Attached files

file filename
EX-31.1 - EX-31.1 - Your Community Bankshares, Inc.a15-15453_1ex31d1.htm
EX-32.2 - EX-32.2 - Your Community Bankshares, Inc.a15-15453_1ex32d2.htm
EX-32.1 - EX-32.1 - Your Community Bankshares, Inc.a15-15453_1ex32d1.htm
EX-31.2 - EX-31.2 - Your Community Bankshares, Inc.a15-15453_1ex31d2.htm

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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 June 30, 2015

 

OR

 

o         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                 to               

 

Commission File No. 0-25766

 

Your Community Bankshares, Inc.

(Exact name of registrant as specified in its charter)

 

Indiana

 

35-1938254

(State or other jurisdiction of incorporation or
organization)

 

(I.R.S. Employer Identification Number)

 

101 W. Spring Street, New Albany, Indiana

 

47150

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code   812-944-2224

 

Community Bank Shares of Indiana, Inc.

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.  x  Yes  o  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). x Yes  o  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 o

 

Accelerated Filer x

 

 

 

Non- Accelerated Filer o

 

Smaller Reporting Companyo

 

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

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PRECEDING FIVE YEARS:  Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13, or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.  o  Yes  o  No

 

APPLICABLE ONLY TO CORPORATE ISSUERS:  Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:  5,405,079 shares of common stock were outstanding as of August 7, 2015.

 

 

 



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

 

INDEX

 

 

 

Page

Part I

Financial Information

 

 

 

 

Item 1.

Financial Statements

 

 

Consolidated Balance Sheets

3

 

 

 

 

Consolidated Statements of Income

4

 

 

 

 

Consolidated Statements of Comprehensive Income (Loss)

6

 

 

 

 

Consolidated Statement of Changes in Shareholders’ Equity

7

 

 

 

 

Consolidated Statements of Cash Flows

8

 

 

 

 

Notes to Consolidated Financial Statements

10

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

50

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

64

 

 

 

Item 4.

Controls and Procedures

67

 

 

 

Part II

Other Information

 

 

 

 

Item 1.

Legal Proceedings

68

 

 

 

Item 1A.

Risk Factors

68

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

68

 

 

 

Item 6.

Exhibits

68

 

 

 

Signatures

 

69

 

 

 

Exhibit Index

 

70

 

2



Table of Contents

 

PART I - FINANCIAL INFORMATION

YOUR COMMUNITY BANKSHARES, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

June 30,
2015

 

December 31,
2014

 

 

 

(In thousands, except share data)

 

ASSETS

 

 

 

 

 

Cash and due from financial institutions

 

$

28,947

 

$

12,872

 

Interest-bearing deposits in other financial institutions

 

32,383

 

6,808

 

Deposit for partial redemption of acquiree’s preferred stock and unpaid dividend

 

 

11,341

 

Securities available for sale

 

398,292

 

202,177

 

Loans held for sale

 

390

 

 

Loans, net of allowance for loan losses of $8,045 and $6,465

 

996,971

 

597,110

 

Federal Home Loan Bank and Federal Reserve stock

 

3,807

 

4,964

 

Accrued interest receivable

 

5,083

 

3,152

 

Premises and equipment, net

 

31,462

 

18,124

 

Premises and equipment held for sale

 

5,635

 

 

Company owned life insurance

 

33,348

 

22,058

 

Goodwill

 

6,375

 

 

Core deposit intangible

 

5,634

 

682

 

Foreclosed and repossessed assets

 

8,354

 

4,431

 

Other assets

 

30,647

 

5,027

 

Total Assets

 

$

1,587,328

 

$

888,746

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Deposits

 

 

 

 

 

Non interest-bearing

 

$

292,179

 

$

200,142

 

Interest-bearing

 

1,014,357

 

450,802

 

Total deposits

 

1,306,536

 

650,944

 

Short-term borrowings

 

42,989

 

45,818

 

Subscription agreement proceeds in escrow

 

 

20,774

 

Other borrowings

 

83,000

 

67,000

 

Accrued interest payable

 

703

 

158

 

Other liabilities

 

8,741

 

4,504

 

Total liabilities

 

1,441,969

 

789,198

 

 

 

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Preferred stock, without par value; 5,000,000 authorized; 28,000 shares issued and outstanding in 2015 and 2014; aggregate liquidation preference of $28,000

 

28,000

 

28,000

 

Common stock, $.10 par value per share; 10,000,000 shares authorized; 5,776,244 and 3,863,937 shares issued in 2015 and 2014, respectively; 5,405,079 and 3,447,826 outstanding in 2015 and 2014, respectively

 

578

 

386

 

Additional paid-in capital

 

89,791

 

44,421

 

Retained earnings

 

33,228

 

32,110

 

Accumulated other comprehensive income

 

150

 

1,809

 

Treasury stock, at cost (2015- 371,165 shares, 2014- 416,111 shares)

 

(6,388

)

(7,178

)

Total shareholders’ equity

 

145,359

 

99,548

 

Total Liabilities and Shareholders’ Equity

 

$

1,587,328

 

$

888,746

 

 

See accompanying notes to consolidated financial statements.

 

3



Table of Contents

 

PART I - FINANCIAL INFORMATION

YOUR COMMUNITY BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands, except share data)

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

12,787

 

$

7,098

 

$

25,310

 

$

13,722

 

Taxable securities

 

1,320

 

489

 

2,660

 

1,050

 

Tax-exempt securities

 

881

 

751

 

1,624

 

1,488

 

Federal Home Loan Bank and Federal Reserve dividends

 

69

 

63

 

164

 

116

 

Interest-bearing deposits in other financial institutions

 

49

 

9

 

104

 

35

 

Interest and dividend income

 

15,106

 

8,410

 

29,862

 

16,411

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

Deposits

 

580

 

267

 

1,154

 

520

 

Short-term borrowings

 

23

 

23

 

45

 

53

 

Other borrowings

 

589

 

183

 

1,265

 

376

 

Interest expense

 

1,192

 

473

 

2,464

 

949

 

Net interest income

 

13,914

 

7,937

 

27,398

 

15,462

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

2,155

 

190

 

2,261

 

472

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

11,759

 

7,747

 

25,137

 

14,990

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

1,669

 

835

 

3,060

 

1,627

 

Commission income

 

50

 

48

 

97

 

96

 

Net gain on sales of available for sale securities

 

 

1

 

51

 

296

 

Mortgage banking income

 

74

 

28

 

191

 

44

 

Earnings on company owned life insurance

 

253

 

168

 

505

 

332

 

Interchange income

 

476

 

330

 

920

 

600

 

Other income

 

130

 

130

 

240

 

222

 

Non-interest income

 

2,652

 

1,540

 

5,064

 

3,217

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,086

 

3,366

 

14,205

 

6,733

 

Occupancy

 

1,200

 

549

 

2,827

 

1,249

 

Equipment

 

472

 

301

 

1,053

 

628

 

Data processing

 

921

 

663

 

2,735

 

1,329

 

Marketing and advertising

 

142

 

89

 

352

 

195

 

Legal and professional service fees

 

853

 

738

 

2,411

 

1,158

 

FDIC insurance premiums

 

372

 

129

 

645

 

293

 

Foreclosed assets, net

 

(95

)

53

 

249

 

191

 

Other expense

 

1,524

 

641

 

3,922

 

1,304

 

Total non-interest expense

 

10,475

 

6,529

 

28,399

 

13,080

 

Income before income taxes

 

3,936

 

2,758

 

1,802

 

5,127

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

371

 

610

 

(827

)

867

 

 

 

 

 

 

 

 

 

 

 

Net income

 

3,565

 

2,148

 

2,629

 

4,260

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

(109

)

(109

)

(219

)

(219

)

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

3,456

 

$

2,039

 

$

2,410

 

$

4,041

 

 

4



Table of Contents

 

PART I - FINANCIAL INFORMATION

YOUR COMMUNITY BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands, except share data)

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.64

 

$

0.59

 

$

0.45

 

$

1.18

 

Diluted

 

$

0.64

 

$

0.59

 

$

0.44

 

$

1.17

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

 

$

0.12

 

$

0.12

 

$

0.24

 

$

0.24

 

 

See accompanying notes to consolidated financial statements.

 

5



Table of Contents

 

PART I - FINANCIAL INFORMATION

YOUR COMMUNITY BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Unaudited)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(in thousands)

 

Net income

 

$

3,565

 

$

2,148

 

$

2,629

 

$

4,260

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

Unrealized gain on securities:

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) arising during the period

 

(5,500

)

2,116

 

(2,461

)

4,045

 

Reclassification adjustment for gains included in net income

 

 

(1

)

(51

)

(296

)

Net unrealized gains (losses)

 

(5,500

)

2,115

 

(2,512

)

3,749

 

Tax effect

 

1,871

 

(711

)

855

 

(1,266

)

Net of tax

 

(3,629

)

1,404

 

(1,657

)

2,483

 

 

 

 

 

 

 

 

 

 

 

Defined benefit pension plans:

 

 

 

 

 

 

 

 

 

Net gain (loss) arising during the period

 

(13

)

16

 

(3

)

6

 

Tax effect

 

4

 

(5

)

1

 

(2

)

Net of tax

 

(9

)

11

 

(2

)

4

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income (loss)

 

(3,638

)

1,415

 

(1,659

)

2,487

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

(73

)

$

3,563

 

$

970

 

$

6,747

 

 

See accompanying notes to consolidated financial statements.

 

6



Table of Contents

 

PART I - FINANCIAL INFORMATION

YOUR COMMUNITY BANKSHARES, INC.

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

(Dollar amounts in thousands, except per share data)

(Unaudited)

 

 

 

Preferred
Stock

 

Common
Stock

 

Additional
Paid-In
Capital

 

Retained
Earnings

 

Accumulated
Other
Comprehensive
Income

 

Treasury
Stock

 

Total
Shareholders’
Equity

 

Balance, January 1, 2015

 

$

28,000

 

$

386

 

$

44,421

 

$

32,110

 

$

1,809

 

$

(7,178

)

$

99,548

 

Net income

 

 

 

 

2,629

 

 

 

2,629

 

Other comprehensive loss

 

 

 

 

 

(1,659

)

 

(1,659

)

Assumption of First Financial Service Corporation’s preferred stock

 

12,309

 

 

 

 

 

 

12,309

 

Redemption of preferred stock

 

(12,309

)

 

 

 

 

 

(12,309

)

Issuance of common shares for acquisition of First Financial Service Corporation

 

 

80

 

21,446

 

 

 

 

21,526

 

Issuance of common shares

 

 

112

 

23,656

 

 

 

 

23,768

 

Dividends declared on common stock ($0.24 per share)

 

 

 

 

(1,292

)

 

 

(1,292

)

Dividends on preferred stock

 

 

 

 

(219

)

 

 

(219

)

Issuance of treasury stock under dividend reinvestment plan

 

 

 

37

 

 

 

63

 

100

 

Issuance of stock award shares

 

 

 

(384

)

 

 

273

 

(111

)

Stock options exercised

 

 

 

119

 

 

 

454

 

573

 

Stock award expense

 

 

 

441

 

 

 

 

441

 

Tax benefit from vesting of stock award shares

 

 

 

55

 

 

 

 

55

 

Balance, June 30, 2015

 

$

28,000

 

$

578

 

$

89,791

 

$

33,228

 

$

150

 

$

(6,388

)

$

145,359

 

 

See accompanying notes to consolidated financial statements.

 

7



Table of Contents

 

PART I - FINANCIAL INFORMATION

YOUR COMMUNITY BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

Six Months Ended
June 30,

 

 

 

2015

 

2014

 

 

 

(In thousands)

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

2,629

 

$

4,260

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

Provision for loan losses

 

2,261

 

472

 

Depreciation and amortization

 

(459

)

945

 

Net amortization of securities

 

1,002

 

240

 

Net gain on sales of available for sale securities

 

(51

)

(296

)

Mortgage loans originated for sale

 

(11,192

)

(1,985

)

Proceeds from mortgage loan sales

 

12,767

 

1,847

 

Net gain on sales of mortgage loans

 

(191

)

(40

)

Earnings on company owned life insurance

 

(505

)

(332

)

Stock award compensation expense

 

441

 

201

 

Net (gain) loss on disposition of premises and equipment

 

(171

)

3

 

Net (gain) loss on disposition of foreclosed and repossessed assets

 

65

 

(53

)

Net change in:

 

 

 

 

 

Accrued interest receivable

 

(292

)

5

 

Accrued interest payable

 

(360

)

(19

)

Other assets

 

(1,345

)

933

 

Other liabilities

 

(4,841

)

1,591

 

Net cash from operating activities

 

(242

)

7,772

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Acquisition of First Financial Service Corporation, net

 

12,979

 

 

Net change in interest-bearing deposits

 

38,422

 

(7,831

)

Available for sale securities:

 

 

 

 

 

Sales

 

38,877

 

32,757

 

Purchases

 

(42,001

)

(28,886

)

Maturities, prepayments and calls

 

27,126

 

7,230

 

Loan originations and payments, net

 

(5,831

)

(28,359

)

Proceeds from the sale of foreclosed and repossessed assets

 

8,754

 

1,289

 

Purchases of premises and equipment

 

(930

)

(536

)

Proceeds from the sale of premises and equipment

 

191

 

 

Additions to foreclosed and repossessed assets

 

 

(37

)

Redemption of Federal Reserve and FHLB Stock

 

5,253

 

 

Purchase of Federal Reserve and FHLB stock

 

(16

)

(9

)

Net cash from investing activities

 

82,824

 

(24,382

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Net change in deposits

 

(48,175

)

39,990

 

Net change in short-term borrowings

 

(2,829

)

(8,263

)

Proceeds from issuance of other borrowings

 

 

110,000

 

Repayment of other borrowings

 

(10,846

)

(120,000

)

Taxes paid on stock award shares for employees

 

(111

)

(267

)

Proceeds from stock options exercised

 

573

 

 

Issuance costs paid for common shares issued

 

(1,263

)

 

Redemption of acquired preferred shares and dividends

 

(2,445

)

 

Cash dividends paid on preferred shares

 

(219

)

(181

)

Cash dividends paid on common shares

 

(1,192

)

(712

)

Net cash from financing activities

 

(66,507

)

20,567

 

Net change in cash and due from financial institutions

 

16,075

 

3,957

 

Cash and due from financial institutions at beginning of period

 

12,872

 

15,393

 

Cash and due from financial institutions at end of period

 

$

28,947

 

$

19,350

 

 

8



Table of Contents

 

PART I - FINANCIAL INFORMATION

YOUR COMMUNITY BANKSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

Six Months Ended
June 30,

 

 

 

2015

 

2014

 

 

 

(In thousands)

 

Supplemental cash flow information:

 

 

 

 

 

Interest paid

 

$

1,603

 

$

968

 

Income taxes paid, net of refunds

 

 

345

 

 

 

 

 

 

 

Supplemental noncash disclosures:

 

 

 

 

 

Transfer from loans to foreclosed and repossessed assets

 

10,197

 

1,240

 

Issuance of treasury shares under dividend reinvestment plan

 

63

 

80

 

Issuance of treasury shares for net settlement of stock options

 

63

 

29

 

Sale and financing of foreclosed and repossessed assets

 

683

 

 

Issuance of common shares

 

25,031

 

 

Redemption of preferred shares and unpaid dividends of First Financial Service Corporation

 

18,043

 

 

Declared, unpaid dividends on preferred stock

 

110

 

110

 

 

See accompanying notes to consolidated financial statements.

