10-Q 1 f2snpbs10q051418.htm

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 March 31, 2018

 

[ ] 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: 000-33411

 

NEW PEOPLES BANKSHARES, INC.

(Exact name of registrant as specified in its charter)

 

     

Virginia

(State or other jurisdiction of

incorporation or organization)

 

 

31-1804543

(I.R.S. Employer

Identification No.)

 
       

67 Commerce Drive

Honaker, Virginia

(Address of principal executive offices)

 

 

24260

(Zip Code)

 
         

 

 
(Registrant’s telephone number, including area code) (276) 873-7000

 

 

n/a

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

         
Yes [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. (Check one):

     
Large accelerated filer  [ ]   Accelerated filer  [ ]
Non-accelerated filer  [ ]   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 stock, as of the latest practicable date:

     
Class   Outstanding at May 12, 2018
Common Stock, $2.00 par value   23,922,086

 
 

 

NEW PEOPLES BANKSHARES, INC.

 

INDEX

PART I FINANCIAL INFORMATION

   Page
Item 1. Financial Statements     
Consolidated Statements of Income – Three Months     
Ended March 31, 2018 and 2017 (Unaudited)   2 
      
Consolidated Statements of Comprehensive Income – Three Months     
Ended March 31, 2018 and 2017 (Unaudited)   3 
      
Consolidated Balance Sheets – March 31, 2018 (Unaudited) and December 31, 2017   4 
      
Consolidated Statements of Changes in Stockholders’ Equity -     
Three Months Ended March 31, 2018 and 2017 (Unaudited)   5 
      
Consolidated Statements of Cash Flows – Three Months     
Ended March 31, 2018 and 2017 (Unaudited)   6 
      
Notes to Consolidated Financial Statements   7 
      
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations   24 
      
Item 3. Quantitative and Qualitative Disclosures about Market Risk   30 
      
Item 4. Controls and Procedures   30 
      
PART II OTHER INFORMATION     
      
Item 1. Legal Proceedings   31 
      
Item 1A. Risk Factors   31 
      
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds   31 
      
Item 3. Defaults upon Senior Securities   31 
      
Item 4. Mine Safety Disclosures   31 
      
Item 5. Other Information   31 
      
Item 6. Exhibits   31 
      
SIGNATURES   32 

 
 

Part I Financial Information

Item 1.Financial Statements

 

NEW PEOPLES BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED MARCH 31, 2018 AND 2017

(IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

(UNAUDITED)

       
INTEREST AND DIVIDEND INCOME  2018  2017
Loans including fees  $6,458   $5,664 
Interest-earning deposits with banks   65    43 
Investments   408    350 
Dividends on equity securities (restricted)   35    32 
Total Interest and Dividend Income   6,966    6,089 
           
INTEREST EXPENSE          
Deposits   696    538 
Borrowed funds   192    186 
Total Interest Expense   888    724 
           
NET INTEREST INCOME   6,078    5,365 
           
PROVISION FOR LOAN LOSSES   63    —   
           
NET INTEREST INCOME AFTER          
PROVISION FOR LOAN LOSSES   6,015    5,365 
           
NONINTEREST INCOME          
Service charges and fees   1,522    1,496 
Insurance and investment fees   74    52 
Other noninterest income   154    166 
Total Noninterest Income   1,750    1,714 
           
NONINTEREST EXPENSES          
Salaries and employee benefits   3,644    3,381 
Occupancy and equipment expense   1,292    1,127 
Data processing and telecommunications   604    553 
Other operating expenses   2,099    1,917 
Total Noninterest Expenses   7,639    6,978 
           
INCOME BEFORE INCOME TAXES   126    101 
           
INCOME TAX EXPENSE (BENEFIT)   46    (14)
           
NET INCOME  $80   $115 
           
Income Per Share          
Basic  $0.00   $0.00 
Fully Diluted  $0.00   $0.00 
           
Average Weighted Shares of Common Stock          
Basic   23,922,086    23,354,890 
Fully Diluted   23,922,086    23,354,890 

  

The accompanying notes are an integral part of this statement.

 2 

 

 

NEW PEOPLES BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE MONTHS ENDED MARCH 31, 2018 AND 2017

(IN THOUSANDS)

(UNAUDITED)

   2018  2017
       
NET INCOME  $80   $115 
           
Other comprehensive income (loss):          
  Investment Securities Activity          
    Unrealized gains (losses) arising during the period   (1,041)   89 
    Tax related to unrealized gains   220    (30)
TOTAL OTHER COMPREHENSIVE INCOME (LOSS)   (821)   59 
TOTAL COMPREHENSIVE INCOME (LOSS)  $(741)  $174 

 

The accompanying notes are an integral part of this statement.

 3 

 

NEW PEOPLES BANKSHARES, INC.

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS EXCEPT PER SHARE AND SHARE DATA)

(UNAUDITED)

 

       
ASSETS  March 31,  December 31,
   2018  2017
       
Cash and due from banks  $16,461   $18,249 
Interest-bearing deposits with banks   21,419    14,452 
Federal funds sold   136    4 
Total Cash and Cash Equivalents   38,016    32,705 
           
Investment securities available-for-sale   67,033    71,088 
           
Loans receivable   516,363    513,008 
Allowance for loan losses   (5,702)   (6,196)
Net Loans   510,661    506,812 
           
Bank premises and equipment, net   26,387    26,115 
Other real estate owned   6,711    6,859 
Accrued interest receivable   2,033    2,036 
Deferred taxes, net   5,671    5,499 
Right-of-use assets – operating leases   5,176    5,253 
Other assets   9,882    10,333 
Total Assets  $671,570   $666,700 
           
LIABILITIES          
           
Deposits:          
Noninterest bearing  $163,241   $154,631 
Interest-bearing   426,706    427,913 
        Total Deposits   589,947    582,544 
           
Borrowed funds   23,754    24,054 
Lease liabilities – operating leases   5,176    5,253 
Accrued interest payable   455    426 
Accrued expenses and other liabilities   2,006    3,450 
Total Liabilities   621,338    615,727 
           
Commitments and contingencies          
           
STOCKHOLDERS’ EQUITY          
           
Common stock - $2.00 par value; 50,000,000 shares authorized;          
23,922,086 shares issued and outstanding at
March 31, 2018 and December 31, 2017
   47,844    47,844 
Additional paid-in-capital   14,570    14,570 
Retained deficit   (10,767)   (10,847)
Accumulated other comprehensive loss   (1,415)   (594)
           
Total Stockholders’ Equity   50,232    50,973 
Total Liabilities and Stockholders’ Equity  $671,570   $666,700 

  

 

The accompanying notes are an integral part of this statement.

 4 

 


NEW PEOPLES BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

FOR THE THREE MONTHS ENDED MARCH 31, 2018 AND 2017

(IN THOUSANDS INCLUDING SHARE DATA)

(UNAUDITED)

 

   Shares of Common Stock  Common Stock 

 

Common Stock Warrants

  Additional Paid-in- Capital  Retained Earnings (Deficit)  Accum-ulated Other
Compre-hensive Income (Loss)
  Total Stockholders’ Equity
                      
Balance, December 31, 2016   23,354   $46,709   $764   $13,965   $(14,065)  $(456)  $46,917 
                                    
Net income   —      —      —      —      115    —      115 
                                    
Exercise of common
stock warrants
   1    2    (1)   —      —      —      1 
                                    
Other comprehensive income,
net of tax
   —      —      —      —      —      59    59 
Balance, March 31, 2017   23,355   $46,711   $763   $13,965   $(13,950)  $(397)  $47,092 
                                    
Balance, December 31, 2017   23,922   $47,844   $—     $14,570   $(10,847)  $(594)  $50,973 
                                    
Net income   —      —      —      —      80    —      80 
                                    
Other comprehensive loss,
net of tax
   —      —      —      —      —      (821)   (821)
Balance, March 31, 2018   23,922   $47,844   $—     $14,570   $(10,767)  $(1,415)  $50,232 
                                    

   

The accompanying notes are an integral part of this statement.

 5 

 


NEW PEOPLES BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED MARCH 31, 2018 AND 2017

(IN THOUSANDS)

(UNAUDITED)

 

       
   2018  2017
CASH FLOWS FROM OPERATING ACTIVITIES          
Net income  $80   $115 
Adjustments to reconcile net income to net cash          
provided by operating activities:          
Provision for loan losses   63    —   
Depreciation   645    638 
Income on life insurance   (13)   (27)
Gain on sale of premises and equipment   (5)   (1)
Loss (gain) on sale of foreclosed assets   96    (24)
Adjustment of carrying value of foreclosed real estate   69    176 
Accretion of bond premiums/discounts   169    201 
Deferred income taxes   46    —   
Net change in:          
Interest receivable   3    114 
Other assets   495    77 
Accrued interest payable   29    11 
Accrued expenses and other liabilities   (1,444)   60 
Net Cash Provided by Operating Activities   233    1,340 
           
CASH FLOWS FROM INVESTING ACTIVITIES          
Net increase in loans   (4,668)   (8,777)
Purchase of securities available-for-sale   —      (6,564)
Proceeds from principal paydowns of securities available-for-sale   2,845    4,453 
Net sale (purchase) of equity securities (restricted)   (29)   217 
Payments for the purchase of premises and equipment   (917)   (593)
Proceeds from sale of premises and equipment   5    4 
Proceeds from sales of other real estate owned   739    1,154 
Net Cash Used in Investing Activities   (2,025)   (10,106)
           
CASH FLOWS FROM FINANCING ACTIVITIES          
Exercise of common stock warrants   —      1 
Net decrease in Federal Home Loan Bank advances   (300)   (5,300)
Increase in deposits   7,403    18,313 
Net Cash Provided by Financing Activities   7,103    13,014 
           
Net increase in cash and cash equivalents   5,311    4,248 
Cash and Cash Equivalents, Beginning of Period   32,705    35,448 
Cash and Cash Equivalents, End of Period   $38,016   $39,696 
           
Supplemental Disclosure of Cash Paid During the Period for:          
     Interest  $859   $713 
     Taxes  $—     $—   
           
Supplemental Disclosure of Non Cash Transactions:          
     Other real estate acquired in settlement of foreclosed loans  $1,023   $1,624 
     Loans made to finance sale of foreclosed real estate  $267   $812 
Change in unrealized loss on securities available-for-sale

  $(1,041)  $89 

 

 

The accompanying notes are an integral part of this statement.

