest income, and its principal market risk exposure is interest rate risk. The Company is not able to predict market interest rate fluctuations and its asset/liability management strategy may not prevent interest rate changes from having a material adverse effect on the Company’s results of operations and financial condition.

 

Although we endeavor to minimize the credit risk inherent in the Company’s loan portfolio, we must necessarily make various assumptions and judgments about the collectability of the loan portfolio based on our experience and evaluation of economic conditions. If such assumptions or judgments prove to be incorrect, the current allowance for loan losses may not be sufficient to cover loan losses and additions to the allowance may be necessary, which would have a negative impact on net income. In 2014 and continuing through the third quarter of 2015, the provision for loan losses declined substantially from previous years as we resolved nonperforming loans and real estate values have recovered somewhat.

 

Results of operations

 

The following presents management’s discussion and analysis of the financial condition of the Company at September 30, 2015 and December 31, 2014 and the results of operations for the Company for the three and nine months ended September 30, 2015 and 2014. This discussion should be read in conjunction with the Company’s consolidated financial statements and the notes thereto appearing elsewhere in this Quarterly report.

 

Summary

 

For the three months ended September 30, 2015, the Company had net income of $471,000 and net income available to common shareholders of $301,000 or $0.21 per fully diluted share, compared to net income of $134,000 and net loss available to common shareholders of $(411,000), or $(1.23) per fully diluted share, for the same period in 2014. For the nine months ended September 30, 2015, the Company had net income of $550,000 and net income available to common shareholders of $6,669,000, or $6.14 per fully diluted share, compared to a net loss of $(701,000) and net loss available to common shareholders of $(1,763,000), or $(5.28) per fully diluted share, for the same period in 2014. The computation of basic and diluted earnings (loss) per share has been adjusted retroactively for all periods presented to reflect the reverse stock split in August 2014.

 

 39 
 

 

As indicated in the following table, there were significant changes in income and expense items when comparing the 2015 results to the 2014 results (in thousands):

 

   Effect on Income 
   Three Months   Nine Months 
   Ended   Ended 
   September 30,   September 30, 
Changes In  2015   2015 
         
Net interest income  $(166)  $(452)
Provision for loan losses   -    100 
Gains on loan sales   550    1,344 
Salaries and benefits   (233)   (163)
Commissions   (161)   (327)
Writedown of assets held for sale   -    (687)
Expenses related to foreclosed real estate   413    1,186 
Other operating expense   88    331 
           
   $491   $1,332 

 

The decline in net interest income reflects the decline in average interest-earning assets and annualized yield for the periods ended September 30, 2015 and 2014. Average interest earning assets declined to $372,946,000 and $372,378,000 for the three and nine month periods ended September 30, 2015 from $374,399,000 and $378,477,000 for the same periods in 2014, respectively. Annualized yield declined to 4.20% and 4.17% for the three and nine month periods ended September 30, 2015 from 4.38% and 4.45% for the same periods in 2014, respectively. The decrease in the provision for loan losses and the expenses related to foreclosed real estate are attributable to stabilization of the loan portfolio and an improving real estate market as well as successful efforts in selling foreclosed assets at gains. The increase in gains on loan sales as well as commissions is a result of increased mortgage production by our mortgage company. The mortgage company’s profit increased by $235,000 in the third quarter of 2015 compared to the same period in 2014 due to the mortgage company closing $54,886,000 in mortgage loans in the third quarter of 2015 compared to $42,917,000 in the third quarter of 2014. The increase in salaries and benefits for the third quarter and nine months ended September 30, 2015 is related to the increase in stock based compensation. The writedown of assets held for sale for the nine months ended September 30, 2015 is related to our assessment of net realizable value on the Watkins Centre building ($675,000) and a branch building we previously closed ($12,000). The decline in other operating expenses is a result of management’s efforts to reduce overhead expenses to improve profitability.

 

Our cost of deposits declined from 0.93% for the third quarter of 2014 to 0.83% for the third quarter of 2015. This decline in cost of deposits is a result of the repricing of higher cost certificates of deposit during the low interest rate environment as well as our efforts to change our deposit mix so that we are not so dependent on higher cost deposits. Noninterest-bearing demand deposits represented 20.6% of our total deposits at September 30, 2015 compared to 17.1% at September 30, 2014.

 

 40 
 

 

Net interest income

 

Net interest income, which represents the difference between interest earned on interest-earning assets and interest incurred on interest-bearing liabilities, is the Company’s primary source of earnings. Net interest income can be affected by changes in market interest rates as well as the level and composition of assets, liabilities and shareholders’ equity. Net interest spread is the difference between the average rate earned on interest-earning assets and the average rate paid on interest-bearing liabilities. The net yield on interest-earning assets (“net interest margin”) is calculated by dividing tax equivalent net interest income by average interest-earning assets. Generally, the net interest margin will exceed the net interest spread because a portion of interest-earning assets are funded by various noninterest-bearing sources, principally noninterest-bearing deposits and shareholders’ equity.

 

Net interest income of $3,242,000 for the third quarter of 2015 represents a decrease of $166,000, or 5%, compared to the third quarter of 2014, and an increase of $101,000 or 3% compared to the second quarter of 2015. The decline as compared to 2014 is primarily due to a decrease in average interest-earning assets of $1,453,000 combined with a decline in the yield on those assets of 0.18% (18 basis points).

 

Net interest income of $9,422,000 for the first nine months of 2015 represents a $452,000 decrease, or 4.6%, compared to the same period in 2014. Compared to the first nine months of 2014, average interest-earning assets for the same period in 2015 decreased by $6,099,000, or 1.6%. The decrease in average interest-earning assets was due primarily to the decrease in available for sale securities of $19,852,000 and federal funds sold of $8,255,000 combined with a decline in the yield on those assets of 0.28% (28 basis points) offset by an increase in portfolio loans of $18,773,000.

 

Average interest-bearing liabilities for the third quarter of 2015 decreased by $34,841,000 or 10.1% compared to the third quarter of 2014. The decrease in interest-bearing liabilities was primarily due to declines in average deposits of $25,191,000. The average cost of interest-bearing liabilities decreased to 0.90% and 0.92% for the three and nine month periods ended September 30, 2015, respectively, compared to 1.00% and 1.08% for the same periods in 2014 as a result of management’s efforts to increase low cost demand deposits while reducing dependency on higher cost time deposits. The continuing low interest rates have allowed us to reduce our costs of funds as time deposits and borrowings mature. See our discussion of interest rate sensitivity below for more information.