 

9



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

1.   Presentation of Interim Information

 

Your Community Bankshares, Inc. (“we,” “our”, “us”, or “the Company”) is a bank holding company headquartered in New Albany, Indiana. Our wholly-owned banking subsidiaries are Your Community Bank (“Your Community Bank” or “YCB”), and The Scott County State Bank (“Scott County State Bank”).  YCB and SCSB (YCB and SCSB are at times collectively referred to herein as the “Banks”) are state-chartered commercial banks headquartered in New Albany, Indiana and Scottsburg, Indiana, respectively, and are both regulated by the Indiana Department of Financial Institutions.  Your Community Bank is also regulated by the Federal Deposit Insurance Corporation and (with respect to its Kentucky branches) the Kentucky Office of Financial Institutions.  Scott County State Bank is also regulated by the Federal Reserve.  The Company formed a captive insurance company in 2012, CBIN Insurance, Inc., which issues policies to the Company’s subsidiaries to cover gaps in coverage and other risks not insured by its third-party provider.

 

Your Community Bank has three wholly-owned subsidiaries to manage its investment portfolio. CBSI Holdings, Inc. and CBSI Investments, Inc. are Nevada corporations which jointly own CBSI Investment Portfolio Management, LLC, a Nevada limited liability corporation which holds and manages investment securities previously owned by Your Community Bank.

 

In June 2004 and June 2006, we completed placements of floating rate subordinated debentures through two trusts that we formed, Community Bank Shares (IN) Statutory Trust I and Trust II (“Trusts”).  Because the Trusts are not consolidated with us, our financial statements reflect the subordinated debt we issued to the Trusts.

 

To prepare financial statements in conformity with U.S. generally accepted accounting principles management makes estimates and assumptions based on available information.  These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ.

 

In the opinion of management, the unaudited consolidated financial statements include all normal adjustments considered necessary to present fairly the financial position as of June 30, 2015, the results of operations for the three and six months ended June 30, 2015 and 2014, and cash flows for the six months ended June 30, 2015 and 2014.  All of these adjustments are of a normal, recurring nature.  Interim results are not necessarily indicative of results for a full year.

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and with the instructions for Form 10-Q.  Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements.

 

For further information, refer to the consolidated financial statements and footnotes included in our annual report on Form 10-K for the year ended December 31, 2014.  The consolidated financial statements include our accounts and our subsidiaries’ accounts.  All material intercompany balances and transactions have been eliminated in consolidation.

 

10



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

2.  Acquisition

 

On January 1, 2015, the Company acquired First Financial Service Corporation (“FFKY”) and its wholly-owned subsidiary, First Federal Savings Bank of Elizabethtown (“FFSB”).  FFKY was headquartered in Elizabethtown, Kentucky with $774.1 million in total assets and operated 17 financial centers.  The acquisition expanded the Company’s presence into central Kentucky with minimal overlap of its existing market footprint.

 

The total purchase price for FFKY was $21.9 million, consisting of $423,000 of cash and the issuance of 791,357 shares of the Company’s common stock valued at $21.5 million.  The acquisition was accounted for under the acquisition method of accounting.  Accordingly, the Company recognized amounts for identifiable assets acquired and liabilities assumed at their estimated acquisition date fair values, while $3.0 million of transaction and integration costs associated with the acquisition were expensed as incurred.  Based on the initial preliminary valuation of the fair value of tangible and intangible assets acquired and liabilities assumed, $7.5 million of the purchase price was allocated to goodwill which is not considered deductible for tax purposes.

 

During the quarter ended June 30, 2015, management obtained information regarding the initial valuations of certain assets which were adjusted to reflect the revised estimated fair value resulting in adjusted goodwill of $6.4 million.  Based on management’s preliminary valuation of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, the purchase price for the FFKY acquisition is allocated as follows (in thousands):

 

 

 

As Previously
Reported

 

Recast
Adjustments

 

As Recast

 

Cash and cash equivalents

 

$

13,401

 

$

 

$

13,401

 

Interest-bearing deposits in other financial institutions

 

63,997

 

 

63,997

 

Securities available for sale

 

223,579

 

 

223,579

 

Loans held for sale

 

1,774

 

 

1,774

 

Loans

 

402,259

 

1,802

 

404,061

 

Federal Home Loan Bank Stock

 

4,080

 

 

4,080

 

Accrued interest receivable

 

1,639

 

 

1,639

 

Premises and equipment

 

20,216

 

(500

)

19,716

 

Company owned life insurance

 

10,785

 

 

10,785

 

Foreclosed and repossessed assets

 

3,228

 

127

 

3,355

 

Core deposit intangible

 

5,667

 

 

5,667

 

Deferred tax assets

 

15,290

 

(260

)

15,030

 

Other assets

 

7,786

 

 

7,786

 

Total assets acquired

 

773,701

 

1,169

 

774,870

 

 

 

 

 

 

 

 

 

Deposits

 

704,784

 

 

704,784

 

Other borrowings

 

26,489

 

 

26,489

 

Accrued interest payable

 

6,639

 

 

6,639

 

Other liabilities

 

9,076

 

 

9,076

 

Total liabilities assumed

 

746,988

 

 

746,988

 

 

 

 

 

 

 

 

 

Liquidation amount of preferred stock

 

12,309

 

 

12,309

 

 

 

 

 

 

 

 

 

Total identifiable net assets

 

14,404

 

1,169

 

15,573

 

 

 

 

 

 

 

 

 

Goodwill

 

7,544

 

(1,169

)

6,375

 

 

 

 

 

 

 

 

 

 

 

$

21,948

 

 

 

$

21,948

 

 

11



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

2.  Acquisition (Continued)

 

The following table presents unaudited pro-forma information below for the three and six month periods ended June 30, 2015 and 2014 and gives effect to the FFKY acquisition as if it had occurred on January 1, 2014.  The pro-forma financial information is not necessarily indicative of the results of operations had the acquisition occurred as of that date.  The 2015 pro-forma information was adjusted to exclude acquisition-related costs incurred during the period while 2014 was adjusted to include the costs.  Additionally, adjustments were made for interest income on loans and securities, interest expense on deposits and other borrowings assumed, amortization of intangibles arising from the transaction, and the related income tax effects.

 

 

 

Three Months Ended
June 30

 

Six Months Ended
June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

13,620

 

$

14,506

 

$

26,907

 

$

28,689

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,482

 

$

650

 

$

4,772

 

$

902

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

3,373

 

$

114

 

$

4,553

 

$

(197

)

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.63

 

$

0.02

 

$

0.85

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.62

 

$

0.02

 

$

0.84

 

$

(0.04

)

 

12



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

3.   Securities

 

The fair value of available for sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income were as follows:

 

 

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Fair
Value

 

 

 

(In thousands)

 

June 30, 2015:

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

State and municipal

 

$

112,340

 

$

3,993

 

$

(982

)

$

115,351

 

Residential mortgage-backed agencies issued by U.S. Government sponsored entities

 

246,598

 

607

 

(2,526

)

244,679

 

U.S. Government sponsored entities and agencies

 

34,802

 

57

 

(216

)

34,643

 

Corporate

 

3,359

 

14

 

 

3,373

 

Mutual funds

 

250

 

 

(4

)

246

 

Total securities available for sale

 

$

397,349

 

$

4,671

 

$

(3,728

)

$

398,292

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

State and municipal

 

$

80,623

 

$

5,002

 

$

(174

)

$

85,451

 

Residential mortgage-backed agencies issued by U.S. Government sponsored entities

 

108,377

 

690

 

(1,750

)

107,317

 

U.S. Government sponsored entities and agencies

 

9,472

 

8

 

(319

)

9,161

 

Mutual funds

 

250

 

 

(2

)

248

 

Total securities available for sale

 

$

198,722

 

$

5,700

 

$

(2,245

)

$

202,177

 

 

Sales of available for sale securities were as follows.

 

 

 

Three Months Ended
June 30

 

Six Months Ended
June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands)

 

Proceeds

 

$

 

$

8,947

 

$

38,877

 

$

32,757

 

Gross gains

 

 

44

 

366

 

339

 

Gross losses

 

 

(43

)

(315

)

(43

)

 

The tax provision applicable to these net realized gains amounted to $0 and $17,000 for the three and six months ended June 30, 2015, respectively, and $0 and $101,000 for the three and six months ended June 30, 2014, respectively.

 

13



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

3.   Securities (Continued)

 

The amortized cost and fair value of the contractual maturities of available for sale securities at June 30, 2015 were as follows.  Mortgage-backed agencies and mutual funds which do not have a single maturity date are shown separately.

 

 

 

June 30, 2015

 

 

 

Amortized Cost

 

Fair Value

 

 

 

(In thousands)

 

Within one year

 

$

946

 

$

959

 

One to five years

 

13,000

 

13,216

 

Five to ten years

 

48,093

 

49,599

 

Beyond ten years

 

88,462

 

89,593

 

Residential mortgage-backed securities issued by U.S. Government sponsored entities

 

246,598

 

244,679

 

Mutual funds

 

250

 

246

 

Total

 

$

397,349

 

$

398,292

 

 

Securities with unrealized losses at June 30, 2015 and December 31, 2014, aggregated by investment category and length of time that individual securities have been in a continuous loss position are as follows:

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

 

 

 

(In thousands)

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

 

$

37,778

 

$

(808

)

$

2,912

 

$

(174

)

$

40,690

 

$

(982

)

Residential mortgage-backed securities issued by U.S. Government sponsored entities

 

119,965

 

(957

)

49,303

 

(1,569

)

169,268

 

(2,526

)

U.S. Government sponsored entities and agencies

 

13,604

 

(44

)

8,844

 

(172

)

22,448

 

(216

)

Mutual Funds

 

246

 

(4

)

 

 

246

 

(4

)

Total temporarily impaired

 

$

171,593

 

$

(1,813

)

$

61,059

 

$

(1,915

)

$

232,652

 

$

(3,728

)

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

 

 

 

(In thousands)

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

 

$

1,715

 

$

(8

)

$

6,786

 

$

(166

)

$

8,501

 

$

(174

)

Residential mortgaged-backed securities issued by U.S. Government sponsored agencies

 

3,443

 

(20

)

55,224

 

(1,730

)

58,667

 

(1,750

)

U.S. Government sponsored entities and agencies

 

 

 

8,699

 

(319

)

8,699

 

(319

)

Mutual funds

 

 

 

248

 

(2

)

248

 

(2

)

Total temporarily impaired

 

$

5,158

 

$

(28

)

$

70,957

 

$

(2,217

)

$

76,115

 

$

(2,245

)

 

14



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

3.   Securities (Continued)

 

Management evaluates securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. Investment securities are generally evaluated for OTTI under FASB ASC 320-10.

 

In determining OTTI under the FASB ASC 320-10 model, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the entity has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.

 

As of June 30, 2015, the Company’s security portfolio consisted of 297 securities, 159 of which were in an unrealized loss position. The unrealized losses are related to the Company’s state and municipal, residential mortgage-backed securities issued by U.S. Government sponsored entities and agencies, and U.S. Government sponsored entities and agencies, as discussed below.

 

State and Municipal

 

At June 30, 2015 the Company had approximately $40.7 million of state and municipal securities with an unrealized loss of $982,000.  Of the 268 state and municipal securities in the Company’s portfolio, 266 had an investment grade rating as of June 30, 2015 while two were not rated.  The decline in value in these securities is attributable to interest rate and liquidity, and not credit quality.  All of the state and municipal securities in the Company’s portfolio have a fair value as a percentage of amortized cost greater than 90%.  The Company does not have the intent to sell its state and municipal securities and it is unlikely that we will be required to sell the securities before the anticipated recovery.  The Company does not consider these securities to be other-than-temporarily impaired at June 30, 2015.

 

Residential mortgage-backed Securities issued by U.S. Government sponsored entities

 

At June 30, 2015, all of the mortgage-backed securities held by the Company were issued by U.S. government-sponsored entities, primarily Fannie Mae and Freddie Mac, institutions which the government has affirmed its commitment to support.  Because the decline in fair value is attributable to changes in interest rates and illiquidity, and not credit quality, and because the Company does not have the intent to sell these mortgage-backed securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the Company does not consider these securities to be other-than-temporarily impaired at June 30, 2015.

 

U.S. Government sponsored entities and agencies

 

At June 30, 2015, the unrealized losses in the Company’s U.S. Government sponsored entities and agencies securities portfolio were attributed to changes in interest rates and liquidity, and not due to credit quality.  Because the company does not have the intent to sell these securities and it is not likely that they will be required to sell the securities before their anticipated recovery, the Company does not consider these securities to be other-than-temporarily impaired as of June 30, 2015.

 

15



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans

 

Loans at June 30, 2015 and December 31, 2014 consisted of the following:

 

 

 

June 30,
2015

 

December 31,
2014

 

 

 

(In thousands)

 

Commercial

 

$

168,370

 

$

123,727

 

Construction

 

87,153

 

42,848

 

Commercial real estate:

 

 

 

 

 

Owner occupied nonfarm/residential

 

156,932

 

112,405

 

Other nonfarm/residential

 

188,746

 

100,632

 

Residential real estate:

 

 

 

 

 

Secured by first liens

 

309,019

 

183,837

 

Home equity

 

73,593

 

34,850

 

Consumer

 

21,203

 

5,276

 

Subtotal

 

1,005,016

 

603,575

 

Less:

 

 

 

 

 

Allowance for loan losses

 

(8,045

)

(6,465

)

Loans, net

 

$

996,971

 

$

597,110

 

 

During 2015 and 2014, substantially all of the Company’s residential and commercial real estate loans were pledged as collateral to the Federal Home Loan Bank to secure advances.

 

As discussed under Footnote 2 “Acquisition”, the above loan balances include loans purchased in the First Financial Service Corporation acquisition.  The composition of loans acquired as of June 30, 2015 is as follows:

 

 

 

June 30,
2015

 

 

 

(In thousands)

 

Commercial

 

$

21,201

 

Construction

 

33,681

 

Commercial real estate:

 

 

 

Owner occupied nonfarm/residential

 

42,765

 

Other nonfarm/residential

 

81,905

 

Residential real estate:

 

 

 

Secured by first liens

 

122,925

 

Home equity

 

38,574

 

Consumer

 

13,666

 

Total Loans

 

$

354,717

 

 

16



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

Purchased Credit Impaired Loans:

 

The Company has purchased loans, for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.  The carrying amount of those loans is as follows:

 

 

 

June 30,
2015

 

December 31,
2014

 

 

 

(In thousands)

 

Commercial

 

$

493

 

$

113

 

Construction

 

7,106

 

35

 

Commercial Real Estate

 

31,384

 

3,124

 

Residential Real Estate

 

14,614

 

4,890

 

Consumer

 

11

 

 

Carrying amount

 

$

53,608

 

$

8,162

 

 

There was no associated allowance for loan losses as of June 30, 2015 or December 31, 2014 for purchased credit impaired loans.

