Attached files

file filename
EX-32.I - EXHIBIT 32(I) - NATIONAL BANKSHARES INCex32-i.htm
EX-31.I - EXHIBIT 31(I) - NATIONAL BANKSHARES INCex31-i.htm
EX-32.II - EXHIBIT 32(II) - NATIONAL BANKSHARES INCex32-ii.htm
EX-31.II - EXHIBIT 31(II) - NATIONAL BANKSHARES INCex31-ii.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

FORM 10-Q

 

[x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT   OF 1934

For the quarterly period ended March 31, 2016

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

 

For the transition period from ________ to ________

Commission File Number 0-15204

 

NATIONAL BANKSHARES, INC.

 (Exact name of registrant as specified in its charter)

 

Virginia

(State or other jurisdiction of incorporation or organization)

54-1375874

(I.R.S. Employer Identification No.)

 

101 Hubbard Street

P. O. Box 90002

Blacksburg, VA

 

 

24062-9002

(Address of principal executive offices)

(Zip Code)

 

(540) 951-6300

(Registrant’s telephone number, including area code)

 

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   [  ] 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   [ ] No

 

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

 

Large accelerated filer  [  ]      Accelerated filer  [x]      Non-accelerated filer  [  ]       Smaller reporting company  [  ]

(Do not check if a smaller reporting company)

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b–2 of the Exchange Act).

[ ] Yes   [x] No

 

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

 

Class

Common Stock, $1.25 Par Value

Outstanding at May 2, 2016

6,957,974

 

(This report contains 53 pages)

 

 
 

 


NATIONAL BANKSHARES, INC. AND SUBSIDIARIES

Form 10-Q

Index

 

Part I – Financial Information

Page

     

Item 1

Financial Statements

3

     
 

Consolidated Balance Sheets, March 31, 2016 (Unaudited) and December 31, 2015

3

     
 

Consolidated Statements of Income for the Three Months Ended March 31, 2016 and 2015 (Unaudited)

4

     
 

Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2016 and 2015 (Unaudited)

5

     
 

Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2016 and 2015 (Unaudited)

6

 

 

 
 

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2016 and 2015 (Unaudited)

7

 

 

 
 

Notes to Consolidated Financial Statements (Unaudited) 

8 – 30

     

Item 2

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

31 – 45

     

Item 3

Quantitative and Qualitative Disclosures About Market Risk  

45

     

Item 4

Controls and Procedures

45

     

Part II – Other Information

 
     

Item 1

Legal Proceedings

46

     

Item 1A

Risk Factors

46

     

Item 2

Unregistered Sales of Equity Securities and Use of Proceeds 

46

     

Item 3

Defaults Upon Senior Securities

46

 

 

 

Item 4

Mine Safety Disclosures

46

 

 

 

Item 5

Other Information

46

     

Item 6

Exhibits 

46

     

Signatures

 

46

     

Index of Exhibits

 

47– 48

     

Certifications

 

49 – 52

 

 
2

 


 

Part I

 

 Item 1. Financial Statements    

 Financial Information

National Bankshares, Inc. and Subsidiaries

Consolidated Balance Sheets

 

   

(Unaudited)

         
   

March 31,

   

December 31,

 

$ in thousands, except per share data

 

2016

   

2015

 

Assets

               

Cash and due from banks

  $ 9,913     $ 12,152  

Interest-bearing deposits

    129,363       130,811  

Securities available for sale, at fair value

    270,094       236,131  

Securities held to maturity (fair value of $151,253 at March 31, 2016 and $158,032 at December 31, 2015)

    144,664       152,028  

Restricted stock, at cost

    1,170       1,129  

Loans held for sale

    63       634  

Loans:

               

Loans, net of unearned income and deferred fees

    607,643       619,008  

Less allowance for loan losses

    (8,107

)

    (8,297

)

Loans, net

    599,536       610,711  

Premises and equipment, net

    8,841       9,020  

Accrued interest receivable

    5,587       5,769  

Other real estate owned, net

    3,612       4,165  

Intangible assets and goodwill

    6,114       6,224  

Bank-owned life insurance

    22,548       22,401  

Other assets

    6,366       8,564  

Total assets

  $ 1,207,871     $ 1,199,739  
                 

Liabilities and Stockholders' Equity

               

Noninterest-bearing demand deposits

  $ 170,207     $ 166,453  

Interest-bearing demand deposits

    570,065       569,787  

Savings deposits

    92,944       90,236  

Time deposits

    185,296       192,383  

Total deposits

    1,018,512       1,018,859  

Accrued interest payable

    62       56  

Other liabilities

    10,061       8,710  

Total liabilities

    1,028,635       1,027,625  

Commitments and contingencies

               

