x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
VIRGINIA
|
54-1265373
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company ■
|
(Do not check if a smaller reporting company)
|
September 30, 2015
|
December 31, 2014
|
|||||||
(dollars in thousands except per share data)
|
||||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
12,709
|
$
|
31,081
|
||||
Interest-bearing due from banks
|
505
|
833
|
||||||
Federal funds sold
|
1,595
|
1,391
|
||||||
Cash and cash equivalents
|
14,809
|
33,305
|
||||||
Securities available-for-sale, at fair value
|
130,539
|
139,346
|
||||||
Securities held-to-maturity (fair value of $86,980 and $94,406)
|
83,390
|
90,089
|
||||||
Restricted securities
|
2,016
|
2,293
|
||||||
Loans, net of allowance for loan losses of $7,419 and $7,075
|
563,038
|
528,919
|
||||||
Premises and equipment, net
|
41,394
|
42,075
|
||||||
Bank-owned life insurance
|
24,189
|
23,525
|
||||||
Other real estate owned, net of valuation allowance of $2,057 and $2,908
|
4,034
|
5,106
|
||||||
Other assets
|
15,543
|
11,622
|
||||||
Total assets
|
$
|
878,952
|
$
|
876,280
|
||||
Liabilities & Stockholders' Equity
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing deposits
|
$
|
196,323
|
$
|
186,280
|
||||
Savings deposits
|
314,302
|
307,078
|
||||||
Time deposits
|
218,502
|
223,296
|
||||||
Total deposits
|
729,127
|
716,654
|
||||||
Overnight repurchase agreements
|
25,830
|
37,404
|
||||||
Term repurchase agreements
|
412
|
412
|
||||||
Federal Home Loan Bank advances
|
25,000
|
30,000
|
||||||
Accrued expenses and other liabilities
|
7,739
|
3,313
|
||||||
Total liabilities
|
788,108
|
787,783
|
||||||
Commitments and contingencies
|
||||||||
Stockholders' equity:
|
||||||||
Common stock, $5/share par value, 10,000,000 shares authorized; 4,959,009 shares issued and outstanding
|
24,795
|
24,795
|
||||||
Additional paid-in capital
|
16,392
|
16,392
|
||||||
Retained earnings
|
55,288
|
53,203
|
||||||
Accumulated other comprehensive loss, net
|
(5,631
|
)
|
(5,893
|
)
|
||||
Total stockholders' equity
|
90,844
|
88,497
|
||||||
Total liabilities and stockholders' equity
|
$
|
878,952
|
$
|
876,280
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
(unaudited, dollars in thousands except per share data)
|
||||||||||||||||
Interest and Dividend Income:
|
||||||||||||||||
Interest and fees on loans
|
$
|
6,565
|
$
|
6,228
|
$
|
19,405
|
$
|
18,343
|
||||||||
Interest on due from banks
|
1
|
1
|
11
|
4
|
||||||||||||
Interest on federal funds sold
|
0
|
0
|
1
|
5
|
||||||||||||
Interest on securities:
|
||||||||||||||||
Taxable
|
597
|
848
|
1,898
|
2,815
|
||||||||||||
Tax-exempt
|
413
|
425
|
1,251
|
1,280
|
||||||||||||
Dividends and interest on all other securities
|
33
|
25
|
97
|
82
|
||||||||||||
Total interest and dividend income
|
7,609
|
7,527
|
22,663
|
22,529
|
||||||||||||
Interest Expense:
|
||||||||||||||||
Interest on savings deposits
|
60
|
52
|
169
|
175
|
||||||||||||
Interest on time deposits
|
539
|
580
|
1,611
|
1,824
|
||||||||||||
Interest on federal funds purchased, securities sold under agreements to repurchase and other borrowings
|
7
|
7
|
23
|
24
|
||||||||||||
Interest on Federal Home Loan Bank advances
|
309
|
312
|
923
|
921
|
||||||||||||
Total interest expense
|
915
|
951
|
2,726
|
2,944
|
||||||||||||
Net interest income
|
6,694
|
6,576
|
19,937
|
19,585
|
||||||||||||
Provision for (recovery of) loan losses
|
(50
|
)
|
450
|
250
|
800
|
|||||||||||
Net interest income, after provision for (recovery of) loan losses
|
6,744
|
6,126
|
19,687
|
18,785
|
||||||||||||
Noninterest Income:
|
||||||||||||||||
Income from fiduciary activities
|
846
|
865
|
2,740
|
2,613
|
||||||||||||
Service charges on deposit accounts
|
1,032
|
1,059
|
3,008
|
3,089
|
||||||||||||
Other service charges, commissions and fees
|
1,031
|
1,013
|
3,094
|
3,006
|
||||||||||||
Income from bank-owned life insurance
|
221
|
216
|
664
|
649
|
||||||||||||
Loss on sale of available-for-sale securities, net
|
0
|
0
|
0
|
(7
|
)
|
|||||||||||
Other operating income
|
93
|
42
|
353
|
160
|
||||||||||||
Total noninterest income
|
3,223
|
3,195
|
9,859
|
9,510
|
||||||||||||
Noninterest Expense:
|
||||||||||||||||
Salaries and employee benefits
|
5,510
|
4,994
|
15,616
|
14,828
|
||||||||||||
Occupancy and equipment
|
1,335
|
1,287
|
3,966
|
3,606
|
||||||||||||
Data processing
|
421
|
422
|
1,186
|
1,278
|
||||||||||||
FDIC insurance
|
154
|
177
|
454
|
544
|
||||||||||||
Customer development
|
154
|
215
|
469
|
614
|
||||||||||||
Legal and audit expenses
|
237
|
170
|
511
|
447
|
||||||||||||
Other outside service fees
|
186
|
146
|
495
|
417
|
||||||||||||
Employee professional development
|
146
|
178
|
439
|
566
|
||||||||||||
Marketing and advertising
|
83
|
85
|
252
|
336
|
||||||||||||
Postage and courier
|
100
|
115
|
283
|
349
|
||||||||||||
Stationery and supplies
|
84
|
96
|
265
|
333
|
||||||||||||
Capital stock tax
|
113
|
126
|
338
|
387
|
||||||||||||
ATM and check losses
|
101
|
115
|
380
|
309
|
||||||||||||
Loss on write-down/sale of other real estate owned
|
166
|
374
|
238
|
431
|
||||||||||||
Other operating expenses
|
361
|
218
|
1,040
|
1,003
|
||||||||||||
Total noninterest expense
|
9,151
|
8,718
|
25,932
|
25,448
|
||||||||||||
Income before income taxes
|
816
|
603
|
3,614
|
2,847
|
||||||||||||
Income tax expense (benefit)
|
(24
|
)
|
(89
|
)
|
290
|
77
|
||||||||||
Net income
|
$
|
840
|
$
|
692
|
$
|
3,324
|
$
|
2,770
|
||||||||
Basic earnings per share
|
||||||||||||||||
Weighted average shares outstanding
|
4,959,009
|
4,959,009
|
4,959,009
|
4,959,009
|
||||||||||||
Net income per share of common stock
|
$
|
0.17
|
$
|
0.14
|
$
|
0.67
|
$
|
0.56
|
||||||||
Diluted earnings per share
|
||||||||||||||||
Weighted average shares outstanding
|
4,959,009
|
4,959,009
|
4,959,009
|
4,959,009
|
||||||||||||
Net income per share of common stock
|
$
|
0.17
|
$
|
0.14
|
$
|
0.67
|
$
|
0.56
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