 

Accretable yield, or income expected to be collected, is as follows:

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands)

 

Balance, beginning of period

 

$

1,754

 

$

491

 

$

306

 

$

545

 

New loans purchased

 

 

 

1,632

 

 

Accretion of income

 

(620

)

(34

)

(804

)

(62

)

Reclassifications from nonaccretable difference

 

315

 

419

 

315

 

419

 

Disposals

 

 

 

 

(26

)

Balance, end of period

 

$

1,449

 

$

876

 

$

1,449

 

$

876

 

 

17



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended June 30, 2015 and 2014 (in thousands):

 

Three Months Ended June 30, 2015:

 

 

 

Commercial

 

Construction

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,219

 

$

2,182

 

$

1,468

 

$

2,162

 

$

89

 

$

7,120

 

Provision for loan losses

 

2,386

 

(459

)

(246

)

459

 

15

 

2,155

 

Loans charged-off

 

(1,786

)

(32

)

1

 

(105

)

(78

)

(2,000

)

Recoveries

 

22

 

521

 

61

 

51

 

115

 

770

 

Ending balance

 

$

1,841

 

$

2,212

 

$

1,284

 

$

2,567

 

$

141

 

$

8,045

 

 

Three Months Ended June 30, 2014:

 

 

 

Commercial

 

Construction

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,948

 

$

2,460

 

$

1,374

 

$

2,523

 

$

73

 

$

8,378

 

Provision for loan losses

 

(227

)

(19

)

6

 

404

 

26

 

190

 

Loans charged-off

 

 

 

(23

)

(135

)

(52

)

(210

)

Recoveries

 

67

 

 

21

 

8

 

27

 

123

 

Ending balance

 

$

1,788

 

$

2,441

 

$

1,378

 

$

2,800

 

$

74

 

$

8,481

 

 

18



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the six months ended June 30, 2015 and 2014 (in thousands):

 

Six Months Ended June 30, 2015:

 

 

 

Commercial

 

Construction

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

970

 

$

1,992

 

$

1,268

 

$

2,133

 

$

102

 

$

6,465

 

Provision for loan losses

 

2,740

 

(269

)

(832

)

609

 

13

 

2,261

 

Loans charged-off

 

(1,910

)

(32

)

(1

)

(252

)

(151

)

(2,346

)

Recoveries

 

41

 

521

 

849

 

77

 

177

 

1,665

 

Ending balance

 

$

1,841

 

$

2,212

 

$

1,284

 

$

2,567

 

$

141

 

$

8,045

 

 

Six Months Ended June 30, 2014:

 

 

 

Commercial

 

Construction

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,757

 

$

2,210

 

$

1,565

 

$

2,383

 

$

94

 

$

8,009

 

Provision for loan losses

 

(58

)

164

 

(259

)

587

 

38

 

472

 

Loans charged-off

 

(1

)

 

(23

)

(186

)

(111

)

(321

)

Recoveries

 

90

 

67

 

95

 

16

 

53

 

321

 

Ending balance

 

$

1,788

 

$

2,441

 

$

1,378

 

$

2,800

 

$

74

 

$

8,481

 

 

19



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2015 and December 31, 2014 (in thousands):

 

June 30, 2015:

 

 

 

Commercial

 

Construction

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

158

 

$

801

 

$

69

 

$

1,000

 

$

9

 

$

2,037

 

Collectively evaluated for impairment

 

1,683

 

1,411

 

1,215

 

1,567

 

132

 

6,008

 

Acquired with deteriorated credit quality

 

 

 

 

 

 

 

Total ending allowance balance

 

$

1,841

 

$

2,212

 

$

1,284

 

$

2,567

 

$

141

 

$

8,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

2,419

 

$

5,323

 

$

1,772

 

$

5,650

 

$

10

 

$

15,174

 

Loans collectively evaluated for impairment

 

165,458

 

74,724

 

312,522

 

362,348

 

21,182

 

936,234

 

Loans acquired with deteriorated credit quality

 

493

 

7,106

 

31,384

 

14,614

 

11

 

53,608

 

Total ending loans balance

 

$

168,370

 

$

87,153

 

$

345,678

 

$

382,612

 

$

21,203

 

$

1,005,016

 

 

December 31, 2014:

 

 

 

Commercial

 

Construction

 

Commercial
Real Estate

 

Residential
Real Estate

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

65

 

$

790

 

$

72

 

$

736

 

$

9

 

$

1,672

 

Collectively evaluated for impairment

 

905

 

1,202

 

1,196

 

1,397

 

93

 

4,793

 

Acquired with deteriorated credit quality

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

Total ending allowance balance

 

$

970

 

$

1,992

 

$

1,268

 

$

2,133

 

$

102

 

$

6,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

4,251

 

$

6,105

 

$

1,822

 

$

4,459

 

$

10

 

$

16,647

 

Loans collectively evaluated for impairment

 

119,363

 

36,708

 

208,091

 

209,338

 

5,266

 

578,766

 

Loans acquired with deteriorated credit quality

 

 113

 

 35

 

 3,124

 

 4,890

 

 —

 

 8,162

 

Total ending loans balance

 

$

123,727

 

$

42,848

 

$

213,037

 

$

218,687

 

$

5,276

 

$

603,575

 

 

20



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents information related to loans individually evaluated for impairment by class of loans as of and for the six month period ending June 30, 2015 (in thousands):

 

June 30, 2015:

 

 

 

Unpaid Principal
Balance

 

Recorded
Investment

 

Allowance for
Loan Losses
Allocated

 

Average
Recorded
Investment

 

Interest Income
Recognized and
Received

 

 

 

(In thousands)

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

2,885

 

$

1,026

 

$

 

$

3,758

 

$

2

 

Construction

 

2,420

 

1,646

 

 

3,150

 

16

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

1,014

 

1,014

 

 

798

 

25

 

Other nonfarm/nonresidential

 

539

 

539

 

 

777

 

14

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

Secured by first liens

 

2,010

 

1,907

 

 

2,085

 

6

 

Home equity

 

102

 

102

 

 

39

 

 

Consumer

 

1

 

1

 

 

1

 

 

Total

 

$

8,971

 

$

6,235

 

$

 

$

10,608

 

$

63

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,393

 

$

1,393

 

$

158

 

$

533

 

$

 

Construction

 

3,677

 

3,677

 

801

 

3,720

 

68

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

219

 

219

 

69

 

207

 

4

 

Other nonfarm/nonresidential

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

Secured by first liens

 

2,982

 

2,903

 

771

 

2,126

 

33

 

Home equity

 

738

 

738

 

229

 

738

 

16

 

Consumer

 

9

 

9

 

9

 

9

 

 

Total

 

$

9,018

 

$

8,939

 

$

2,037

 

$

7,333

 

$

121

 

 

21



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2014:

 

December 31, 2014:

 

 

 

Unpaid Principal
Balance

 

Recorded
Investment

 

Allowance for
Loan Losses
Allocated

 

 

 

(In thousands)

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial

 

$

4,409

 

$

4,138

 

$

 

Construction

 

5,458

 

2,357

 

 

Commercial real estate:

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

742

 

742

 

 

Other nonfarm/nonresidential

 

900

 

900

 

 

Residential real estate:

 

 

 

 

 

 

 

Secured by first liens

 

1,877

 

1,800

 

 

Home equity

 

62

 

14

 

 

Consumer

 

1

 

1

 

 

Total

 

$

13,449

 

$

9,952

 

$

 

 

 

 

Unpaid Principal
Balance

 

Recorded
Investment

 

Allowance for
Loan Losses
Allocated

 

 

 

(In thousands)

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial

 

$

113

 

$

113

 

$

65

 

Construction

 

3,748

 

3,748

 

790

 

Commercial real estate:

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

180

 

180

 

72

 

Other nonfarm/nonresidential

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

Secured by first liens

 

1,983

 

1,905

 

519

 

Home equity

 

740

 

740

 

217

 

Consumer

 

9

 

9

 

9

 

Total

 

$

6,773

 

$

6,695

 

$

1,672

 

 

The recorded investment in loans excludes accrued interest receivable and loan origination fees, net due to immateriality.  For purposes of this disclosure, the unpaid principal balance is not reduced for net charge-offs.

 

22



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents the information related to loans individually evaluated for impairment by class of loans for the three month period ending June 30, 2015:

 

 

 

Average
Recorded
Investment

 

Interest Income
Recognized and
Received

 

 

 

(In thousands)

 

With no related allowance recorded:

 

 

 

 

 

Commercial

 

$

3,567

 

$

 

Construction

 

3,546

 

8

 

Commercial real estate:

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

826

 

15

 

Other nonfarm/nonresidential

 

715

 

7

 

Residential real estate:

 

 

 

 

 

Secured by first liens

 

2,227

 

2

 

Home equity

 

51

 

 

Consumer

 

1

 

 

Total

 

$

10,933

 

$

32

 

 

 

 

Average
Recorded
Investment

 

Interest Income
Recognized and
Received

 

 

 

(In thousands)

 

With an allowance recorded:

 

 

 

 

 

Commercial

 

$

744

 

$

 

Construction

 

3,707

 

34

 

Commercial real estate:

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

220

 

2

 

Other nonfarm/nonresidential

 

 

 

Residential real estate:

 

 

 

 

 

Secured by first liens

 

2,237

 

16

 

Home equity

 

737

 

8

 

Consumer

 

9

 

 

Total

 

$

7,654

 

$

60

 

 

23



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents information related to loans individually evaluated for impairment by class of loans for the three and six month periods ending June 30, 2014:

 

 

 

Three Months

 

Six Months

 

 

 

Average
Recorded
Investment

 

Interest Income
Recognized and
Received

 

Average
Recorded
Investment

 

Interest Income
Recognized and
Received

 

 

 

(In thousands)

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,255

 

$

23

 

$

1,350

 

$

23

 

Construction

 

2,330

 

8

 

2,313

 

15

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

859

 

12

 

807

 

24

 

Other nonfarm/nonresidential

 

1,442

 

2

 

1,354

 

5

 

Residential real estate:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

2,456

 

3

 

2,457

 

6

 

Home equity

 

138

 

1

 

345

 

2

 

Consumer

 

4

 

 

11

 

 

Total

 

$

8,484

 

$

49

 

$

8,637

 

$

75

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,013

 

$

1

 

$

2,991

 

$

1

 

Construction

 

4,739

 

40

 

4,764

 

82

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

184

 

2

 

186

 

4

 

Other nonfarm/nonresidential

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

2,140

 

20

 

2,018

 

32

 

Home equity

 

872

 

11

 

932

 

22

 

Consumer

 

24

 

 

29

 

 

Total

 

$

10,972

 

$

74

 

$

10,920

 

$

141

 

 

24



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of June 30, 2015 and December 31, 2014:

 

 

 

June 30, 2015

 

December 31, 2014

 

 

 

Nonaccrual

 

Loans Past
Due Over 90
Days Still
Accruing

 

Nonaccrual

 

Loans Past
Due Over 90
Days Still
Accruing

 

 

 

(In thousands)

 

Commercial

 

$

2,129

 

$

 

$

3,917

 

$

 

Construction

 

2,951

 

 

2,045

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

281

 

 

90

 

 

Other nonfarm/nonresidential

 

1,920

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

4,103

 

220

 

1,218

 

 

Home equity

 

662

 

 

184

 

 

Consumer

 

59

 

 

81

 

 

Total

 

$

12,105

 

$

220

 

$

7,535

 

$

 

 

Of the loans on non-accrual status as of June 30, 2015, $6.0 million were acquired from First Financial Service Corporation.

 

25



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents the aging of the recorded investment in past due loans as of June 30, 2015 and December 31, 2014 by class of loans:

 

June 30, 2015:

 

 

 

30 – 59
Days
Past
Due

 

60 – 89
Days
Past
Due

 

Greater
than 89
Days
Past
Due

 

Total
Past
Due

 

Loans
Not
Past Due

 

Loans
Past Due
Over 90
Days Still
Accruing

 

 

 

(In thousands)

 

Commercial

 

$

378

 

$

 

$

2,129

 

$

2,507

 

$

165,863

 

$

 

Construction

 

 

35

 

2,951

 

2,986

 

84,167

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

72

 

 

281

 

353

 

156,579

 

 

Other nonfarm/nonresidential

 

175

 

 

1,920

 

2,095

 

186,651

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by first liens

 

1,253

 

1,031

 

4,182

 

6,466

 

302,553

 

220

 

Home equity

 

622

 

119

 

662

 

1,403

 

72,190

 

 

Consumer

 

213

 

52

 

60

 

325

 

20,878

 

 

Total

 

$

2,713

 

$

1,237

 

$

12,185

 

$

16,135

 

$

988,881

 

$

220

 

Loans included in totals above acquired from First Financial Service Corporation

 

$

870

 

$

560

 

$

6,114

 

$

7,544

 

$

347,173

 

$

 

 

December 31, 2014:

 

 

 

30 – 59
Days
Past
Due

 

60 – 89
Days
Past
Due

 

Greater
than 89
Days
Past
Due

 

Total
Past
Due

 

Loans
Not
Past Due

 

Loans
Past Due
Over 90
Days Still
Accruing

 

 

 

(In thousands)

 

Commercial

 

$

179

 

$

13

 

$

3,917

 

$

4,109

 

$

119,618

 

$

 

Construction

 

62

 

 

2,045

 

2,107

 

40,741

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

 

 

90

 

90

 

112,315

 

 

Other nonfarm/nonresidential

 

 

 

 

 

100,632

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by first liens

 

2,817

 

1,171

 

1,218

 

5,206

 

178,631

 

 

Home equity

 

341

 

12

 

184

 

538

 

34,312

 

 

Consumer

 

16

 

 

81

 

97

 

5,179

 

 

Total

 

$

3,416

 

$

1,196

 

$

7,535

 

$

12,147

 

$

591,428

 

$

 

 

26



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

Troubled Debt Restructurings:

 

Troubled debt restructurings totaled $17.4 million and $11.9 million at June 30, 2015 and at December 31, 2014.  Of the total TDRs outstanding at June 30, 2015, $7.2 million were acquired from First Financial Service Corporation that have been modified by the Company subsequent to acquisition.   There were $2.6 million and $4.1 million TDRs on non-accrual as of June 30, 2015 and December 31, 2014.  The Company did not have any commitments to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings as of June 30, 2015 and December 31, 2014.

 

The detail of outstanding TDRs by class and modification type as of June 30, 2015 and December 31, 2014 follows (in thousands):

 

June 30, 2015:

 

 

 

Recorded
Investment

 

Allowance
for Loan
Losses
Allocated

 

Commercial:

 

 

 

 

 

Extended maturity

 

$

2,134

 

$

47

 

Multiple modifications

 

28

 

18

 

Construction:

 

 

 

 

 

Interest rate reduction

 

1,386

 

180

 

Extended maturity

 

2,971

 

 

Interest only payments

 

556

 

 

Multiple modifications

 

2,522

 

405

 

Commercial real estate:

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

 

 

 

 

Extended maturity

 

180

 

 

Interest only payments

 

174

 

67

 

Other nonfarm/nonresidential

 

 

 

 

 

Extended maturity

 

3,269

 

 

Multiple modifications

 

343

 

 

Residential real estate:

 

 

 

 

 

Secured by first liens

 

 

 

 

 

Interest rate reduction

 

320

 

138

 

Extended maturity

 

2,012

 

40

 

Multiple modifications

 

859

 

91

 

Home equity

 

 

 

 

 

Multiple modifications

 

638

 

214

 

Total

 

$

17,392

 

$

1,200

 

 

27



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

December 31, 2014:

 

 

 

Recorded
Investment

 

Allowance
for Loan
Losses
Allocated

 

 

 

(In thousands)

 

Commercial:

 

 

 

 

 

Extended maturity

 

$

3,902

 

$

 

Multiple modifications

 

18

 

 

Construction:

 

 

 

 

 

Interest rate reduction

 

1,386

 

180

 

Extended maturity

 

115

 

 

Interest only payments

 

556

 

 

Multiple modifications

 

2,559

 

393

 

Commercial real estate:

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

 

 

 

 

Interest only payments

 

180

 

72

 

Other nonfarm/nonresidential

 

 

 

 

 

Extended maturity

 

551

 

 

Multiple modifications

 

348

 

 

Residential real estate:

 

 

 

 

 

Secured by first liens

 

 

 

 

 

Interest rate reduction

 

907

 

140

 

Extended maturity

 

477

 

44

 

Multiple modifications

 

250

 

30

 

Home equity

 

 

 

 

 

Multiple modifications

 

648

 

209

 

Total

 

$

11,897

 

$

1,068

 

 

28



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

A loan is considered in payment default once it is 30 days contractually past due under the modified terms.  The following table summarizes the Company’s TDR’s by class, modification type and performance as of June 30, 2015 and December 31, 2014 (in thousands):

 

June 30, 2015:

 

 

 

TDRs Greater than
30 Days Past Due
and
Still Accruing

 