 6 

 

NEW PEOPLES BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 NATURE OF OPERATIONS:

 

New Peoples Bankshares, Inc. (“New Peoples”) is a financial holding company whose principal activity is the ownership and management of a community bank, New Peoples Bank, Inc. (the “Bank”). The Bank is organized and incorporated under the laws of the Commonwealth of Virginia. As a state chartered member bank, the Bank is subject to regulation by the Virginia Bureau of Financial Institutions, the Federal Deposit Insurance Corporation and the Federal Reserve Bank. The Bank provides general banking services to individuals, small and medium size businesses and the professional community of southwest Virginia, southern West Virginia, and northeastern Tennessee. These services include commercial and consumer loans along with traditional deposit products such as checking and savings accounts.

 

NOTE 2 ACCOUNTING PRINCIPLES:

 

These consolidated financial statements conform to U. S. generally accepted accounting principles and to general industry practices. In the opinion of management, the accompanying consolidated financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the Company’s financial position at March 31, 2018 and December 31, 2017, and the results of operations for the three-month periods ended March 31, 2018 and 2017. The notes included herein should be read in conjunction with the notes to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. The results of operations for interim periods are not necessarily indicative of the results of operations that may be expected for a full year or any future period.

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The determination of the adequacy of the allowance for loan losses and the determination of the deferred tax asset and related valuation allowance are based on estimates that are particularly susceptible to significant changes in the economic environment and market conditions.

 

NOTE 3 EARNINGS PER SHARE:

 

Basic earnings per share computations are based on the weighted average number of shares outstanding during each period. Dilutive earnings per share reflect the additional common shares that would have been outstanding if dilutive potential common shares had been issued. There were no potential common shares at March 31, 2018. For the three-months ended March 31, 2017, potential common shares consisted of 880,978 outstanding common stock warrants; however, the warrants were anti-dilutive and were not included in the calculation. Basic and diluted net income per common share calculations follows:

 

       
(Amounts in Thousands, Except
Share and Per Share Data)
  For the three months
ended March 31,
   2018  2017
Net income  $80   $115 
Weighted average shares outstanding   23,922,086    23,354,890 
Dilutive shares for stock warrants   —      —   
Weighted average dilutive shares outstanding   23,922,086    23,354,890 
           
Basic income per share  $0.00   $0.00 
Diluted income per share  $0.00   $0.00 

 

 7 

 

NOTE 4 CAPITAL:

 

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

 

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum ratios of Tier 1 and total capital as a percentage of assets and off-balance sheet exposures, adjusted for risk weights ranging from 0% to 1250%. Tier 1 capital consists of common stockholders’ equity, excluding the unrealized gain or loss on securities available-for-sale, minus certain intangible assets. Tier 2 capital consists of the allowance for loan losses subject to certain limitations. Total capital for purposes of computing the capital ratios consists of the sum of Tier 1 and Tier 2 capital. The Bank is also required to maintain capital at a minimum level based on quarterly average assets, which is known as the leverage ratio.

 

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’s actual capital amounts and ratios are presented in the following table as of March 31, 2018 and December 31, 2017, respectively. These ratios comply with Federal Reserve rules to align with the Basel III Capital requirements effective January 1, 2015.

 

    Actual Minimum Capital Requirement Minimum to Be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars are in thousands) Amount Ratio Amount Ratio   Amount Ratio
March 31, 2018:
Total Capital to Risk Weighted Assets:
New Peoples Bank, Inc. $ 68,976 15.21% $         36,273          8.0%   $      45,341 10.0%
Tier 1 Capital to Risk Weighted Assets:
New Peoples Bank, Inc.   63,331 13.97% 27,205 6.0%   36,273 8.0%
Tier 1 Capital to Average Assets:
New Peoples Bank, Inc.   63,331 9.56% 26,505 4.0%   33,131 5.0%

Common Equity Tier 1 Capital

to Risk Weighted Assets:

New Peoples Bank, Inc.   63,331 13.97% 20,403 4.5%   29,472 6.5%
 

 

December 31, 2017:

Total Capital to Risk Weighted Assets:
New Peoples Bank, Inc. $ 68,787 15.30%     $        35,970 8.0%   $      44,962 10.0%
Tier 1 Capital to Risk Weighted Assets:
New Peoples Bank, Inc.   63,160 14.05% 26,977 6.0%   35,970 8.0%
Tier 1 Capital to Average Assets:
New Peoples Bank, Inc.   63,160 9.56% 26,422 4.0%   33,028 5.0%

Common Equity Tier 1 Capital

to Risk Weighted Assets:

New Peoples Bank, Inc.   63,160 14.05% 20,233 4.5%   29,225 6.5%

 

 8 

 

As of March 31, 2018, the Bank was well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, an institution must maintain minimum total risk-based, Tier 1 risk-based, Tier 1 leverage, and Common Equity Tier 1 ratios as set forth in the above tables. There are no conditions or events since the notification that management believes have changed the Bank’s category.

 

Under Basel III Capital requirements, a capital conservation buffer of 0.625% became effective beginning on January 1, 2016. The capital conservation buffer will be gradually increased through January 1, 2019 to 2.5%. Banks will be required to maintain levels that meet the required minimum plus the capital conservation buffer in order to make distributions, such as dividends, or discretionary bonus payments.

 

NOTE 5 INVESTMENT SECURITIES:

 

The amortized cost and estimated fair value of securities (all available-for-sale (“AFS”)) are as follows:

 

                 
  Gross   Gross   Approximate
  Amortized   Unrealized   Unrealized   Fair
(Dollars are in thousands) Cost   Gains   Losses   Value
March 31, 2018
U.S. Government Agencies $ 22,912 $ 55 $ (354) $ 22,613
Taxable municipals 4,457 - (165) 4,292
Corporate bonds 5,433 103 (130) 5,406
Mortgage backed securities 36,023 1 (1,302) 34,722
Total Securities AFS $ 68,825 $ 159 $ (1,951) $ 67,033
 
December 31, 2017
U.S. Government Agencies $ 23,986 $ 79 $ (221) $ 23,844
Taxable municipals 4,466 9 (78) 4,397
Corporate bonds 5,437 168 (26) 5,579
Mortgage backed securities 37,950 3 (685) 37,268
Total Securities AFS $ 71,839 $ 259 $ (1,010) $ 71,088

 

The following table details unrealized losses and related fair values in the available-for-sale portfolio. This information is aggregated by the length of time that individual securities have been in a continuous unrealized loss position as of March 31, 2018 and December 31, 2017.

                           
    Less than 12 Months   12 Months or More   Total  

 

(Dollars are in thousands)

  Fair Value  

Unrealized

Losses

 

Fair

Value

 

Unrealized

Losses

 

Fair

Value

 

Unrealized

Losses

 
March 31, 2018                          
U.S. Government Agencies $ 7,439 $ (128) $ 6,800 $ (226) $ 14,239 $ (354)  
Taxable municipals   3,545   (111)   746   (54)   4,291   (165)  
Corporate bonds   2,402   (130)   -   -   2,402   (130)  
Mtg. backed securities   14,603   (436)   20,009   (866)   34,612   (1,302)  
Total Securities AFS $ 27,989 $ (805) $ 27,555 $ (1,146) $ 55,544 $ (1,951)  
                           
December 31, 2017                          
U.S. Government Agencies $ 7,840 $ (69) $ 7,189 $ (152) $ 15,029 $ (221)  
Taxable municipals   2,403   (44)   767   (34)   3,170   (78)  
Corporate bonds   1,507   (26)   -   -   1,507   (26)  
Mtg. backed securities   14,720   (145)   21,500   (540)   36,220   (685)  
Total Securities AFS $ 26,470 $ (284) $ 29,456 $ (726) $ 55,926 $ (1,010)  
                           

 9 

 

At March 31, 2018, there were thirteen U.S. Government Agency securities, two taxable municipal securities, and fifty-nine mortgage backed securities that had been in a loss position for greater than twelve months. Management believes that all unrealized losses have resulted from temporary changes in the interest rates and current market conditions and not as a result of credit deterioration. Management does not intend to sell, and it is not likely that the Bank will be required to sell any of the securities referenced in the table above before recovery of their amortized cost.

 

There were no sales of investment securities during the three months ended March 31, 2018 or 2017.

 

The amortized cost and fair value of investment securities at March 31, 2018, by contractual maturity, are shown in the following schedule. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

             
  Weighted
(Dollars are in thousands) Amortized   Fair   Average
Securities Available-for-Sale Cost   Value   Yield
Due in one year or less $ 4 $ 4   1.63%
Due after one year through five years 3,494 3,407 1.92%
Due after five years through ten years   16,042   15,802   3.20%
Due after ten years   49,285   47,820   2.31%
Total $ 68,825 $ 67,033   2.49%

 

Investment securities with a carrying value of $10.3 million and $11.0 million at March 31, 2018 and December 31, 2017, respectively, were pledged as collateral to secure public deposits and for other purposes required by law.

 

The Bank, as a member of the Federal Reserve Bank and the Federal Home Loan Bank, is required to hold stock in each. The Bank also owns stock in CBB Financial Corp., which is a correspondent of the Bank. These equity securities are restricted from trading and are recorded at a cost of $2.6 million as of March 31, 2018 and December 31, 2017.