(unaudited, dollars in thousands)
|
||||||||||||||||
Net income
|
$
|
840
|
$
|
692
|
$
|
3,324
|
$
|
2,770
|
||||||||
Other comprehensive income, net of tax
|
||||||||||||||||
Net unrealized gain (loss) on available-for-sale securities
|
702
|
444
|
(209
|
)
|
3,928
|
|||||||||||
Amortization of unrealized losses on securities transferred to held-to-maturity
|
160
|
152
|
471
|
411
|
||||||||||||
Other comprehensive income
|
862
|
596
|
262
|
4,339
|
||||||||||||
Comprehensive income
|
$
|
1,702
|
$
|
1,288
|
$
|
3,586
|
$
|
7,109
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
(in thousands)
|
||||||||||||||||
September 30, 2015
|
||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
100
|
$
|
0
|
$
|
(1
|
)
|
$
|
99
|
|||||||
Obligations of state and political subdivisions
|
28,783
|
536
|
(8
|
)
|
29,311
|
|||||||||||
Mortgage-backed securities
|
54,507
|
3,063
|
0
|
57,570
|
||||||||||||
Total
|
$
|
83,390
|
$
|
3,599
|
$
|
(9
|
)
|
$
|
86,980
|
|||||||
December 31, 2014
|
||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
100
|
$
|
0
|
$
|
(3
|
)
|
$
|
97
|
|||||||
Obligations of state and political subdivisions
|
29,529
|
449
|
(18
|
)
|
29,960
|
|||||||||||
Mortgage-backed securities
|
60,460
|
3,889
|
0
|
64,349
|
||||||||||||
Total
|
$
|
90,089
|
$
|
4,338
|
$
|
(21
|
)
|
$
|
94,406
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
(in thousands)
|
||||||||||||||||
September 30, 2015
|
||||||||||||||||
U.S. Treasury securities
|
$
|
20,000
|
$
|
0
|
$
|
0
|
$
|
20,000
|
||||||||
Obligations of U.S. Government agencies
|
4,254
|
2
|
(120
|
)
|
4,136
|
|||||||||||
Obligations of state and political subdivisions
|
48,716
|
546
|
(395
|
)
|
48,867
|
|||||||||||
Mortgage-backed securities
|
53,925
|
23
|
(480
|
)
|
53,468
|
|||||||||||
Money market investments
|
680
|
0
|
0
|
680
|
||||||||||||
Corporate bonds
|
3,298
|
9
|
(4
|
)
|
3,303
|
|||||||||||
Other marketable equity securities
|
100
|
0
|
(15
|
)
|
85
|
|||||||||||
Total
|
$
|
130,973
|
$
|
580
|
$
|
(1,014
|
)
|
$
|
130,539
|
|||||||
December 31, 2014
|
||||||||||||||||
U.S. Treasury securities
|
$
|
20,000
|
$
|
0
|
$
|
0
|
$
|
20,000
|
||||||||
Obligations of U.S. Government agencies
|
4,768
|
2
|
(152
|
)
|
4,618
|
|||||||||||
Obligations of state and political subdivisions
|
49,783
|
698
|
(235
|
)
|
50,246
|
|||||||||||
Mortgage-backed securities
|
61,296
|
34
|
(442
|
)
|
60,888
|
|||||||||||
Money market investments
|
719
|
0
|
0
|
719
|
||||||||||||
Corporate bonds
|
2,798
|
3
|
(11
|
)
|
2,790
|
|||||||||||
Other marketable equity securities
|
100
|
0
|
(15
|
)
|
85
|
|||||||||||
Total
|
$
|
139,464
|
$
|
737
|
$
|
(855
|
)
|
$
|
139,346
|
September 30, 2015
|
||||||||||||||||||||||||||||
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
||||||||||||||||||||||||||
Gross
Unrealized
Losses
|
Fair
Value
|
Gross
Unrealized
Losses
|
Fair
Value
|
Gross
Unrealized
Losses
|
Fair
Value
|
Number
of
Securities
|
||||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||||||
Securities Available-for-Sale
|
||||||||||||||||||||||||||||
Debt securities:
|
||||||||||||||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
0
|
$
|
0
|
$
|
120
|
$
|
3,834
|
$
|
120
|
$
|
3,834
|
1
|
|||||||||||||||
Obligations of state and political subdivisions
|
226
|
13,060
|
169
|
3,952
|
395
|
17,012
|
33
|
|||||||||||||||||||||
Mortgage-backed securities
|
480
|
34,229
|
0
|
0
|
480
|
34,229
|
5
|
|||||||||||||||||||||
Corporate bonds
|
2
|
1,198
|
2
|
298
|
4
|
1,496
|
12
|
|||||||||||||||||||||
Other marketable equity securities
|
0
|
0
|
15
|
85
|
15
|
85
|
1
|
|||||||||||||||||||||
Total securities available-for-sale
|
$
|
708
|
$
|
48,487
|
$
|
306
|
$
|
8,169
|
$
|
1,014
|
$
|
56,656
|
52
|
|||||||||||||||
Securities Held-to-Maturity
|
||||||||||||||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
0
|
$
|
0
|
$
|
1
|
$
|
99
|
$
|
1
|
$
|
99
|
1
|
|||||||||||||||
Obligations of state and political subdivisions
|
6
|
1,444
|
2
|
536
|
8
|
1,980
|
4
|
|||||||||||||||||||||
Total securities held-to-maturity
|
$
|
6
|
$
|
1,444
|
$
|
3
|
$
|
635
|
$
|
9
|
$
|
2,079
|
5
|
|||||||||||||||
Total securities
|
$
|
714
|
$
|
49,931
|
$
|
309
|
$
|
8,804
|
$
|
1,023
|
$
|
58,735
|
57
|
December 31, 2014
|
||||||||||||||||||||||||||||
Less Than Twelve Months
|
More Than Twelve Months
|
Total
|
||||||||||||||||||||||||||
Gross
Unrealized
Losses
|
Fair
Value
|
Gross
Unrealized
Losses
|
Fair
Value
|
Gross
Unrealized
Losses
|
Fair
Value
|
Number
of
Securities
|
||||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||||||
Securities Available-for-Sale
|
||||||||||||||||||||||||||||
Debt securities:
|
||||||||||||||||||||||||||||
U.S. Treasury securities
|
$
|
0
|
$
|
20,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
20,000
|
1
|
|||||||||||||||
Obligations of U.S. Government agencies
|
0
|
0
|
152
|
4,316
|
152
|
4,316
|
1
|
|||||||||||||||||||||
Obligations of state and political subdivisions
|
2
|
604
|
233
|
11,951
|
235
|
12,555
|
24
|
|||||||||||||||||||||
Mortgage-backed securities
|
62
|
16,589
|
380
|
32,104
|
442
|
48,693
|
6
|
|||||||||||||||||||||
Corporate bonds
|
3
|
1,096
|
8
|
792
|
11
|
1,888
|
14
|
|||||||||||||||||||||
Other marketable equity securities
|
15
|
85
|
0
|
0
|
15
|
85
|
1
|
|||||||||||||||||||||
Total securities available-for-sale
|
$
|
82
|
$
|
38,374
|
$
|
773
|
$
|
49,163
|
$
|
855
|
$
|
87,537
|
47
|
|||||||||||||||
Securities Held-to-Maturity
|
||||||||||||||||||||||||||||
Obligations of U.S. Government agencies
|
$
|
0
|
$
|
0
|
$
|
3
|
$
|
97
|
$
|
3
|
$
|
97
|
1
|
|||||||||||||||
Obligations of state and political subdivisions
|
2
|
1,261
|
16
|
1,203
|
18
|
2,464
|
6
|
|||||||||||||||||||||
Total securities held-to-maturity
|
$
|
2
|
$
|
1,261
|
$
|
19
|
$
|
1,300
|
$
|
21
|
$
|
2,561
|
7
|
|||||||||||||||
Total securities
|
$
|
84
|
$
|
39,635
|
$
|
792
|
$
|
50,463
|
$
|
876
|
$
|
90,098
|
54
|
September 30, 2015
|
December 31, 2014
|
|||||||
(in thousands)
|
||||||||