TDRs on
Nonaccrual

 

Total TDRs
Not
Performing to
Modified
Terms

 

Total TDRs
Performing to
Modified
Terms

 

Commercial:

 

 

 

 

 

 

 

 

 

Extended maturity

 

$

 

$

1,790

 

$

1,790

 

$

344

 

Multiple modifications

 

 

 

 

28

 

Construction:

 

 

 

 

 

 

 

 

 

Interest rate reduction

 

 

 

 

1,386

 

Extended maturity

 

 

 

 

2,971

 

Interest only payments

 

 

556

 

556

 

 

Multiple modifications

 

 

 

 

2,522

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

 

 

 

 

 

 

 

 

Extended maturity

 

 

 

 

180

 

Interest only payments

 

 

 

 

174

 

Other nonfarm/nonresidential

 

 

 

 

 

 

 

 

 

Extended maturity

 

 

 

 

3,269

 

Multiple modifications

 

 

 

 

343

 

Residential:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

 

 

 

 

 

 

 

 

Interest rate reduction

 

 

 

 

320

 

Extended maturity

 

 

 

 

2,012

 

Multiple modifications

 

220

 

 

220

 

639

 

Home equity

 

 

 

 

 

 

 

 

 

Multiple modifications

 

 

 

 

638

 

Total

 

$

220

 

$

2,346

 

$

2,566

 

$

14,826

 

 

29



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

December 31, 2014:

 

 

 

TDRs Greater than
30 Days Past Due
and
Still Accruing

 

TDRs on
Nonaccrual

 

Total TDRs
Not
Performing
to
Modified
Terms

 

Total TDRs
Performing
to Modified
Terms

 

 

 

(In thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

Extended maturity

 

$

 

$

3,558

 

$

3,558

 

$

344

 

Multiple modifications

 

 

 

 

18

 

Construction:

 

 

 

 

 

 

 

 

 

Interest rate reduction

 

 

 

 

1,386

 

Extended maturity

 

 

 

 

115

 

Interest only payments

 

 

556

 

556

 

 

Multiple modifications

 

 

 

 

2,559

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

 

 

 

 

 

 

 

 

Interest only

 

 

 

 

180

 

Other nonfarm/nonresidential

 

 

 

 

 

 

 

 

 

Extended maturity

 

 

 

 

551

 

Multiple modifications

 

 

 

 

348

 

Residential:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

 

 

 

 

 

 

 

 

Interest rate reduction

 

583

 

 

583

 

324

 

Extended maturity

 

 

 

 

477

 

Multiple modifications

 

220

 

 

220

 

30

 

Home equity

 

 

 

 

 

 

 

 

 

Multiple modifications

 

 

 

 

648

 

Total

 

$

803

 

$

4,114

 

$

4,917

 

$

6,980

 

 

There were no trouble debt restructurings that defaulted within 12 months of modifications during the three and six months ended June 30, 2015 and June 30, 2014.

 

During the quarter and six months ended June 30, 2015, the terms of certain loans were modified as troubled debt restructurings.  The modification of the terms of such loans included one or a combination of the following:  a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or adjustment of scheduled loan payments from principal and interest to interest only.

 

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the company’s internal underwriting policy.

 

30



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended June 30, 2015 and 2014 and their performance, by modification type (in thousands):

 

 

 

Number
of Loans

 

Pre-
Modification
Outstanding
Recorded
Investment

 

Post-
Modification
Outstanding
Recorded
Investment

 

TDRs
Performing
to Modified
Terms

 

TDRs Not
Performing to
Modified
Terms

 

June 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

Construction:

 

 

 

 

 

 

 

 

 

 

 

Extended maturity

 

4

 

2,866

 

2,866

 

2,971

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

 

 

 

 

 

 

 

 

 

 

Extended maturity

 

1

 

175

 

175

 

180

 

 

Other nonfarm/nonresidential

 

 

 

 

 

 

 

 

 

 

 

Extended maturity

 

3

 

2,840

 

2,840

 

2,731

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

Secured by first liens

 

 

 

 

 

 

 

 

 

 

 

Extended maturity

 

2

 

1,529

 

1,529

 

1,543

 

 

Multiple modifications

 

1

 

615

 

615

 

611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

Secured by first liens

 

 

 

 

 

 

 

 

 

 

 

Multiple modifications

 

1

 

31

 

31

 

31

 

 

 

31



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2015 and 2014 and their performance, by modification type (in thousands):

 

 

 

Number
of Loans

 

Pre-
Modification
Outstanding
Recorded
Investment

 

Post-
Modification
Outstanding
Recorded
Investment

 

TDRs
Performing
to Modified
Terms

 

TDRs Not
Performing to
Modified
Terms

 

June 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Interest only payments

 

1

 

$

53

 

$

53

 

$

10

 

$

 

Construction:

 

 

 

 

 

 

 

 

 

 

 

Extended maturity

 

4

 

2,866

 

2,866

 

2,971

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

 

 

 

 

 

 

 

 

 

 

Extended maturity

 

1

 

175

 

175

 

180

 

 

Other nonfarm/nonresidential

 

 

 

 

 

 

 

 

 

 

 

Extended maturity

 

3

 

2,840

 

2,840

 

2,731

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

Secured by first liens

 

 

 

 

 

 

 

 

 

 

 

Extended maturity

 

2

 

1,529

 

1,529

 

1,543

 

 

Multiple modifications

 

1

 

615

 

615

 

611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Interest only payments

 

1

 

$

556

 

$

556

 

$

556

 

$

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

Secured by first liens

 

 

 

 

 

 

 

 

 

 

 

Multiple modifications

 

1

 

31

 

31

 

31

 

 

 

32



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

Credit Quality Indicators:

 

The Company categorizes loans 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 as to credit risk.  On a monthly basis, the Company reviews its loans that are risk rated Watch, Special Mention, Substandard, or Doubtful to determine they are properly classified.  In addition, the Company reviews loans rated as a “pass” that have exhibited signs that may require a classification change, such as past due greater than 30 days and other relevant information including:  loan officer recommendations, knowledge of specific borrower circumstances, and receipt of borrower financial statements.  The Company uses the following definitions for risk ratings:

 

The Company uses the following definitions for its criticized loan risk ratings:

 

Watch.  Loans classified as watch are not considered “rated” or “classified” for regulatory purposes, but are considered criticized assets which exhibit modest deterioration in financial performance or external threats.

 

Special Mention.  Loans classified as special mention exhibit potential weaknesses that deserve management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan, or in the Company’s credit position at some future date.  Economic or market conditions exist which may affect the borrower more severely than other companies in its industry.

 

The Company uses the following definitions for its classified loan risk ratings:

 

Substandard.  Loans classified as substandard are characterized by having well defined financial weakness.  Substandard loans are usually evidenced by chronic or emerging past due performance and serious deficiencies in the primary source of repayment.

 

Doubtful.  Loans classified as doubtful have a well-defined and documented financial weaknesses.  They have all the weaknesses of a substandard loan with the additional characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions, and values highly questionable and improbable.  Generally, loans classified as doubtful are on non-accrual.

 

Loans not meeting the criteria above that are listed as pass are included in groups of homogeneous loans.  The risk category of loans by class of loans based on the most recent analysis performed as of June 30, 2015 and December 31, 2014 is as follows:

 

33



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

4.   Loans (Continued)

 

June 30, 2015:

 

 

 

Criticized

 

Classified

 

Pass

 

Total

 

 

 

(In thousands)

 

Commercial

 

$

6,814

 

$

3,988

 

$

157,568

 

$

168,370

 

Construction

 

3,137

 

12,399

 

71,617

 

87,153

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/residential

 

4,685

 

8,673

 

143,574

 

156,932

 

Other nonfarm/residential

 

13,088

 

20,619

 

155,039

 

188,746

 

Residential real estate:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

21,314

 

10,144

 

277,561

 

309,019

 

Home equity

 

514

 

2,194

 

70,885

 

73,593

 

Consumer

 

3

 

104

 

21,096

 

21,203

 

Total

 

$

49,555

 

$

58,121

 

$

897,340

 

$

1,005,016

 

 

 

 

 

 

 

 

 

 

 

Loans included in totals above acquired First Financial Service Corporation

 

$

4,989

 

$

42,203

 

$

307,525

 

$

354,717

 

 

December 31, 2014:

 

 

 

Criticized

 

Classified

 

Pass

 

Total

 

 

 

(In thousands)

 

Commercial

 

$

6,394

 

$

3,930

 

$

113,403

 

$

123,727

 

Construction

 

3,476

 

6,105

 

33,267

 

42,848

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/residential

 

7,144

 

742

 

104,519

 

112,405

 

Other nonfarm/residential

 

9,583

 

551

 

90,498

 

100,632

 

Residential real estate:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

16,590

 

3,502

 

163,745

 

183,837

 

Home equity

 

647

 

802

 

33,401

 

34,850

 

Consumer

 

2

 

107

 

5,167

 

5,276

 

Total

 

$

43,836

 

$

15,739

 

$

544,000

 

$

603,575

 

 

34



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

5.   Foreclosed and Repossessed Assets

 

The following table presents the major categories of foreclosed and repossessed assets Foreclosed and repossessed asset activity was as follows:

 

 

 

June 30,
2015

 

December 31,
2014

 

 

 

(In thousands)

 

Construction

 

$

1,577

 

$

1,407

 

Commercial real estate:

 

 

 

 

 

Owner occupied nonfarm/residential

 

708

 

2,036

 

Other nonfarm/residential

 

4,536

 

588

 

Residential real estate:

 

 

 

 

 

Secured by first liens

 

1,398

 

400

 

Consumer

 

135

 

 

 

 

$

8,354

 

$

4,431

 

 

Foreclosed and repossessed asset activity was as follows for the three and six months ended June 30, 2015 and 2014:

 

 

 

Three Months Ended
June 30

 

Six Months Ended
June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands)

 

Balance as of January 1

 

$

15,818

 

$

6,334

 

$

4,431

 

$

5,988

 

Loans transferred to foreclosed and repossessed assets

 

711

 

263

 

10,197

 

1,240

 

Foreclosed and repossessed assets acquired from First Financial Service Corporation

 

 

 

3,228

 

 

Direct write-downs

 

(12

)

 

(75

)

 

Sales

 

(8,163

)

(568

)

(9,427

)

(1,199

)

Balance as of June 30

 

$

8,354

 

$

6,029

 

$

8,354

 

$

6,029

 

 

Expenses for the three and six months ended June 30, 2015 and 2014 related to foreclosed and repossessed assets include:

 

 

 

Three Months Ended
June 30

 

Six Months Ended
June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands)

 

Net gain on sales

 

$

(21

)

$

(68

)

$

(10

)

$

(53

)

Direct write-downs

 

12

 

 

75

 

 

Operating expenses, net of rental income

 

(86

)

121

 

184

 

244

 

 

 

$

(95

)

$

53

 

$

249

 

$

191

 

 

The Company was in process of foreclosure of residential real estate loans with outstanding balances of $2.0 million and $805,000 as June 30, 2015 and December 31, 2014, respectively.

 

35



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

6.   Deposits

 

Deposits at June 30, 2015 and December 31, 2014 consisted of the following:

 

 

 

June 30,
2015

 

December 31,
2014

 

 

 

(In thousands)

 

 

 

 

 

 

 

Demand (NOW)

 

$

318,134

 

$

124,625

 

Money market accounts

 

220,477

 

145,731

 

Savings

 

136,400

 

49,088

 

Time deposits $250,000 and over

 

47,906

 

26,018

 

Time deposits less than $250,000

 

291,440

 

105,340

 

Total interest bearing deposits

 

1,014,357

 

450,802

 

Total non-interest bearing deposits

 

292,179

 

200,142

 

Total deposits

 

$

1,306,536

 

$

650,944

 

 

7.   Earnings Per Common Share

 

Earnings per common share were computed as follows:

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands, except for share and per share amounts)

 

Basic:

 

 

 

 

 

 

 

 

 

Net income

 

$

3,565

 

$

2,148

 

$

2,629

 

$

4,260

 

Preferred stock dividend

 

(109

)

(109

)

(219

)

(219

)

Net income available to common shareholders

 

$

3,456

 

$

2,039

 

$

2,410

 

$

4,041

 

Average shares outstanding

 

5,383,887

 

3,438,794

 

5,379,379

 

3,430,025

 

Net income per common share, basic

 

$

0.64

 

$

0.59

 

$

0.45

 

$

1.18

 

 

 

 

 

 

 

 

 

 

 

Diluted:

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

3,456

 

$

2,039

 

$

2,410

 

$

4,041

 

Average shares:

 

 

 

 

 

 

 

 

 

Common shares outstanding for basic

 

5,383,887

 

3,438,794

 

5,379,379

 

3,430,025

 

Add: Dilutive effects of outstanding stock options

 

18,357

 

16,669

 

18,048

 

26,129

 

Add: Dilutive effects of outstanding stock awards

 

35,358

 

12,961

 

29,082

 

5,134

 

Average dilutive potential common shares

 

5,437,602

 

3,468,424

 

5,426,509

 

3,461,288

 

Net income per common share, diluted

 

$

0.64

 

$

0.59

 

$

0.44

 

$

1.17

 

 

No stock options were excluded from the calculation of diluted net income per common share for the three months ended June 30, 2015 and 2014.  Stock options for 0 and 54,000 shares of common stock were excluded from the calculation of diluted net income per common share for the six months ended June 30, 2015 and 2014, respectively, because their effect was antidilutive.

 

No restricted share awards were excluded from the calculation of diluted net income per common share for the three and six months ended June 30, 2015 and 2014.

 

36



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

8.   Stock-Based Compensation Plans

 

Our stock award plan provides for the granting of both incentive and nonqualified stock options at exercise prices not less than the fair market value of the common stock on the date of grant and expiration dates of up to ten years.  Terms of the options are determined by our Board of Directors at the date of grant and generally vest over periods of three to four years.  Payment of the option price may be in cash or shares of common stock at fair market value on the exercise date at the election of the employee.  Non-employee directors are eligible to receive only nonqualified stock options.  We may grant stock options under the current plan for an additional 435,000 shares of common stock. The aggregate intrinsic value for options outstanding and exercisable at June 30, 2015 and December 31, 2014 was $399,000 and $518,000, respectively. There was no remaining compensation cost related to unvested options as of June 30, 2015 and December 31, 2014.  The Company did not recognize expense for stock options for the three and six months ended June 30, 2015 and 2014, respectively.  The Company has options vested and expected to vest of 77,000 with aggregate intrinsic value of $399,000 and a weighted average remaining contractual term of 1.5 years as of June 30, 2015.  As of December 31, 2014, the Company had options vested and expected to vest of 123,500 which had an aggregate intrinsic value of $518,000 and a weighted average remaining contractual term of 1.4 years.  During the six months ended June 30, 2015, no options were granted or forfeited, 7,700 options expired, and 38,800 stock options were exercised.  The Company received proceeds of $591,000 for the exercise of 23,300 stock options while the remainder were exercised using the cashless option, with the Company issuing net shares to the option holders.

 

For the three and six months ended June 30, 2015, we recognized $239,000 and $441,000 in expense for restricted stock units, respectively.  During the three months ended June 30, 2015, we granted 65,000 restricted stock units while 300 units were forfeited.  During the six months ended June 30, 2015, 66,800 restricted stock units were granted while 300 units were forfeited.  The restricted stock units granted during the three months and six months ended June 30, 2015 had an aggregate fair value of $1.8 million and $1.9 million, respectively.  Of the total awards granted during the six months ended June 30, 2015, 19,300 of awards vest in 2015, 17,150 vest in 2016, 13,550 vest in 2017, and 16,800 vest in 2018. The fair value of the restricted stock awards was calculated based on the Company’s stock price at the date of issuance.  At June 30, 2015, there were 142,375 outstanding and unvested restricted stock units.  For the three and six months ended June 30, 2014, we recognized $101,000 and $201,000 in expense for restricted stock awards, respectively.