 

NOTE 6 LOANS:

 

Loans receivable outstanding are summarized as follows:

 

       
(Dollars are in thousands)  March 31, 2018  December 31, 2017
Real estate secured:          
Commercial  $132,772   $127,688 
Construction and land development   23,358    29,763 
Residential 1-4 family   249,966    249,159 
Multifamily   14,143    15,481 
Farmland   24,803    22,998 
Total real estate loans   445,042    445,089 
Commercial   44,760    41,345 
Agriculture   3,957    3,494 
Consumer installment loans   21,952    22,411 
All other loans   652    669 
Total loans  $516,363   $513,008 

 

 10 

 

Loans receivable on nonaccrual status are summarized as follows:

 

       
       
(Dollars are in thousands)  March 31, 2018  December 31, 2017
Real estate secured:          
Commercial  $3,469   $2,035 
Construction and land development   210    470 
Residential 1-4 family   3,202    2,991 
Multifamily   85    152 
Farmland   827    800 
Total real estate loans   7,793    6,448 
Commercial   411    1,065 
Agriculture   3    3 
Consumer installment loans   20    48 
Total loans receivable on nonaccrual status  $8,227   $7,564 

 

Total interest income not recognized on nonaccrual loans for the three months ended March 31, 2018 and 2017 was $180 thousand and $363 thousand, respectively.

 

The following table presents information concerning the Company’s investment in loans considered impaired as of March 31, 2018 and December 31, 2017:

 

             

 

 

As of March 31, 2018

(Dollars are in thousands)

 

 

 

Recorded

Investment

 

 

 

 

Unpaid Principal Balance

 

 

 

Related

Allowance

With no related allowance recorded:            
Real estate secured:            
Commercial $ 2,828 $ 2,882 $ -
Construction and land development   165   362   -
Residential 1-4 family   3,144   3,206   -
Multifamily   212   253   -
Farmland   1,165   1,191   -
Commercial   13   13   -
Agriculture   3   3   -
Consumer installment loans   -   -   -
All other loans   -   -   -
With an allowance recorded:            
Real estate secured:            
Commercial   2,047   2,047   365
Construction and land development   -   -   -
Residential 1-4 family   358   358   89
Multifamily   -   -   -
Farmland   368   368   232
Commercial   461   461   147
Agriculture   -   -   -
Consumer installment loans   8   8   2
All other loans   -   -   19
Total $ 10,772 $ 11,152 $ 854

 

 11 

 

 

 

As of December 31, 2017

(Dollars are in thousands)

 

 

 

Recorded

Investment

 

 

Unpaid Principal Balance

 

 

 

Related

Allowance

With no related allowance recorded:            
Real estate secured:            
Commercial $ 2,646 $ 2,719 $ -
Construction and land development   424   680   -
Residential 1-4 family   3,586   3,885   -
Multifamily   281   321   -
Farmland   1,264   1,664   -
Commercial   628   628   -
Agriculture   12   12   -
Consumer installment loans   8   8   -
All other loans   -   -   -
With an allowance recorded:            
Real estate secured:            
Commercial   2,503   2,622   499
Construction and land development   -   -   -
Residential 1-4 family   421   437   91
Multifamily   -   -   -
Farmland   378   378   243
Commercial   489   572   413
Agriculture   -   -   -
Consumer installment loans   -   -   -
All other loans   -   -   -
Total $ 12,640 $ 13,926 $ 1,246

 

The following table presents information concerning the Company’s average impaired loans and interest recognized on those impaired loans, for the periods indicated:

 

   Three Months Ended
   March 31, 2018  March 31, 2017

 

 

(Dollars are in thousands)

 

Average

Recorded

Investment

 

Interest

Income

Recognized

 

Average

Recorded

Investment

 

Interest

Income

Recognized

With no related allowance recorded:                    
Real estate secured:                    
Commercial  $2,737   $28   $3,196   $25 
Construction and land development   295    —      5    —   
Residential 1-4 family   3,365    42    3,821    49 
Multifamily   247    4    516    12 
Farmland   1,215    12    3,884    (115)
Commercial   321    —      —      —   
Agriculture   8    —      19    —   
Consumer installment loans   4    —      18    —   
All other loans   —      —      —      —   
With an allowance recorded:                    
Real estate secured:                    
Commercial   2,275    16    901    2 
Construction and land development   —      —      235    —   
Residential 1-4 family   390    4    701    9 
Multifamily   —      —      —      —   
Farmland   373    —     590    5 
Commercial   475    —      67    —   
Agriculture   —     —      3    —   
Consumer installment loans   4    —      5    —   
All other loans   —      —      —      —   
Total  $11,709   $106   $13,961   $(13)

 12 

 

 

An age analysis of past due loans receivable is below. At March 31, 2018 and December 31, 2017, there were no loans over 90 days past due that were accruing.

                         

 

 

 

 

 

As of March 31, 2018

(Dollars are in thousands)

 

 

 

Loans

30-59

Days

Past

Due

 

 

 

Loans

60-89

Days

Past

Due

 

 

 

Loans

90 or

More

Days

Past

Due

 

 

 

 

Total

Past

Due

Loans

 

 

 

 

 

 

Current

Loans

 

 

 

 

 

 

Total

Loans

Real estate secured:                        
Commercial $ 1,596 $ 25 $ 318 $ 1,939 $ 130,833 $ 132,772

Construction and land

development

  561   -   42   603   22,755   23,358
Residential 1-4 family   1,832   508   815   3,155   246,811   249,966
Multifamily   -   -   -   -   14,143   14,143
Farmland   1,547   245   -   1,792   23,011   24,803
Total real estate loans   5,536   778   1,175   7,489   437,553   445,042
Commercial   -   -   -   -   44,760   44,760
Agriculture   3   13   -   16   3,941   3,957

Consumer installment

Loans

  26   9   -   35   21,917   21,952
All other loans   -   -   -   -   652   652
Total loans $ 5,565 $ 800 $ 1,175 $ 7,540 $ 508,823 $ 516,363

 

                         

 

 

 

 

 

As of December 31, 2017

(Dollars are in thousands)

 

 

 

Loans

30-59

Days

Past

Due

 

 

 

Loans

60-89

Days

Past

Due

 

 

 

Loans

90 or

More

Days

Past

Due

 

 

 

 

Total

Past

Due

Loans

 

 

 

 

 

 

Current

Loans

 

 

 

 

 

 

Total

Loans

Real estate secured:                        
Commercial $ 190 $ 2,396 $ 453 $ 3,039 $ 124,649 $ 127,688

Construction and land

development

  69   246   42   357   29,406   29,763
Residential 1-4 family   3,789   378   969   5,136   244,023   249,159
Multifamily   125   89   -   214   15,267   15,481
Farmland   309   -   -   309   22,689   22,998
Total real estate loans   4,482   3,109   1,464   9,055   436,034   445,089
Commercial   103   25   603   731   40,614   41,345
Agriculture   38   -   -   38   3,456   3,494

Consumer installment

Loans

  102   15   28   145   22,266   22,411
All other loans   -   -   -   -   669   669
Total loans $ 4,725 $ 3,149 $ 2,095 $ 9,969 $ 503,039 $ 513,008

 

 13 

 

The Company categorizes loans receivable into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans receivable as to credit risk. The Company uses the following definitions for risk ratings:

 

Pass - Loans in this category are considered to have a low likelihood of loss based on relevant information analyzed about the ability of the borrowers to service their debt and other factors.

 

Special Mention - Loans in this category are currently protected but are potentially weak, including adverse trends in borrower’s operations, credit quality or financial strength. Those loans constitute an undue and unwarranted credit risk but not to the point of justifying a substandard classification. The credit risk may be relatively minor yet constitute an unwarranted risk in light of the circumstances.  Special mention loans have potential weaknesses which may, if not checked or corrected, weaken the loan or inadequately protect the Company’s credit position at some future date.

 

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

 

Doubtful - Loans classified Doubtful have all the weaknesses inherent in loans classified as Substandard, plus the added characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions, and values highly questionable and improbable.

 

Based on the most recent analysis performed, the risk category of loans receivable was as follows:

                 

 

As of March 31, 2018

(Dollars are in thousands)

 

 

 

Pass

 

 

Special

Mention

 

 

 

Substandard

 

 

 

Total

Real estate secured:                
   Commercial $ 124,316 $ 4,489 $ 3,967 $ 132,772
   Construction and land development   22,353   781   224   23,358
   Residential 1-4 family   242,363   3,096   4,507   249,966
   Multifamily   13,792   81   270   14,143
   Farmland   21,814   1,818   1,171   24,803
Total real estate loans   424,638   10,265   10,139   445,042
Commercial   39,741   4,608   411   44,760
Agriculture   3,925   16   16   3,957
Consumer installment loans   21,930   1   21   21,952
All other loans   652   -   -   652
Total $ 490,886 $ 14,890 $ 10,587 $ 516,363

 

As of December 31, 2017

(Dollars are in thousands)

 

 

 

Pass

 

 

Special

Mention

 

 

 

Substandard

 

 

 

Total

Real estate secured:                
   Commercial $ 120,104 $ 3,228 $ 4,356 $ 127,688
   Construction and land development   28,462   816   485   29,763
   Residential 1-4 family   243,048   1,810   4,301   249,159
   Multifamily   13,695   1,445   341   15,481
   Farmland   19,273   2,445   1,280   22,998
Total real estate loans   424,582   9,744   10,763   445,089
Commercial   37,973   2,307   1,065   41,345
Agriculture   3,468   23   3   3,494
Consumer installment loans   22,357   2   52   22,411
All other loans   669   -   -   669
Total $ 489,049 $ 12,076 $ 11,883 $ 513,008

 

 14 

 

 

NOTE 7 ALLOWANCE FOR LOAN LOSSES:

 

The following table details activity in the allowance for loan losses by portfolio segment for the period ended March 31, 2018. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

                     

As of March 31, 2018

(Dollars are in thousands)

 

Beginning

Balance

 

Charge

Offs

 

 

Recoveries

 

 