Mortgage loans on real estate:
|
||||||||
Residential 1-4 family
|
$
|
97,963
|
$
|
91,318
|
||||
Commercial
|
277,984
|
287,531
|
||||||
Construction
|
18,186
|
9,082
|
||||||
Second mortgages
|
14,951
|
13,403
|
||||||
Equity lines of credit
|
47,861
|
43,662
|
||||||
Total mortgage loans on real estate
|
456,945
|
444,996
|
||||||
Commercial loans
|
42,022
|
37,698
|
||||||
Consumer loans
|
51,966
|
30,493
|
||||||
Other
|
19,524
|
22,807
|
||||||
Total loans
|
570,457
|
535,994
|
||||||
Less: Allowance for loan losses
|
(7,419
|
)
|
(7,075
|
)
|
||||
Loans, net of allowance and deferred fees (1)
|
$
|
563,038
|
$
|
528,919
|
· | Pass: Loans are of acceptable risk. |
· | Other Assets Especially Mentioned (OAEM): Loans have potential weaknesses that deserve management's close attention. |
· | Substandard: Loans reflect significant deficiencies due to several adverse trends of a financial, economic or managerial nature. |
· | Doubtful: Loans have all the weaknesses inherent in a substandard loan with added characteristics that make collection or liquidation in full based on currently existing facts, conditions and values highly questionable or improbable. |
· | Loss: Loans have been charged off because they are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. |
Credit Quality Information
As of September 30, 2015
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Pass
|
OAEM
|
Substandard
|
Total
|
|||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
96,280
|
$
|
0
|
$
|
1,683
|
$
|
97,963
|
||||||||
Commercial
|
260,791
|
10,418
|
6,775
|
277,984
|
||||||||||||
Construction
|
16,952
|
0
|
1,234
|
18,186
|
||||||||||||
Second mortgages
|
14,668
|
0
|
283
|
14,951
|
||||||||||||
Equity lines of credit
|
47,631
|
0
|
230
|
47,861
|
||||||||||||
Total mortgage loans on real estate
|
436,322
|
10,418
|
10,205
|
456,945
|
||||||||||||
Commercial loans
|
38,447
|
2,142
|
1,433
|
42,022
|
||||||||||||
Consumer loans
|
51,881
|
0
|
85
|
51,966
|
||||||||||||
Other
|
19,524
|
0
|
0
|
19,524
|
||||||||||||
Total
|
$
|
546,174
|
$
|
12,560
|
$
|
11,723
|
$
|
570,457
|
Credit Quality Information
As of December 31, 2014
|
||||||||||||||||
(in thousands)
|
||||||||||||||||
Pass
|
OAEM
|
Substandard
|
Total
|
|||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
89,480
|
$
|
0
|
$
|
1,838
|
$
|
91,318
|
||||||||
Commercial
|
272,654
|
10,602
|
4,275
|
287,531
|
||||||||||||
Construction
|
8,026
|
0
|
1,056
|
9,082
|
||||||||||||
Second mortgages
|
13,306
|
0
|
97
|
13,403
|
||||||||||||
Equity lines of credit
|
42,976
|
0
|
686
|
43,662
|
||||||||||||
Total mortgage loans on real estate
|
426,442
|
10,602
|
7,952
|
444,996
|
||||||||||||
Commercial loans
|
36,007
|
1,669
|
22
|
37,698
|
||||||||||||
Consumer loans
|
30,463
|
0
|
30
|
30,493
|
||||||||||||
Other
|
22,807
|
0
|
0
|
22,807
|
||||||||||||
Total
|
$
|
515,719
|
$
|
12,271
|
$
|
8,004
|
$
|
535,994
|
Age Analysis of Past Due Loans as of September 30, 2015
|
||||||||||||||||||||||||||||
30 - 59
Days Past
Due
|
60 - 89
Days Past
Due
|
90 or More
Days Past
Due
|
Total Past
Due
|
Total
Current
Loans (1)
|
Total
Loans
|
Recorded
Investment
> 90 Days
Past Due
and
Accruing
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||||||
Residential 1-4 family
|
$
|
385
|
$
|
252
|
$
|
441
|
$
|
1,078
|
$
|
96,885
|
$
|
97,963
|
$
|
0
|
||||||||||||||
Commercial
|
8
|
0
|
253
|
261
|
277,723
|
277,984
|
25
|
|||||||||||||||||||||
Construction
|
0
|
0
|
67
|
67
|
18,119
|
18,186
|
0
|
|||||||||||||||||||||
Second mortgages
|
45
|
0
|
130
|
175
|
14,776
|
14,951
|
0
|
|||||||||||||||||||||
Equity lines of credit
|
27
|
0
|
39
|
66
|
47,795
|
47,861
|
0
|
|||||||||||||||||||||
Total mortgage loans on real estate
|
465
|
252
|
930
|
1,647
|
455,298
|
456,945
|
25
|
|||||||||||||||||||||
Commercial loans
|
130
|
165
|
0
|
295
|
41,727
|
42,022
|
0
|
|||||||||||||||||||||
Consumer loans
|
1,212
|
1,176
|
3,043
|
5,431
|
46,535
|
51,966
|
3,043
|
|||||||||||||||||||||
Other
|
67
|
7
|
1
|
75
|
19,449
|
19,524
|
1
|
|||||||||||||||||||||
Total
|
$
|
1,874
|
$
|
1,600
|
$
|
3,974
|
$
|
7,448
|
$
|
563,009
|
$
|
570,457
|
$
|
3,069
|
Age Analysis of Past Due Loans as of December 31, 2014
|
||||||||||||||||||||||||||||
30 - 59
Days Past
Due
|
60 - 89
Days Past
Due
|
90 or More
Days Past
Due
|
Total Past
Due
|
Total
Current
Loans (1)
|
Total
Loans
|
Recorded
Investment
> 90 Days
Past Due
and
Accruing
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||||||
Residential 1-4 family
|
$
|
1,043
|
$
|
55
|
$
|
792
|
$
|
1,890
|
$
|
89,428
|
$
|
91,318
|
$
|
0
|
||||||||||||||
Commercial
|
31
|
0
|
432
|
463
|
287,068
|
287,531
|
0
|
|||||||||||||||||||||
Construction
|
0
|
0
|
499
|
499
|
8,583
|
9,082
|
0
|
|||||||||||||||||||||
Second mortgages
|
81
|
32
|
168
|
281
|
13,122
|
13,403
|
107
|
|||||||||||||||||||||
Equity lines of credit
|
49
|
0
|
0
|
49
|
43,613
|
43,662
|
0
|
|||||||||||||||||||||
Total mortgage loans on real estate
|
1,204
|
87
|
1,891
|
3,182
|
441,814
|
444,996
|
107
|
|||||||||||||||||||||
Commercial loans
|
195
|
0
|
10
|
205
|
37,493
|
37,698
|
10
|
|||||||||||||||||||||
Consumer loans
|
1,099
|
323
|
1,019
|
2,441
|
28,052
|
30,493
|
1,019
|
|||||||||||||||||||||
Other
|
51
|
3
|
5
|
59
|
22,748
|
22,807
|
5
|
|||||||||||||||||||||
Total
|
$
|
2,549
|
$
|
413
|
$
|
2,925
|
$
|
5,887
|
$
|
530,107
|
$
|
535,994
|
$
|
1,141
|
Nonaccrual Loans by Class
|
||||||||
September 30, 2015
|
December 31, 2014
|
|||||||
(in thousands)
|
||||||||
Mortgage loans on real estate
|
||||||||
Residential 1-4 family
|
$
|
534
|
$
|
924
|
||||
Commercial
|
422
|
4,086
|
||||||
Construction
|
477
|
499
|
||||||
Second mortgages
|
191
|
61
|
||||||
Equity lines of credit
|
39
|
0
|
||||||
Total mortgage loans on real estate
|
1,663
|
5,570
|
||||||
Commercial loans
|
121
|
0
|
||||||
Total
|
$
|
1,784
|
$
|
5,570
|
Nine Months Ended
September 30,
|
||||||||
2015
|
2014
|
|||||||
(in thousands)
|
||||||||
Interest income that would have been recorded under original loan terms