 

37



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9. Fair Value

 

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.  There are three levels of inputs that may be used to measure fair value:

 

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

 

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

 

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

 

The Company used the following methods and significant assumptions to estimate fair value.

 

Securities:  The fair values of securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). In instances where broker quotes are used, these quotes are obtained from market makers or broker-dealers recognized to be market participants. These valuation methods are classified as Level 2 in the fair value hierarchy.

 

Impaired Loans:  Impaired loans are evaluated at the time the loan is identified as impaired and are recorded at the lower of the carrying amount of the loan or the fair value of the underlying collateral.  For collateral dependent loans, the fair value of real estate is primarily determined based on appraisals by qualified licensed appraisers.  These appraisals may use a single valuation approach or a combination depending on the type of collateral including the comparable sales or income capitalization approach.  The appraisals are discounted to reflect management’s estimate of the fair value of the collateral given the current circumstances and condition of the collateral including the market for the particular collateral and management’s experience with similar types of collateral.  Impaired loans are evaluated quarterly for additional impairment.  Fair value of impaired loans is classified as Level 3 in the fair value hierarchy.

 

Foreclosed and Repossessed Assets:  Foreclosed and repossessed assets are initially recorded at fair value less estimated costs to sell when acquired.  The fair value of foreclosed and repossessed assets is primarily determined based on appraisals by qualified appraisers whose qualifications have been reviewed by the Company.  The appraisals are discounted to reflect management’s estimate of the fair value of the collateral given the current circumstances of the collateral and reduced by management’s estimate of costs to dispose of the asset.  Also, management reviews the assumptions included the appraisals and makes adjustments where circumstances warrant such as recent experience with similar assets.  Fair value of foreclosed and repossessed assets is classified as Level 3 in the fair value hierarchy.

 

38



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9.  Fair Value (Continued)

 

Assets measured at fair value on a recurring basis are summarized below:

 

 

 

 

 

Fair Value Measurements Using

 

 

 

Assets at 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)

 

Assets (June 30, 2015):

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

State and municipal

 

$

115,351

 

$

 

115,351

 

$

 

U.S. Government sponsored entities and agencies

 

34,643

 

 

34,643

 

 

Residential mortgage-backed securities issued by U.S. Government sponsored entities

 

244,679

 

 

244,679

 

 

Corporate

 

3,373

 

 

3,373

 

 

Mutual Funds

 

246

 

 

246

 

 

Total available for sale securities

 

$

398,292

 

$

 

$

398,292

 

$

 

 

 

 

 

 

 

 

 

 

 

Assets (December 31, 2014):

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

State and municipal

 

$

85,451

 

$

 

$

85,451

 

$

 

U.S. Government sponsored entities and agencies

 

9,161

 

 

9,161

 

 

Residential mortgage-backed securities issued by U.S. Government sponsored entities

 

107,317

 

 

107,317

 

 

Mutual Funds

 

248

 

 

248

 

 

Total available for sale securities

 

$

202,177

 

$

 

$

202,177

 

$

 

 

There were no transfers between Level 1 and Level 2 during 2015 or 2014.

 

39



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9.  Fair Value (Continued)

 

Assets measured at fair value on a nonrecurring basis are summarized below.

 

 

 

 

 

Fair Value Measurements Using

 

 

 

Assets at
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)

 

Assets (June 30, 2015):

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

Commercial

 

$

928

 

$

 

$

 

$

928

 

Construction

 

1,382

 

 

 

1,382

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner Occupied nonfarm/nonresidential

 

192

 

 

 

192

 

Residential real estate:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

2,087

 

 

 

2,087

 

Home equity

 

84

 

 

 

84

 

 

 

 

 

 

 

 

 

 

 

Foreclosed and repossessed assets:

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Other nonfarm/nonresidential

 

204

 

 

 

204

 

 

 

 

 

 

 

 

 

 

 

Assets (December 31, 2014):

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

Commercial

 

$

47

 

$

 

$

 

$

47

 

Construction

 

1,426

 

 

 

1,426

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner Occupied nonfarm/nonresidential

 

108

 

 

 

108

 

Residential real estate:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

1,338

 

 

 

1,338

 

Home equity

 

84

 

 

 

84

 

 

 

 

 

 

 

 

 

 

 

Foreclosed and repossessed assets:

 

 

 

 

 

 

 

 

 

Construction

 

1,407

 

 

 

1,407

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Owner occupied nonfarm/nonresidential

 

2,036

 

 

 

2,036

 

Other nonfarm/nonresidential

 

588

 

 

 

588

 

Residential real estate:

 

 

 

 

 

 

 

 

 

Secured by first liens

 

400

 

 

 

400

 

 

40



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9.  Fair Value (Continued)

 

The Company measures for impairment using the fair value of the collateral less costs to sell for collateral-dependent loans.  The Company’s collateral dependent impaired loans had a carrying value of $6.0 million as of June 30, 2015 with a valuation allowance of $1.4 million, resulting in provision for loan losses of $2.2 million for the three and six months ended June 30, 2015.  The Company recorded $192,000 and $452,000 in provision for loan losses for collateral-dependent impaired loans for the three and six months ended June 30, 2014.  Impaired loans totaled $15.0 million as of December 31, 2014, which included collateral dependent loans with a carrying value of $4.1 million and a valuation allowance of $1.1 million.

 

The Company evaluates the fair value of foreclosed and repossessed assets at the time they are transferred from loans and on a quarterly basis thereafter.  During the three and six months ended June 30, 2015 the Company recognized charges to write down foreclosed and repossessed assets to their fair value of $12,000 and $75,000, respectively and did not write down foreclosed and repossessed assets for the three and six months ended June 30, 2014.

 

41



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9.  Fair Value (Continued)

 

The following table presents quantitative information about level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at June 30, 2015:

 

 

 

Fair Value

 

Valuation
Technique(s)

 

Unobservable
Input(s)

 

Range (Weighted
Average)

 

 

 

(in thousands)

 

 

 

 

 

 

 

June 30, 2015:

 

 

 

 

 

 

 

 

 

Impaired Loans:

 

 

 

 

 

 

 

 

 

Commercial

 

$

928

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

28%

 

Construction

 

1,382

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

23%-55% (48%)

 

Commercial real estate

 

192

 

Income capitalization approach

 

Capitalization rate

 

26%

 

Residential real estate

 

2,171

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

14%-84% (33%)

 

Foreclosed and repossessed assets:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

204

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

30%-33% (33%)

 

 

42



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9.  Fair Value (Continued)

 

 

 

Fair Value

 

Valuation
Technique(s)

 

Unobservable
Input(s)

 

Range -
(Weighted
Average)

 

 

 

(in thousands)

 

 

 

 

 

 

 

December 31, 2014:

 

 

 

 

 

 

 

 

 

Impaired Loans:

 

 

 

 

 

 

 

 

 

Commercial

 

$

47

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

24%-28% (24%)

 

Construction

 

1,426

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

23%-55% (48%)

 

Commercial real estate

 

108

 

Income capitalization approach

 

Capitalization rate

 

22%

 

Residential real estate

 

1,422

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

14%-84% (24%)

 

 

 

 

 

 

 

 

 

 

 

Foreclosed and repossessed assets:

 

 

 

 

 

 

 

 

 

Construction

 

$

1,407

 

Income capitalization approach

 

Capitalization rate

 

9%

 

 

 

 

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

15%-23% (22%)

 

Commercial real estate

 

2,624

 

Income capitalization approach

 

Capitalization rate

 

4%

 

 

 

 

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

10%-52% (31%)

 

Residential real estate

 

400

 

Sales comparison approach

 

Adjustments for differences between comparable sales

 

14%-60% (25%)

 

 

43



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9.  Fair Value (Continued)

 

Fair value of Financial Instruments

 

Carrying amount and estimated fair values of financial instruments at June 30, 2015 and December 31, 2014 were as follows:

 

 

 

 

 

Fair Value Measurements Using

 

 

 

Carrying
Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

(in thousands)

 

June 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

28,947

 

$

28,947

 

$

 

$

 

$

28,947

 

Interest-bearing deposits in other financial institutions

 

32,383

 

32,383

 

 

 

32,383

 

Securities available for sale

 

398,292

 

 

398,292

 

 

398,292

 

Loans held for sale

 

390

 

 

399

 

 

399

 

Loans, net

 

996,971

 

 

 

1,027,089

 

1,027,089

 

Accrued interest receivable

 

5,083

 

16

 

1,737

 

3,330

 

5,083

 

Federal Home Loan Bank and Federal Reserve Stock

 

3,807

 

n/a

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

1,306,536

 

 

1,323,485

 

 

1,323,485

 

Short-term borrowings

 

42,989

 

 

43,498

 

 

43,498

 

Other borrowings

 

83,000

 

 

53,261

 

23,993

 

77,254

 

Accrued interest payable

 

703

 

 

308

 

395

 

703

 

 

44



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9.  Fair Value (Continued)

 

 

 

 

 

Fair Value Measurements Using

 

 

 

Carrying
Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

(in thousands)

 

December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

12,872

 

$

12,872

 

$

 

$

 

$

12,872

 

Interest-bearing deposits in other financial institutions

 

6,808

 

6,808

 

 

 

6,808

 

Deposit for partial redemption of acquiree’s preferred stock and unpaid dividends

 

11,341

 

11,341

 

 

 

11,341

 

Securities available for sale

 

202,177

 

 

202,177

 

 

202,177

 

Loans, net

 

597,110

 

 

 

606,554

 

606,554

 

Accrued interest receivable

 

3,152

 

 

1,016

 

2,136

 

3,152

 

Federal Home Loan Bank and Federal Reserve Stock

 

4,964

 

n/a

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

650,944

 

 

654,986

 

 

654,986

 

Short-term borrowings

 

45,818

 

 

45,744

 

 

45,744

 

Other borrowings

 

67,000

 

 

50,061

 

9,836

 

59,897

 

Accrued interest payable

 

158

 

 

 

140

 

18

 

158

 

 

The methods and assumptions, not previously presented, used to estimate fair values are described as follows:

 

(a) Cash and Cash Equivalents

 

The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1.

 

(b) FHLB and FRB Stock

 

It is not practical to determine the fair value of FHLB and FRB stock due to restrictions placed on transferability.

 

(c) Loans

 

Fair values of loans, excluding loans held for sale, are estimated as follows:  For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification.  Impaired loans are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

 

The fair value of loans held for sale is estimated based upon binding contracts and quotes from third party investors resulting in a Level 2 classification.

 

45



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

9.  Fair Value (Continued)

 

(d) Deposits

 

The fair value disclosed for demand deposits are, by definition, equal to the amount payable on demand at the reporting date resulting in a Level 2 classification. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

 

(e) Other Borrowings

 

The fair values of the Company’s other borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

 

The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

 

(f) Short-Term Borrowings

 

The fair values of the Company’s short-term borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

 

(g) Accrued Interest Receivable/Payable

 

The carrying amounts of accrued interest approximate fair value resulting in a Level 2 or Level 3 classification depending upon the classification of the associated asset or liability.

 

(h) Off-balance Sheet Instruments

 

Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not material.

 

46



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

10.  Accumulated other comprehensive income (loss)

 

The changes in accumulated other comprehensive income (loss) by component, net of tax, is presented below for the three month periods ended June 30, 2015 and 2014 (in thousands):

 

 

 

Unrealized Gains and
Losses on Available-
for-Sale Securities

 

Defined Benefit
Pension Items

 

Total

 

June 30, 2015:

 

 

 

 

 

 

 

Balance, beginning of period

 

$

4,252

 

$

(464

)

$

3,788

 

Other comprehensive loss before reclassifications

 

(3,629

)

(6

)

(3,635

)

Amounts reclassified from accumulated other comprehensive income

 

 

(3

)

(3

)

Balance, end of period

 

$

623

 

$

(473

)

$

150

 

 

 

 

 

 

 

 

 

June 30, 2014:

 

 

 

 

 

 

 

Balance, beginning of period

 

$

(285

)

$

(376

)

$

(661

)

Other comprehensive income (loss) before reclassifications

 

1,405

 

25

 

1,430

 

Amounts reclassified from accumulated other comprehensive income

 

(1

)

(14

)

(15

)

Balance, end of period

 

$

1,119

 

$

(365

)

$

754

 

 

The changes in accumulated other comprehensive income (loss) by component, net of tax, is presented below for the six month periods ended June 30, 2015 and 2014 (in thousands):

 

 

 

Unrealized Gains and
Losses on Available-
for-Sale Securities

 

Defined Benefit
Pension Items

 

Total

 

June 30, 2015:

 

 

 

 

 

 

 

Balance, beginning of period

 

$

2,280

 

$

(471

)

$

1,809

 

Other comprehensive income (loss) before reclassifications

 

(1,623

)

3

 

(1,620

)

Amounts reclassified from accumulated other comprehensive income

 

(34

)

(5

)

(39

)

Balance, end of period

 

$

623

 

$

(473

)

$

150

 

 

 

 

 

 

 

 

 

June 30, 2014:

 

 

 

 

 

 

 

Balance, beginning of period

 

$

(1,364

)

$

(369

)

$

(1,733

)

Other comprehensive income before reclassifications

 

2,678

 

11

 

2,689

 

Amounts reclassified from accumulated other comprehensive income

 

(195

)

(7

)

(202

)

Balance, end of period

 

$

1,119

 

$

(365

)

$

754

 

 

47



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

10.  Accumulated other comprehensive income (loss)

 

The following is a detail of amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three months ending June 30, 2015 and 2014:

 

June 30, 2015:

 

Details about Accumulated Other
Comprehensive Income (Loss)
Components

 

Amount Reclassified From
Accumulated Other
Comprehensive Income

 

Affected Line Item in the
Statement Where Net Income
Is Presented

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

Amortization of defined benefit pension plan unrecognized loss

 

$

4

 

Salaries and employee benefits

 

 

 

(1

)

Income tax expense

 

 

 

$

(3

)

Net of tax

 

 

 

 

 

 

 

Total reclassifications for the period

 

$

(3

)

Net of tax

 

 

June 30, 2014:

 

Details about Accumulated Other
Comprehensive Income (Loss)
Components

 

Amount Reclassified From
Accumulated Other
Comprehensive Income

 

Affected Line Item in the
Statement Where Net Income
Is Presented

 

 

 

(In Thousands)

 

 

 

Unrealized gains and losses on available-for-sale securities

 

$

(1

)

Net gain on sales of available-for-sale securities

 

 

 

 

Income tax expense

 

 

 

$

(1

)

Net of tax

 

 

 

 

 

 

 

Amortization of defined benefit pension plan unrecognized loss

 

$

(21

)

Salaries and employee benefits

 

 

 

7

 

Income tax expense

 

 

 

$

(14

)

Net of tax

 

 

 

 

 

 

 

Total reclassifications for the period

 

$

(15

)

Net of tax

 

 

The following is a detail of amounts reclassified out of each component of accumulated other comprehensive income (loss) for the six months ending June 30, 2015 and 2014:

 

June 30, 2015:

 

Details about Accumulated Other
Comprehensive Income (Loss)
Components

 

Amount Reclassified From
Accumulated Other
Comprehensive Income

 

Affected Line Item in the
Statement Where Net Income
Is Presented

 

 

 

(In Thousands)

 

 

 

Unrealized gains and losses on available-for-sale securities

 

$

(51

)

Net gain on sales of available-for-sale securities

 

 

 

17

 

Income tax expense

 

 

 

$

(34

)

Net of tax

 

 

 

 

 

 

 

Amortization of defined benefit pension plan unrecognized loss

 

$

(8

)

Salaries and employee benefits

 

 

 

3

 

Income tax expense

 

 

 

$

(5

)

Net of tax

 

 

 

 

 

 

 

Total reclassifications for the period

 

$

(39

)

Net of tax

 

 

48



Table of Contents

 

YOUR COMMUNITY BANKSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

10.  Accumulated other comprehensive income (loss)

 

June 30, 2014:

 

Details about Accumulated Other
Comprehensive Income (Loss)
Components

 

Amount Reclassified From
Accumulated Other
Comprehensive Income

 

Affected Line Item in the
Statement Where Net Income
Is Presented

 

 

 

(In Thousands)

 

 

 

Unrealized gains and losses on available-for-sale securities

 

$

(296

)

Net gain on sales of available-for-sale securities

 

 

 

101

 

Income tax expense

 

 

 

$

(195

)

Net of tax

 

 

 

 

 

 

 

Amortization of defined benefit pension plan unrecognized loss

 

$

(10

)

Salaries and employee benefits

 

 

 

3

 

Income tax expense

 

 

 

$

(7

)

Net of tax

 

 

 

 

 

 

 

Total reclassifications for the period

 

$

(202

)

Net of tax

 

 

11.  Repurchase agreements

 

Repurchase agreements totaled $43.0 million as of June 30, 2015 and consisted entirely of overnight obligations.  The Company pledged residential mortgage-backed agencies issued by U.S. Government sponsored entities with a carrying amount of $48.8 million to secure repurchase agreements as of June 30, 2015.