Provisions

  Ending Balance
Real estate secured:                    
Commercial $ 1,989 $ - $ 8 $ (156) $ 1,841
Construction and land development   191   (96)   -   59   154
Residential 1-4 family   2,400   (44)   29   (19)   2,366
Multifamily   106   -   -   (2)   104
Farmland   415   -   56   (48)   423
Total real estate loans   5,101   (140)   93   (166)   4,888
Commercial   660   (515)   8   426   579
Agriculture   20   -   -   6   26
Consumer installment loans   156   (26)   23   -   153
All other loans   3   -   -   17   20
Unallocated   256   -   -   (220)   36
Total $ 6,196 $ (681) $ 124 $ 63 $ 5,702

 

                         
    Allowance for Loan Losses   Recorded Investment in Loans

 

 

As of March 31, 2018

(Dollars are in thousands)

 

Individually

Evaluated

for Impairment

  Collectively Evaluated for Impairment  

 

 

 

Total

 

Individually

Evaluated for Impairment

  Collectively Evaluated for Impairment  

 

 

 

Total

Real estate secured:                        
Commercial $ 365 $ 1,476 $ 1,841 $ 4,875 $ 127,897 $ 132,772

Construction and land

development

  -   154   154   165   23,193   23,358
Residential 1-4 family   89   2,277   2,366   3,502   246,464   249,966
Multifamily   -   104   104   212   13,931   14,143
Farmland   232   191   423   1,533   23,270   24,803
Total real estate loans   686   4,202   4,888   10,287   434,755   445,042
Commercial   147   432   579   474   44,286   44,760
Agriculture   -   26   26   3   3,954   3,957
Consumer installment loans   2   151   153   8   21,944   21,952
All other loans   19   1   20   -   652   652
Unallocated   -   36   36   -   -   -
Total $ 854 $ 4,848 $ 5,702 $ 10,772 $ 505,591 $ 516,363

 

 

 15 

 

 

The following table details activity in the allowance for loan losses by portfolio segment for the period ended December 31, 2017. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

                     

As of December 31, 2017

(Dollars are in thousands)

 

Beginning

Balance

 

Charge

Offs

 

 

Recoveries

 

 

Provisions

  Ending Balance
Real estate secured:                    
Commercial $ 1,625 $ (179) $ 193 $ 350 $ 1,989
Construction and land development   346   (1)   -   (154)   191
Residential 1-4 family   2,376   (714)   48   690   2,400
Multifamily   241   -   -   (135)   106
Farmland   428   (49)   361   (325)   415
Total real estate loans   5,016   (943)   602   426   5,101
Commercial   163   (11)   153   355   660
Agriculture   31   (4)   5   (12)   20
Consumer installment loans   123   (147)   19   161   156
All other loans   -   -   -   3   3
Unallocated   739   -   -   (483)   256
Total $ 6,072 $ (1,105) $ 779 $ 450 $ 6,196

 

                         
    Allowance for Loan Losses   Recorded Investment in Loans

 

 

As of December 31, 2017

(Dollars are in thousands)

 

Individually

Evaluated

for Impairment

  Collectively Evaluated for Impairment  

 

 

 

Total

 

Individually

Evaluated for Impairment

  Collectively Evaluated for Impairment  

 

 

 

Total

Real estate secured:                        
Commercial $ 499 $ 1,490 $ 1,989 $ 5,149 $ 122,539 $ 127,688

Construction and land

development

  -   191   191   424   29,339   29,763
Residential 1-4 family   91   2,309   2,400   4,007   245,152   249,159
Multifamily   -   106   106   281   15,200   15,481
Farmland   243   172   415   1,642   21,356   22,998
Total real estate loans   833   4,268   5,101   11,503   433,586   445,089
Commercial   413   247   660   1,117   40,228   41,345
Agriculture   -   20   20   12   3,482   3,494
Consumer installment loans   -   156   156   8   22,403   22,411
All other loans   -   3   3   -   669   669
Unallocated   -   256   256   -   -   -
Total $ 1,246 $ 4,950   6,196 $ 12,640 $ 500,368 $ 513,008

 

In determining the amount of our allowance, we rely on an analysis of our loan portfolio, our experience and our evaluation of general economic conditions, as well as the requirements of the written agreement and other regulatory input. If our assumptions prove to be incorrect, our current allowance may not be sufficient to cover future loan losses and we may experience significant increases to our provision.

 16 

 

 

NOTE 8 TROUBLED DEBT RESTRUCTURINGS:

 

At March 31, 2018 there were $6.2 million in loans that are classified as troubled debt restructurings compared to $6.9 million at December 31, 2017. The following table presents information related to loans modified as troubled debt restructurings during the three months ended March 31, 2018 and 2017.

                       

 

 

For the three months ended

March 31, 2018

 

For the three months ended

March 31, 2017

 

Troubled Debt Restructurings

(Dollars are in thousands)

 

# of Loans

  Pre-Mod. Recorded Investment  

Post-Mod.

Recorded

Investment

 

 

# of

Loans

 

Pre-Mod.

Recorded Investment

 

Post-Mod.

Recorded

Investment

Real estate secured:                      
   Commercial - $ - $ -   1 $ 341 $ 339

Construction and land

Development

-   -   -   -   -   -
   Residential 1-4 family -   -   -   -   -   -
   Multifamily -   -   -   -   -   -
   Farmland -   -   -   -   -   -
      Total real estate loans -   -   -   1   341   339
Commercial -   -   -   -   -   -
Agriculture -   -   -   -   -   -
Consumer installment loans -   -   -   -   -   -
All other loans -   -   -   -   -   -
Total - $ - $ -   1 $ 341 $ 339
       
                       

During the three months ended March 31, 2018, the Company modified no loans for which the modification was considered to be a troubled debt restructuring. During the three months ended March 31, 2017, the Company modified the terms of one loan for which the modification was considered to be a troubled debt restructuring. The interest rate and maturity date were not modified; however, the payment terms were changed.

 

No loans modified as troubled debt restructurings defaulted during the three months ended March 31, 2018 or 2017. Generally, a troubled debt restructuring is considered to be in default once it becomes 90 days or more past due following a modification.

 

In determination of the allowance for loan losses, management considers troubled debt restructurings and subsequent defaults in these restructurings in its estimate. The Company evaluates all troubled debt restructurings for possible further impairment. As a result, the allowance may be increased, adjustments may be made in the allocation of the allowance, or charge-offs may be taken to further writedown the carrying value of the loan.

 

 17 

 

NOTE 9 OTHER REAL ESTATE OWNED:

 

The following table summarizes the activity in other real estate owned for the three months ended March 31, 2018 and the year ended December 31, 2017:

 

(Dollars are in thousands)  March 31, 2018  December 31, 2017
       
Balance, beginning of period  $6,859   $10,655 
Additions   1,023    3,087 
Transfers of premises and equipment
to other real estate
   —      125 
Proceeds from sales   (739)   (4,742)
Proceeds from insurance claims   —      (12)
Loans made to finance sales   (267)   (1,477)
Adjustment of carrying value   (69)   (758)
Deferred gain from sales   —      45 
Losses from sales   (96)   (64)
Balance, end of period  $6,711   $6,859 


NOTE 10 FAIR VALUES:

 

The financial reporting standard, “Fair Value Measurements and Disclosures” provides a framework for measuring fair value under generally accepted accounting principles and requires disclosures about the fair value of assets and liabilities recognized in the balance sheet in periods subsequent to initial recognition, whether the measurements are made on a recurring basis (for example, available-for-sale investment securities) or on a nonrecurring basis (for example, impaired loans and other real estate acquired through foreclosure).

 

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Fair Value Measurements and Disclosures also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

 

Level 1: Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include debt and equity securities and derivative contracts that are traded in an exchange market, as well as U. S. Treasury, other U. S. Government and agency mortgage-backed debt securities that are highly liquid and are actively traded in over-the-counter markets.

 

Level 2: 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 for substantially the full term of the assets or liabilities. Level 2 assets and liabilities include debt securities with quoted prices that are traded less frequently than exchange-traded instruments and derivative contracts whose value is determined using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. This category generally includes certain derivative contracts and impaired loans.

 

Level 3: Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. For example, this category generally includes certain private equity investments, retained residual interests in securitizations, residential mortgage servicing rights, and highly structured or long-term derivative contracts.

 

Investment Securities Available-for-Sale – Investment securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices if available. If quoted prices are not available, fair value is measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange such as the New York Stock Exchange, or by dealers or brokers in active over-the counter markets. Level 2 securities include mortgage backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets.

Assets measured at fair value on a recurring basis are as follows. There were no liabilities measured at fair value on a recurring basis.

 18 

 

 

          
(Dollars are in thousands)
 
 
 
March 31, 2018
  Quoted market price in active markets
(Level 1)
  Significant other observable inputs
(Level 2)
  Significant unobservable inputs
(Level 3)
Available-for-sale investments               
    U.S. Government Agencies  $—     $22,613   $—   
    Taxable municipals   —      4,292    —   
    Corporate bonds   —      5,406    —   
    Mortgage backed securities   —      34,722    —   
Total  $—     $67,033   $—   
                
December 31, 2017               
Available-for-sale investments               
    U.S. Government Agencies  $—     $23,844   $—   
    Taxable municipals   —      4,397    —   
    Corporate bonds   —      5,579    —   
    Mortgage backed securities   —      37,268    —   
Total  $—     $71,088   $—   
                

 

Loans - The Company does not record loans at fair value on a recurring basis. Real estate serves as collateral on a substantial majority of the Company’s loans. When a loan is considered impaired a specific reserve may be established. Loans which are deemed to be impaired and require a reserve are primarily valued on a non-recurring basis at the fair values of the underlying real estate collateral. Such fair values are obtained using independent appraisals, which management evaluates and determines whether or not the fair value of the collateral is further impaired below the appraised value and there is no observable market price, or whether or not an appraised value does not include estimated costs of disposition. The Company records impaired loans as nonrecurring Level 3 assets.