|
$
|
90
|
$
|
385
|
||||
Actual interest income recorded for the period
|
65
|
195
|
||||||
Reduction in interest income on nonaccrual loans
|
$
|
25
|
$
|
190
|
Troubled Debt Restructurings by Class
For the Three Months Ended September 30, 2015
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Number of
Modifications
|
Recorded
Investment
Prior to
Modification
|
Recorded
Investment
After
Modification
|
Current Investment on September 30, 2015
|
|||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Commercial
|
1
|
$
|
194
|
$
|
194
|
$
|
193
|
|||||||||
Construction
|
1
|
435
|
435
|
410
|
||||||||||||
Second mortgages
|
1
|
61
|
61
|
61
|
||||||||||||
Total
|
3
|
$
|
690
|
$
|
690
|
$
|
664
|
Troubled Debt Restructurings by Class
For the Nine Months Ended September 30, 2015
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Number of
Modifications
|
Recorded
Investment
Prior to
Modification
|
Recorded
Investment
After
Modification
|
Current Investment on September 30, 2015
|
|||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
1
|
$
|
194
|
$
|
194
|
$
|
193
|
|||||||||
Construction
|
1
|
435
|
435
|
410
|
||||||||||||
Second mortgages
|
1
|
61
|
61
|
61
|
||||||||||||
Total
|
3
|
$
|
690
|
$
|
690
|
$
|
664
|
Troubled Debt Restructurings by Class
For the Nine Months Ended September 30, 2014
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Number of
Modifications
|
Recorded
Investment
Prior to
Modification
|
Recorded
Investment
After
Modification
|
Current Investment on
September 30, 2014
|
|||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
1
|
$
|
276
|
$
|
276
|
$
|
270
|
|||||||||
Construction
|
1
|
103
|
103
|
102
|
||||||||||||
Second mortgages
|
1
|
89
|
89
|
87
|
||||||||||||
Total
|
3
|
$
|
468
|
$
|
468
|
$
|
459
|
Restructurings that Subsequently Defaulted
|
||||
For the Nine Months Ended September 30, 2014
|
||||
(in thousands)
|
||||
Mortgage loans on real estate:
|
||||
Residential 1-4 family
|
$
|
389
|
Impaired Loans by Class
(in thousands)
|
||||||||||||||||||||||||
As of September 30, 2015
|
For the nine months ended
September 30, 2015
|
|||||||||||||||||||||||
Recorded Investment
|
||||||||||||||||||||||||
Unpaid
Principal
Balance
|
Without
Valuation
Allowance
|
With
Valuation
Allowance
|
Associated
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
2,088
|
$
|
1,461
|
$
|
494
|
$
|
147
|
$
|
2,059
|
$
|
79
|
||||||||||||
Commercial
|
9,944
|
7,894
|
1,219
|
84
|
9,424
|
360
|
||||||||||||||||||
Construction
|
577
|
477
|
100
|
57
|
587
|
15
|
||||||||||||||||||
Second mortgages
|
540
|
320
|
192
|
2
|
583
|
22
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
13,149
|
$
|
10,152
|
$
|
2,005
|
$
|
290
|
$
|
12,653
|
$
|
476
|
||||||||||||
Commercial loans
|
121
|
0
|
121
|
61
|
1,125
|
5
|
||||||||||||||||||
Consumer loans
|
12
|
12
|
0
|
0
|
13
|
1
|
||||||||||||||||||
Total
|
$
|
13,282
|
$
|
10,164
|
$
|
2,126
|
$
|
351
|
$
|
13,791
|
$
|
482
|
Impaired Loans by Class
(in thousands)
|
||||||||||||||||||||||||
As of December 31, 2014
|
For the Year Ended December 31, 2014
|
|||||||||||||||||||||||
Recorded Investment
|
||||||||||||||||||||||||
Unpaid
Principal
Balance
|
Without
Valuation
Allowance
|
With
Valuation
Allowance
|
Associated
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||||||||||
Residential 1-4 family
|
$
|
2,898
|
$
|
2,083
|
$
|
646
|
$
|
91
|
$
|
4,099
|
$
|
126
|
||||||||||||
Commercial
|
11,766
|
4,729
|
5,322
|
163
|
10,669
|
449
|
||||||||||||||||||
Construction
|
1,157
|
623
|
534
|
270
|
2,431
|
55
|
||||||||||||||||||
Second mortgages
|
506
|
195
|
282
|
178
|
470
|
25
|
||||||||||||||||||
Total mortgage loans on real estate
|
$
|
16,327
|
$
|
7,630
|
$
|
6,784
|
$
|
702
|
$
|
17,669
|
$
|
655
|
||||||||||||
Commercial loans
|
0
|
0
|
0
|
0
|
37
|
0
|
||||||||||||||||||
Consumer loans
|
14
|
14
|
0
|
0
|
26
|
1
|
||||||||||||||||||
Total
|
$
|
16,341
|
$
|
7,644
|
$
|
6,784
|
$
|
702
|
$
|
17,732
|
$
|
656
|
·
|
Commercial: Commercial loans carry risks associated with the successful operation of a business or project, in addition to other risks associated with the ownership of a business. The repayment of these loans may be dependent upon the profitability and cash flows of the business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time and cannot be appraised with as much precision.
|
·
|
Real estate-construction: Construction loans carry risks that the project will not be finished according to schedule, the project will not be finished according to budget and the value of the collateral may at any point in time be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who may or may not be the loan customer, may be unable to finish the construction project as planned because of financial pressure unrelated to the project.
|
·
|
Real estate-mortgage: Residential mortgage loans and equity lines of credit carry risks associated with the continued credit-worthiness of the borrower and changes in the value of the collateral. Commercial real estate loans carry risks associated with the successful operation of a business if owner occupied. If non-owner occupied, the repayment of these loans may be dependent upon the profitability and cash flow from rent receipts.
|
·
|
Consumer loans: Consumer loans carry risks associated with the continued credit-worthiness of the borrowers and the value of the collateral. Consumer loans are more likely than real estate loans to be immediately adversely affected by job loss, divorce, illness or personal bankruptcy.
|
·
|
Other loans: Other loans are loans to mortgage companies, loans for purchasing or carrying securities, and loans to insurance, investment and finance companies. These loans carry risks associated with the successful operation of a business. In addition, there is risk associated with the value of collateral other than real estate which may depreciate over time, depend on interest rates or fluctuate in active trading markets.