 

The Company’s net interest margin is not a measurement under accounting principles generally accepted in the United States of America, but it is a common measure used by the financial services industry to determine how profitably earning assets are funded. Our net interest margin over the last several quarters is provided in the following table:

 

   Interest 
Quarter Ended  Margin 
     
September 30, 2014   3.46%
December 31, 2014   3.46%
March 31, 2015   3.36%
June 30, 2015   3.34%
September 30, 2015   3.45%

 

 41 
 

 

Our net interest margin has remained relatively stable over the last twelve months reflecting the continued low interest rates set by the Federal Reserve. The linked quarter increase in our net interest margin for the three months ended September 30, 2015 is related to the purchase of student loans during the second quarter of approximately $15 million funded by federal funds sold. The yield on student loans is significantly higher than on fed funds sold which increased the yield on earning assets by 9 basis points. The previous decline in our net interest margin since December 31, 2014 is a result of declining rates on loans; the average interest rate on loans declined by 52 basis points, from 5.30% for the three months ended December 31, 2014 to 4.78% for the three months ended September 30, 2015. Additionally our cost of funds declined by 1 basis point related to our costs of deposits.

 

The following table illustrates average balances of total interest-earning assets and total interest-bearing liabilities for the periods indicated, showing the average distribution of assets, liabilities, shareholders' equity and related income, expense and corresponding weighted-average yields and rates. The average balances used in these tables and other statistical data were calculated using daily average balances. We had no tax exempt assets for the periods presented.

 

Average Balance Sheet

(in thousands)

 

   Three Months Ended September 30, 2015   Three Months Ended September 30, 2014 
       Interest   Annualized       Interest   Annualized 
   Average   Income/   Yield   Average   Income/   Yield 
   Balance   Expense   Rate   Balance   Expense   Rate 
                         
Loans net of deferred fees  $301,408   $3,634    4.78%  $273,645   $3,695    5.36%
Loans held for sale   13,672    146    4.24%   11,186    119    4.22%
Investment securities   39,496    155    1.56%   56,645    304    2.13%
Federal funds and other   18,370    10    0.22%   32,923    19    0.23%
Total interest earning assets   372,946    3,945    4.20%   374,399    4,137    4.38%
                               
Allowance for loan losses and deferred fees   (5,730)             (5,714)          
Cash and due from banks   8,880              12,086           
Premises and equipment, net   14,363              13,147           
Other assets   35,588              48,216           
Total assets  $426,047             $442,134           
                               
Interest bearing deposits                              
Interest checking  $42,861   $20    0.19%  $42,423   $20    0.19%
Money market   69,539    65    0.37%   67,257    64    0.38%
Savings   20,483    9    0.17%   20,016    9    0.18%
Certificates   162,512    527    1.29%   190,890    658    1.37%
Total   295,395    621    0.83%   320,586    751    0.93%
Borrowings(1)   16,120    82    2.02%   25,770    122    1.88%
Total interest bearing liabilities   311,515    703    0.90%   346,356    873    1.00%
Noninterest bearing deposits   75,734              63,784           
Other liabilities   8,418              12,596           
Total liabilities   395,667              422,736           
Equity capital   30,380              19,398           
Total liabilities and capital  $426,047             $442,134           
                               
Net interest income before provision for loan losses       $3,242             $3,264      
                               
Interest spread - average yield on interest earning assets, less average rate on interest bearing liabilities             3.30%             3.38%
                               
Annualized net interest margin (net interest income expressed as percentage of average earning assets)             3.45%             3.46%

 

 42 
 

 

Average Balance Sheet

(in thousands)

 

   Nine Months Ended September 30, 2015   Nine Months Ended September 30, 2014 
       Interest   Annualized       Interest   Annualized 
   Average   Income/   Yield   Average   Income/   Yield 
   Balance   Expense   Rate   Balance   Expense   Rate 
                         
Loans net of deferred fees  $293,930   10,750    4.89%  $275,157   $ 11,301    5.49%
Loans held for sale   11,915    346    3.88%   8,680    278    4.28%
Investment securities   38,152    464    1.63%   58,004    958    2.21%
Federal funds and other   28,381    46    0.22%   36,636    64    0.23%
Total interest earning assets   372,378    11,606    4.17%   378,477    12,601    4.45%
                               
Allowance for loan losses and deferred fees   (5,730)             (6,415)          
Cash and due from banks   11,522              12,490           
Premises and equipment, net   14,363              12,926           
Other assets   35,877              46,824           
Total assets  $428,410             $444,302           
                               
Interest bearing deposits                              
Interest checking  $43,704   $60    0.18%  $42,456   $58    0.18%
Money market   68,174    190    0.37%   66,620    187    0.38%
Savings   20,527    28    0.18%   20,557    28    0.18%
Certificates   165,431    1,599    1.29%   197,736    2,031    1.37%
Total   297,836    1,877    0.84%   327,369    2,304    0.94%
Borrowings(1)   20,525    307    2.00%   27,811    567    2.73%
Total interest bearing liabilities   318,361    2,184    0.92%   355,180    2,871    1.08%
Noninterest bearing deposits   73,924              60,577           
Other liabilities   8,957              9,487           
Total liabilities   401,242              425,244           
Equity capital   27,168              19,058           
Total liabilities and capital  $428,410             $444,302           
                              
Net interest income before provision for loan losses       $9,422             $9,730      
                               
Interest spread - average yield on interest earning assets, less average rate on interest bearing liabilities             3.25%             3.37%
                               
Annualized net interest margin (net interest income expressed as percentage of average earning assets)             3.38%             3.44%

 

(1) Interest expense on borrowings for the three and nine month periods ended September 30, 2014 has been adjusted for the reclassification of $144,000 from interest expense to dividends related to preferred stock reflected as a reduction of interest expense in those periods.

 

Provision for loan losses

 

The Company did not record a provision for loan losses for the three months ended September 30, 2015 and 2014 and the nine months ended September 30, 2015 compared to a provision of $100,000 for the nine months ended September 30, 2014. The decline in the provision for loan losses for the nine month period of 2015 was primarily driven by decline in the impairment on specific nonperforming loans. The decrease in the commercial and consumer loan portfolio was offset by an increase in our student loan portfolio of approximately $46,355,000 and our United States Department of Agriculture loan portfolio of approximately $5,480,000. These two portfolios include guarantees of principal and interest ranging from 98% - 100%.

 

 43 
 

 

Noninterest income

 

Noninterest income increased from $2,190,000 for the three months ended September 30, 2014 to $2,870,000 for the three months ended September 30, 2015, an increase of $680,000, or 31%. Noninterest income also increased from $6,185,000 for the first nine months of 2014 to $7,776,000 for the first nine months of 2015, an increase of $1,591,000, or 25%. These increases in noninterest income were primarily the result of higher gains on sales from increased loan production by our mortgage banking subsidiary; gains on sale of loans increased by $550,000 quarter over quarter and by $1,344,000 for the nine month periods.