 

Foreclosed Assets Foreclosed assets are adjusted to fair value upon transfer of the loans to foreclosed assets.  Foreclosed assets are carried at the lower of the carrying value or fair value.  Fair value is based upon independent observable market prices or appraised values of the collateral with a third party less an estimate of disposition costs, which the Company considers to be level 2 inputs. When the appraised value is not available, management determines the fair value of the collateral if further impaired below the appraised value and there is no observable market price, or an appraised value does not include estimated costs of disposition and management must make an estimate, the Company records the foreclosed asset as nonrecurring Level 3.

 

Assets measured at fair value on a non-recurring basis are as follows (for purpose of this table the impaired loans are shown net of the related allowance). There were no liabilities measured at fair value on a non-recurring basis.

 

          
(Dollars are in thousands)
 
 
 
March 31, 2018
  Quoted market price in active markets
(Level 1)
  Significant other observable inputs
(Level 2)
  Significant unobservable inputs
(Level 3)
Other real estate owned  $—     $—     $6,711 
Impaired loans   —      —      9,918 
Total  $—     $—     $16,629 
                
December 31, 2017               
Other real estate owned  $—     $—     $6,859 
Impaired loans   —      —      11,394 
Total  $—     $—     $18,253 
                

 

 19 

 

 

For Level 3 assets measured at fair value on a recurring or non-recurring basis, the significant unobservable inputs used in the fair value measurements were as follows:

 

For Level 3 assets measured at fair value on a recurring or non-recurring basis as of March 31, 2014, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

(Dollars in thousands)

 

Fair Value at March 31,

2018

 

 

 

Valuation Technique

 

 

 

Significant Unobservable Inputs

  General Range of Significant Unobservable Input Values
Impaired Loans $ 9,918   Appraised Value/Discounted Cash Flows/Market Value of Note   Discounts to reflect current market conditions, ultimate collectability, and estimated costs to sell   0 – 18%
                 
Other Real Estate Owned   6,711   Appraised Value/Comparable Sales/Other Estimates from Independent Sources   Discounts to reflect current market conditions and estimated costs to sell   0 – 18%

 

Fair Value of Financial Instruments

 

Fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practical to estimate the value is based upon the characteristics of the instruments and relevant market information. Financial instruments include cash, evidence of ownership in an entity, or contracts that convey or impose on an entity that contractual right or obligation to either receive or deliver cash for another financial instrument.

 

The information used to determine fair value is highly subjective and judgmental in nature and, therefore, the results may not be precise. Subjective factors include, among other things, estimates of cash flows, risk characteristics, credit quality, and interest rates, all of which are subject to change. Since the fair value is estimated as of the balance sheet date, the amounts that will actually be realized or paid upon settlement or maturity on these various instruments could be significantly different.

 

The tables below present the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments. This table excludes financial instruments for which the carrying amount approximates fair value. The carrying value of cash and due from banks, federal funds sold, interest-bearing deposits with banks, deposits with no stated maturities, and accrued interest approximates fair value.

 

During the first quarter of 2018, the Company adopted ASU 2016-01, “Recognition and Measurement of Financial Assets and Liabilities.” The amendments included within this standard, which are applied prospectively, require the Company to disclose fair value of financial instruments measured at amortized cost on the balance sheet to measure that fair value using an exit price notion. Prior to adopting the amendments included in the standard, the Company was allowed to measure fair value under an entry price notion. The entry price notion previously applied by the Company used a discounted cash flows technique to calculate the present value of expected future cash flows for a financial instrument. The exit price notion uses the same approach, but also incorporates other factors, such as enhanced credit risk, illiquidity risk and market factors that sometimes exist in exit prices in dislocated markets.

 

As of March 31, 2018, the technique used by the Company to estimate the exit price of the loan portfolio consists of similar procedures to those used as of December 31, 2017, but with added emphasis on both illiquidity risk and credit risk not captured by the previously applied entry price notion. The fair value of the Company’s loan portfolio has always included a credit risk assumption in the determination of the fair value of its loans. This credit risk assumption is intended to approximate the fair value that a market participant would realize in a hypothetical orderly transaction. The Company’s loan portfolio is initially fair valued using a segmented approach. The Company divides its loan portfolio into the following categories: variable rate loans, impaired loans and all other loans. The results are then adjusted to account for credit risk as described above. However, under the new guidance, the Company believes a further credit risk discount must be applied through the use of a discounted cash flow model to compensate for illiquidity risk, based on certain assumptions included within the discounted cash flow model, primarily the use of discount rates that better capture inherent credit risk over the lifetime of a loan. This consideration of enhanced credit risk provides an estimated exit price for the Company’s loan portfolio.

 

For variable-rate loans that reprice frequently and have no significant change in credit risk, fair values approximate carrying values. Fair values for impaired loans are estimated using discounted cash flow models or based on the fair value of the underlying collateral.

 20 

 

 

As of December 31, 2017, the fair value of the Company’s loan portfolio includes a credit risk assumption in the determination of the fair value of its loans. This credit risk assumption is intended to approximate the fair value that a market participant would realize in a hypothetical orderly transaction. The Company’s loan portfolio is initially fair valued using a segmented approach. The Company divides its loan portfolio into the following categories: variable rate loans, impaired loans and all other loans. The results are then adjusted to account for credit risk. For variable-rate loans that reprice frequently and have no significant change in credit risk, fair values approximate carrying values. Fair values for impaired loans are estimated using discounted cash flow models or based on the fair value of the underlying collateral. For other loans, fair values are estimated using discounted cash flow models, using current market interest rates offered for loans with similar terms to borrowers of similar credit quality. The values derived from the discounted cash flow approach for each of the above portfolios are then further discounted to incorporate credit risk. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price as of December 31, 2017.

 

The remaining financial instruments were valued based on the present value of estimated future cash flows, discounted at various rates in effect for similar instruments.

 

                     
            Fair Value Measurements

 

 

 

 

(Dollars are in thousands)

 

 

 

 

Carrying

Amount

 

 

 

 

Fair

Value

 

Quoted market price in active markets

(Level 1)

 

Significant other observable inputs

(Level 2)

 

 

Significant unobservable inputs

(Level 3)

                     
March 31, 2018                    
Financial Instruments – Assets                    
   Net Loans $ 510,661 $ 499,763 $ - $ 489,845 $ 9,918
                     
Financial Instruments – Liabilities                    
   Time Deposits   265,025   264,945   -   264,945   -
   FHLB Advances   7,258   7,557   -   7,557   -
   Trust Preferred Securities   16,496   13,575   -   13,575   -
                     
December 31, 2017                    
Financial Instruments – Assets                    
   Net Loans $ 506,812 $ 506,608 $ - $ 495,214 $ 11,394
                     
Financial Instruments – Liabilities                    
   Time Deposits   272,330   272,352   -   272,352   -
   FHLB Advances   7,558   7,794   -   7,794   -
   Trust Preferred Securities   16,496   16,496   -   16,496    
                    -

NOTE 11 SALE AND LEASEBACK TRANSACTIONS:

 

On May 31, 2017 the Bank, the wholly-owned subsidiary of the Company, sold four (4) of its properties, one each located in Abingdon, Bristol, Gate City and Castlewood, Virginia to a nonaffiliated third party for a total purchase price of $6.2 million. After selling expenses of $192 thousand, the net proceeds on the transactions were $6.0 million. The sales prices for the properties were based on outside appraisals obtained by the Bank. The Bank provided $4.9 million of financing to the purchaser for a term of 10 years for this transaction.

 

In connection with the sale of the four properties, the Bank on May 31, 2017 entered into commercial lease agreements with the purchaser for the properties (the “Leases”), which will allow the Bank to continue to service customers from these locations. The Leases, which commenced on June 1, 2017, provide the Bank with use of the properties for an initial term of fifteen (15) years. Base rent payments for years 1 through 5 of the Leases are approximately $417 thousand a year. The base rent payments will increase by 8% for years 6 through 10 of the Leases and then by another 8% for years 11 through 15 of the Leases. The Bank has the option to renew the Leases five (5) times and each renewal would be for a term of five (5) years. The base rent for the renewals would be negotiated at the time the renewal option is exercised by the Bank. While the cash lease payments are currently $417 thousand a year, the Company is required to straight-line the expense over the initial term of fifteen (15) years. As a result, the annual lease expense will be approximately $451 thousand. The weighted average remaining life of the leases is 14.17 years.

 21 

 

 

In anticipation of this transaction the Company adopted ASU No. 2016-02 Leases (Topic 842) early. This ASU revised certain aspects of recognition, measurement, presentation, and disclosure of leasing transactions. As a result of this transaction the Company recognized initial right-to-use assets – operating leases of approximately $5.3 million, along with corresponding lease liabilities of approximately $5.3 million. The $5.3 million was determined by calculating the present value of the annual cash lease payments using a discount rate of 3.25%. The 3.25% discount rate was determined to be our fifteen (15) year incremental borrowing rate as of May 31, 2017.

 

As a result of the sale and the determination that the corresponding leases were operating leases, the Company also recognized a gain in 2017 of $2.6 million on the sale and leaseback transactions.

 

NOTE 12 NONINTEREST EXPENSES:

 

Other operating expenses, included as part of noninterest expenses, consisted of the following for the periods presented:

 

(Dollars are in thousands)  March 31, 2018  March 31, 2017
       
Advertising  $126   $93 
ATM network expense   392    403 
Legal and professional fees   367    297 
Loan related expenses   200    184 
Printing and supplies   136    24 
FDIC insurance premiums   96    102 
Other real estate owned, net   247    300 
Other   535    514 
Total noninterest expenses  $2,099   $1,917 

 

NOTE 13 SUBSEQUENT EVENTS:

 

Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date. Management has reviewed events occurring through the date the financial statements were available to be issued and no subsequent events occurred requiring accrual or disclosure.

 

NOTE 14 RECENT ACCOUNTING DEVELOPMENTS:

 

The following is a summary of recent authoritative announcements:

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued guidance to change the recognition of revenue from contracts with customers. The core principle of the new guidance is that an entity should recognize revenue to reflect the transfer of goods and services to customers in an amount equal to the consideration the entity receives or expects to receive. The guidance became effective January 1, 2018. The amendment does not apply to revenue associated with financial instruments, such as loans and investment securities available for sale, and therefore had no material effect on our consolidated financial statements.