|
ALLOWANCE FOR LOAN LOSSES AND RECORDED INVESTMENT IN LOANS
|
||||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
For the Nine Months Ended
September 30, 2015
|
Commercial
|
Real Estate -
Construction
|
Real Estate -
Mortgage
|
Consumer
|
Other
|
Total
|
||||||||||||||||||
Allowance for Loan Losses:
|
||||||||||||||||||||||||
Balance at the beginning of period
|
$
|
595
|
$
|
703
|
$
|
5,347
|
$
|
219
|
$
|
211
|
$
|
7,075
|
||||||||||||
Charge-offs
|
(35
|
)
|
0
|
(137
|
)
|
(70
|
)
|
(133
|
)
|
(375
|
)
|
|||||||||||||
Recoveries
|
42
|
1
|
355
|
30
|
41
|
469
|
||||||||||||||||||
Provision for loan losses
|
170
|
149
|
(289
|
)
|
128
|
92
|
250
|
|||||||||||||||||
Ending balance
|
$
|
772
|
$
|
853
|
$
|
5,276
|
$
|
307
|
$
|
211
|
$
|
7,419
|
||||||||||||
Ending balance individually evaluated for impairment
|
$
|
61
|
$
|
57
|
$
|
233
|
$
|
0
|
$
|
0
|
$
|
351
|
||||||||||||
Ending balance collectively evaluated for impairment
|
711
|
796
|
5,043
|
307
|
211
|
7,068
|
||||||||||||||||||
Ending balance
|
$
|
772
|
$
|
853
|
$
|
5,276
|
$
|
307
|
$
|
211
|
$
|
7,419
|
||||||||||||
Loan Balances:
|
||||||||||||||||||||||||
Ending balance individually evaluated for impairment
|
$
|
121
|
$
|
577
|
$
|
11,580
|
$
|
12
|
$
|
0
|
$
|
12,290
|
||||||||||||
Ending balance collectively evaluated for impairment
|
41,901
|
17,609
|
427,179
|
51,954
|
19,524
|
558,167
|
||||||||||||||||||
Ending balance
|
$
|
42,022
|
$
|
18,186
|
$
|
438,759
|
$
|
51,966
|
$
|
19,524
|
$
|
570,457
|
For the Year Ended
December 31, 2014
|
Commercial
|
Real Estate -
Construction
|
Real Estate -
Mortgage
|
Consumer
|
Other
|
Total
|
||||||||||||||||||
Allowance for Loan Losses:
|
||||||||||||||||||||||||
Balance at the beginning of period
|
$
|
350
|
$
|
662
|
$
|
5,357
|
$
|
294
|
$
|
168
|
$
|
6,831
|
||||||||||||
Charge-offs
|
(286
|
)
|
(51
|
)
|
(563
|
)
|
(163
|
)
|
(175
|
)
|
(1,238
|
)
|
||||||||||||
Recoveries
|
55
|
173
|
524
|
64
|
66
|
882
|
||||||||||||||||||
Provision for loan losses
|
476
|
(81
|
)
|
29
|
24
|
152
|
600
|
|||||||||||||||||
Ending balance
|
$
|
595
|
$
|
703
|
$
|
5,347
|
$
|
219
|
$
|
211
|
$
|
7,075
|
||||||||||||
Ending balance individually evaluated for impairment
|
$
|
0
|
$
|
270
|
$
|
432
|
$
|
0
|
$
|
0
|
$
|
702
|
||||||||||||
Ending balance collectively evaluated for impairment
|
595
|
433
|
4,915
|
219
|
211
|
6,373
|
||||||||||||||||||
Ending balance
|
$
|
595
|
$
|
703
|
$
|
5,347
|
$
|
219
|
$
|
211
|
$
|
7,075
|
||||||||||||
Loan Balances:
|
||||||||||||||||||||||||
Ending balance individually evaluated for impairment
|
$
|
0
|
$
|
1,157
|
$
|
13,257
|
$
|
14
|
$
|
0
|
$
|
14,428
|
||||||||||||
Ending balance collectively evaluated for impairment
|
37,698
|
7,925
|
422,657
|
30,479
|
22,807
|
521,566
|
||||||||||||||||||
Ending balance
|
$
|
37,698
|
$
|
9,082
|
$
|
435,914
|
$
|
30,493
|
$
|
22,807
|
$
|
535,994
|
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
(in years)
|
Aggregate
Intrinsic
Value
(in thousands)
|
|||||||||||||
Options outstanding, January 1, 2015
|
81,210
|
$
|
20.05
|
|||||||||||||
Granted
|
0
|
0
|
||||||||||||||
Exercised
|
0
|
0
|
||||||||||||||
Canceled or expired
|
(5,000
|
)
|
20.05
|
|||||||||||||
Options outstanding, September 30, 2015
|
76,210
|
$
|
20.05
|
2.04
|
$
|
0
|
||||||||||
Options exercisable, September 30, 2015
|
76,210
|
$
|
20.05
|
2.04
|
$
|
0
|
Three months ended September 30,
|
2015
|
2014
|
||||||
(in thousands)
|
||||||||
Interest cost
|
$
|
65
|
$
|
72
|
||||
Expected return on plan assets
|
(91
|
)
|
(89
|
)
|
||||
Amortization of net loss
|
98
|
70
|
||||||
Net periodic pension plan cost
|
$
|
72
|
$
|
53
|
Nine months ended September 30,
|
2015
|
2014
|
||||||
(in thousands)
|
||||||||
Interest cost
|
$
|
196
|
$
|
209
|
||||
Expected return on plan assets
|
(270
|
)
|
(271
|
)
|
||||
Amortization of net loss
|
295
|
180
|
||||||
Net periodic pension plan cost
|
$
|
221
|
$
|
118
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||||
2015
|
2014
|
2015
|
2014
|
Affected Line Item on
Consolidated Statements of Income
|
|||||||||||||
(in thousands)
|
|||||||||||||||||
Available-for-sale securities
|
|||||||||||||||||
Realized losses on sales of securities
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
(7
|
)
|
Gain (loss) on sale of available-for-sale securities, net
|
|||||||
Tax benefit
|
0
|
0
|
0
|
(2
|
)
|
Income tax expense
|
|||||||||||
$
|
0
|
$
|
0
|
$
|
0
|
$
|
(5
|
)
|
Net of tax
|
|
Unrealized Gains (Losses) on Securities
|
Unrealized Losses on Securities Transferred to Held-to-Maturity
|
Defined Benefit Pension Plans
|
Accumulated Other Comprehensive Loss
|
||||||||||||
(in thousands)
|
||||||||||||||||
Nine Months Ended September 30, 2015
|
||||||||||||||||
Balance at beginning of period
|
$
|
(78
|
)
|
$
|
(3,386
|
)
|
$
|
(2,429
|
)
|
$
|
(5,893
|
)
|
||||
Net change for the period
|
(209
|
)
|
471
|
0
|
262
|
|||||||||||
Balance at end of period
|
$
|
(287
|
)
|
$
|
(2,915
|
)
|
$
|
(2,429
|
)
|
$
|
(5,631
|
)
|
||||
Nine Months Ended September 30, 2014
|
||||||||||||||||
Balance at beginning of period
|
$
|
(5,317
|
)
|
$
|
(3,937
|
)
|
$
|
(1,548
|
)
|
$
|
(10,802
|
)
|
||||
Net change for the period
|
3,928
|
411
|
0
|
4,339
|
||||||||||||
Balance at end of period
|
$
|
(1,389
|
)
|
$
|
(3,526
|
)
|
$
|
(1,548
|
)
|
$
|
(6,463
|
)
|
Nine Months Ended September 30, 2015
|
||||||||||||
Pretax
|
Tax
|
Net-of-Tax
|
||||||||||
(in thousands)
|
||||||||||||
Unrealized losses on available-for-sale securities
|
$
|
(316
|
)
|
$
|
(107
|
)
|
$
|
(209
|
)
|
|||
Amortization of unrealized loss on securities transferred to held-to-maturity
|
714
|
243
|
471
|
|||||||||
Total change in accumulated other comprehensive loss
|
$
|
398
|
$
|
136
|
$
|
262
|
Nine Months Ended September 30, 2014
|
||||||||||||
Pretax
|
Tax
|
Net-of-Tax
|
||||||||||
(in thousands)
|
||||||||||||
Unrealized gains on available-for-sale securities