 

Noninterest expense

 

Noninterest expense for the three months ended September 30, 2015 was $5,641,000 compared to $5,464,000 for the three months ended September 30, 2014, an increase of $177,000, or 3.2%. The more significant increases were salaries and benefits of $233,000, commissions of $161,000 and professional and outside services of $241,000, offset by a reduction in expense related to foreclosed real estate of $413,000. The increase in salaries and benefits was attributable to awards under our 2015 Stock Incentive Plan as well as severance payments to employees whose positions were terminated. The increase in commissions is result of increased mortgage production by our mortgage company. The reduction in expense related to foreclosed real estate is attributable to gains on sale of $214,000 coupled with reduced expenses due to disposition of real estate aided by an improving real estate market.

 

Noninterest expense for the nine months ended September 30, 2015 was $16,648,000 compared to $16,660,000 for the nine months ended September 30, 2014, a decrease of $12,000, or 0.07%. The more significant changes in noninterest expense for the nine month comparison were declines in expense related to foreclosed assets of $1,186,000 and other noninterest expense of $331,000, offset by the writedown of assets held for sale of $687,000, increased salaries and benefits of $163,000, increased commissions of $327,000 and increased professional and outside services of $257,000. The decline in expenses related to foreclosed real estate was aided by gains of $666,000 offset by writedowns of $216,000 on the sale of real estate.

 

Income taxes

 

Certain items of income and expense are reported in different periods for financial reporting and tax return purposes. The tax effects of these temporary differences are recognized currently in the deferred income tax provision or benefit. Deferred tax assets or liabilities are computed based on the difference between the financial statement and income tax bases of assets and liabilities using the applicable enacted marginal tax rate.

 

The net deferred tax asset is included in other assets on the balance sheet. Accounting Standards Codification Topic 740, Income Taxes, requires that companies assess whether a valuation allowance should be established against their deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard. Management considers both positive and negative evidence and analyzes changes in near-term market conditions as well as other factors which may impact future operating results. In making such judgments, significant weight is given to evidence that can be objectively verified. The deferred tax assets are analyzed quarterly for changes affecting realization. Management determined that as of December 31, 2014, the objective negative evidence represented by the Company’s recent losses outweighed the more subjective positive evidence and, as a result, recognized a valuation allowance on its net deferred tax asset that is dependent on future earnings of the Company of approximately $12,274,000. At September 30, 2015, management continues to believe that the objective negative evidence represented by the Company’s prior losses outweighed the more subjective positive evidence and, as a result, maintains a valuation allowance at September 30, 2015 of $12,072,000. The net operating losses available to offset future taxable income amounted to $23,446,000 at September 30, 2015 and begin expiring in 2028.

 

 44 
 

 

Commercial banking organizations conducting business in Virginia are not subject to Virginia income taxes. Instead, they are subject to a franchise tax based on bank capital. Due to the Company’s adjusted capital level we were not subject to franchise tax expense for the nine months ended September 30, 2015 and 2014.

 

Balance Sheet Analysis

 

Total assets decreased to $423,650,000 at September 30, 2015 from $434,004,000 at December 31, 2014, a decrease of $10,354,000, or 2.4%. The decrease in cash and cash equivalents was the primary driver of this decrease. Cash and cash equivalents decreased by $23,028,000 which was offset by a net increase in loans of $14,404,000. The Company purchased approximately $15 million in additional student loans and reduced FHLB advances by $8 million. Total deposits also decreased by $9,821,000, or 2.6%, from $378,860,000 at December 31, 2014 to $369,039,000 at September 30, 2015. Checking and savings accounts decreased by $3,428,000, money market accounts increased by $5,241,000 and time deposits decreased by $11,634,000. Other borrowings decreased by $2,964,000.

 

Loans

 

A management objective is to maintain the quality of the loan portfolio. The Company seeks to achieve this objective by maintaining rigorous underwriting standards coupled with regular evaluation of the creditworthiness of and the designation of lending limits for each borrower. The portfolio strategies include seeking industry and loan size diversification in order to minimize credit exposure and originating loans in markets with which the Company is familiar.

 

The Company’s real estate loan portfolios, which represent approximately 78% of all loans, are secured by mortgages on real property located principally in the Commonwealth of Virginia. Sources of repayment are from the borrower’s operating profits, cash flows and liquidation of pledged collateral. The Company’s commercial loan portfolio represents approximately 6% of all loans. Loans in this category are typically made to individuals, small and medium-sized businesses and range between $250,000 and $2.5 million. Based on underwriting standards, commercial and industrial loans may be secured in whole or in part by collateral such as liquid assets, accounts receivable, equipment, inventory, and real property. The collateral securing any loan may depend on the type of loan and may vary in value based on market conditions. The remainder of our loan portfolio is in consumer loans which represent 16% of the total and includes student loans.

 

 45 
 

 

The following table presents the composition of our loan portfolio (excluding mortgage loans held for sale) at the dates indicated (dollars in thousands):

 

   September 30, 2015   December 31, 2014 
   Amount   %   Amount   % 
Construction and land development                    
Residential  $5,188    1.73%  $4,315    1.51%
Commercial   26,220    8.76%   25,152    8.80%
    31,408    10.49%   29,467    10.31%
Commercial real estate                    
Owner occupied   68,437    22.84%   58,804    20.55%
Non-owner occupied   38,132    12.72%   38,892    13.59%
Multifamily   8,195    2.73%   11,438    4.00%
Farmland   394    0.13%   434    0.15%
    115,158    38.42%   109,568    38.29%
Consumer real estate                    
Home equity lines   20,024    6.68%   20,082    7.02%
Secured by 1-4 family residential                    
First deed of trust   58,470    19.51%   61,837    21.61%
Second deed of trust   7,249    2.42%   7,854    2.74%
    85,743    28.61%   89,773    31.37%
Commercial and industrial loans (except those secured by real estate)   19,457    6.49%   22,165    7.75%
Guaranteed student loans   46,355    15.46%   33,562    11.73%
Consumer and other    1,624    0.53%   1,611    0.55%
                     
Total loans   299,745    100.00%   286,146    100.00%
Deferred loan cost, net   1,294         722      
Less: allowance for loan losses   (5,496)        (5,729)     
                     
   $295,543        $281,139      

 

The Company assigns risk rating classifications to its loans. These risk ratings are divided into the following groups:

 

·Risk rated 1 to 4 loans are considered of sufficient quality to preclude an adverse rating. These assets generally are well protected by the current net worth and paying capacity of the obligor or by the value of the asset or underlying collateral;
·Risk rated 5 loans are defined as having potential weaknesses that deserve management’s close attention;
·Risk rated 6 loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any; and,
·Risk rated 7 loans have all the weaknesses inherent in substandard loans, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

 

Loans are considered impaired when, based on current information and events it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible.