 

49



Table of Contents

 

PART I - ITEM 2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

YOUR COMMUNITY BANKSHARES, INC.

 

Safe Harbor Statement for Forward-Looking Statements

 

This report may contain forward-looking statements within the meaning of the federal securities laws.  These statements are not historical facts, but rather statements based on our current expectations regarding our business strategies and their intended results and our future performance.  Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions.

 

Forward-looking statements are not guarantees of future performance.  Numerous risks and uncertainties could cause or contribute to our actual results, performance, and achievements to be materially different from those expressed or implied by the forward-looking statements.  Factors that may cause or contribute to these differences include, without limitation, general economic conditions, including changes in market interest rates and changes in monetary and fiscal policies of the federal government; legislative and regulatory changes; competitive conditions in the banking markets served by our subsidiaries; the adequacy of the allowance for losses on loans and the level of future provisions for losses on loans; and other factors disclosed periodically in our filings with the Securities and Exchange Commission.

 

Because of the risks and uncertainties inherent in forward-looking statements, readers are cautioned not to place undue reliance on them, whether included in this report or made elsewhere from time to time by us or on our behalf.  We assume no obligation to update any forward-looking statements.

 

Financial Condition

 

Total assets of the Company increased to $1.587 billion as of June 30, 2015 from $888.7 million as of December 31, 2014 due to the acquisition of First Financial Service Corporation (“First Financial”) on January 1, 2015.  Most categories of assets were impacted by the acquisition, primarily net loans which increased to $997.0 million at June 30, 2015 from $597.1 million as of December 31, 2014 and securities available for sale which increased to $398.3 million from $202.2 million over the same periods.  In connection with the acquisition, the Company recorded goodwill of $6.4 million after determining the fair value of assets acquired and liabilities assumed.  The Company is still in the process of gathering information about the day one fair values of assets acquired and liabilities assumed which are subject to change during the measurement period.  See footnote 2 to the Company’s consolidated financial statements for further information on the acquisition of First Financial.

 

Net loans increased $399.9 million to $997.0 million as of June 30, 2015 from $597.1 million as of December 31, 2014.  As previously discussed, the biggest driver of the increase was the acquisition of First Financial.  The Company determined the fair value of loans acquired in the transaction was $404.2 million which included a non-accretable yield adjustment of $18.0 million on purchased credit impaired loans and an accretable yield adjustment of $6.1 million (see footnote 4 to the consolidated financial statements for more information on acquired loans).

 

50



Table of Contents

 

Securities available for sale increased to $398.3 million at June 30, 2015 from $202.2 million as of December 31, 2014 due to the acquisition of investments with a fair value of $223.6 million and purchases of $42.0 million during 2015.  During the six months ended June 30, 2015, the Company sold $38.9 million of securities primarily to conform the acquired portfolio to the Company’s investment policy and overall strategic plan.  The securities portfolio serves as a source of liquidity and earnings and plays an important part in the management of interest rate risk.  The current strategy for the investment portfolio is to maintain an overall average repricing term between 3.0 and 3.5 years to limit exposure to rising interest rates.

 

Total deposits increased to $1.307 billion at June 30, 2015 from $650.9 million at December 31, 2014 as deposits with a fair value of $704.8 million were assumed in the First Financial transaction.  Excluding the assumption of First Financial’s deposits, total deposits decreased by $48.2 million as the Company repriced the higher costing deposits assumed from First Financial resulting in deposit run-off.

 

Net Income Available to Common Shareholders.  Net income available to common shareholders increased to $3.5 million for the three months ended June 30, 2015 from $2.0 million for the same period in 2014.  Basic and diluted earnings per common share increased to $0.64 per share for the second quarter of 2015 as compared to $0.59 per common share for the second quarter of 2014.  The increase in net income available to common shareholders was mostly attributable to the acquisition of First Financial in the first quarter which led to increases in net interest income of $6.0 million and non-interest income of $1.1 million, offset by increases in non-interest expense of $3.9 million and provision for loan losses of $2.0 million.  The annualized return on average assets and average shareholders’ equity were 0.89% and 9.75% for the three months ended June 30, 2015, respectively, compared to 1.00% and 9.25% for the equivalent period in 2014.

 

Net income available to common shareholders for the six month period ended June 30, 2015 decreased to $2.4 million from $4.0 million in the equivalent period in 2014.  Basic earnings per share was $0.45 and diluted earnings per common share was $0.44 in 2015, a decrease from basic and diluted earnings per share of $1.18 and $1.17, respectively, in 2014.  The decrease in net income available to common shareholders was attributable to merger and integration charges of $3.8 million recognized in non-interest expense in the first quarter of 2015 associated with the First Financial transaction.  In addition to the increase in non-interest expense to $28.4 million in 2015 from $13.1 million 2014, net income available to common shareholders declined due to an increase in provision for loan losses of $1.8 million to $2.3 million, offset by increases in net interest income of $11.9 million and non-interest income of $1.8 million.  The annualized return on average assets and shareholders’ equity were 0.33% and 3.60% for the six months ended June 30, 2015, respectively, compared to 1.01% and 9.36% for the equivalent period in 2014.

 

51



Table of Contents

 

Net interest income.  Net interest income increased by $6.0 million to $13.9 million for the second quarter of 2015 compared to 2014, while the Company’s net interest margin on a fully taxable equivalent basis decreased from 4.19% in 2014 to 4.04% in 2015.  The growth in net interest income was due to average earning assets increasing to $1.441 billion in 2015 from $796.5 million as a result of the First Financial acquisition.  The average balances for all earnings assets and interest-bearing liabilities increased, with the exception of short-term borrowings, from the same period in 2014.  The yield on earning assets on a fully taxable equivalent basis declined to 4.37% in 2015 from 4.43% in 2014 due to a higher average balance in low earning interest-bearing deposits in other financial institutions.  In anticipation of a reduction in time deposits assumed from First Financial due to rate reductions at maturity, the Company has maintained higher on balance sheet liquidity.  Also impacting the yield on interest earning assets was accretion of $1.0 million on acquired loans in 2015 compared to $61,000 in 2014.  The average balance of interest-bearing liabilities increased to $1.163 billion with an average cost of 0.41% in 2015 compared to $573.5 million and 0.33% in 2014.  The increase in the average balance and cost between the periods was the assumption of First Financial’s liabilities which generally were higher costing compared to the legacy deposits of the Company.  Offsetting the higher contractual rates of liabilities assumed was accretion of $573,000 recognized for time deposits and other borrowings.

 

Net interest income for the six months ended June 30, 2015 increased to $27.4 million from $15.5 million while the net interest margin on a fully taxable equivalent basis declined to 3.95%     in 2015 from 4.14% in 2014.  The increase in net interest income was due to the increase in average interest earning assets over the period as a result of the aforementioned First Financial acquisition.  Average earning assets increased to $1.453 billion for the period ending June 30, 2015 with the majority of the increase in net loans to $997.2 million and securities available for sale to $394.4 million.  The Company’s yield on earning assets was lower period to period due to an increase in interest-bearing deposits in other financial institutions which had an average balance of $55.5 million yielding 0.38% in 2015 compared to an average balance of $13.3 million and average yield of 0.53% in 2014.  Also impacting the yield was accretion recognized on loans of $1.6 million in 2015 compared to $106,000 in 2014.   Average interest-bearing liabilities increased to $1.182 billion for the six months ended June 30, 2015 compared to $570.7 million in 2014 while the average cost increased to 0.42% from 0.34% over the respective periods.  The increase in average balance and cost was the assumption of deposits from First Financial which had higher costs than the Company’s legacy funding.  The Company’s cost of funds for 2015 was reduced due to accretion recognized during 2015 of $1.2 million, primarily on time deposits.

 

52



Table of Contents

 

Average Balance Sheets.  The following tables set forth certain information relating to our average balance sheets and reflect the average yields earned and rates paid.  Such yields and costs are derived by dividing income or expense by the average balance of assets or liabilities, respectively, for the periods presented.  Average balances are computed on daily average balances.  For analytical purposes, net interest margin and net interest spread are adjusted to a taxable equivalent adjustment basis to recognize the income tax savings on tax-exempt assets, such as state and municipal securities.  A tax rate of 35% was used in adjusting interest on tax-exempt assets to a fully taxable equivalent (“FTE”) basis.  Loans held for sale and loans no longer accruing interest are included in total loans.

 

 

 

Three Months Ended June 30,

 

 

 

2015

 

2014

 

 

 

Average
Balance

 

Interest

 

Average
Yield/Cost

 

Average
Balance

 

Interest

 

Average
Yield/Cost

 

 

 

(In thousands)

 

(In thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits with banks

 

$

48,008

 

$

49

 

0.41

%

$

13,433

 

$

9

 

0.26

%

Taxable securities

 

288,420

 

1,320

 

1.84

 

112,139

 

489

 

1.75

 

Tax-exempt securities

 

98,423

 

1,355

 

5.52

 

81,619

 

1,138

 

5.59

 

Total loans and fees (1) (2)

 

1,000,865

 

12,902

 

5.17

 

583,345

 

7,098

 

4.88

 

FHLB and Federal Reserve stock

 

4,860

 

69

 

5.69

 

5,962

 

63

 

4.24

 

Total earning assets

 

1,440,576

 

15,695

 

4.37

 

796,498

 

8,797

 

4.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Allowance for loan losses

 

(7,532

)

 

 

 

 

(8,501

)

 

 

 

 

Non-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

35,902

 

 

 

 

 

16,788

 

 

 

 

 

Bank premises and equipment, net

 

37,778

 

 

 

 

 

18,376

 

 

 

 

 

Other assets

 

96,967

 

 

 

 

 

39,963

 

 

 

 

 

Total assets

 

$

1,603,691

 

 

 

 

 

$

863,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and other

 

$

688,831

 

$

162

 

0.15

%

$

329,190

 

$

162

 

0.20

%

Time deposits

 

352,394

 

105

 

0.36

 

144,331

 

105

 

0.29

 

Short-term borrowings

 

39,033

 

23

 

0.24

 

39,813

 

23

 

0.23

 

Other borrowings

 

83,170

 

82

 

2.84

 

60,187

 

183

 

1.22

 

Total interest-bearing liabilities

 

1,163,428

 

1,192

 

0.41

 

573,521

 

473

 

0.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest demand deposits

 

283,101

 

 

 

 

 

191,466

 

 

 

 

 

Accrued interest payable and other liabilities

 

10,453

 

 

 

 

 

4,968

 

 

 

 

 

Stockholders’ equity

 

146,709

 

 

 

 

 

93,169

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,603,691

 

 

 

 

 

$

863,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (taxable equivalent basis)

 

 

 

$

14,503

 

 

 

 

 

$

8,324

 

 

 

Less: taxable equivalent adjustment

 

 

 

(589

)

 

 

 

 

(387

)

 

 

Net interest income

 

 

 

$

13,914

 

 

 

 

 

$

7,937

 

 

 

Net interest spread

 

 

 

 

 

3.96

%

 

 

 

 

4.10

%

Net interest margin

 

 

 

 

 

4.04

 

 

 

 

 

4.19

 

 


(1)                The amount of direct loan origination cost included in interest on loans was $75 and $99 for the three months ended June 30, 2015 and 2014.

(2)                Calculations include non-accruing loans in the average loan amounts outstanding.

(3)                The amount of accretion recorded for acquired loans included in interest income was $1,016 and $61 for the three months ended June 30, 2015 and 2014.

 

53



Table of Contents

 

 

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

 

 

Average
Balance

 

Interest

 

Average
Yield/Cost

 

Average
Balance

 

Interest

 

Average
Yield/Cost

 

 

 

(In thousands)

 

(In thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

$

55,508

 

$

104

 

0.38

%

$

13,304

 

$

35

 

0.53

%

Taxable securities

 

303,474

 

2,660

 

1.77

 

116,686

 

1,050

 

1.81

 

Tax-exempt securities

 

90,862

 

2,498

 

5.54

 

80,301

 

2,254

 

5.66

 

Total loans and fees (1) (2)

 

997,221

 

25,527

 

5.16

 

574,042

 

13,722

 

4.82

 

FHLB and Federal Reserve stock

 

5,667

 

164

 

5.84

 

5,959

 

116

 

3.92

 

Total earning assets

 

1,452,732

 

30,953

 

4.30

 

790,292

 

17,177

 

4.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Allowance for loan losses

 

(7,187

)

 

 

 

 

(8,491

)

 

 

 

 

Non-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

37,436

 

 

 

 

 

13,446

 

 

 

 

 

Bank premises and equipment, net

 

37,956

 

 

 

 

 

18,425

 

 

 

 

 

Other assets

 

99,279

 

 

 

 

 

40,701

 

 

 

 

 

Total assets

 

$

1,620,216

 

 

 

 

 

$

854,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and other

 

$

692,940

 

$

530

 

0.15

%

$

319,487

 

$

304

 

0.19

%

Time deposits

 

364,743

 

624

 

0.34

 

146,383

 

216

 

0.30

 

Short-term borrowings

 

38,645

 

45

 

0.23

 

42,586

 

53

 

0.25

 

Other borrowings

 

85,571

 

1,265

 

2.98

 

62,249

 

376

 

1.22

 

Total interest-bearing liabilities

 

1,181,899

 

2,464

 

0.42

 

570,705

 

949

 

0.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest demand deposits

 

281,499

 

 

 

 

 

187,298

 

 

 

 

 

Accrued interest payable and other liabilities

 

9,737

 

 

 

 

 

4,592

 

 

 

 

 

Stockholders’ equity

 

147,081

 

 

 

 

 

91,778

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,620,216

 

 

 

 

 

$

854,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (taxable equivalent basis)

 

 

 

$

28,489

 

 

 

 

 

$

16,228

 

 

 

Less: taxable equivalent adjustment

 

 

 

(1,091

)

 

 

 

 

(766

)

 

 

Net interest income

 

 

 

$

27,398

 

 

 

 

 

$

15,462

 

 

 

Net interest spread

 

 

 

 

 

3.88

%

 

 

 

 

4.04

%

Net interest margin

 

 

 

 

 

3.95

 

 

 

 

 

4.14

 

 


(1)                The amount of direct loan origination cost included in interest on loans was $96 and $198 for the six months ended June 30, 2015 and 2014.

(2)                Calculations include non-accruing loans in the average loan amounts outstanding.