|
||||||||||||
Unrealized holding gains arising during the period
|
$
|
5,944
|
$
|
2,021
|
$
|
3,923
|
||||||
Less reclassification adjustment for losses recognized in income
|
(7
|
)
|
(2
|
)
|
(5
|
)
|
||||||
Net unrealized gains on securities
|
5,951
|
2,023
|
3,928
|
|||||||||
Market adjustment on securities transferred to held-to-maturity
|
||||||||||||
Amortization
|
622
|
211
|
411
|
|||||||||
Total change in accumulated other comprehensive loss
|
$
|
6,573
|
$
|
2,234
|
$
|
4,339
|
Level 1 – | Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. |
Level 2 – | Valuation is based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on 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 asset or liability. |
Level 3 – | Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or 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 determination of fair value requires significant management judgment or estimation. |
Fair Value Measurements at September 30, 2015 Using
|
||||||||||||||||
Balance
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Treasury securities
|
$
|
20,000
|
$
|
0
|
$
|
20,000
|
$
|
0
|
||||||||
Obligations of U.S. Government agencies
|
4,136
|
0
|
4,136
|
0
|
||||||||||||
Obligations of state and political subdivisions
|
48,867
|
0
|
48,867
|
0
|
||||||||||||
Mortgage-backed securities
|
53,468
|
0
|
53,468
|
0
|
||||||||||||
Money market investments
|
680
|
0
|
680
|
0
|
||||||||||||
Corporate bonds
|
3,303
|
0
|
3,303
|
0
|
||||||||||||
Other marketable equity securities
|
85
|
0
|
85
|
0
|
||||||||||||
Total available-for-sale securities
|
$
|
130,539
|
$
|
0
|
$
|
130,539
|
$
|
0
|
Fair Value Measurements at December 31, 2014 Using
|
||||||||||||||||
Balance
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Available-for-sale securities
|
||||||||||||||||
U.S. Treasury securities
|
$
|
20,000
|
$
|
0
|
$
|
20,000
|
$
|
$0
|
||||||||
Obligations of U.S. Government agencies
|
4,618
|
0
|
4,618
|
0
|
||||||||||||
Obligations of state and political subdivisions
|
50,246
|
0
|
50,246
|
0
|
||||||||||||
Mortgage-backed securities
|
60,888
|
0
|
60,888
|
0
|
||||||||||||
Money market investments
|
719
|
0
|
719
|
0
|
||||||||||||
Corporate bonds
|
2,790
|
0
|
2,790
|
0
|
||||||||||||
Other marketable equity securities
|
85
|
0
|
85
|
0
|
||||||||||||
Total available-for-sale securities
|
$
|
139,346
|
$
|
0
|
$
|
139,346
|
$
|
$0
|
Carrying Value at September 30, 2015 Using
|
||||||||||||||||
Fair Value
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Impaired loans
|
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
191
|
$
|
0
|
$
|
0
|
$
|
191
|
||||||||
Commercial
|
176
|
0
|
0
|
176
|
||||||||||||
Construction
|
43
|
0
|
0
|
43
|
||||||||||||
Second mortgages
|
43
|
0
|
0
|
43
|
||||||||||||
Total
|
$
|
453
|
$
|
0
|
$
|
0
|
$
|
453
|
||||||||
Other real estate owned
|
||||||||||||||||
Residential 1-4 family
|
$
|
784
|
$
|
0
|
$
|
0
|
$
|
784
|
||||||||
Commercial
|
1,154
|
0
|
0
|
1,154
|
||||||||||||
Construction
|
1,590
|
0
|
0
|
1,590
|
||||||||||||
Total
|
$
|
3,528
|
$
|
0
|
$
|
0
|
$
|
3,528
|
Carrying Value at December 31, 2014 Using
|
||||||||||||||||
Fair Value
|
Quoted Prices in
Active Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Impaired loans
|
||||||||||||||||
Mortgage loans on real estate:
|
||||||||||||||||
Residential 1-4 family
|
$
|
399
|
$
|
0
|
$
|
0
|
$
|
399
|
||||||||
Commercial
|
1,973
|
0
|
0
|
1,973
|
||||||||||||
Construction
|
264
|
0
|
0
|
264
|
||||||||||||
Second mortgages
|
104
|
0
|
0
|
104
|
||||||||||||
Total
|
$
|
2,740
|
$
|
0
|
$
|
0
|
$
|
2,740
|
||||||||
Other real estate owned
|
||||||||||||||||
Residential 1-4 family
|
$
|
884
|
$
|
0
|
$
|
0
|
$
|
884
|
||||||||
Commercial
|
1,198
|
0
|
0
|
1,198
|
||||||||||||
Construction
|
2,139
|
0
|
0
|
2,139
|
||||||||||||
Total
|
$
|
4,221
|
$
|
0
|
$
|
0
|
$
|
4,221
|
Quantitative Information About Level 3 Fair Value Measurements
|
||||||||||
Fair Value at
September 30, 2015
(dollars in thousands)
|
Valuation Techniques
|
Unobservable Input
|
Range
(Weighted Average)
|
|||||||
Impaired loans
|
||||||||||
Residential 1-4 family real estate
|
$
|
191
|
Market comparables
|
Selling costs
|
0.00% - 7.25% (6.32
|
%)
|
||||
Liquidation discount
|
4.00% - 100.00% (16.34
|
%)
|
||||||||
Commercial real estate
|
$
|
176
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Construction
|
$
|
43
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Second mortgages
|
$
|
43
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Other real estate owned
|
||||||||||
Residential 1-4 family
|
$
|
784
|
Market comparables
|
Selling costs
|
0.00% - 7.25% (5.17
|
%)
|
||||
Liquidation discount
|
4.00% - 85.00% (26.97
|
%)
|
||||||||
Commercial
|
$
|
1,154
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Construction
|
$
|
1,590
|
Market comparables
|
Selling costs
|
6.75% - 7.25% (7.22
|
%)
|
||||
Liquidation discount
|
0.00% - 5.00% (4.86
|
%)
|
Quantitative Information About Level 3 Fair Value Measurements
|
||||||||||
Fair Value at
December 31, 2014
(dollars in thousands)
|
Valuation Techniques
|
Unobservable Input
|
Range
(Weighted Average)
|
|||||||
Impaired loans
|
||||||||||
Residential 1-4 family real estate
|
$
|
399
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Commercial real estate
|
$
|
1,973
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Construction
|
$
|
264
|
Market comparables
|
Selling costs
|
0.00% - 7.25% (1.18
|
%)
|
||||
Liquidation discount
|
4.00% - 28.71% (24.70
|
%)
|
||||||||
Second mortgages
|
$
|
104
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00
|
%
|
||||||||
Other real estate owned
|
||||||||||
Residential 1-4 family
|
$
|
884
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00% - 10.00% (8.09
|
%)
|
||||||||
Commercial
|
$
|
1,198
|
Market comparables
|
Selling costs
|
7.25
|
%
|
||||
Liquidation discount
|
4.00% - 10.00% (5.91
|