 

 46 
 

 

Allowance for loan losses

 

We monitor and maintain an allowance for loan losses to absorb an estimate of probable losses inherent in the loan portfolio. We maintain policies and procedures that address the systems of controls over the following areas of maintenance of the allowance: the systematic methodology used to determine the appropriate level of the allowance to provide assurance they are maintained in accordance with accounting principles generally accepted in the United States of America; the accounting policies for loan charge-offs and recoveries; the assessment and measurement of impairment in the loan portfolio; and the loan grading system.

 

The allowance reflects management’s best estimate of probable losses within the existing loan portfolio and of the risk inherent in various components of the loan portfolio, including loans identified as impaired as required by FASB Codification Topic 310: Receivables. Loans evaluated individually for impairment include non-performing loans, such as loans on non-accrual, loans past due by 90 days or more, restructured loans and other loans selected by management. The evaluations are based upon discounted expected cash flows or collateral valuations. If the evaluation shows that a loan is individually impaired, then a specific reserve is established for the amount of impairment.

 

Loans are grouped by similar characteristics, including the type of loan, the assigned loan classification and the general collateral type. A loss rate reflecting the expected loss inherent in a group of loans is derived based upon historical net charge-off rates, the predominant collateral type for the group and the terms of the loan. The resulting estimate of losses for groups of loans is adjusted for relevant environmental factors and other conditions of the portfolio of loans and leases, including: borrower and industry concentrations; levels and trends in delinquencies, charge-offs and recoveries; changes in underwriting standards and risk selection; level of experience, ability and depth of lending management; and national and local economic conditions.

 

The amounts of estimated impairment for individually evaluated loans and groups of loans are added together for a total estimate of loan losses. This estimate of losses is compared to our allowance for loan losses as of the evaluation date and, if the estimate of losses is greater than the allowance, an additional provision to the allowance would be made. If the estimate of losses is less than the allowance, the degree to which the allowance exceeds the estimate is evaluated to determine whether the allowance falls outside a range of estimates. We recognize the inherent imprecision in estimates of losses due to various uncertainties and variability related to the factors used, and therefore a reasonable range around the estimate of losses is derived and used to ascertain whether the allowance is too high. If different assumptions or conditions were to prevail and it is determined that the allowance is not adequate to absorb the new estimate of probable losses, an additional provision for loan losses would be made, which amount may be material to the financial statements.

 

The allowance for loan losses at each of the periods presented includes an amount that could not be identified to individual types of loans referred to as the unallocated portion of the allowance. We recognize the inherent imprecision in estimates of losses due to various uncertainties and variability related to the factors used, and therefore a reasonable range around the estimate of losses is derived and used to ascertain whether the allowance is too high. We concluded that the unallocated portion of the allowance was warranted given the continued higher level of classified assets and was within a reasonable range around the estimate of losses.

 

 47 
 

 

The allowance for loan losses at September 30, 2015 was $5,496,000, compared to $5,729,000 at December 31, 2014. The ratio of the allowance for loan losses to gross portfolio loans (net of unearned income and excluding mortgage loans held for sale) at September 30, 2015 and December 31, 2014 was 1.83% and 2.00%, respectively. The decrease in the allowance for loan losses for the first nine months of 2015 was primarily a result of charge offs recognized during the period. We believe the amount of the allowance for loan losses at September 30, 2015 is adequate to absorb the losses that can reasonably be anticipated from the loan portfolio at that date.

 

The following table presents an analysis of the changes in the allowance for loan losses for the periods indicated (dollars in thousands):

 

 48 
 

 

Analysis of Allowance for Loan Losses

(In thousands)

 

   Nine Months Ended 
   September 30, 
   2015   2014 
         
Beginning balance  $5,729   $7,239 
Provision for loan losses   -    100 
Charge-offs          
Construction and land development          
Commercial   (252)   (100)
Commercial real estate          
Owner occupied   (127)   (608)
Non-owner occupied   -    (238)
Farmland   -    (96)
Consumer real estate          
Home equity lines   (54)   (476)
Secured by 1-4 family residential          
First deed of trust   (103)   (277)
Second deed of trust   (55)   (76)
Commercial and industrial          
(except those secured by real estate)   (162)   (168)
Consumer and other   (31)   (8)
    (784)   (2,047)
Recoveries          
Construction and land development          
Residential   1    1 
Commercial   22    44 
Commercial real estate          
Owner occupied   33    - 
Non-owner occupied   4    24 
Secured by 1-4 family residential          
Home equity lines   2    14 
First deed of trust   374    64 
Second deed of trust   25    115 
Commercial and industrial          
(except those secured by real estate)   73    90 
Consumer and other   17    14 
    551    366 
Net charge-offs   (233)   (1,681)
           
Ending balance  $5,496   $5,658 
           
Loans outstanding at end of period(1)  $301,039   $275,123 
Ratio of allowance for loan losses as a percent of loans outstanding at end of period   1.83%   2.06%
           
Average loans outstanding for the period(1)  $293,930   $275,157 
Ratio of net charge-offs to average loans outstanding for the period   0.08%   0.61%

 

 

(1) Loans are net of unearned income.

 

 49 
 

 

 

Asset quality

 

The following table summarizes asset quality information at the dates indicated (dollars in thousands):

 

   September 30,   December 31,   September 30, 
   2015   2014   2014 
             
Nonaccrual loans  $4,489   $7,478   $9,547 
Foreclosed properties   8,018    12,638    14,003 
Total nonperforming assets  $12,507   $20,116   $23,550 
                
Restructured loans (not included in nonaccrual loans above)  $13,977   $23,967   $26,923 
                
Loans past due 90 days and still accruing  $9,117   $720   $- 
                
Nonaccrual loans to loans (1)   1.5%   2.6%   8.6%
                
Nonperforming assets to total assets   3.0%   4.6%   5.4%
                
Allowance for loan losses to nonaccrual loans   122.4%   76.6%   59.3%

 

 

(1) Loans are net of unearned income and deferred cost.

 

Loans greater than 90 days past due are student loans that are guaranteed by the Department of Education which covers approximately 98% of the principal and interest. Accordingly, these loans will not be placed on nonaccrual status.