 

In January 2016, the FASB amended the Financial Instruments topic of the Accounting Standards Codification (“ASC”), to address certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. The amendments became effective on January 1, 2018 and did not have a material effect on the financial statements. As discussed in Note 10, the Company measured the fair value of its loan portfolio using an exit price notion as of March 31, 2018.

 

In February 2016, the FASB amended the Leases topic of the ASC to revise certain aspects of recognition, measurement, presentation, and disclosure of leasing transactions. The amendments will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. As discussed in Note 11, the Company early adopted ASU No. 2016-02 Leases (Topic 842).

 22 

 

 

In March 2016, the FASB amended the Revenue from Contracts with Customers topic of the ASC to clarify the implementation guidance on principal versus agent considerations and address how an entity should assess whether it is the principal or the agent in contracts that include three or more parties. The guidance became effective January 1, 2018. The Company completed an assessment of revenue streams and a review of related contracts potentially affected by the ASU and, based on this assessment, the Company concluded that the ASU did not materially change the method in which the Company currently recognizes revenue for these revenue streams. As such, a cumulative effect adjustment to opening retained earnings was not deemed necessary.

 

In June 2016, the FASB issued guidance to change the accounting for credit losses and modify the impairment model for certain debt securities. The amendments will be effective for the Company for reporting periods beginning after December 15, 2019. Early adoption is permitted for all organizations for periods beginning after December 15, 2018. The Company is currently evaluating the effect that implementation of the new standard will have on its financial position, results of operations, and cash flows.

 

In December 2016, the FASB issued technical corrections and improvements to the Revenue from Contracts with Customers Topic. These corrections make a limited number of revisions to several pieces of the revenue recognition standard issued in 2014. The amendment became effective on January 1, 2018 and did not have a material effect on the financial statements.

 

In January 2017, the FASB updated the Accounting Changes and Error Corrections and the Investments—Equity Method and Joint Ventures Topics of the Accounting Standards Codification. The ASU incorporates into the Accounting Standards Codification recent SEC guidance about disclosing, under SEC SAB Topic 11.M, the effect on financial statements of adopting the revenue, leases, and credit losses standards. The ASU was effective upon issuance. The Company is currently evaluating the impact on additional disclosure requirements as each of the standards is adopted, however it does not expect these amendments to have a material effect on its financial position, results of operations or cash flows.

 

In February 2017, the FASB amended the Other Income Topic of the ASC to clarify the scope of the guidance on nonfinancial asset derecognition as well as the accounting for partial sales of nonfinancial assets. The amendments conform the derecognition guidance on nonfinancial assets with the model for transactions in the new revenue standard. The amendment became effective on January 1, 2018 and did not have a material effect on the financial statements.

 

In September 2017, the FASB updated the Revenue from Contracts with Customers and the Leases Topics of the Accounting Standards Codification. The amendments incorporate into the ASC recent SEC guidance about certain public business entities (PBEs) electing to use the non-PBE effective dates solely to adopt the FASB’s new standards on revenue and leases. The amendments were effective upon issuance. The Company is currently in the process of evaluating the impact of adoption of this guidance, however it does not expect these amendments to have a material effect on its financial statements.

 

In November 2017, the FASB updated the Income Statement and Revenue from Contracts with Customers Topics of the Accounting Standards Codification. The amendments incorporate into the ASC recent SEC guidance related to revenue recognition. The amendments were effective upon issuance and did not have a material effect on the financial statements.

 

In February 2018, the FASB Issued (ASU 2018-02), Income Statement (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which requires Companies to reclassify the stranded effects in other comprehensive income to retained earnings as a result of the change in the tax rates under the Tax Cuts and Jobs Act. The Company has opted to early adopt this pronouncement by retrospective application to each period (or periods) in which the effect of the change in the tax rate under the Tax Cuts and Jobs Act is recognized. The impact of the reclassification from other comprehensive income to retained earnings was $98 thousand as of December 31, 2017.

 

In February 2018, the FASB amended the Financial Instruments Topic of the Accounting Standards Codification. The amendments clarify certain aspects of the guidance issued in ASU 2016-01. The amendments will be effective for the third quarter of 2018 subsequent to adopting the amendments in ASU 2016-01. All entities may early adopt these amendments for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, as long as they have adopted ASU 2016-01. The Company does not expect these amendments to have a material effect on its financial statements.

 

In March 2018, the FASB updated the Debt Securities and the Regulated Operations Topics of the Accounting Standards Codification. The amendments incorporate into the Accounting Standards Codification recent SEC guidance which was issued in order to make the relevant interpretive guidance consistent with current authoritative accounting and auditing guidance and SEC rules and regulations. The amendments were effective upon issuance. The Company does not expect these amendments to have a material effect on its financial statements.

 

In March 2018, the FASB updated the Income Taxes Topic of the Accounting Standards Codification. The amendments incorporate into the Accounting Standards Codification recent SEC guidance related to the income tax accounting implications of the Tax Cuts and Jobs Act. The amendments were effective upon issuance. The Company does not expect these amendments to have a material effect on its financial statements.

 

Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.

 23 

 

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

 

Caution About Forward Looking Statements

 

We make forward looking statements in this quarterly report that are subject to risks and uncertainties. These forward looking statements include statements regarding our profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, business strategy, and financial and other goals. The words “believes,” “expects,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends,” or other similar words or terms are intended to identify forward looking statements.

 

Certain information contained in this discussion may include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements contain the Company’s expectations, plans, future financial performance, and other statements that are not historical facts. These forward-looking statements are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar importance. Such forward-looking statements involve known and unknown risks including, but not limited to, changes in general economic and business conditions, interest rate fluctuations, competition within and from outside the banking industry, new products and services in the banking industry, risk inherent in making loans such as repayment risks and fluctuating collateral values, problems with technology utilized by the Company, changing trends in customer profiles and changes in laws and regulations applicable to the Company. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reasonable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements.

 

Because of these uncertainties, our actual future results may be materially different from the results indicated by these forward looking statements. In addition, our past results of operations do not necessarily indicate our future results.

 

Critical Accounting Policies

 

For discussion of our significant accounting policies see our Annual Report on Form 10-K for the year ended December 31, 2017. Certain critical accounting policies affect the more significant judgments and estimates used in the preparation of our financial statements. Our most critical accounting policies relate to our provision for loan losses and the calculation of our deferred tax asset and related valuation allowance.

 

The provision for loan losses reflects the estimated losses resulting from the inability of our customers to make required payments. If the financial condition of our borrowers were to further deteriorate, resulting in an impairment of their ability to make payments, our estimates would be updated, and additional provisions could be required.

 

Our deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws. If all or a portion of the net deferred tax asset is determined to be unlikely to be realized in the foreseeable future, a valuation allowance is established to reduce the net deferred tax asset to the amount that is more likely than not to be realized. For further discussion of the deferred tax asset and valuation allowance, we refer you to the section on “Deferred Tax Asset and Income Taxes” below.

 

Overview and Highlights

 

For the quarter ended March 31, 2018 the Company had net income of $80 thousand, or basic net income per share of $0.00, as compared to a net income of $115 thousand, or basic net income per share of $0.00, for the quarter ended March 31, 2017. Total assets increased $4.9 million from December 31, 2017 at $666.7 million to $671.6 million at March 31, 2018.

 

 24 

 

Highlights from the first quarter of 2018 include:

·Interest-bearing deposits with banks increased $7.0 million, or 48.2%;
·Investment securities available-for-sale decreased 5.7%, or $4.1 million;
·Net loans increased $3.8 million;
·Total assets increased $4.9 million;
·Noninterest-bearing deposits increased $8.6 million, or 5.6%;
·Interest-bearing deposits decreased $1.2 million;
·The Bank continues to be considered well-capitalized under regulatory standards; and,
·Book value per share was $2.10 as of March 31, 2018.

 

Comparison of the Three Months ended March 31, 2018 to March 31, 2017

 

Interest income increased $877 thousand, or 14.4%, for the first three months of 2018 compared to the first three months of 2017. Substantially all of the increase was related to interest and fees earned on loans. Interest paid for deposit accounts in the first quarter of 2018 was $158 thousand higher than the prior year contributing to the overall $164 thousand increase to interest expenses for the quarter. These increases resulted in an increase to net interest income of $713 thousand. In the first quarter of 2018, our net interest margin was 4.09%, as compared to 3.85% for the same period in 2017, an increase of 24 basis points.

 

Noninterest income for the first quarter of 2018 was $1.8 million, an increase of $36 thousand when compared to $1.7 million for the same period in 2017. Service charges and fees increased $26 thousand during the first quarter of 2018 compared to the first quarter of 2017 due principally to Interactive Teller Machine (“ITM”) and ATM network fee revenue which increased $36 thousand year over year.

Noninterest expense increased $661 thousand, or 9.47%, to $7.6 million for the first quarter 2018 as compared to $7.0 million for the first quarter of 2017. Salaries and employee benefits increased $263 thousand, or 7.78% in the quarter-to-quarter comparison, from $3.4 million at March 31, 2017 to $3.6 million for the same period in 2018. This increase was primarily the result of seasoned commercial bankers and credit administration staff hired throughout 2017 as a part of our strategy to grow the loan portfolio, staffing for a new branch location that opened in the second quarter of 2018 in Princeton, West Virgina, , annual pay increases, and increased health insurance costs.