%)
|
||||||||
Construction
|
$
|
2,139
|
Market comparables
|
Selling costs
|
7.25% - 11.25% (7.38
|
%)
|
||||
Liquidation discount
|
0.00% - 10.00% (2.68
|
%)
|
Fair Value Measurements at September 30, 2015 Using
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
12,709
|
$
|
12,709
|
$
|
0
|
$
|
0
|
||||||||
Securities available-for-sale
|
130,539
|
0
|
130,539
|
0
|
||||||||||||
Securities held-to-maturity
|
83,390
|
0
|
86,980
|
0
|
||||||||||||
Restricted securities
|
2,016
|
0
|
2,016
|
0
|
||||||||||||
Loans, net of allowances for loan losses
|
563,038
|
0
|
0
|
563,310
|
||||||||||||
Bank-owned life insurance
|
24,189
|
0
|
24,189
|
0
|
||||||||||||
Accrued interest receivable
|
2,979
|
0
|
2,979
|
0
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
729,127
|
$
|
0
|
$
|
729,964
|
$
|
0
|
||||||||
Overnight repurchase agreements
|
25,830
|
0
|
25,830
|
0
|
||||||||||||
Term repurchase agreements
|
412
|
0
|
411
|
0
|
||||||||||||
Federal Home Loan Bank advances
|
25,000
|
0
|
25,807
|
0
|
||||||||||||
Accrued interest payable
|
242
|
0
|
242
|
0
|
Fair Value Measurements at December 31, 2014 Using
|
||||||||||||||||
Carrying
Value
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
33,305
|
$
|
33,305
|
$
|
0
|
$
|
0
|
||||||||
Securities available-for-sale
|
139,346
|
0
|
139,346
|
0
|
||||||||||||
Securities held-to-maturity
|
90,089
|
0
|
94,406
|
0
|
||||||||||||
Restricted securities
|
2,293
|
0
|
2,293
|
0
|
||||||||||||
Loans, net of allowances for loan losses
|
528,919
|
0
|
0
|
527,138
|
||||||||||||
Bank-owned life insurance
|
23,525
|
0
|
23,525
|
0
|
||||||||||||
Accrued interest receivable
|
2,695
|
0
|
2,695
|
0
|
||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$
|
716,654
|
$
|
0
|
$
|
717,260
|
$
|
0
|
||||||||
Overnight repurchase agreements
|
37,404
|
0
|
37,404
|
0
|
||||||||||||
Term repurchase agreements
|
412
|
0
|
410
|
0
|
||||||||||||
Federal Home Loan Bank advances
|
30,000
|
0
|
31,536
|
0
|
||||||||||||
Accrued interest payable
|
255
|
0
|
255
|
0
|
Three Months Ended September 30, 2015
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
Bank
|
Trust
|
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
7,596
|
$
|
13
|
$
|
947
|
$
|
(947
|
)
|
$
|
7,609
|
|||||||||
Income from fiduciary activities
|
0
|
846
|
0
|
0
|
846
|
|||||||||||||||
Other income
|
2,125
|
267
|
50
|
(65
|
)
|
2,377
|
||||||||||||||
Total operating income
|
9,721
|
1,126
|
997
|
(1,012
|
)
|
10,832
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
915
|
0
|
0
|
0
|
915
|
|||||||||||||||
Provision for loan losses
|
(50
|
)
|
0
|
0
|
0
|
(50
|
)
|
|||||||||||||
Salaries and employee benefits
|
4,680
|
716
|
114
|
0
|
5,510
|
|||||||||||||||
Other expenses
|
3,328
|
279
|
99
|
(65
|
)
|
3,641
|
||||||||||||||
Total operating expenses
|
8,873
|
995
|
213
|
(65
|
)
|
10,016
|
||||||||||||||
Income before taxes
|
848
|
131
|
784
|
(947
|
)
|
816
|
||||||||||||||
Income tax expense (benefit)
|
(13
|
)
|
45
|
(56
|
)
|
0
|
(24
|
)
|
||||||||||||
Net income
|
$
|
861
|
$
|
86
|
$
|
840
|
$
|
(947
|
)
|
$
|
840
|
|||||||||
Capital expenditures
|
$
|
154
|
$
|
2
|
$
|
0
|
$
|
0
|
$
|
156
|
||||||||||
Total assets
|
$
|
873,986
|
$
|
5,805
|
$
|
90,866
|
$
|
(91,705
|
)
|
$
|
878,952
|
Three Months Ended September 30, 2014
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
Bank
|
Trust
|
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
7,515
|
$
|
13
|
$
|
777
|
$
|
(778
|
)
|
$
|
7,527
|
|||||||||
Income from fiduciary activities
|
0
|
865
|
0
|
0
|
865
|
|||||||||||||||
Other income
|
2,110
|
235
|
50
|
(65
|
)
|
2,330
|
||||||||||||||
Total operating income
|
9,625
|
1,113
|
827
|
(843
|
)
|
10,722
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
951
|
0
|
0
|
0
|
951
|
|||||||||||||||
Provision for loan losses
|
450
|
0
|
0
|
0
|
450
|
|||||||||||||||
Salaries and employee benefits
|
4,248
|
639
|
107
|
0
|
4,994
|
|||||||||||||||
Other expenses
|
3,453
|
264
|
72
|
(65
|
)
|
3,724
|
||||||||||||||
Total operating expenses
|
9,102
|
903
|
179
|
(65
|
)
|
10,119
|
||||||||||||||
Income before taxes
|
523
|
210
|
648
|
(778
|
)
|
603
|
||||||||||||||
Income tax expense (benefit)
|
(116
|
)
|
71
|
(44
|
)
|
0
|
(89
|
)
|
||||||||||||
Net income
|
$
|
639
|
$
|
139
|
$
|
692
|
$
|
(778
|
)
|
$
|
692
|
|||||||||
Capital expenditures
|
$
|
411
|
$
|
2
|
$
|
0
|
$
|
0
|
$
|
413
|
||||||||||
Total assets
|
$
|
860,577
|
$
|
5,679
|
$
|
86,931
|
$
|
(87,831
|
)
|
$
|
865,356
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
Bank
|
Trust
|
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
22,624
|
$
|
39
|
$
|
3,590
|
$
|
(3,590
|
)
|
$
|
22,663
|
|||||||||
Income from fiduciary activities
|
0
|
2,740
|
0
|
0
|
2,740
|
|||||||||||||||
Other income
|
6,387
|
778
|
150
|
(196
|
)
|
7,119
|
||||||||||||||
Total operating income
|
29,011
|
3,557
|
3,740
|
(3,786
|
)
|
32,522
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
2,726
|
0
|
0
|
0
|
2,726
|
|||||||||||||||
Provision for loan losses
|
250
|
0
|
0
|
0
|
250
|
|||||||||||||||
Salaries and employee benefits
|
13,263
|
2,014
|
339
|
0
|
15,616
|
|||||||||||||||
Other expenses
|
9,526
|
771
|
215
|
(196
|
)
|
10,316
|
||||||||||||||
Total operating expenses
|
25,765
|
2,785
|
554
|
(196
|
)
|
28,908
|
||||||||||||||
Income before taxes
|
3,246
|
772
|
3,186
|
(3,590
|
)
|
3,614
|
||||||||||||||
Income tax expense (benefit)
|
165
|
263
|
(138
|
)
|
0
|
290
|
||||||||||||||
Net income
|
$
|
3,081
|
$
|
509
|
$
|
3,324
|
$
|
(3,590
|
)
|
$
|
3,324
|
|||||||||
Capital expenditures
|
$
|
1,183
|
$
|
21
|
$
|
0
|
$
|
0
|
$
|
1,204
|
||||||||||
Total assets
|
$
|
873,986
|
$
|
5,805
|
$
|
90,866
|
$
|
(91,705
|
)
|
$
|
878,952
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
Bank
|
Trust
|
Parent
|
Eliminations
|
Consolidated
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Interest and dividend income
|
$
|
22,492
|
$