 

The following table presents an analysis of the changes in nonperforming assets for the nine months ended September 30, 2015 (in thousands):

 

   Nonaccrual   Foreclosed     
   Loans   Properties   Total 
             
Balance December 31, 2014  $7,478   $12,638   $20,116 
Additions   2,078    15    2,093 
Loans placed back on accrual   (2,050)   -    (2,050)
Transfers to OREO   (329)   329    - 
Repayments   (1,967)   -    (1,967)
Charge-offs   (721)   (290)   (1,011)
Sales   -    (4,674)   (4,674)
                
Balance September 30, 2015  $4,489   $8,018   $12,507 

 

 50 
 

 

Until a nonperforming restructured loan has performed in accordance with its restructured terms for a minimum of six months, it will remain on nonaccrual status.

 

Interest is accrued on outstanding loan principal balances, unless the Company considers collection to be doubtful. Commercial and unsecured consumer loans are designated as non-accrual when the Company considers collection of expected principal and interest doubtful. Mortgage loans and most other types of consumer loans past due 90 days or more may remain on accrual status if management determines that concern over our ability to collect principal and interest is not significant. When loans are placed on non-accrual status, previously accrued and unpaid interest is reversed against interest income in the current period and interest is subsequently recognized only to the extent cash is received. Interest accruals are resumed on such loans only when in the judgment of management, the loans are estimated to be fully collectible as to both principal and interest.

 

Of the total nonaccrual loans of $4,489,000 at September 30, 2015 that were considered impaired, 13 loans totaling $2,230,000 had specific allowances for loan losses totaling $473,000. This compares to $7,478,000 in nonaccrual loans at December 31, 2014 of which 14 loans totaling $3,332,000 had specific allowances for loan losses of $1,108,000.

 

Cumulative interest income that would have been recorded had nonaccrual loans been performing would have been approximately $145,000 and $333,000 for the nine months ended September 30, 2015 and 2014, respectively.

 

Deposits

 

Deposits as of September 30, 2015 and December 31, 2014 were as follows (dollars in thousands):

 

   September 30, 2015   December 31, 2014 
   Amount   %   Amount   % 
                 
Demand accounts  $75,978    20.6%  $77,496    20.5%
Interest checking accounts   41,609    11.3%   42,924    11.3%
Money market accounts   70,228    19.0%   64,987    17.2%
Savings accounts   20,049    5.4%   20,643    5.4%
Time deposits of $100,000 and over   71,993    19.5%   75,559    19.9%
Other time deposits   89,182    24.2%   97,251    25.7%
                     
Total  $369,039    100.0%  $378,860    100.0%

 

Total deposits decreased by $9,821,000, or 2.6%, from $378,860,000 at December 31, 2014 to $369,039,000 at September 30, 2015, as compared to a decrease of $9,964,000, or 2.6%, during the first nine months of 2014. Checking and savings accounts decreased by $3,428,000, money market accounts increased by $5,241,000 and time deposits decreased by $11,634,000. The decline in time deposits was a result of repricing maturing time deposits at rates below market for noncore depositors. The cost of our interest-bearing deposits declined to 0.84% for the first nine months of 2015 compared to 0.94% for the first nine months of 2014.

 

 51 
 

 

The variety of deposit accounts that we offer has allowed us to be competitive in obtaining funds and has allowed us to respond with flexibility to, although not to eliminate, the threat of disintermediation (the flow of funds away from depository institutions such as banking institutions into direct investment vehicles such as government and corporate securities). Our ability to attract and retain deposits, and our cost of funds, has been, and is expected to continue to be, significantly affected by money market conditions.

 

Borrowings

 

The Company has issued $8,764,000 in Trust Preferred Capital Notes that may be included in Tier 1 capital for regulatory capital adequacy determination purposes up to 25% of Tier 1 capital after its inclusion. The portion of the Trust Preferred Capital Notes not considered as Tier 1 capital may be included in Tier 2 capital. See note 7 to the consolidated financial statements for a complete discussion of these notes.

 

Additionally, we utilize borrowings to supplement deposits when they are available at a lower overall cost to us or they can be invested at a positive rate of return.

 

As a member of the Federal Home Loan Bank of Atlanta (“FHLB”), the Bank is required to own capital stock in the FHLB and is authorized to apply for borrowings from the FHLB. Each FHLB credit program has its own interest rate, which may be fixed or variable, and range of maturities. The FHLB may prescribe the acceptable uses to which the advances may be put, as well as on the size of the advances and repayment provisions. Borrowings from the FHLB were $6,000,000 and $14,000,000 at September 30, 2015 and December 31, 2014, respectively. The FHLB advances are secured by the pledge of commercial real estate loans, investment securities and cash.

 

Capital resources

 

On May 1, 2009, as part of the Capital Purchase Program established by the U.S. Department of the Treasury under the Emergency Economic Stabilization Act of 2008, the Company entered into a Letter Agreement and Securities Purchase Agreement—Standard Terms with the Treasury, pursuant to which the Company sold (i) 14,738 shares of the Company’s Fixed Rate Cumulative Perpetual Preferred Stock, Series A, par value $4.00 per share, having a liquidation preference of $1,000 per share and (ii) a Warrant to purchase 31,190 shares of the Company’s common stock at an initial exercise price of $70.88 per share, subject to certain anti-dilution and other adjustments, for an aggregate purchase price of $14,738,000 in cash. The fair value of the preferred stock was estimated using discounted cash flow methodology at an assumed market equivalent rate of 13%, with 20 quarterly payments over a five year period, and was determined to be $10,208,000. The fair value of the Warrant was estimated using the Black-Scholes option pricing model, with assumptions of 25% volatility, a risk-free rate of 2.03%, a yield of 6.162% and an estimated life of 5 years, and was determined to be $534,000. The aggregate fair value for both the preferred stock and Warrant was determined to be $10,742,000 with 95% of the aggregate attributable to the preferred stock and 5% attributable to the Warrant. Therefore, the $14,738,000 issuance was allocated with $14,006,000 being assigned to the preferred stock and $732,000 being allocated to the Warrant. The difference between the $14,738,000 face value of the preferred stock and the amount allocated of $14,006,000 to the preferred stock was accreted as a discount on the preferred stock using the effective interest rate method over five years.

 

The preferred stock qualifies as Tier 1 capital and paid cumulative dividends at a rate of 5% until May 1, 2014, at which time the rate increased to 9%. The preferred stock is generally non-voting, other than on certain matters that could adversely affect the preferred stock.

 

 52 
 

 

The Warrant is immediately exercisable. The Warrant provides for the adjustment of the exercise price and the number of shares of common stock issuable upon exercise pursuant to customary anti-dilution provisions, such as upon stock splits or distributions of securities or other assets to holders of common stock, and upon certain issuances of common stock at or below a specified price relative to the then-current market price of common stock. The Warrant expires ten years from the issuance date. Pursuant to the Purchase Agreement, the Treasury has agreed not to exercise voting power with respect to any shares of common stock issued upon exercise of the Warrant.