Stockholders' Equity

               

Preferred stock, no par value, 5,000,000 shares authorized; none issued and outstanding

    ---       ---  

Common stock of $1.25 par value. Authorized 10,000,000 shares; issued and outstanding 6,957,974 shares at March 31, 2016 and at December 31, 2015

    8,697       8,697  

Retained earnings

    175,132       171,353  

Accumulated other comprehensive loss, net

    (4,593

)

    (7,936

)

Total stockholders' equity

    179,236       172,114  

Total liabilities and stockholders' equity

  $ 1,207,871     $ 1,199,739  

 See accompanying notes to consolidated financial statements.

 

 
3

 


 

National Bankshares, Inc. and Subsidiaries

Consolidated Statements of Income

Three Months Ended March 31, 2016 and 2015

(Unaudited)

 

   

March 31,

   

March 31,

 

$ in thousands, except per share data

 

2016

   

2015

 

Interest Income

               

Interest and fees on loans

  $ 7,334     $ 7,610  

Interest on interest-bearing deposits

    162       64  

Interest on securities – taxable

    1,677       1,734  

Interest on securities – nontaxable

    1,311       1,386  

Total interest income

    10,484       10,794  
                 

Interest Expense

               

Interest on time deposits

    274       327  

Interest on other deposits

    794       760  

Total interest expense

    1,068       1,087  

Net interest income

    9,416       9,707  

Provision for loan losses

    203       201  

Net interest income after provision for loan losses

    9,213       9,506  
                 

Noninterest Income

               

Service charges on deposit accounts

    560       535  

Other service charges and fees

    72       71  

Credit card fees

    870       895  

Trust income

    323       289  

BOLI income

    147       149  

Other income

    345       314  

Realized securities gains (losses), net

    24       (2

)

Total noninterest income

    2,341       2,251  
                 

Noninterest Expense

               

Salaries and employee benefits

    3,568       3,051  

Occupancy and furniture and fixtures

    477       449  

Data processing and ATM

    411       435  

FDIC assessment

    141       135  

Credit card processing

    622       610  

Intangible assets amortization

    110       269  

Net costs of other real estate owned

    69       464  

Franchise taxes

    331       308  

Other operating expenses

    955       959  

Total noninterest expense

    6,684       6,680  

Income before income taxes

    4,870       5,077  

Income tax expense

    1,091       1,111  
                 
Net Income   $ 3,779    

$

3,966  
Basic net income per common share   $ 0.54     $ 0.57  
Fully diluted net income per common share   $ 0.54     $ 0.57  
Weighted average number of common shares outstanding – basic     6,957,974       6,950,474  
Weighted average number of common shares outstanding – diluted     6,957,974       6,955,023  
Dividends declared per common share  

$

---     $ ---  

  

See accompanying notes to consolidated financial statements.

 

 
4

 


 

National Bankshares, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

Three Months Ended March 31, 2016 and 2015

(Unaudited)

 

   

March 31,

   

March 31,

 

$ in thousands

 

2016

   

2015

 

Net Income

  $ 3,779     $ 3,966  
                 

Other Comprehensive Income, Net of Tax

               

Unrealized holding gains on available for sale securities net of tax of $1,809 and $1,320 for the periods ended March 31, 2016 and 2015, respectively

    3,359       2,452  

Reclassification adjustment for (gains) losses included in net income, net of tax of ($8) and $1 for the periods ended March 31, 2016 and 2015, respectively

    (16

)

    1  

Other comprehensive income, net of tax of $1,801 and $1,321 for the periods ended March 31, 2016 and 2015, respectively

    3,343       2,453  

Total Comprehensive Income

  $ 7,122     $ 6,419  

 

See accompanying notes to consolidated financial statements.

 

 
5

 


  

National Bankshares, Inc. and Subsidiaries

Consolidated Statements of Changes in Stockholders’ Equity

Three Months Ended March 31, 2016 and 2015

(Unaudited)

 

$ in thousands

 

Common

Stock

   

Retained

Earnings

   

Accumulated

Other

Comprehensive

Loss

   

Total

 

Balances at December 31, 2014

  $ 8,688     $ 163,287     $ (5,672

)

  $ 166,303  

Net income

    ---       3,966       ---       3,966  

Other comprehensive income, net of tax of $1,321

    ---       ---       2,453       2,453  

Balances at March 31, 2015

  $ 8,688     $ 167,253     $ (3,219

)

  $ 172,722  
                                 

Balances at December 31, 2015

  $ 8,697     $ 171,353     $ (7,936

)

  $ 172,114  

Net income

    ---       3,779       ---       3,779  

Other comprehensive income, net of tax of $1,801

    ---       ---       3,343       3,343  

Balances at March 31, 2016

  $ 8,697     $ 175,132     $ (4,593

)

  $ 179,236  

 

See accompanying notes to consolidated financial statements.

 

 
6

 


 

National Bankshares, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

Three Months Ended March 31, 2016 and 2015

(Unaudited)

 

   

March 31,

   

March 31

 

$ in thousands

 

2016

   

2015

 

Cash Flows from Operating Activities

               

Net income

  $ 3,779     $ 3,966  

Adjustments to reconcile net income to net cash provided by operating activities:

               

Provision for loan losses

    203       201  

Depreciation of bank premises and equipment

    193       191  

Amortization of intangibles

    110       269  

Amortization of premiums and accretion of discounts, net

    26       29  

(Gains) losses on sales and calls of securities available for sale, net

    (6

)

    2  

Gains on calls of securities held to maturity, net

    (18

)

    ---  

Losses and write-downs on other real estate owned, net

    31       386  

Increase in cash value of bank-owned life insurance

    (147

)

    (149

)

Originations of mortgage loans held for sale

    (2,567

)

    (3,002

)

Proceeds from sale of mortgage loans held for sale

    3,185       2,241  

Gains on sale of mortgage loans held for sale

    (47

)

    (39

)

Net change in:

               

Accrued interest receivable

    182       242  

Other assets

    397       471  

Accrued interest payable

    6       2  

Other liabilities

    1,351       1,164  

Net cash provided by operating activities

    6,678       5,974  
                 

Cash Flows from Investing Activities

               

Net change interest-bearing deposits

    1,448       14,872  

Proceeds from calls, principal payments, sales and maturities of securities available for sale

    24,552       11,126  

Proceeds from calls, principal payments and maturities of securities held to maturity

    7,351       5,265  

Purchases of securities available for sale

    (53,360

)

    (22,983

)

Net change in restricted stock

    (41

)

    (40

)

Purchases of loan participations

    (440

)

    (994

)

Collections of loan participations

    15       1,933  

Loan originations and principal collections, net

    11,337       (18,267

)

Proceeds from sale of other real estate owned

    522       148  

Recoveries on loans charged off

    60       53  

Proceeds from sale and purchases of premises and equipment, net

    (14

)

    (58

)

Net cash used in investing activities

    (8,570

)

    (8,945

)

                 

Cash Flows from Financing Activities

               

Net change in time deposits

    (7,087

)

    (4,009

)

Net change in other deposits

    6,740       6,538  

Net cash (used in) provided by financing activities

    (347

)

    2,529  

Net change in cash and due from banks

    (2,239

)

    (442

)

Cash and due from banks at beginning of period

    12,152       12,894  

Cash and due from banks at end of period

  $ 9,913     $ 12,452  
                 

Supplemental Disclosures of Cash Flow Information

               

Interest paid on deposits and borrowed funds

  $ 1,062     $ 1,085  

Income taxes paid

    ---       ---  
                 

Supplemental Disclosure of Noncash Activities

               

Loans charged against the allowance for loan losses

  $ 453     $ 260  

Loans transferred to other real estate owned

    ---       363  

Unrealized net gains on securities available for sale

    5,144       3,774  

  

See accompanying notes to consolidated financial statements.

 

 
7

 


 

National Bankshares, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

March 31, 2016

(Unaudited)

 

$ in thousands, except per share data

 

Note 1: General

 

The consolidated financial statements of National Bankshares, Inc. (“NBI”) and its wholly-owned subsidiaries, The National Bank of Blacksburg (“NBB”) and National Bankshares Financial Services, Inc. (“NBFS”) (collectively, the “Company”), conform to accounting principles generally accepted in the United States of America and to general practices within the banking industry. The accompanying interim period consolidated financial statements are unaudited; however, in the opinion of management, all adjustments consisting of normal recurring adjustments, which are necessary for a fair presentation of the consolidated financial statements, have been included.  The results of operations for the three month period ended March 31, 2016 are not necessarily indicative of results of operations for the full year or any other interim period.  The interim period consolidated financial statements and financial information included in this Form 10-Q should be read in conjunction with the notes to consolidated financial statements included in the Company’s 2015 Form 10-K.  The Company posts all reports required to be filed under the Securities and Exchange Act of 1934 on its web site at www.nationalbankshares.com.

 

Note 2: Stock-Based Compensation

 

The Company’s 1999 Stock Option Plan was terminated on March 9, 2009. Incentive stock options were granted annually to key employees of NBI and its subsidiaries from 1999 to 2005 and none have been granted since 2005. There are no stock options outstanding as of March 31, 2016. There were no shares exercised during the three months ended March 31, 2015.

 

Note 3:     Loan Portfolio

 

The loan portfolio, excluding loans held for sale, was comprised of the following.

 

   

March 31,

2016

   

December 31,

2015

 

Real estate construction

  $ 39,193     $ 48,251  

Consumer real estate

    144,268       143,504  

Commercial real estate

    310,637       309,378  

Commercial non real estate

    33,682       37,571  

Public sector and IDA

    50,777       51,335  

Consumer non real estate

    29,933       29,845  

Gross loans

    608,490       619,884  

Less unearned income and deferred fees

    (847

)

    (876

)

Loans, net of unearned income and deferred fees

  $ 607,643     $ 619,008  

 

Note 4:     Allowance for Loan Losses, Nonperforming Assets and Impaired Loans

 

The allowance for loan losses methodology incorporates individual evaluation of impaired loans and collective evaluation of groups of non-impaired loans. The Company performs ongoing analysis of the loan portfolio to determine credit quality and to identify impaired loans. Credit quality is rated based on the loan’s payment history, the borrower’s current financial situation and the value of the underlying collateral.

Impaired loans are those loans that have been modified in a troubled debt restructure (“TDR” or “restructure”) and larger, non-homogeneous loans that are in nonaccrual or exhibit payment history or financial status that indicate the probability that collection will not occur when due according to the loan’s original terms. Generally, impaired loans are given risk ratings that indicate higher risk, such as “classified” or “other assets especially mentioned.” Impaired loans are individually evaluated to determine appropriate reserves and are measured at the lower of the invested amount or the fair value. Impaired loans that are not troubled debt restructures and for which fair value measurement indicates an impairment loss are designated nonaccrual. A restructured loan that maintains current status for at least six months may be in accrual status. Please refer to Note 1 of the Company’s 2015 Form 10-K, “Summary of Significant Accounting Policies” for additional information on evaluation of impaired loans and associated specific reserves, and policies regarding nonaccruals, past due status and charge-offs.

 

 
8

 


 

Troubled debt restructures impact the estimation of the appropriate level of the allowance for loan losses. If the restructuring included forgiveness of a portion of principal, the charge-off is included in the historical charge-off rates applied to the collective evaluation methodology. Further, restructured loans are individually evaluated for impairment and any amount of book value that exceeds fair value is accrued in the allowance for loan losses. TDRs that experience a payment default are examined to determine whether the default indicates collateral dependency or a decline in estimates of cash flow used in the fair value measurement. TDRs that are determined to be collateral-dependent, as well as all impaired loans that are determined to be collateral dependent, are charged down to fair value net of estimated costs to sell. Deficiencies indicated by impairment measurements for TDRs that are not collateral dependent may be accrued in the allowance for loan losses or charged off if deemed uncollectible.

The Company evaluated characteristics in the loan portfolio and determined major segments and smaller classes within each segment. These characteristics include collateral type, repayment sources, and (if applicable) the borrower’s business model. The methodology for calculating reserves for collectively-evaluated loans is applied at the class level.

 

Portfolio Segments and Classes

The segments and classes used in determining the allowance for loan losses are as follows.

 

 Real Estate Construction

 Commercial Non Real Estate

 Construction, residential

 Commercial and Industrial

 Construction, other

 

 

 Public sector and IDA

 Consumer Real Estate

 Public Sector and IDA

 Equity lines

 

 Residential closed-end first liens

 Consumer Non Real Estate

 Residential closed-end junior liens

 Credit cards

 Investor-owned residential real estate

 Automobile

  Other consumer loans

 Commercial Real Estate

 

 Multifamily real estate

 

 Commercial real estate, owner-occupied

 

 Commercial real estate, other

 

 

Historical Loss Rates

The Company’s allowance methodology for collectively-evaluated loans applies historical loss rates by class to current class balances as part of the process of determining required reserves. Class loss rates are calculated as the net charge-offs for the class as a percentage of average class balance. The Company averages loss rates for the most recent 8 quarters to determine the historical loss rate for each class.

Two loss rates for each class are calculated: total net charge-offs for the class as a percentage of average class loan balance (“class loss rate”), and total net charge-offs for the class as a percentage of average classified loans in the class (“classified loss rate”). Classified loans are those with risk ratings of “substandard”, “doubtful” or “loss”. Net charge-offs in both calculations include charge-offs and recoveries of classified and non-classified loans as well as those associated with impaired loans. Class historical loss rates are applied to non-classified loan balances at the reporting date, and classified historical loss rates are applied to classified loan balances and not individually evaluated at the reporting date.

 

Risk Factors

In addition to historical loss rates, risk factors pertinent to credit risk for each class are analyzed to estimate reserves for collectively-evaluated loans. Factors include changes in national and local economic and business conditions, the nature and volume of classes within the portfolio, loan quality, loan officers’ experience, lending policies and the Company’s loan review system.

The analysis of certain factors results in standard allocations to all segments and classes. These factors include loan officers’ average years of experience, the risk from changes in loan review, unemployment levels, bankruptcy rates, the interest rate environment, and the competitive, legal and regulatory environments.

Factors analyzed for each class, with resultant allocations based upon the level of risk assessed for each class, include the risk from changes in lending policies, levels of past due loans, nonaccrual loans, current class balance as a percentage of total loans, and the percentage of high risk loans within the class. Additionally, factors specific to each segment are analyzed and result in allocations to the segment. Please refer to the Company’s 2015 10-K, Note 1: Summary of Significant Accounting Policies for a discussion of risk factors pertinent to each class.

 

 
9

 


 

Real estate construction loans are subject to general risks from changing commercial building and housing market trends and economic conditions that may impact demand for completed properties and the costs of completion. These risks are measured by market-area unemployment rates, bankruptcy rates, housing market trends, and interest rates.

The credit quality of consumer real estate is subject to risks associated with the borrower’s repayment ability and collateral value, measured generally by analyzing local unemployment and bankruptcy trends, local housing market trends, and interest rates.

The commercial real estate segment includes loans secured by multifamily residential real estate, commercial real estate occupied by the owner/borrower, and commercial real estate leased to non-owners. Loans in the commercial real estate segment are impacted by economic risks from changing commercial real estate markets, rental markets for multi-family housing and commercial buildings, business bankruptcy rates, local unemployment and interest rate trends that would impact the businesses housed by the commercial real estate.

Commercial non real estate loans are secured by collateral other than real estate, or are unsecured. Credit risk for commercial non real estate loans is subject to economic conditions, generally monitored by local business bankruptcy trends, and interest rates.

Public sector and IDA loans are extended to municipalities and related entities. Credit risk is based upon the entity’s ability to repay and interest rate trends.

Consumer non real estate includes credit cards, automobile and other consumer loans. Credit cards and certain other consumer loans are unsecured, while collateral is obtained for automobile loans and other consumer loans. Credit risk stems primarily from the borrower’s ability to repay, measured by average unemployment, average personal bankruptcy rates and interest rates.

Factor allocations applied to each class are increased for loans rated special mention and increased to a greater extent for loans rated classified. The Company allocates additional reserves for “high risk” loans. High risk loans include junior liens, interest only and high loan to value loans.

 

A detailed analysis showing the allowance roll-forward by portfolio segment and related loan balance by segment follows.

 

   

Activity in the Allowance for Loan Losses for the Three Months Ended March 31, 2016

 
   

Real Estate Construction

   

Consumer

Real Estate

   

Commercial

Real Estate

   

Commercial

Non Real

Estate

   

Public

Sector and

IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2015

  $ 576     $ 1,866     $ 4,109     $ 655     $ 436     $ 627     $ 28     $ 8,297  

Charge-offs

    (29

)

    (22

)

    (124

)

    (211

)

    ---       (67

)

    ---       (453

)

Recoveries

    ---       1       38       ---       ---       21       ---       60  

Provision for loan losses

    (93

)

    (115

)

    (74

)

    308       (25

)

    3       199       203  

Balance, March 31, 2016

  $ 454     $ 1,730     $ 3,949     $ 752     $ 411     $ 584     $ 227     $ 8,107  

 

    Activity in the Allowance for Loan Losses for the Three Months Ended March 31, 2015  
    Real Estate Construction    

Consumer Real Estate

    Commercial Real Estate    

Commercial Non Real Estate

    Public Sector and IDA    

Consumer Non Real Estate

    Unallocated     Total  
Balance, December 31, 2014   $ 612     $ 1,662     $ 3,537     $ 1,475     $ 327     $ 602     $ 48     $ 8,263  

Charge-offs

    ---       (72

)

    (100

)

    ---       ---       (88

)

    ---       (260

)

Recoveries

    ---       ---       12       ---       ---       41       ---       53  

Provision for loan losses

    (145

)

    30       262       (59

)

    106       21       (14

)

    201  

Balance, March 31, 2015

  $ 467     $ 1,620     $ 3,711     $ 1,416     $ 433     $ 576     $ 34     $ 8,257  

 

   

Activity in the Allowance for Loan Losses for the year ended December 31, 2015

 
    Real Estate Construction     Consumer Real Estate     Commercial Real Estate     Commercial Non Real Estate     Public Sector and IDA     Consumer Non Real Estate     Unallocated     Total  

Balance, December 31, 2014

  $ 612     $ 1,662     $ 3,537     $ 1,475     $ 327     $ 602     $ 48     $ 8,263  

Charge-offs

    ---       (205

)

    (1,114

)

    (490

)

    ---       (311

)

    ---       (2,120

)

Recoveries

    ---       2       49       1       ---       93       ---       145  

Provision for loan losses

    (36

)

    407       1,637       (331

)

    109       243       (20

)

    2,009  

Balance, December 31, 2015

  $ 576     $ 1,866     $ 4,109     $ 655     $ 436     $ 627     $ 28     $ 8,297  

 

 

 
10

 

 

   

Allowance for Loan Losses as of March 31, 2016

 
    Real Estate Construction     Consumer Real Estate     Commercial Real Estate     Commercial Non Real Estate     Public Sector and IDA     Consumer Non Real Estate     Unallocated     Total  
Individually evaluated for impairment   $ ---     $ 22     $ 58     $ ---     $ ---     $ ---     $ ---     $ 80  

Collectively evaluated for impairment

    454       1,708       3,891       752       411       584       227       8,027  

Total

  $ 454     $ 1,730     $ 3,949     $ 752     $ 411     $ 584     $ 227     $ 8,107  

 

 

   

Allowance for Loan Losses as of December 31, 2015

 
    Real Estate Construction     Consumer Real Estate     Commercial Real Estate     Commercial Non Real Estate     Public Sector and IDA     Consumer Non Real Estate     Unallocated     Total  
Individually evaluated for impairment   $ ---     $ 22     $ 23     $ ---     $ ---     $ ---     $ ---     $ 45  

Collectively evaluated for impairment

    576       1,844       4,086       655       436       627       28       8,252  

Total

  $ 576     $ 1,866     $ 4,109     $ 655     $ 436     $ 627     $ 28     $ 8,297  

 

 

   

Loans as of March 31, 2016

 
    Real Estate Construction     Consumer Real Estate     Commercial Real Estate     Commercial Non Real Estate     Public Sector and IDA     Consumer Non Real Estate     Unallocated     Total  
Individually evaluated for impairment   $ 682     $ 953     $ 11,537     $ 817     $ ---     $ ---     $ ---     $ 13,989  

Collectively evaluated for impairment

    38,511       143,315       299,100       32,865       50,777       29,933       ---       594,501  

Total loans

  $ 39,193     $ 144,268     $ 310,637     $ 33,682     $ 50,777     $ 29,933     $ ---     $ 608,490  

 

 

   

Loans as of December 31, 2015

 
    Real Estate Construction     Consumer Real Estate     Commercial Real Estate     Commercial Non Real Estate     Public Sector and IDA     Consumer Non Real Estate     Unallocated     Total  
Individually evaluated for impairment   $ 718     $ 962     $ 12,575     $ 1,091     $ ---     $ ---     $ ---     $ 15,346  

Collectively evaluated for impairment

    47,533       142,542       296,803       36,480       51,335       29,845       ---       604,538  

Total

  $ 48,251     $ 143,504     $ 309,378     $ 37,571     $ 51,335     $ 29,845     $ ---     $ 619,884  

 

 

 
11

 


 

A summary of ratios for the allowance for loan losses follows.

 

   

As of the

Three Months Ended

March 31,

   

For the

Year Ended

December 31,

 
   

2016

   

2015

   

2015

 

Ratio of allowance for loan losses to the end of period loans, net of unearned income and deferred fees

    1.33

%

    1.33

%

    1.34

%

Ratio of net charge-offs to average loans, net of unearned income and deferred fees(1)

    0.26

%

    0.14

%

    0.32

%

 

(1)

Net charge-offs are on an annualized basis.

 

A summary of nonperforming assets follows.

 

   

March 31,

   

December 31,

 
   

2016

   

2015

   

2015

 

Nonperforming assets:

                       

Nonaccrual loans

  $ 1,901     $ 3,102     $ 2,043  

Restructured loans in nonaccrual

    4,504       6,123       4,639  

Total nonperforming loans

    6,405       9,225       6,682  

Other real estate owned, net

    3,612       4,573       4,165  

Total nonperforming assets

  $ 10,017     $ 13,798     $ 10,847  

Ratio of nonperforming assets to loans, net of unearned income and deferred fees, plus other real estate owned

    1.64

%

    2.20

%

    1.74

%

Ratio of allowance for loan losses to nonperforming loans(1)

    126.57

%

    89.51

%

    124.17

%

 

(1)

The Company defines nonperforming loans as nonaccrual loans. Loans 90 days or more past due and still accruing and accruing restructured loans are excluded.

 

A summary of loans past due 90 days or more and impaired loans follows.

 

   

March 31,

   

December 31,

 
   

2016

   

2015

   

2015

 

Loans past due 90 days or more and still accruing

  $ 328     $ 272     $ 156  

Ratio of loans past due 90 days or more and still accruing to loans, net of unearned income and deferred fees

    0.05

%

    0.04

%

    0.03

%

Accruing restructured loans

  $ 7,724     $ 5,992     $ 8,814  

Impaired loans:

                       

Impaired loans with no valuation allowance

  $ 12,171     $ 11,265     $ 12,973  

Impaired loans with a valuation allowance

    1,818       3,729       2,373  

Total impaired loans

  $ 13,989     $ 14,994     $ 15,346  

Valuation allowance

    (80

)

    (236

)

    (45

)

Impaired loans, net of allowance

  $ 13,909     $ 14,758     $ 15,301  

Average recorded investment in impaired loans(1)

  $ 14,796     $ 15,192     $ 17,297  

Interest income recognized on impaired loans, after designation as impaired

  $ 125     $ 174     $ 769  

Amount of income recognized on a cash basis

  $ ---     $ ---     $ ---  

 

(1)      Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.

 

 
12

 


 

Nonaccrual loans that meet the Company’s balance threshold of $250 and all TDRs are designated as impaired. No interest income was recognized on nonaccrual loans for the three months ended March 31, 2016 or March 31, 2015 or for the year ended December 31, 2015.

 

A detailed analysis of investment in impaired loans, associated reserves and interest income recognized, segregated by loan class follows.     

 

   

Impaired Loans as of March 31, 2016

 
   

Principal

Balance

   

Total

Recorded

Investment(1)

   

Recorded

Investment(1)for

Which There is No Related Allowance

   

Recorded

Investment(1) for

Which There is a

Related Allowance

   

Related

Allowance

 

Real Estate Construction(2)

                                       

Construction 1-4 family residential

  $ 689     $ 682     $ 682     $ ---     $ ---  

Consumer Real Estate(2)

                                       

Residential closed-end first liens

    708       664       303       361       13  

Residential closed-end junior liens

    214       214       ---       214       5  

Investor-owned residential real estate

    75       75       ---       75       4  

Commercial Real Estate(2)

                                       

Multifamily real estate

    1,867       1,594       1,594       ---       ---  

Commercial real estate, owner-occupied

    4,213       4,165       2,997       1,168       58  

Commercial real estate, other

    5,966       5,778       5,778       ---       ---  

Commercial Non Real Estate(2)

                                       

Commercial and Industrial

    824       817       817       ---       ---  

Total

  $ 14,556     $ 13,989     $ 12,171     $ 1,818     $ 80  

 

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.

(2)     Only classes with impaired loans are shown.

 

   

Impaired Loans as of December 31, 2015

 
   

Principal

Balance

   

Total

Recorded

Investment(1)

   

Recorded

Investment(1) for

Which There is No Related Allowance

   

Recorded

Investment(1) for

Which There is a

Related Allowance

   

Related

Allowance

 

Real Estate Construction(2)

                                       

Construction 1-4 family residential

  $ 718     $ 718     $ 718     $ ---     $ ---  

Consumer Real Estate(2)

                                       

Residential closed-end first liens

    713       669       305       364       13  

Residential closed-end junior liens

    218       218       ---       218       5  

Investor-owned residential real estate

    75       75       ---       75       4  

Commercial Real Estate(2)

                                       

Multifamily real estate

    1,988       1,728       1,728       ---       ---  

Commercial real estate, owner occupied

    5,068       5,020       3,304       1,716       23  

Commercial real estate, other

    5,990       5,827       5,827       ---       ---  

Commercial Non Real Estate(2)

                                       

Commercial and Industrial

    1,099       1,091       1,091       ---       ---  

Total

  $ 15,869     $ 15,346     $ 12,973     $ 2,373     $ 45  

 

(1)    Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.

(2)    Only classes with impaired loans are shown.

 

 
13

 


 

The following tables show the average recorded investment and interest income recognized for impaired loans.

 

   

For the Three Months Ended

March 31, 2016

 
   

Average

Recorded

Investment(1)

   

Interest

Income

Recognized

 

Real Estate Construction(2)

               

Construction 1-4 family residential

  $ 682     $ ---  

Consumer Real Estate(2)

               

Residential closed-end first liens

    667       10  

Residential closed-end junior liens

    216       4  

Investor-owned residential real estate

    75       1  

Commercial Real Estate(2)

               

Multifamily real estate

    1,595       ---  

Commercial real estate, owner occupied

    4,949       68  

Commercial real estate, other

    5,793       42  

Commercial Non Real Estate(2)

               

Commercial and Industrial

    819       ---  

Total

  $ 14,796     $ 125  

 

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.

(2)     Only classes with impaired loans are shown.

 

   

For the Three Months Ended

March 31, 2015

 
   

Average

Recorded

Investment(1)

   

Interest

Income

Recognized

 

Consumer Real Estate(2)

               

Residential closed-end first liens

  $ 501     $ 7  

Residential closed-end junior liens

    236       4  

Investor-owned residential real estate

    76       1  

Commercial Real Estate(2)

               

Multifamily real estate

    2,708       25  

Commercial real estate, owner occupied

    4,974       58  

Commercial real estate, other

    6,023       80  

Commercial Non Real Estate(2)

               

Commercial and Industrial

    674       (1

)

Total

  $ 15,192     $ 174  

 

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.

(2)     Only classes with impaired loans are shown.

 

 
14

 


  

   

For the Year Ended

December 31, 2015

 
   

Average

Recorded

Investment(1)

   

Interest

Income

Recognized

 

Real Estate Construction(2)

               

Construction 1-4 family residential

  $ 612     $ 23  

Consumer Real Estate(2)

               

Residential closed-end first liens

    681       43  

Residential closed-end junior liens

    228       15  

Investor-owned residential real estate

    76       5  

Commercial Real Estate(2)

               

Multifamily real estate

    2,581       84  

Commercial real estate, owner occupied

    6,141       251  

Commercial real estate, other

    5,888       308  

Commercial Non Real Estate(2)

               

Commercial and Industrial

    1,090       40  

Total

  $ 17,297     $ 769  

 

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.

(2) Only classes with impaired loans are shown.

 

The Company reviews nonaccrual loans on an individual loan basis to determine whether future payments are reasonably assured. To satisfy this criteria, the Company’s evaluation must determine that the underlying cause of the original delinquency or weakness that indicated nonaccrual status has been resolved, such as receipt of new guarantees, increased cash flows that cover the debt service or other resolution. Nonaccrual loans that demonstrate reasonable assurance of future payments and that have made at least six consecutive payments in accordance with repayment terms and timeframes may be returned to accrual status.

A restructured loan that maintains current status for at least six months may be returned to accrual status.

 

 
15

 


 

An analysis of past due and nonaccrual loans follows.

 

March 31, 2016

                               
   

30 – 89

Days Past

Due

   

90 or More

Days Past Due

   

90 or More

Days Past Due

and Still

Accruing

   

Nonaccruals

(Including

Impaired

Nonaccruals)

 

Real Estate Construction(1)

                               

Construction residential

  $ ---     $ ---     $ ---     $ 683  

Consumer Real Estate(1)

                               

Equity lines

    9       48       48       ---  

Residential closed-end first liens

    1,049       239       239       ---  

Residential closed-end junior liens

    290       38       38          

Investor-owned residential real estate

    319       ---       ---       11  

Commercial Real Estate(1)

                               

Multifamily real estate

    676       1,594       ---       1,594  

Commercial real estate, owner-occupied

    ---       357       ---       485  

Commercial real estate, other

    ---       ---       ---       2,820  

Commercial Non Real Estate(1)

                               

Commercial and Industrial

    22       812       ---       812  

Consumer Non Real Estate(1)

                               

Credit cards

    1       2