|
38
|
$
|
2,929
|
$
|
(2,930
|
)
|
$
|
22,529
|
|||||||||
Income from fiduciary activities
|
0
|
2,613
|
0
|
0
|
2,613
|
|||||||||||||||
Other income
|
6,222
|
721
|
150
|
(196
|
)
|
6,897
|
||||||||||||||
Total operating income
|
28,714
|
3,372
|
3,079
|
(3,126
|
)
|
32,039
|
||||||||||||||
Expenses
|
||||||||||||||||||||
Interest expense
|
2,944
|
0
|
0
|
0
|
2,944
|
|||||||||||||||
Provision for loan losses
|
800
|
0
|
0
|
0
|
800
|
|||||||||||||||
Salaries and employee benefits
|
12,538
|
1,964
|
326
|
0
|
14,828
|
|||||||||||||||
Other expenses
|
9,965
|
786
|
65
|
(196
|
)
|
10,620
|
||||||||||||||
Total operating expenses
|
26,247
|
2,750
|
391
|
(196
|
)
|
29,192
|
||||||||||||||
Income before taxes
|
2,467
|
622
|
2,688
|
(2,930
|
)
|
2,847
|
||||||||||||||
Income tax expense (benefit)
|
(53
|
)
|
212
|
(82
|
)
|
0
|
77
|
|||||||||||||
Net income
|
$
|
2,520
|
$
|
410
|
$
|
2,770
|
$
|
(2,930
|
)
|
$
|
2,770
|
|||||||||
Capital expenditures
|
$
|
3,480
|
$
|
16
|
$
|
0
|
$
|
0
|
$
|
3,496
|
||||||||||
Total assets
|
$
|
860,577
|
$
|
5,679
|
$
|
86,931
|
$
|
(87,831
|
)
|
$
|
865,356
|
2015
|
||||||||
Regulatory
|
September 30, 2015
|
|||||||
Minimums
|
||||||||
Common Equity Tier 1 Capital
|
4.50
|
%
|
13.82
|
%
|
||||
Tier 1 Capital
|
6.00
|
%
|
13.82
|
%
|
||||
Tier 1 Leverage
|
4.00
|
%
|
10.94
|
%
|
||||
Total Capital
|
8.00
|
%
|
14.88
|
%
|
Exhibit No.
|
Description
|
|
3.1
|
Articles of Incorporation of Old Point Financial Corporation, as amended effective June 22, 2000 (incorporated by reference to Exhibit 3.1 to Form 10-K filed March 12, 2009)
|
|
3.2
|
Bylaws of Old Point Financial Corporation, as amended and restated March 8, 2011 (incorporated by reference to Exhibit 3.2 to Form 8-K filed March 10, 2011)
|
|
10.6
|
Base Salaries of Executive Officers of the Registrant (incorporated by reference to Exhibit 10.6 to Form 10-K filed March 30, 2015, as updated by Form 8-K/A filed October 19, 2015)
|
|
10.13
|
Separation Agreement and General Release by and between Louis G. Morris and Old Point Financial Corporation and The Old Point National Bank of Phoebus, dated September 8, 2015
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101
|
The following materials from Old Point Financial Corporation's quarterly report on Form 10-Q for the quarter ended September 30, 2015, formatted in XBRL (Extensible Business Reporting Language), filed herewith: (i) Consolidated Balance Sheets (unaudited for September 30, 2015), (ii) Consolidated Statements of Income (unaudited), (iii) Consolidated Statements of Comprehensive Income (Loss) (unaudited), (iv) Consolidated Statements of Changes in Stockholders' Equity (unaudited), (v) Consolidated Statements of Cash Flows (unaudited), and (vi) Notes to Consolidated Financial Statements (unaudited)
|
OLD POINT FINANCIAL CORPORATION
|
|||
November 9, 2015
|
/s/Robert F. Shuford, Sr.
|
||
Robert F. Shuford, Sr.
|
|||
Chairman, President & Chief Executive Officer
|
|||
(Principal Executive Officer)
|
|||
November 9, 2015
|
/s/Laurie D. Grabow
|
||
Laurie D. Grabow
|
|||
Chief Financial Officer & Senior Vice President/Finance
|
|||
(Principal Financial & Accounting Officer)
|
Date: November 9, 2015
|
|
/s/Robert F. Shuford, Sr.
|
|
Robert F. Shuford, Sr.
|
|
Chairman, President & Chief Executive Officer
|
Date: November 9, 2015
|
|
/s/Laurie D. Grabow
|
|
Laurie D. Grabow
|
|
Chief Financial Officer & Senior Vice President/Finance
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the periods covered in the Report.
|
a.
|
The Company shall continue to pay Executive his base salary at the same rate as it existed on the Separation Date between January 1 through December 31, 2016 ("Severance Period"). The total gross amount of base salary to be paid during the Severance Period is $300,000.00, less all applicable withholdings ("Severance Pay"), and the Company shall pay this sum in approximately equal installments in accordance with its regular pay periods throughout the calendar year 2016.
|
b.
|
During the Severance Period, the Company shall reimburse Executive for health insurance premiums resulting from continuing coverage under the Company health and dental insurance plan pursuant to the Consolidated Omnibus Budget Reconciliation Act ("COBRA").
|
c.
|
The Company's obligations under Sections 4.a. and b. of this Agreement are conditioned on Executive's execution and non-revocation of and adherence to all terms of this Agreement.
|
a.
|
The release given by Executive in this Agreement is given solely in exchange for the consideration set forth in Section 4 of this Agreement and such consideration is in addition to anything of value which Executive was entitled to receive prior to entering into this Agreement;
|
b.
|
By entering into this Agreement, Executive does not waive rights or claims that may arise after the date this Agreement is executed;
|
c.
|
Executive has been advised to consult an attorney prior to entering into this Agreement, and this provision of the Agreement satisfies the requirement of the Older Workers Benefit Protection Act that Executive be so advised in writing;
|
d.
|
Executive has been offered twenty-one (21) days from receipt of this Separation Agreement and General Release within which to consider this Agreement; and
|
e.
|
For a period of seven (7) days following Executive's execution of this Agreement, Executive may revoke this Agreement by delivering written notice to Rachel Blankenship, Human Resources Director, and this Agreement shall not become effective or enforceable until such seven (7) day period has expired.
|
September 8, 2015
|
/s/Louis G. Morris
|
|
Date
|
Louis G. Morris
|
|
OLD POINT FINANCIAL CORPORATION
|
||
September 8, 2015
|
By:
|
/s/Robert F. Shuford, Sr.
|
Date
|
Robert F. Shuford, Sr.
|
|
THE OLD POINT NATIONAL BANK OF PHOEBUS
|
||
September 8, 2015
|
By:
|
/s/Robert F. Shuford, Sr.
|
Date
|
Robert F. Shuford, Sr.
|