(3)                The amount of accretion recorded for acquired loans included in interest income was $1,617 and $106 for the six months ended June 30, 2015 and 2014.

 

54



Table of Contents

 

Rate/Volume Analysis.  The table below illustrates the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities affected our interest income and interest expense on a fully taxable equivalent basis during the periods indicated.  Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume), and (iii) the net change.  The changes attributable to the combined impact of volume and rate have been allocated proportionately to the changes due to volume and the changes due to rate.

 

 

 

Three Months Ended June 30, 2015
compared to
Three Months Ended June 30, 2014
Increase/(Decrease) Due to

 

Six Months Ended June 30, 2015
compared to
Six Months Ended June 30, 2014
Increase/(Decrease) Due to

 

 

 

Total Net
Change

 

Volume

 

Rate

 

Total Net
Change

 

Volume

 

Rate

 

 

 

(In thousands)

 

(In thousands)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

$

40

 

$

33

 

$

7

 

$

69

 

$

82

 

$

(13

)

Taxable securities

 

831

 

806

 

25

 

1,610

 

1,638

 

(28

)

Tax-exempt securities

 

217

 

232

 

(15

)

244

 

291

 

(47

)

Total loans and fees

 

5,804

 

5,359

 

445

 

11,805

 

10,770

 

1,035

 

FHLB and Federal Reserve stock

 

6

 

(13

)

19

 

48

 

(6

)

54

 

Total increase in interest income

 

6,898

 

6,417

 

481

 

13,776

 

12,775

 

1,001

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and other

 

104

 

145

 

(41

)

226

 

296

 

(70

)

Time Deposits

 

211

 

181

 

30

 

408

 

369

 

39

 

Short-term borrowings

 

 

 

 

(8

)

(5

)

(3

)

Other borrowings

 

405

 

91

 

314

 

889

 

183

 

706

 

Total increase in interest expense

 

720

 

417

 

303

 

1,515

 

843

 

672

 

Increase in net interest income

 

$

6,178

 

$

6,000

 

$

178

 

$

12,261

 

$

11,932

 

$

329

 

 

55



Table of Contents

 

Allowance and Provision for Loan Losses.  Our financial performance depends on the quality of the loans we originate and management’s ability to assess the degree of risk in existing loans when it determines the allowance for loan losses.  An increase in loan charge-offs or non-performing loans or an inadequate allowance for loan losses could have an adverse effect on net income.  The allowance is determined based on the application of loss estimates to graded loans by categories.

 

Summary of Loan Loss Experience:

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(In thousands)

 

Activity for the period ended:

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

7,120

 

$

8,378

 

$

6,465

 

$

8,009

 

Charge-offs:

 

 

 

 

 

 

 

 

 

Residential real estate

 

(71

)

(93

)

(204

)

(144

)

Commercial real estate

 

1

 

(23

)

(1

)

(23

)

Construction

 

(32

)

 

(32

)

 

Commercial business

 

(1,786

)

 

(1,910

)

(1

)

Home equity

 

(34

)

(42

)

(48

)

(42

)

Consumer

 

(78

)

(52

)

(151

)

(111

)

Total

 

(2,000

)

(210

)

(2,346

)

(321

)

 

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

Residential real estate

 

43

 

2

 

48

 

7

 

Commercial real estate

 

61

 

21

 

849

 

95

 

Construction

 

521

 

 

521

 

67

 

Commercial business

 

22

 

67

 

41

 

90

 

Home equity

 

8

 

6

 

29

 

9

 

Consumer

 

115

 

27

 

177

 

53

 

Total

 

770

 

123

 

1,665

 

321

 

Net loan charge-offs

 

(1,230

)

(87

)

(681

)

 

Provision for loan losses

 

2,155

 

190

 

2,261

 

472

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

8,045

 

$

8,481

 

$

8,045

 

$

8,481

 

 

56



Table of Contents

 

Provision for loan losses increased to $2.2 million and $2.3 million for the three and six months ending June 30, 2015 from $190,000 and $472,000 for the same periods in 2014.  Net charge-offs for the three and six months ended June 30, 2015 were $1.2 million and $681,000 compared to $87,000 and $0 in 2014.  Net-charge-offs for the six months ended June 30, 2015 increased from 2014 due to a $1.7 million charge-off for one credit relationship, or the full amount of allocated reserves during the second quarter of 2015.  The Company’s non-performing loans increased to $12.1 million as of June 30, 2015 from $7.8 million as of December 31, 2014 due primarily to the acquisition of loans acquired from First Financial which comprised $6.0 million of the total non-performing loans at June 30, 2015.  The increase in the Company’s provision for loan losses for the three and six months ended June 30, 2015 was due primarily to the allocation and charge-off of $1.7 million for one credit in the second quarter of 2015.  The Company recognized the additional provision for the credit due to updated information obtained in the second quarter about the value of the collateral securing the loan and immediately charged-off the allocation as the loan is considered collateral dependent.  Subsequent to the charge-off, the loan had a remaining carrying amount of $890,000 and was included in the Company’s non-accrual loans as of June 30, 2015.  Currently, the Company does not have an allocation for loan losses for this credit.  Additionally, the provision for loan losses for the three and six months in 2015 was negatively impacted by the aforementioned $1.7 million charge-off.   The Company allocates allowance for loan losses for loans collectively evaluated for impairment by using its average three year charge-off history, adjusted for certain qualitative factors.  As the Company’s charge-offs increase for a loan class, the amount allocated increases as well. The $1.7 million charge-off impacted the Company’s allocation for commercial loans collectively evaluated for impairment only.

 

The Company’s classified loans (substandard and doubtful) increased to $58.1 million as of June 30, 2015 from $15.7 million as of December 31, 2014 while criticized loans (watch and special mention) increased to $49.6 million from $43.8 million.  The increase in both was due to the acquisition of loans from First Financial which accounted for $42.2 million of the Company’s classified loans and $5.0 million of its criticized loans.  As of June 30, 2015, the Company had $53.6 million in purchased credit impaired loans, the majority of which were acquired from First Financial (see footnote 2 to Company’s consolidated financial statements for more information).   Due to the aforementioned provision and charge-off activity, the allowance for loan losses as a percentage of loans decreased to 0.81% of loans as of June 30, 2015 from 1.07% at December 31, 2014.  Excluding acquired loans, the Company’s allowance as a percentage of loans was 1.29% at June 30, 2015.

 

57



Table of Contents

 

Asset Quality.  Loans, including impaired loans, are placed on non-accrual status when they become past due ninety days or more as to principal or interest, unless they are adequately secured and in the process of collection.  When these loans are placed on non-accrual status, all unpaid accrued interest is reversed and the loans remain on non-accrual status until the loan becomes current or the loan is deemed uncollectible and is charged off.  Impaired loans are those loans for which it is probable that all scheduled interest and principal payments will not be received based on the contractual terms of the loan agreement.  A loan is impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement.  Loans, for which the terms have been modified, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired.  TDR’s totaled $17.4 million at June 30, 2015 and $11.9 million December 31, 2014, while $2.3 million and $4.1 million were included in the Company’s non-accrual loans as of the same dates, respectively.

 

The Company’s non-performing assets as of June 30, 2015 and December 31, 2014 were as follows:

 

 

 

June 30,
2015

 

December 31,
2014

 

 

 

(In thousands)

 

 

 

 

 

 

 

Loans on non-accrual status

 

$

12,105

 

$

7,535

 

Loans past due over 90 days still on accrual

 

220

 

 

Total non-performing loans

 

12,325

 

7,535

 

Foreclosed and repossessed assets

 

8,354

 

4,431

 

Total non-performing assets

 

$

20,679

 

$

11,966

 

 

 

 

 

 

 

Non-performing loans to total loans

 

1.23

%

1.25

%

Non-performing assets to total loans

 

22.06

 

1.98

 

Allowance as a percent of non-performing loans

 

65.27

 

85.79

 

Allowance as a percent of total loans

 

0.80

 

1.07

 

 

Included in the totals above for June 30, 2015 were non-accrual loans with a carrying amount of $6.0 million and foreclosed and repossessed assets of $4.7 million that were acquired from First Financial Service Corporation.

 

Non-interest income.  Non-interest income increased to $2.7 million for the second quarter of 2015 from $1.5 million for the equivalent period in 2014.  The increase was driven primarily by service charges on deposit accounts and interchange income as well as earnings on company owned life insurance.  Service charges on deposit accounts increased to $1.7 million in 2015 from $835,000 in 2014 while interchange income increased to $476,000 from $330,000 over the respective periods.  The increase in both categories was directly attributable to the assumed deposit accounts from First Financial and the corresponding interchange activity.  Earnings on bank owned life insurance increased to $253,000 in 2015 from $168,000 in 2014 as the Company acquired $10.8 million in bank owned life insurance in connection with the First Financial acquisition.

 

58



Table of Contents

 

Non-interest income increased by $1.8 million to $5.1 million for the six months ended June 30, 2015 from $3.2 million in 2014 due to increases in service charges on deposit accounts of $1.4 million, earnings on bank owned life insurance of $173,000, and interchange income of $320,000, offset by a decrease in net gains on sales of available for sale securities of $245,000.  As previously discussed, the increase in service charges on deposit accounts and interchange income was driven by the assumption of deposits from First Financial and the corresponding increase in transaction volume driving interchange and service fee income.  Earnings on bank owned life insurance were higher in 2015 due to the aforementioned acquisition of First Financial’s life insurance policies in the first quarter of 2015.  Net gains on sales of securities declined to $51,000 for the first six months of 2015 compared to $296,000 in 2014 while sales of securities increased to $38.9 million from $32.8 million over the respective periods.  Most of the securities sold were acquired from First Financial and were disposed shortly after acquisition resulting in minimal fluctuation between the acquisition date fair value and disposition.  The Company sold securities to conform the merged portfolio to policy and investment strategy.

 

Non-interest expense.  Non-interest expense increased to $10.5 million for the three months ended June 30, 2015 from $6.5 million in 2014 due to increases salaries and employee benefits, occupancy expenses, data processing, FDIC insurance premiums, and other expenses, offset by a decrease in foreclosed assets, net expense.  Salaries and employee benefits was $5.1 million in 2015 compared to $3.4 million in 2014 and is attributable to an increase in employees associated with the acquisition of First Financial.  Total full time equivalent employees increased to 329 as of June 30, 2015 from 198 at June 30, 2014 with corresponding increases in compensation, insurance expense, taxes, and other benefits.  Occupancy expense was $1.2 million in 2015, an increase from $549,000 in 2014 as the number of branches operated by the Company increased to 41 as a result of the First Financial acquisition with corresponding increases to rent expense, depreciation, and utilities.  Data processing expense was $921,000 for the second quarter of 2015 as compared to $663,000 in 2014 and was primarily driven by charges for core processing which is based, in part, on the number of loan and deposit accounts.  FDIC insurance premiums were $372,000 in 2015, an increase from $129,000 in 2014 due to a larger assessment base from the First Financial acquisition.  Other expenses were $1.5 million in 2015, an increase from $641,000 as the Company recognized increases advertising and marketing, other taxes and assessments, and amortization of core deposit intangibles.  Other foreclosed assets, net was $(95,000) in 2015 compared to $53,000 in 2014 due to a decrease in expenses including property taxes and maintenance, an increase in rental income from foreclosed properties, and net gains recorded during the quarter.

 

59



Table of Contents

 

Non-interest expense was $28.3 million for the six months ended June 30, 2015, an increase of $15.3 million from $13.1 million in 2014 as all categories were impacted by the acquisition of First Financial and the corresponding merger and integration charges.  Salaries and employee benefits rose to $14.2 million for 2015 from $6.7 million in 2014 due to the increase in full time equivalent employees to 329 as of June 30, 2015 from 210 at December 31, 2014.  Additionally, the Company incurred $2.1 million of expense in the first six months associated with severance and change in control payments.  Occupancy expense was $2.8 million in 2015 compared to $1.3 million in 2014 as the Company acquired additional branches in the First Financial transaction and recognized $310,000 in merger and integration expenses in 2015.  Data processing expense increased to $2.7 million for the first six months of 2015 from $1.3 million in 2014 as the Company converted core processing during the period as well as other redundant services.  The Company recognized $746,000 in data processing merger and integration expenses including contract termination penalties during the period.  Legal and professional service expenses were $2.4 million for 2015 compared to $1.2 million in 2014 as the Company incurred legal services associated with the merger and related filing requirements, valuation services, and consulting fees for integration in addition to $138,000 in contract termination charges.  Other expenses increased to $3.9 million in 2015 from $1.3 million in 2014 as the Company incurred additional advertising and marketing expenses, fees and other tax assessments, charitable contributions, core deposit intangible amortization, and merger and integration expenses of $564,000 during the period.

 

Income tax expense.  Income tax expense was $371,000 for the second quarter of 2015 compared to $610,000 for the equivalent period in 2014 while the effective tax rate was 9.42% and 22.12% for the respective periods.  The reduction in income tax expense and effective rate in 2015 was due to $323,000 in non-deductible acquisition related expenses incurred in 2014 that were not repeated in 2015 and the recognition of $438,000 of tax credits acquired from First Financial in the second quarter of 2015.

 

Income tax benefit for the six months ended June 30, 2015 was $827,000 compared to income tax expense of $867,000 in 2014.  The reduction in income tax expense was due to lower proportional growth in pre-tax income compared to tax preference items recognized during 2015.  Pre-tax income was reduced due to $3.9 million in merger and integration charges during the period while the Company’s tax preference items increased due to acquired tax credits of $438,000, an increase in bank owned life insurance earnings of $173,000, and tax exempt investment income of $136,000.

 

60



Table of Contents

 

Liquidity and Capital Resources Liquidity levels are adjusted in order to meet funding needs for deposit outflows, repayment of borrowings, and loan commitments and to meet asset/liability objectives.  Our primary sources of funds are customer deposits, customer repurchase agreements, proceeds from loan repayments, maturing securities and FHLB advances.  While loan repayments and maturities are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by market interest rates, general economic conditions and competition.  At June 30, 2015, we had cash and interest-bearing deposits with banks of $61.3 million and securities available-for-sale with a fair value of $398.3 million.  If we require funds beyond the funds we are able to generate internally, we have $150.0 million in additional aggregate borrowing capacity with the Federal Home Loan Bank of Indianapolis based on our current FHLB stock holdings, unused federal funds lines of credit with various nonaffiliated financial institutions of $31.5 million.  Management believes the Company’s liquidity sources are adequate to meet its operational needs.