Occupancy and equipment expenses increased $165 thousand from $1.1 million for the first quarter of 2017 to $1.3 million for the first quarter of 2018. In the second quarter of 2017, the Bank sold four commercial properties and then entered into commercial lease agreements resulting in an increase to lease expense of $119 thousand for the three months ended March 31, 2018 compared to March 31, 2017. Building depreciation expense decreased $32 thousand while maintenance and equipment depreciation expenses increased $17 thousand and $36 thousand, respectively. Data processing and telecommunications expenses increased $51 thousand. Other real estate owned expenses decreased $53 thousand to $247 thousand for the first quarter of 2018 as compared to $300 thousand for the same period in 2017. Writedowns on other real estate owned were $69 thousand for the first three months of 2018 as compared to writedowns of $176 thousand for the same period in 2017. During the first three months of 2018, we had net losses on the sale of other real estate owned of $96 thousand as compared to net gains on the sale of other real estate owned of $24 for the same period in 2017, as we continue to actively pursue the reduction of OREO and redeploy the funds received in earning assets. Legal and professional fees increased $70 thousand due principally to an increase in legal fees of $63 thousand related to efforts to resolve various litigation issues incurred in the normal course of business.

 

Our efficiency ratio, a non-GAAP measure which is defined as noninterest expense divided by the sum of net interest income plus noninterest income, was 97.59% for the first quarter of 2018 as compared to 98.57% for the same period in 2017. Included in this calculation are the other real estate owned write-downs which negatively impact the ratio.

 

Balance Sheet

 

Total assets increased $4.9 million, or 0.73%, to $671.6 million at March 31, 2018 from $666.7 million at December 31, 2017. The main driver in the increase is related to an increase of $3.4 million in loans resulting from our efforts to conservatively grow the loan portfolio. Going forward, we anticipate total assets increasing due to our plan to conservatively and prudently grow the loan portfolio, as we were able to accomplish in the first quarter of 2018.

 25 

 

Total investments decreased $4.1 million, or 5.70%, to $67.0 million at March 31, 2018 from $71.1 million at December 31, 2017. Due to rising interest rates, a $1.0 million decrease in the fair market value of the investment portfolio during the 1st quarter of 2018 resulted in a net unrealized loss of $1.8 million at March 31, 2018 compared to the net unrealized loss of $751 thousand at December 31, 2017. Interest bearing deposits with banks increased $7.0 million, or 48.21%, in the first three months of 2018 to $21.4 million from $14.4 million at December 31, 2017 as liquid assets were increased to support loan demand.

 

Total loans increased $3.4 million to $516.4 million at March 31, 2018 as compared to $513.0 million at December 31, 2017. We believe the focus on developing new and existing lending relationships should continue the pace of increasing total loans as experienced in the first three months of 2018, subject to the economy and heightened competition in our markets.

 

In May 2017, the Company early adopted ASU No. 2016-02 Leases (Topic 842) which resulted in the recognition of right-of-use assets – operating leases and corresponding lease liabilities. During the first quarter of 2018, both the right-of-use assets and the liabilities decreased $77 thousand.

 

Total deposits increased $7.4 million, or 1.27%, from $582.5 million at December 31, 2017 to $589.9 million at March 31, 2018. Noninterest-bearing demand deposits increased 5.57%, or $8.6 million, from $154.6 million at December 31, 2017 to $163.2 million at March 31, 2018. Interest-bearing deposits decreased $1.2 million over the same period as we seek to manage the composition of the deposit portfolio and reduce reliance on time deposits. Due to competitive pressures, rising interest rates, and our need for funding, we expect to see an uptick on the interest we pay on time deposits in 2018. Overall, we continue to maintain core deposits through attractive consumer and commercial deposit products and strong ties with our customer base and communities.

 

At March 31, 2018, we had borrowings from the Federal Home Loan Bank (“FHLB”) totaling $7.3 million as compared to $7.6 million at December 31, 2017, a decrease of $300 thousand in regularly scheduled principal payments. None of the FHLB advances are overnight borrowings and therefore the advances are not subject to daily interest rate changes.

 

The following table presents the FHLB advances:

 

(Dollars in thousands)   Maturity Date   Rate   March 31, 2018   December 31, 2017
Principal Reducing Credit   5/16/2018   4.10% $ 83 $ 208
Principal Reducing Credit   5/21/2018   4.05%   175   350
Fixed Rate Hybrid   6/28/2019   0.99%   2,000   2,000
Fixed Rate Hybrid   6/30/2021   1.34%   5,000   5,000
Total         $ 7,258 $ 7,558

 

Total equity at March 31, 2018 was $50.2 million compared to $51.0 million at December 31, 2017. Net income of $80 thousand for the three months ended March 31, 2018, was offset by an increase in unrealized losses of $821 thousand on available-for-sale investments which is included in accumulated other comprehensive loss, net of tax. This unrealized loss is due to the upward shift in interest rates and is not indicative of credit quality factors related to any of the security issuers.

 

Asset Quality

 

We continue to make progress in reducing the levels of non-performing assets. Though asset quality is improving, the level of nonperforming assets remains elevated as we continue to work through foreclosed properties that are held over from the Great Recession and nonaccrual loans. The ratio of nonperforming assets to total assets was 2.22% at March 31, 2018 as compared to 2.16% at December 31, 2017. Nonperforming assets, which include nonaccrual loans, other real estate owned and past due loans greater than 90 days still accruing interest, were $14.9 million and $14.4 million at March 31, 2018 and December 31, 2017, respectively. The makeup of these assets is primarily loans secured by commercial real estate, residential mortgages, and farmland as well as other real estate owned properties. We continue undertaking extensive and more aggressive measures to work through problem credits and liquidate foreclosed properties in an effort to accelerate a reduction of nonperforming assets. Our goal is to reduce the nonperforming assets being mindful of the impact to earnings and capital; however, we may recognize some losses and reductions in the allowance for loan loss as we expedite the resolution of these problem assets.

 

 26 

 

Nonperforming assets consisted of the following:

      March 31, 2018   December 31, 2017
Nonaccrual loans   $ 8,227 $ 7,564
Loans past due more than 90 days, still accruing     -   -
Nonperforming loans     8,227   7,564
Other real estate owned     6,711   6,859
Nonperforming assets   $ 14,938 $ 14,423
           
Nonperforming loans/Total loans at period end     1.59%   1.47%
Nonperforming assets/Total assets at period end     2.22%   2.16%

 

There were no loans past due more than 90 days still accruing interest at March 31, 2018 or December 31, 2017. Loans rated substandard were $10.6 million at March 31, 2018, a decrease of $1.3 million from $11.9 million at December 31, 2017. Total past due loans decreased from $10.0 million at December 31, 2017, to $7.5 million at March 31, 2018.

 

Other real estate owned (“OREO”) decreased $148 thousand to $6.7 million at March 31, 2018 from $6.9 million at December 31, 2017. All properties are available for sale by commercial and residential realtors under the direction of our Special Assets division. During the first three months of 2018, we acquired $1.0 million in other real estate owned as a result of settlement of foreclosed loans, which was offset by sales of $1.1 million  of our properties with losses of $96 thousand realized as a result of the sales. In an effort to reduce our level of foreclosed properties, we have taken an aggressive approach toward liquidating properties by making pricing adjustments and holding auctions on several of our older properties. We expect to continue these efforts during 2018 which could result in additional losses, while reducing future carrying costs. We do have lease agreements on certain OREO properties which are generating rental income at market rates. Rental income on OREO properties was $54 thousand for the first three months of 2018 compared to $55 thousand for the first three months of 2017.

 

Our allowance for loan losses at March 31, 2018 was $5.7 million, or 1.10% of total loans as compared to $6.2 million, or 1.21% of total loans at December 31, 2017. Impaired loans decreased $1.9 million, or 14.78%, to $10.8 million with an estimated related allowance of $854 thousand for potential losses at March 31, 2018 as compared to $12.6 million in impaired loans with an estimated related allowance of $1.2 million at the end of 2017. A provision for loan losses of $64 thousand was expensed during the first three months of 2018. No provision for loan losses was recorded during first three months of 2017. In the first three months of 2018, net charge offs were $557 thousand, or 0.11% of average loans, as compared to $104 thousand, or 0.09% of average loans, in the same period of 2017. The allowance for loan losses is being maintained at a level that management deems appropriate to absorb any potential future losses and known impairments within the loan portfolio whether or not the losses are actually ever realized. We continue to adjust the allowance for loan loss model to best reflect the risks in the portfolio and the improvements made in our internal policies and procedures; however, future provisions may be deemed necessary.

 

(Dollars in thousands)     March 31, 2018   December 31, 2017
Specific allowance   $ 854 $ 1,246
General allowance     4,848   4,950
Total allowance   $ 5,702 $ 6,196
           
Impaired loans   $ 10,772 $ 12,640
Other loans     505,591   500,368
Total loans   $ 516,363 $ 513,008
           
Total allowance/Total loans     1.10%   1.21%
General allowance/Other loans     0.96%   0.99%

 

 27 

 

Deferred Tax Asset and Income Taxes

 

Due to timing differences between book and tax treatment of several income and expense items, a net deferred tax asset of $5.7 million and $5.5 million existed at March 31, 2018 and December 31, 2017, respectively. Our income tax expense was computed at the revised corporate income tax rate of 21% of taxable income for 2018 due to the enactment of the Tax Cuts and Jobs Act (“TCJA”) which became law on December 22, 2017. Income tax expense was previously calculated at 34% of taxable income. We do not have significant nontaxable income or nondeductible expenses.

 

Capital Resources

 

Total stockholders’ equity for the quarter ended March 31, 2018 was $50.2 million compared to $51.0 million at December 31, 2017, a decrease of $741 thousand. The decrease includes increased unrealized losses related to the available-for-sale portfolio, net of tax, of $821 thousand offset by net income of $80 thousand for the three month period.

 

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.