 

In accordance with the Company’s written agreement with the Reserve Bank, the Company has been deferring quarterly cash dividends on the preferred stock since May 2011. The total arrearage on such preferred stock as of September 30, 2015 was $1,903,175 (after forgiveness of $2,215,009 in accrued dividends in connection with the standby rights offering). This amount has been accrued for and is included in other liabilities in the consolidated balance sheet.

 

In November 2013, the Company participated in a successful auction of the Company’s preferred stock by the Treasury that resulted in the purchase of the securities by private and institutional investors.

 

On December 4, 2013, the Company issued 1,086,500 new shares of common stock through a private placement to directors and executive officers. The sale raised $1,684,075 in new capital for the Company. The $1.55 sale price for the common shares was equal to the stock’s book value at September 30, 2013, which represented a 30% premium over the closing price of the stock on December 3, 2013.

 

On August 6, 2014, the Company filed Articles of Amendment to its Articles of Incorporation with the Virginia State Corporation Commission to effect a reverse stock split of its outstanding common stock which became effective on August 8, 2014. As a result of the reverse split, every sixteen shares of the Company’s issued and outstanding common stock were consolidated into one issued and outstanding share of common stock.

 

On March 27, 2015, the Company completed a rights offering to shareholders and concurrent standby offering to Kenneth R. Lehman, in which the Company issued an aggregate of 1,051,866 shares of common stock (the total number of shares offered) at $13.87 per share for aggregate gross proceeds of $14,589,381 (including the value of the Company’s preferred stock exchanged by Mr. Lehman for shares of common stock of $4,618,813). In connection with the Rights Offering, 283,293 shares were issued to shareholders upon exercise of their basic subscription rights and 191,773 shares were issued to shareholders upon exercise of their oversubscription privileges (approximately 36.9% of the total number of shares requested pursuant to oversubscription privileges). In connection with the Standby Offering, Mr. Lehman purchased an aggregate of 576,800 shares of the Company’s common stock, 333,007 of which were issued in exchange for 9,023 shares of the Company’s preferred stock and 243,793 of which were purchased for cash. Also, as part of the Standby Offering, Mr. Lehman forgave $2,215,009 in accrued and unpaid dividends on the preferred stock.

 

The Company meets eligibility criteria of a small bank holding company in accordance with the Federal Reserve Board’s Small Bank Holding Company Policy Statement issued in February 2015, and is no longer obligated to report consolidated regulatory capital. The Bank continues to be subject to various capital requirements administered by banking agencies.

 

 53 
 

 

The following table presents the composition of regulatory capital and the capital ratios for the Bank at the dates indicated (dollars in thousands):

 

   September 30,   December 31, 
   2015   2014 
         
Tier 1 capital          
Total bank equity capital  $37,519   $30,158 
Net unrealized loss on available-for-sale securities   291    644 
Defined benefit postretirement plan   71    77 
Disallowed intangible assets   (50)   (198)
Total Tier 1 capital   37,831    30,681 
           
Tier 2 capital          
Allowance for loan losses   3,784    3,572 
Total Tier 2 capital   3,784    3,572 
           
Total risk-based capital   41,615    34,253 
           
Risk-weighted assets  $301,024   $283,581 
           
Average assets  $423,454   $427,113 
           
Capital ratios          
Leverage ratio (Tier 1 capital to average assets)   8.93%   7.18%
Common equity tier 1 capital ratio (CET 1)   12.57%   N/A 
Tier 1 capital to risk-weighted assets   12.57%   10.82%
Total capital to risk-weighted assets   13.82%   12.08%
Equity to total assets   8.93%   6.99%

 

Under new capital guidelines discussed more fully following, the Bank must identify high volatility commercial real estate (“HVCRE) loans which are defined as a credit facility that, prior to conversion to permanent financing, finances or has financed the acquisition, development, or construction of real property, unless the facility finances (1) one to four family residential properties; (2) certain community development projects; (3) the purchase or development of agricultural land; (4) commercial real estate projects that meet the criteria in the rule, including criteria regarding the loan-to-value ratio and capital contributions to the project. Under the new guidelines, HVCRE loans are risk weighted at 150% for capital ratios purposes rather than 100% as with other loans.

 

 54 
 

 

Federal regulatory agencies are required by law to adopt regulations defining five capital tiers: well capitalized, adequately capitalized, under capitalized, significantly under capitalized, and critically under capitalized. The Bank met the ratio requirements to be categorized “well capitalized” institution as of September 30, 2015 and December 31, 2014. However, due to the existence of the Consent Order, the Bank was considered adequately capitalized as of such dates. The Consent Order requires the Bank to maintain a leverage ratio of at least 8% and a total capital to risk-weighted assets ratio of at least 11%. As a result of the Company’s Rights Offering and Standby Offering completed on March 27, 2015, the Bank’s leverage ratio increased to 8.93% and the total capital to risk weighted assets ratio increased to 13.82% bringing the Bank into compliance with the ratios required by the Consent Order. When capital falls below the “well capitalized” requirement, consequences can include: new branch approval could be withheld; more frequent examinations by the FDIC; brokered deposits cannot be renewed without a waiver from the FDIC; and other potential limitations as described in FDIC Rules and Regulations Sections 337.6 and 303, and FDIC Act Section 29. In addition, the FDIC insurance assessment increases when an institution falls below the “well capitalized” classification.

 

In July 2013, the Board of Governors of the Federal Reserve Board and the FDIC approved the final rules implementing the Basel Committee on Banking Supervision's capital guidelines for U.S. banks (commonly known as Basel III). Under the final rules, which began for the Company and the Bank on January 1, 2015 and are subject to a phase-in period through January 1, 2019, minimum requirements will increase for both the quantity and quality of capital held by the Company and the Bank. The rules include a new common equity Tier 1 capital to risk-weighted assets ratio (“CET1 ratio”) of 4.5% and a capital conservation buffer of 2.5% of risk-weighted assets, which when fully phased-in, effectively results in a minimum CET1 ratio of 7.0%. Basel III raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0% (which, with the capital conservation buffer, effectively results in a minimum Tier 1 capital ratio of 8.5% when fully phased-in), effectively results in a minimum total capital to risk-weighted assets ratio of 10.5% (with the capital conservation buffer fully phased-in), and requires a minimum leverage ratio of 4.0%. Basel III also makes changes to risk weights for certain assets and off-balance-sheet exposures. Management expects that the capital ratios for the Company and the Bank under Basel III will continue to exceed the well capitalized minimum capital requirements.