 

The Banks are required to maintain specific amounts of capital pursuant to regulatory requirements.  As of June 30, 2015, Your Community Bank and Scott County State Bank were each considered well capitalized under regulatory capital requirements and were in compliance with all regulatory capital requirements that were effective as of such date with capital ratios as follows:

 

June 30, 2015:

 

 

 

Tier 1 Capital
to Total
Average
Assets

 

Common
Equity Tier 1
Capital to
Risk-Adjusted
Total Assets

 

Tier 1 Capital
to Risk-
Adjusted
Total Assets

 

Total Capital
to Risk-
Adjusted
Total Asset

 

Consolidated

 

10.2

%

9.5

%

14.5

%

15.3

%

Your Community Bank

 

10.4

%

13.7

%

13.7

%

14.3

%

Scott County State Bank

 

10.2

%

15.8

%

15.8

%

16.7

%

 

 

 

 

 

 

 

 

 

 

Minimum for banks to be well capitalized under regulatory capital requirements:

 

5.0

%

6.5

%

8.0

%

10.0

%

 

December 31, 2014:

 

 

 

Total
Capital To
Risk-weighted
Assets

 

Tier 1
Capital To
Risk-weighted
Assets

 

Tier 1
Capital To
Average
Assets

 

Consolidated

 

18.7

%

17.7

%

13.0

%

Your Community Bank

 

18.1

%

17.1

%

12.9

%

Scott County State Bank

 

17.3

%

16.3

%

9.9

%

 

 

 

 

 

 

 

 

Minimum for banks to be well capitalized under regulatory capital requirements:

 

10.0

%

6.0

%

5.0

%

 

61



Table of Contents

 

We have been repurchasing shares of our common stock since May 21, 1999.  A net total of 371,165 shares at an aggregate cost of $6.4 million have been repurchased since that time under both the current and prior repurchase plans.  Our Board of Directors authorized a share repurchase plan in June 2007 under which a maximum of $5.0 million of our common stock may be purchased.  Through June 30, 2015, a total of $1.6 million had been expended to purchase 85,098 shares under the current repurchase plan. As a condition for participating in SBLF, the Company may only declare and pay a dividend on the common stock or other stock junior to the SBLF Preferred Stock, or repurchase shares of any such class or series of stock, if, after payment of such dividend, the dollar amount of the Company’s Tier 1 Capital would be at least 90% of the Tier 1 Capital of the Company as of September 15, 2011, excluding any subsequent net charge-offs and any redemption of the SBLF Preferred Stock (the “Tier 1 Dividend Threshold”).  Beginning on the first day of the eleventh dividend period, the amount of the Tier 1 Dividend Threshold will be reduced by 10% for each one percent increase in QSBL from the baseline level through the ninth dividend period.  Under the terms of the SBLF Preferred Stock, no repurchases may be effected, and no dividends may be declared or paid on preferred shares ranking pari passu with the SBLF Preferred Stock, junior preferred shares, or other junior securities (including the common stock) during the current quarter and for the next three quarters following the failure to declare and pay dividends on the SBLF Preferred Stock, except that, in any such quarter in which the dividend is paid, dividend payments on shares ranking pari passu may be paid to the extent necessary to avoid any resulting material covenant breach.

 

During June 2004 and 2006, we completed placements of $7.0 million and $10.0 million floating rate subordinated debentures through Community Bank Shares (IN) Statutory Trust I and Trust II, (trusts we formed), respectively.  These securities are reported as liabilities for financial reporting, but Tier 1 Capital for regulatory purposes.  We used the proceeds for general business purposes and to support our future opportunities for growth.  The Company assumed subordinated debentures of $13.7 million in its acquisition of First Financial, net of appropriate purchase accounting adjustments.  In June 2008, First Financial completed the placement of $8.0 million subordinated debentures with a maturity date of June 24, 2038, callable at par in whole or in part on or after June 24, 2018, and which pay a fixed interest rate of 8.00% for thirty years.  In March 2007, First Financial completed the placement of $10.0 million cumulative subordinated debentures at a 10-year fixed rate of 6.69% adjusting quarterly thereafter at LIBOR plus 160 basis points. These securities mature on March 22, 2037, and can be called at par in whole or in part on or after March 15, 2017.

 

62



Table of Contents

 

Off Balance Sheet Arrangements and Contractual Obligations

 

The Company uses off balance sheet financial instruments, such as commitments to make loans, credit lines and letters of credit to meet customer financing needs. These agreements provide credit or support the credit of others and usually have expiration dates but may expire without being used. In addition to credit risk, the Company also has liquidity risk associated with these commitments as funding for these obligations could be required immediately. The contractual amount of these financial instruments with off balance sheet risk was as follows at June 30, 2015:

 

 

 

(In thousands)

 

Commitments to make loans

 

$

42,549

 

Unused lines of credit

 

236,969

 

Standby letters of credit

 

748

 

Total

 

$

280,266

 

 

Aggregate Contractual Obligations

 

As of June 30, 2015:

 

Total

 

Less than
1 year

 

1-3 years

 

3-5 years

 

More than
5 years

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Time deposits

 

$

339,346

 

$

196,008

 

$

90,354

 

$

19,866

 

$

33,118

 

Short-term borrowings

 

42,989

 

42,989

 

 

 

 

Other borrowings

 

83,000

 

22,315

 

25,136

 

3,940

 

31,609

 

Defined benefit plan

 

888

 

274

 

116

 

161

 

337

 

Lease commitments

 

7,403

 

1,228

 

1,718

 

1,093

 

3,364

 

Total

 

$

473,626

 

$

262,814

 

$

117,324

 

$

25,060

 

$

68,428

 

 

Time deposits represent certificates of deposit held by the Company.

 

Short-term borrowings consist of repurchase agreements of $43.0 million and note payable of $32,000.  The note payable represents amounts due for the participation in construction of a low income housing development project and is payable on demand.

 

Other borrowings consist of FHLB advances of $42.3 million, subordinated debentures of $31.1 million, and a term loan of $9.5 million.  FHLB advances represent the amounts that are due from the FHLB and consist of fixed rate advances.  Subordinated debentures represent the scheduled maturities of subordinated debentures issued to trusts formed by the Company in connection with the issuance of trust preferred securities. The term loan represents the scheduled maturities of holding company debt.

 

The defined benefit plan represents expected benefit payments to be paid to participants.

 

Lease commitments represent the total minimum lease payments under noncancelable operating leases, before considering renewal options that generally are present.

 

63



Table of Contents

 

PART I - ITEM 3

 

QUANTITATIVE AND QUALITATIVE

DISCLOSURES ABOUT MARKET RISK

 

Asset/liability management is the process of balance sheet control designed to ensure safety and soundness and to maintain liquidity and regulatory capital standards while maintaining acceptable net interest income.  Interest rate risk is the exposure to adverse changes in net interest income as a result of market fluctuations in interest rates.  Management continually monitors interest rate and liquidity risk so that it can implement appropriate funding, investment, and other balance sheet strategies.  Management considers market interest rate risk to be our most significant ongoing business risk consideration.

 

We currently contract with an independent third party consulting firm to measure our interest rate risk position.  The consulting firm utilizes an earnings simulation model to analyze net interest income sensitivity.  Current balance sheet amounts, current yields and costs, corresponding maturity and repricing amounts and rates, other relevant information, and certain assumptions made by management are combined with gradual movements in interest rates of 200 basis points up at December 31, 2014 and June 30, 2015 within the model to estimate their combined effects on net interest income over a one-year horizon.  In 2008, the Federal Open Market Committee lowered its target for the federal funds rate to 0-25 bps.  A majority of our loans are indexed to the prime rate, therefore, the Company has excluded an evaluation of the effect on net interest income assuming a decrease in interest rates as further reductions in the prime rate are extremely unlikely.  We feel that using gradual interest rate movements within the model is more representative of future rate changes than instantaneous interest rate shocks.  Growth in amounts are not projected for any balance sheet category when constructing the model because of the belief that projected growth can mask current interest rate risk imbalances over the projected horizon.  We believe that the changes made to the model’s interest rate risk measurement process have improved the accuracy of results of the process, consequently giving better information on which to base asset and liability allocation decisions going forward.

 

Assumptions based on the historical behavior of our deposit rates and balances in relation to changes in interest rates are incorporated into the model.  These assumptions are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income.  We continually monitor and update the assumptions as new information becomes available.  Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes, and actual variations from the managerial assumptions utilized under the model, as well as changes in market conditions and the application and timing of various management strategies.

 

The base scenario represents projected net interest income over a one year forecast horizon exclusive of interest rate changes to the simulation model.  Given a gradual 200 basis point increase in the projected yield curve used in the simulation model (Up 200 Scenario), we estimated that as of June 30, 2015 our net interest income would increase by an estimated 0.7%, or $374,000, over the one year forecast horizon.  As of December 31, 2014, in the Up 200 Scenario we estimated that net interest income would decrease $349,000, over a one year forecast horizon ending December 31, 2015.

 

64



Table of Contents

 

The projected results are within our asset/liability management policy limits which states that the negative impact to net interest income should not exceed 7% in a 100 or 200 basis point increase or decrease in the projected yield curve over a one year forecast horizon.  The forecast results are heavily dependent on the assumptions regarding changes in deposit rates; we can minimize the reduction in net interest income in a period of rising interest rates to the extent that we can curtail raising deposit rates during this period.  We continue to explore transactions and strategies to both increase our net interest income and minimize our interest rate risk.

 

Our interest sensitivity profile at any point in time will be affected by a number of factors.  These factors include the mix of interest sensitive assets and liabilities as well as their relative repricing schedules.  It is also influenced by market interest rates, deposit growth, loan growth, and other factors.  The tables below illustrate our estimated annualized earnings sensitivity profile based on the above referenced asset/liability model as of June 30, 2015 and December 31, 2014, respectively.  The tables below are representative only and are not precise measurements of the effect of changing interest rates on our net interest income in the future.

 

The following table illustrates our estimated one year net interest income sensitivity profile based on the asset/liability model as of June 30, 2015 and ending on June 30, 2016:

 

 

 

Interest Rate Sensitivity as of June 30, 2015:

 

 

 

Base

 

Gradual Increase in
Rates of 200
Basis Points

 

 

 

(In thousands)

 

Projected interest income:

 

 

 

 

 

Loans

 

$

50,007

 

$

52,125

 

Investments

 

9,587

 

9,729

 

FHLB and FRB stock

 

134

 

166

 

Interest-bearing deposits in other financial institutions

 

79

 

314

 

Total interest Income

 

59,807

 

62,334

 

 

 

 

 

 

 

Projected interest expense:

 

 

 

 

 

Deposits

 

2,341

 

3,754

 

Short-term borrowings

 

96

 

565

 

Other borrowings

 

3,085

 

3,556

 

Total interest expense

 

5,522

 

7,675

 

Net interest income

 

$

54,285

 

$

54,659

 

 

 

 

 

 

 

Change from base

 

 

 

374

 

Percent change from base

 

 

 

0.7

%

 

65



Table of Contents

 

The following table illustrates our estimated one year net interest income sensitivity profile based on the asset/liability model as of December 31, 2014 and ending December 31, 2015:

 

 

 

Interest Rate Sensitivity as of December 31, 2014

 

 

 

Base

 

Gradual Increase in
Rates of 200
Basis Points

 

 

 

(In thousands)

 

Projected interest income:

 

 

 

 

 

Loans

 

$

28,824

 

$

29,858

 

Investments

 

5,249

 

5,319

 

FHLB and FRB stock

 

161

 

161

 

Interest-bearing deposits in other financial institutions

 

7

 

31

 

Total interest income

 

34,241

 

35,369

 

 

 

 

 

 

 

Projected interest expense:

 

 

 

 

 

Deposits

 

891

 

1,660

 

Short-term borrowing

 

96

 

596

 

Other borrowings

 

1,330

 

1,538

 

Total interest expense

 

2,317

 

3,794

 

Net interest income

 

$

31,924

 

$

31,575

 

 

 

 

 

 

 

Change from base

 

 

 

$

(349

)

% Change from base

 

 

 

(1.1

)%

 

66



Table of Contents

 

PART I — ITEM 4

 

CONTROLS AND PROCEDURES

 

With the participation of the Chief Executive Officer (the principal executive officer) and the Chief Financial Officer (the principal financial officer) of Your Community Bankshares, Inc. (“YCBI”), YCBI’s management has evaluated the effectiveness of YCBI’s disclosure controls and procedures (as defined in Rule 13a-15(c) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q.  Based on that evaluation, YCBI’s Chief Executive Officer and Chief Financial Officer have concluded that YCBI’s disclosure controls and procedures are effective as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q to ensure that information required to be disclosed by YCBI in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.  Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by YCBI in the reports that it files or submits under the Exchange Act is accumulated and communicated to YCBI’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control over Financial Reporting

 

There was no change in YCBI’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during the fiscal quarter ended June 30, 2015, that has materially affected, or is reasonably likely to materially affect, YCBI’s internal control over financial reporting.

 

67



Table of Contents

 

PART II

 

OTHER INFORMATION

 

Item 1.  Legal Proceedings

 

There are various claims and lawsuits in which the Company or its subsidiaries are periodically involved, such as claims to enforce liens, foreclosure or condemnation proceedings on properties in which the Banks hold mortgages or security interests, claims involving the making and servicing of real property loans and other issues incidental to the Banks’ business.  In the opinion of management, no material loss is expected from any such pending claims or lawsuits.

 

Item 1A.  Risk Factors

 

In addition to the information set forth in this report, you should carefully consider the risk factors disclosed in Item 1A of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014.

 

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

 

The Company did not purchase its common shares during the six months ended June 30, 2015.

 

The Board of Directors of the Company authorized a share repurchase plan in June 2007 under which a maximum of $5.0 million of the Company’s common stock can be purchased.  As of June 30, 2014, the Company could repurchase up to $3.4 million of the Company’s common stock under the current repurchase plan.  As a condition for participating in SBLF, the Company may only declare and pay a dividend on the common stock or other stock junior to the SBLF Preferred Stock, or repurchase shares of any such class or series of stock, if, after payment of such dividend, the dollar amount of the Company’s Tier 1 Capital would be at least 90% of the Tier 1 Capital of the Company as of September 15, 2011, excluding any subsequent net charge-offs and any redemption of the SBLF Preferred Stock (the “Tier 1 Dividend Threshold”).  Beginning on the first day of the eleventh dividend period, the amount of the Tier 1 Dividend Threshold will be reduced by 10% for each one percent increase in QSBL from the baseline level through the ninth dividend period.  Under the terms of the SBLF Preferred Stock, no repurchases may be effected, and no dividends may be declared or paid on preferred shares ranking pari passu with the SBLF Preferred Stock, junior preferred shares, or other junior securities (including the common stock) during the current quarter and for the next three quarters following the failure to declare and pay dividends on the SBLF Preferred Stock, except that, in any such quarter in which the dividend is paid, dividend payments on shares ranking pari passu may be paid to the extent necessary to avoid any resulting material covenant breach.

 

Item 6.  Exhibits

 

Exhibits

 

The exhibits required by Item 601 of Regulation S-K are listed in the Exhibit Index of this Form 10-Q and are filed as a part of this report.

 

68



Table of Contents

 

SIGNATURES

 

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

 

 

 

YOUR COMMUNITY BANKSHARES, INC.

 

 

(Registrant)

 

 

 

 

Dated:

August 10, 2015

 

BY:

/s/ James D. Rickard

 

 

 

James D. Rickard

 

 

 

President and Chief Executive Officer

 

 

 

(Principal Executive Officer)

 

 

 

 

Dated:

August 10, 2015

 

BY:

/s/ Paul. A. Chrisco

 

 

 

Paul A. Chrisco

 

 

 

Executive Vice-President and Chief Financial Officer

 

 

 

(Principal Financial Officer)

 

69



Table of Contents

 

EXHIBIT INDEX

YOUR COMMUNITY BANKSHARES, INC.

 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

31.1

 

Certification of Principal Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act

 

 

 

31.2

 

Certification of Principal Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act

 

 

 

32.1

 

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

32.2

 

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

101*

 

The following financial information from Community Bank Shares of Indiana, Inc. Quarterly Report on Form 10-Q for the period ended June 30, 2015, filed with the SEC on August 10, 2015, formatted in Extensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets at June 30, 2015 and December 31, 2014, (ii) Consolidated Statements of Income for the three and six months ended June 30, 2015 and June 30, 2014, (iii) Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended June 30, 2015 and June 30, 2014 (iv) Consolidated Statement of Stockholders’ Equity for the six months ended June 30, 2015, (v) Consolidated Statements of Cash Flows for the six months ended June 30, 2015 and June 30, 2014 and (vi) Notes to Consolidated Financial Statements.

 


*Pursuant to Rule 402 of Regulation S-T, the XBRL related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall not be deemed to be “filed” for purposes of Sections 11 of the Securities Act of 1933 and Section 12 of the Exchange Act of 1934, or otherwise subject to the liability of those sections, and shall not be deemed part of a registration statement, prospectus or other document filed under the Securities Act of 1933 or the Exchange Act of 1934, except as shall be expressly set forth by specific reference in such filings.

 

70