 

The Bank’s capital ratios are as follows:

 

For Level 3 assets measured at fair value on a recurring or non-recurring basis as of March 31, 2014, the significant unobservable inputs used in the fair value measurements were as follows:
        Well-Capitalized Regulatory Threshold   March 31, 2018   December 31, 2017  
Tier 1 leverage       5.00%   9.56%   9.56%  
Common equity Tier 1       6.50%   13.97%   14.05%  
Tier 1 risk-based capital       8.00%   13.97%   14.05%  
Total risk-based capital       10.00%   15.21%   15.30%  
                       

 

At March 31, 2018, the Bank remains well capitalized under the regulatory framework for prompt corrective action. The ratios mentioned above for the Bank comply with the Federal Reserve rules to align with the Basel III Capital requirements effective January 1, 2015. As a result of these new rules the Company and Bank are now subject to a Common Equity Tier 1 ratio set out above.

 

The tangible book value per common share was $2.10 at March 31, 2018 compared to $2.13 at December 31, 2017. Other key performance indicators are as follows:

 

            March 31, 2018   March 31, 2017
Return on average assets1           0.05%   0.07%
Return on average equity1           0.64%   0.99%
Average equity to average assets           7.59%   7.35%

 

1 Annualized

 

Total assets increased during the first quarter of 2018 and we anticipate asset levels to increase in the future due to an emphasis on growing the loan portfolio and the core deposit base of the Bank. Under current economic conditions, we believe it is prudent to continue to increase capital to support planned asset growth while being able to absorb potential losses that may occur if asset quality deteriorates further. Based upon projections, we believe our current capital levels will be sufficient to support the Bank’s planned asset growth.

 

No cash dividends have been paid historically and we do not anticipate paying a cash dividend in the foreseeable future as the Company continues to have a retained deficit. Earnings will continue to be retained to build capital and position the Company to pay a dividend to its shareholders as soon as practicable.

 

 28 

 

Liquidity

 

We closely monitor our liquidity and our liquid assets in the form of cash, due from banks, federal funds sold, and unpledged available for sale investments. Collectively, those balances were $94.7 million at March 31, 2018, an increase from $92.8 million at December 31, 2017. A surplus of short-term assets are maintained at levels management deems adequate to meet potential liquidity needs.

 

At March 31, 2018, all of our investments are classified as available-for-sale. These investments provide an additional source of liquidity in the amount of $56.7 million, which is net of the $10.3 million of securities pledged as collateral. Investment securities available for sale serve as a source of liquidity while yielding a higher return versus other short-term investment options, such as federal funds sold and overnight deposits with the Federal Reserve Bank.

 

Our loan to deposit ratio was 87.53% at March 31, 2018 and 88.06% at December 31, 2017.

 

Available third-party sources of liquidity at March 31, 2018 include the following: a line of credit with the Federal Home Loan Bank of Atlanta, access to brokered certificates of deposit markets and internet certificates of deposit, and the discount window at the Federal Reserve Bank of Richmond. We also have the ability to borrow $20.0 million in unsecured federal funds.

 

The Bank has a line of credit with the FHLB. Advances outstanding at March 31, 2018 were $7.3 million and the line also secures letters of credit totaling $17.0 million. Unused availability at March 31, 2018 was $142.2 million. The line is secured by a blanket lien on our residential real estate loans which amounted to $141.9 million at March 31, 2018.

 

We have access to the brokered deposits market. Currently we have $2.7 million in brokered term time deposits opened in 2009 with an original maturity of ten years at a cost of 4.10%. We also have deposits through the Certificate of Deposit Registry Service (“CDARS”). At March 31, 2018 we had $1.8 million in CDARS one way time deposits and $18.3 million in CDARS two way time deposits.

 

We are a member of an internet certificate of deposit network whereby we may purchase funds from other financial institutions at auction. We may invest funds through this network as well. Currently, we only intend to use this source of liquidity in a liquidity crisis event.

 

The Bank has access to additional liquidity through the Federal Reserve Bank discount window for overnight funding needs. We may collateralize this line with investment securities and loans at our discretion; however, we do not anticipate using this funding source except as a last resort.

 

With the on-balance sheet liquidity and other external sources of funding, we believe the Bank has adequate liquidity and capital resources to meet our requirements and needs for the foreseeable future. However, liquidity can be further affected by a number of factors such as counterparty willingness or ability to extend credit, regulatory actions and customer preferences, etc., some of which are beyond our control.

 

The bank holding company has $1.0 million in cash on deposit at the Bank as of March 31, 2018. These funds will be used to pay operating expenses, trust preferred interest payments, and provide additional capital injections to the Bank, if needed. The Company is making quarterly interest payments on the trust preferred securities.

 

During the capital raise in 2012, common stock warrants were issued to investors. The warrants were immediately exercisable through December 2017. There were no outstanding warrants at March 31, 2018.

 

Off Balance Sheet Items and Contractual Obligations

 

There have been no material changes during the quarter ended March 31, 2018 to the off-balance sheet items and the contractual obligations disclosed in our annual report on Form 10-K for the fiscal year ended December 31, 2017.

 29 

 

Item 3.Quantitative and Qualitative Disclosures About Market Risk

 

Not Applicable.

Item 4.Controls and Procedures

 

We have carried out an evaluation, under the supervision and with the participation of our management, including our President and Chief Executive Officer (our “CEO”) and our Executive Vice President and Chief Financial Officer (our “CFO”), of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based upon that evaluation, our CEO and CFO concluded that our disclosure controls and procedures were operating effectively in providing reasonable assurance that (a) the information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and (b) such information is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control Over Financial Reporting

 

There were no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended March 31, 2018 that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.

 30 

 

 

Part II Other Information

Item 1.Legal Proceedings

In the course of operations, we may become a party to legal proceedings.

 

There are no pending or threatened legal proceedings to which the Company or any of its subsidiaries is a party or to which the property of the Company or any of its subsidiaries is subject that, in the opinion of management, may materially impact the financial condition of the Company.

Item 1A.Risk Factors

 

Not Applicable.

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

 

None.

Item 3.Defaults Upon Senior Securities

 

None.

Item 4.Mine Safety Disclosures

 

Not Applicable.

Item 5.Other Information

 

None.

Item 6.Exhibits

 

See Index of Exhibits.

 31 

 

SIGNATURES

 

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

 

NEW PEOPLES BANKSHARES, INC.

 

 

 

By: /s/ C. TODD ASBURY

C. Todd Asbury

President and Chief Executive Officer

Date: May 21, 2018

 

 

 

By: /s/ JOHN J. BOCZAR

John J. Boczar

Executive Vice President and Chief Financial Officer

Date: May 21, 2018

  

 32 

 

 

Index of Exhibits

 

   
  No.

Description

 

2.1 Agreement and Plan of Share Exchange dated August 15, 2011 (incorporated by reference to Exhibit 2 to Form 8-K filed December 17, 2011).
3.1 Amended Articles of Incorporation of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 3.1 to Form 10-Q for the quarterly period ended June 30, 2008 filed on August 11, 2008).
3.2 Bylaws of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 3.1 to Form 8-K filed on April 15, 2004).
4.1 Specimen Common Stock Certificate of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 4.1 to Form 10-Q for the quarterly period ended June 30, 2012 filed on August 14, 2012).
4.2 Form of Warrant to Purchase Shares of Common Stock (incorporated by reference to Exhibit 4.2 to Form 10-Q for the quarterly period ended June 30, 2012 filed on August 14, 2012).
4.3 Form of Rights Certificate (incorporated by reference to Exhibit 4.3 to Form 10-Q for the quarterly period ended June 30, 2012 filed on August 14, 2012).
10.1* New Peoples Bank, Inc. 2001 Stock Option Plan (incorporated by reference to Exhibit 10.1 to Annual Report on Form 10-KSB for the fiscal year ended December 31, 2001).
10.2* Form of Non-Employee Director Non-Qualified Stock Option Agreement (incorporated by reference to Exhibit 10.2 to Form 8-K filed November 30, 2004).
10.3* Form of Incentive Stock Option Agreement (incorporated by reference to Exhibit 10.3 to Form 8-K filed November 30, 2004).
10.4* Salary Continuation Agreement dated December 18, 2002 between New Peoples Bank, Inc. and Frank Sexton, Jr. (incorporated by reference to Exhibit 10.6 to Annual Report on Form 10-K for the fiscal year ended December 31, 2004).
10.5* First Amendment dated June 30, 2003 to Salary Continuation Agreement between New Peoples Bank, Inc. and Frank Sexton, Jr. (incorporated by reference to Exhibit 10.7 to Annual Report on Form 10-K for the fiscal year ended December 31, 2004).
10.6* Letter Agreement, dated as of June 29, 2009, between the Company and Kenneth D. Hart (incorporated by reference to Exhibit 10.1 to Quarterly Report on Form 10-Q for the quarter ended June 30, 2009).
10.7 Written Agreement, effective August 4, 2010, by and among New Peoples Bankshares, Inc., New Peoples Bank, Inc., the Federal Reserve Bank of Richmond and the State Corporation Commission Bureau of Financial Institutions (incorporated by reference to Exhibit 10.1 to Form 8-K filed August 6, 2010).
10.8 Engagement Letters of Scott & Stringfellow, LLC (incorporated by reference to Exhibit 10.8 to Form 10-Q for the quarterly period ended June 30, 2012 filed on August 14, 2012).
10.9 Convertible Note Payable, B. Scott White, dated June 27, 2012 (incorporated by reference to Exhibit 10.1 to Form 8-K filed June 29, 2012).
10.10 Convertible Note Payable, Harold Lynn Keene, dated June 27, 2012 (incorporated by reference to Exhibit 10.2 to Form 8-K filed June 29, 2012).
10.11* Employment Agreement dated December 1, 2016 between New Peoples Bankshares, Inc., New Peoples Bank, Inc., and C. Todd Asbury (incorporated by reference to Exhibit 10.1 to Form 8-K filed December 2, 2016).
31.1 Certification by Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.
31.2 Certification by Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.
32 Certification by Chief Executive Officer and Chief Financial Officer, as required by Section 906 of the Sarbanes-Oxley Act of 2002.
101 The following materials for the Company’s 10-Q Report for the quarterly period ended March 31, 2018, formatted in XBRL:  (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to the Consolidated Financial Statements, tagged as blocks of text.

___________________

* Denotes management contract.

 33