 

Liquidity

 

Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities. Liquidity management involves monitoring our sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.

 

At September 30, 2015, our liquid assets, consisting of cash, cash equivalents and investment securities available for sale totaled $65,670,000, or 16% of total assets. Investment securities traditionally provide a secondary source of liquidity since they can be converted into cash in a timely manner. However, approximately $6,000,000 of these securities is pledged against current and potential fundings.

 

Our holdings of liquid assets plus the ability to maintain and expand our deposit base and borrowing capabilities serve as our principal sources of liquidity. We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities. We maintain two federal funds lines of credit with correspondent banks totaling $17 million for which there were no borrowings against the lines at September 30, 2015. Subsequent to September 30, 2015 the secured line reverted to an unsecured status in the amount of $5 million bringing our total unsecured availability to $10 million.

 

 55 
 

 

At September 30, 2015, we had commitments to originate $61,530,000 of loans. Fixed commitments to incur capital expenditures were less than $25,000 at September 30, 2015. Certificates of deposit scheduled to mature in the 12-month period ending September 30, 2016 totaled $93,438,000. We believe that a significant portion of such deposits will remain with us. We further believe that deposit growth, loan repayments and other sources of funds will be adequate to meet our foreseeable short-term and long-term liquidity needs.

 

Interest rate sensitivity

 

An important element of asset/liability management is the monitoring of our sensitivity to interest rate movements. In order to measure the effects of interest rates on our net interest income, management takes into consideration the expected cash flows from the securities and loan portfolios and the expected magnitude of the repricing of specific asset and liability categories. We evaluate interest sensitivity risk and then formulate guidelines to manage this risk based on management’s outlook regarding the economy, forecasted interest rate movements and other business factors. Our goal is to maximize and stabilize the net interest margin by limiting exposure to interest rate changes.

 

Contractual principal repayments of loans do not necessarily reflect the actual term of our loan portfolio. The average lives of mortgage loans are substantially less than their contractual terms because of loan prepayments and because of enforcement of due-on-sale clauses, which gives us the right to declare a loan immediately due and payable in the event, among other things, the borrower sells the real property subject to the mortgage and the loan is not repaid. In addition, certain borrowers increase their equity in the security property by making payments in excess of those required under the terms of the mortgage.

 

The sale of fixed rate loans is intended to protect us from precipitous changes in the general level of interest rates. The valuation of adjustable rate mortgage loans is not as directly dependent on the level of interest rates as is the value of fixed rate loans. As with other investments, we regularly monitor the appropriateness of the level of adjustable rate mortgage loans in our portfolio and may decide from time to time to sell such loans and reinvest the proceeds in other adjustable rate investments.

 

Critical accounting policies

 

General

 

The accounting and reporting policies of the Company and its subsidiary are in accordance with accounting principles generally accepted in the United States of America and conform to general practices within the banking industry. The Company’s financial position and results of operations are affected by management’s application of accounting policies, including estimates, assumptions and judgments made to arrive at the carrying value of assets and liabilities, and amounts reported for revenues, expenses and related disclosures. Different assumptions in the application of these policies could result in material changes in the Company’s consolidated financial position and/or results of operations.

 

The more critical accounting and reporting policies include the Company’s accounting for the allowance for loan losses, troubled debt restructurings, real estate acquired in settlement of loans and income taxes. The Company’s accounting policies are fundamental to understanding the Company’s consolidated financial position and consolidated results of operations.

 

 56 
 

 

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

 

Allowance for loan losses

 

We monitor and maintain an allowance for loan losses to absorb an estimate of probable losses inherent in the loan portfolio. We maintain policies and procedures that address the systems of controls over the following areas of maintenance of the allowance: the systematic methodology used to determine the appropriate level of the allowance to provide assurance they are maintained in accordance with accounting principles generally accepted in the United States of America; the accounting policies for loan charge-offs and recoveries; the assessment and measurement of impairment in the loan portfolio; and the loan grading system.

 

The allowance reflects management’s best estimate of probable losses within the existing loan portfolio and of the risk inherent in various components of the loan portfolio, including loans identified as impaired as required by FASB Codification Topic 310: Receivables. Loans evaluated individually for impairment include non-performing loans, such as loans on non-accrual, loans past due by 90 days or more, restructured loans and other loans selected by management. The evaluations are based upon discounted expected cash flows or collateral valuations. If the evaluation shows that a loan is individually impaired, then a specific reserve is established for the amount of impairment.

 

Loans are grouped by similar characteristics, including the type of loan, the assigned loan classification and the general collateral type. A loss rate reflecting the expected loss inherent in a group of loans is derived based upon estimates of default rates for a given loan grade, the predominant collateral type for the group and the terms of the loan. The resulting estimate of losses for groups of loans is adjusted for relevant environmental factors and other conditions of the portfolio of loans and leases, including: borrower and industry concentrations; levels and trends in delinquencies, charge-offs and recoveries; changes in underwriting standards and risk selection; level of experience, ability and depth of lending management; and national and local economic conditions.

 

The amounts of estimated impairment for individually evaluated loans and groups of loans are added together for a total estimate of loan losses. This estimate of losses is compared to our allowance for loan losses as of the evaluation date and, if the estimate of losses is greater than the allowance, an additional provision to the allowance would be made. If the estimate of losses is less than the allowance, the degree to which the allowance exceeds the estimate is evaluated to determine whether the allowance falls outside a range of estimates. If the estimate of losses is below the range of reasonable estimates, the allowance would be reduced by way of a credit to the provision for loan losses. We recognize the inherent imprecision in estimates of losses due to various uncertainties and variability related to the factors used, and therefore a reasonable range around the estimate of losses is derived and used to ascertain whether the allowance is too high. If different assumptions or conditions were to prevail and it is determined that the allowance is not adequate to absorb the new estimate of probable losses, an additional provision for loan losses would be made, which amount may be material to the financial statements.

 

 57 
 

 

The allowance for loan losses at each of the periods presented includes an amount that could not be identified to individual types of loans referred to as the unallocated portion of the allowance. We recognize the inherent imprecision in estimates of losses due to various uncertainties and variability related to the factors used, and therefore a reasonable range around the estimate of losses is derived and used to ascertain whether the allowance is too high. We concluded that the unallocated portion of the allowance was warranted given the continued higher level of classified assets and was within a reasonable range around the estimate of losses.

 

Troubled debt restructurings

 

A loan is accounted for as a TDR if we, for economic or legal reasons, grant a concession to a borrower considered to be experiencing financial difficulties that we would not otherwise consider. A TDR may involve the receipt of assets from the debtor in partial or full satisfaction of the loan, or a modification of terms such as a reduction of the stated interest rate or balance of the loan, a reduction of accrued interest, an extension of the maturity date or renewal of the loan at a stated interest rate lower than the current market rate for a new loan with similar risk, or some combination of these concessions. TDRs can be in either accrual or nonaccrual status. Nonaccrual TDRs are included in nonperforming loans. Accruing TDRs are generally excluded from nonperforming loans as it is considered probable that all contractual principal and interest due under the restructured terms will be collected. TDRs generally remain categorized as nonperforming loans and leases until a six-month payment history has been maintained.

 

In accordance with current accounting guidance, loans modified as TDRs are, by definition, considered to be impaired loans.  Impairment for these loans is measured on a loan-by-loan basis similar to other impaired loans as described above under Allowance for loan losses.  Certain loans modified as TDRs may have been previously measured for impairment under a general allowance methodology (i.e., pooling), thus at the time the loan is modified as a TDR the allowance will be impacted by the difference between the results of these two measurement methodologies.  Loans modified as TDRs that subsequently default are factored into the determination of the allowance in the same manner as other defaulted loans.

 

Real estate acquired in settlement of loans

 

Real estate acquired in settlement of loans represent properties acquired through foreclosure or physical possession.  Write-downs to fair value less cost to sell of foreclosed assets at the time of transfer are charged to allowance for loan losses.  Subsequent to foreclosure, the Company periodically evaluates the value of foreclosed assets held for sale and records an impairment charge for any subsequent declines in fair value less selling costs.  Subsequent declines in value are charged to operations.  Fair value is based on an assessment of information available at the end of a reporting period and depends upon a number of factors, including historical experience, economic conditions, and issues specific to individual properties.  The evaluation of these factors involves subjective estimates and judgments that may change.

 

 58 
 

 

Income taxes

 

The Company uses the asset and liability method of accounting for income taxes.  Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  If current available information raises doubt as to the realization of the deferred tax assets, a valuation allowance may be established.  Management considers the determination of this valuation allowance to be a critical accounting policy due to the need to exercise significant judgment in evaluating the amount and timing of recognition of deferred tax liabilities and assets, including projections of future taxable income.  These judgments and estimates are reviewed on a continual basis as regulatory and business factors change.  A valuation allowance for deferred tax assets may be required if the amounts of taxes recoverable through loss carry backs decline, or if management projects lower levels of future taxable income.  Management determined that as of September 30, 2015 and December 31, 2014, the objective negative evidence represented by the Company’s recent losses outweighed the more subjective positive evidence and, as a result, recognized a valuation allowance of $12,072,000 and $12,274,000 respectively, representing all of the net deferred tax asset that is dependent on future earnings of the Company at the indicated date.

 

Impact of inflation and changing prices

 

The Company’s consolidated financial statements included herein have been prepared in accordance with generally accepted accounting principles in the United States of America, which require the Company to measure financial position and operating results primarily in terms of historical dollars. Changes in the relative value of money due to inflation or recession are generally not considered. The primary effect of inflation on the operations of the Company is reflected in increased operating costs. In management’s opinion, changes in interest rates affect the financial condition of a financial institution to a far greater degree than changes in the inflation rate. While interest rates are greatly influenced by changes in the inflation rate, they do not necessarily change at the same rate or in the same magnitude as the inflation rate. Interest rates are highly sensitive to many factors that are beyond the control of the Company, including changes in the expected rate of inflation, the influence of general and local economic conditions and the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities.

 

 59 
 

 

ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not Applicable.

 

ITEM 4 – CONTROLS AND PROCEDURES

 

The Company’s Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)) as of September 30, 2015. Based on that evaluation, management concluded that the Company’s disclosure controls and procedures were effective as of September 30, 2015 in ensuring that all material information required to be disclosed in reports that it files or submits under the Exchange Act is recorded, processed summarized and reported with the time periods specified in SEC rules and regulations and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

 

The Company’s management is also responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. There were no changes in our internal control over financial reporting identified in connection with the evaluation of it that occurred during the Company’s last fiscal quarter that materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

 

 60 
 

 

PART II – OTHER INFORMATION

  

ITEM 1 – LEGAL PROCEEDINGS

 

In the course of its operations, the Company may become a party to legal proceedings. Except as previously reported, there are no material pending legal proceedings to which the Company is party or of which the property of the Company is subject.

 

ITEM 1A – RISK FACTORS

 

Not applicable.

 

ITEM 2 – UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Not applicable.

 

ITEM 3 – DEFAULTS UPON SENIOR SECURITIES

 

The Company is currently prohibited by its Written Agreement with the Reserve Bank from making dividend or interest payments on the preferred stock or trust preferred capital notes without prior regulatory approval. In addition, the Consent Order with the Supervisory Authorities provides that the Bank will not pay any dividends, pay bonuses or make any other form of payment outside the ordinary course of business resulting in a reduction in capital, without regulatory approval. At September 30, 2015, the aggregate amount of all of the Company’s total accrued but deferred dividend payments on the preferred stock was $1,903,175.

 

ITEM 4 – MINE SAFETY DISCLOSURES

 

None.

 

ITEM 5 – OTHER INFORMATION

 

Not applicable.

 

 61 
 

 

ITEM 6 – EXHIBITS

 

  31.1 Certification of Chief Executive Officer
     
  31.2 Certification of Chief Financial Officer
     
  32.1 Statement of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350
     
  101 The following materials from the Village Bank and Trust Financial Corp. Quarterly Report on Form 10-Q for the quarter ended September 30, 2015 formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Changes in Comprehensive Income, (iv) Consolidated Statements of Shareholders' Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Condensed Consolidated Financial Statements.

 

 62 
 

 

SIGNATURES

 

In accordance with the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  VILLAGE BANK AND TRUST FINANCIAL CORP.
     
Date: November 4, 2015 By: /s/ William G. Foster, Jr.
  William G. Foster, Jr.
  President and Chief Executive Officer
     
Date: November 4, 2015 By:

/s/ C. Harril Whitehurst, Jr. 

  C. Harril Whitehurst, Jr.
  Executive Vice President and Chief Financial Officer

 

 63 
 

 

EXHIBIT INDEX

 

Exhibit    
Number   Document
     
31.1   Certification of Chief Executive Officer
     
31.2   Certification of Chief Financial Officer
     
32.1   Statement of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350
     
101   The following materials from the Village Bank and Trust Financial Corp. Quarterly Report on Form 10-Q for the quarter ended September 30, 2015 formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Changes in Comprehensive Income, (iv) Consolidated Statements of Shareholders' Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements.