Companies:
10,793
total market cap:
$134.090 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Primis Financial
FRST
#7831
Rank
$0.33 B
Marketcap
๐บ๐ธ
United States
Country
$13.63
Share price
0.97%
Change (1 day)
66.42%
Change (1 year)
๐ฆ Banks
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Primis Financial
Quarterly Reports (10-Q)
Financial Year FY2012 Q2
Primis Financial - 10-Q quarterly report FY2012 Q2
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended June 30, 2012
Commission File No. 001-33037
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
(Exact name of registrant as specified in its charter)
Virginia
20-1417448
(State or other jurisdiction
(I.R.S. Employer Identification No.)
of incorporation or organization)
6830 Old Dominion Drive
McLean, Virginia 22101
(Address of principal executive offices) (zip code)
(703) 893-7400
(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.
YES
x
NO
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES
x
NO
o
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 definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b–2 of the Exchange Act:
Large accelerated filer
o
Accelerated filer
x
Smaller reporting company
o
Non-accelerated filer
o
(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
o
No
x
As of August 3, 2012, there were 11,590,212 shares of common stock outstanding.
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
FORM 10-Q
June 30, 2012
INDEX
PAGE
PART 1 - FINANCIAL INFORMATION
Item 1 - Financial Statements
Consolidated Balance Sheets as of June 30, 2012 and December 31, 2011
2
Consolidated Statements of Income and Comprehensive Income for the three and six months ended June 30, 2012 and 2011
3
Consolidated Statements of Changes in Stockholders’ Equity for the six months ended June 30, 2012
4
Consolidated Statements of Cash Flows for the six months ended June 30, 2012 and 2011
5
Notes to Consolidated Financial Statements
6-29
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
29-42
Item 3 – Quantitative and Qualitative Disclosures about Market Risk
43-45
Item 4 – Controls and Procedures
46
PART II - OTHER INFORMATION
Item 1 – Legal Proceedings
48
Item 1A – Risk Factors
48
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds
48
Item 3 – Defaults Upon Senior Securities
48
Item 4 – Mine Safety Disclosures
48
Item 5 – Other Information
48
Item 6 - Exhibits
48
Signatures
49
Certifications
ITEM I - FINANCIAL INFORMATION
PART I - FINANCIAL STATEMENTS
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except per share amounts) (Unaudited)
June 30,
December 31,
2012
2011
ASSETS
Cash and cash equivalents:
Cash and due from financial institutions
$
4,051
$
2,432
Interest-bearing deposits in other financial institutions
23,292
2,603
Total cash and cash equivalents
27,343
5,035
Securities available for sale, at fair value
9,037
9,905
Securities held to maturity, at amortized cost
(fair value of $61,787 and $34,464, respectively)
61,728
35,075
Covered loans
78,522
82,588
Non-covered loans
468,123
409,180
Total loans
546,645
491,768
Less allowance for loan losses
(6,655
)
(6,295
)
Net loans
539,990
485,473
Stock in Federal Reserve Bank and Federal Home Loan Bank
6,030
6,653
Bank premises and equipment, net
6,132
6,350
Goodwill
9,160
9,160
Core deposit intangibles, net
1,716
1,995
FDIC indemnification asset
7,314
7,537
Bank-owned life insurance
17,485
17,575
Other real estate owned
13,458
14,256
Deferred tax assets, net
6,175
6,255
Other assets
6,423
6,104
Total assets
$
711,991
$
611,373
LIABILITIES AND STOCKHOLDERS' EQUITY
Noninterest-bearing demand deposits
$
52,706
$
32,582
Interest-bearing deposits:
NOW accounts
21,157
17,497
Money market accounts
165,310
148,959
Savings accounts
8,909
6,273
Time deposits
295,920
255,784
Total interest-bearing deposits
491,296
428,513
Total deposits
544,002
461,095
Securities sold under agreements to repurchase and other
short-term borrowings
31,029
17,736
Federal Home Loan Bank (FHLB) advances
30,250
30,000
Other liabilities
3,698
3,491
Total liabilities
608,979
512,322
Commitments and contingencies (See Note 5)
-
-
Stockholders' equity:
Preferred stock, $.01 par value. Authorized 5,000,000 shares;
no shares issued and outstanding
-
-
Common stock, $.01 par value. Authorized 45,000,000 shares;
issued and outstanding, 11,590,212 shares at June 30, 2012 and December 31, 2011
116
116
Additional paid in capital
96,742
96,645
Retained earnings
9,181
5,472
Accumulated other comprehensive loss
(3,027
)
(3,182
)
Total stockholders' equity
103,012
99,051
Total liabilities and stockholders' equity
$
711,991
$
611,373
See accompanying notes to consolidated financial statements.
2
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(dollars in thousands, except per share amounts) (Unaudited)
For the Three Months Ended
June 30,
For the Six Months Ended
June 30,
2012
2011
2012
2011
(As Restated)
(As Restated)
Interest and dividend income :
Interest and fees on loans
$
8,768
$
7,559
$
17,379
$
15,090
Interest and dividends on taxable securities
509
482
911
1,038
Interest and dividends on other earning assets
84
51
145
103
Total interest and dividend income
9,361
8,092
18,435
16,231
Interest expense:
Interest on deposits
1,301
1,249
2,499
2,526
Interest on borrowings
227
267
463
585
Total interest expense
1,528
1,516
2,962
3,111
Net interest income
7,833
6,576
15,473
13,120
Provision for loan losses
1,325
2,250
2,775
3,590
Net interest income after provision
for loan losses
6,508
4,326
12,698
9,530
Noninterest income:
Account maintenance and deposit service fees
206
218
402
418
Income from bank-owned life insurance
347
933
500
1,067
Bargain purchase gain on acquisition
3,484
-
3,484
-
Gain on sale of loans
-
-
657
-
Net gain (loss) on other real estate owned
(2,201
)
(108
)
(2,400
)
(147
)
Gain on other assets
-
-
14
-
Net loss on sale of available for sale securities
(13
)
-
(13
)
-
Total other-than-temporary impairment losses (OTTI)
(235
)
(38
)
(241
)
(70
)
Portion of OTTI recognized in other comprehensive
income (before taxes)
-
-
4
-
Net credit related OTTI recognized in earnings
(235
)
(38
)
(237
)
(70
)
Other
81
44
135
89
Total noninterest income
1,669
1,049
2,542
1,357
Noninterest expenses:
Salaries and benefits
1,970
1,705
3,795
3,308
Occupancy expenses
705
554
1,287
1,093
Furniture and equipment expenses
143
131
299
267
Amortization of core deposit intangible
228
230
458
460
Virginia franchise tax expense
145
171
291
343
Merger expenses
349
-
349
-
FDIC assessment
142
119
271
272
Data processing expense
162
132
299
274
Telephone and communication expense
133
100
235
188
Change in FDIC indemnification asset
253
(57
)
239
(73
)
Other operating expenses
732
550
1,752
1,107
Total noninterest expenses
4,962
3,635
9,275
7,239
Income before income taxes
3,215
1,740
5,965
3,648
Income tax expense
1,000
293
1,907
911
Net income
$
2,215
$
1,447
$
4,058
$
2,737
Other comprehensive income:
Unrealized gain on available for sale securities
$
65
$
101
$
94
$
197
Realized amount on securities sold, net
-
-
-
-
Non-credit component of other-than-temporary
impairment on held-to-maturity securities
205
41
201
96
Accretion of amounts previously recorded upon transfer to
held-to-maturity from available-for-sale
(28
)
(6
)
(60
)
(17
)
Net unrealized gain
242
136
235
276
Tax effect
82
46
80
94
Other comprehensive income
160
90
155
182
Comprehensive income
$
2,375
$
1,537
$
4,213
$
2,919
Earnings per share, basic and diluted
$
0.19
$
0.12
$
0.35
$
0.24
See accompanying notes to consolidated financial statements.
3
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS
’
EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2012
(dollars in thousands, except per share amounts) (Unaudited)
Common
Stock
Additional
Paid in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Total
Balance - January 1, 2012
$
116
$
96,645
$
5,472
$
(3,182
)
$
99,051
Comprehensive income:
Net income
4,058
4,058
Change in unrealized gain on
available for sale securities (net of tax, $32)
62
62
Change in unrecognized loss on securities
held to maturity for which a portion of OTTI has been recognized (net of tax, $48 and accretion, $60 and amounts recorded into other comprehensive income at transfer)
93
93
Dividends on common stock ($.015 per share)
(349
)
(349
)
Stock-based compensation expense
97
97
Balance - June 30, 2012
$
116
$
96,742
$
9,181
$
(3,027
)
$
103,012
See accompanying notes to consolidated financial statements.
4
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2012 AND 2011
(dollars in thousands) (Unaudited)
2012
2011
(As Restated)
Operating activities:
Net income
$
4,058
$
2,737
Adjustments to reconcile net income to net cash and
cash equivalents provided by operating activities:
Depreciation
289
253
Amortization of core deposit intangible
458
460
Other amortization , net
114
(23
)
Accretion of loan discount
(2,360
)
(1,745
)
(Increase) decrease in FDIC indemnification asset
239
(73
)
Provision for loan losses
2,775
3,590
Earnings on bank-owned life insurance
(500
)
(1,067
)
Stock based compensation expense
97
73
Bargain purchase gain on acquisition
(3,484
)
-
Net loss on sale of available for sale securities
13
-
Gain on sale of loans
(657
)
-
Impairment on securities
237
70
Net loss on other real estate owned
2,400
147
Net (increase) decrease in other assets
204
(643
)
Net increase in other liabilities
72
300
Net cash and cash equivalents provided by operating activities
3,955
4,079
Investing activities:
Purchases of securities available-for-sale
(3,128
)
-
Proceeds from sales of securities available for sale
14,414
-
Proceeds from paydowns, maturities and calls of securities available for sale
946
489
Purchases of securities held to maturity
(5,000
)
-
Proceeds from paydowns, maturities and calls of securities held to maturity
5,375
5,056
Loan originations and payments, net
3,020
(24,923
)
Proceeds from sale of HarVest loans
7,568
-
Proceeds from sale of SBA loans
5,713
-
Net cash received in HarVest acquisition
47,257
-
Net decrease in stock in Federal Reserve Bank and Federal Home Loan Bank
1,790
378
Proceeds from cash surrender value of bank-owned life insurance
395
-
Proceeds from sale of other real estate owned
1,107
771
Payments received on FDIC indemnification asset
89
799
Purchases of bank premises and equipment
(72
)
(285
)
Net cash and cash equivalents provided by (used in) investing activities
79,474
(17,715
)
Financing activities:
Net increase (decrease) in deposits
(57,577
)
3,017
Cash dividends paid - common stock
(349
)
-
Proceeds from Federal Home Loan Bank advances
-
8,500
Repayment of Federal Home Loan Bank advances
(16,488
)
-
Net increase (decrease) in securities sold under agreement to repurchase and
other short-term borrowings
13,293
(3,940
)
Net cash and cash equivalents provided by (used in) financing activities
(61,121
)
7,577
Increase (decrease) in cash and cash equivalents
22,308
(6,059
)
Cash and cash equivalents at beginning of period
5,035
9,745
Cash and cash equivalents at end of period
$
27,343
$
3,686
Supplemental Disclosure of Cash Flow Information
Cash payments for:
Interest
$
2,985
$
3,250
Income taxes
1,200
825
Supplemental schedule of noncash investing and financing activities
Transfer from non-covered loans to other real estate owned
1,959
5,910
Transfer from covered loans to other real estate owned
-
82
See accompanying notes to consolidated financial statements.
5
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
Notes to Consolidated Financial Statements (Unaudited)
June 30, 2012
1.
ACCOUNTING POLICIES
Southern National Bancorp of Virginia, Inc. (“Southern National”) is a corporation formed on July 28, 2004 under the laws of the Commonwealth of Virginia and is the holding company for Sonabank (“Sonabank”) a Virginia state chartered bank which commenced operations on April 14, 2005. The principal activities of Sonabank are to attract deposits and originate loans as permitted under applicable banking regulations. Sonabank operates 14 branches in Virginia located in Fairfax County (Reston, McLean and Fairfax), in Charlottesville, Warrenton (2), Loudoun County (Middleburg, Leesburg (2), and South Riding), Front Royal, New Market, Richmond and Clifton Forge, and five branches in Maryland (four in Montgomery County and one in Frederick County).
Sonabank assumed substantially all of the deposits and liabilities and acquired substantially all of the assets of the HarVest Bank of Maryland from the FDIC as receiver. The acquisition included HarVest Bank’s branches in Bethesda, North Rockville, Germantown and Frederick. Adding the new branches to an existing branch in Rockville brings Sonabank’s total number of branches in Maryland to five, four of which are in Montgomery County. This was a strategic acquisition for Sonabank given the expansion into an affluent market. Full details on the transaction are contained in an 8-K/A filed on July 13, 2012.
The consolidated financial statements include the accounts of Southern National Bancorp of Virginia, Inc. and its subsidiary. Significant inter-company accounts and transactions have been eliminated in consolidation.
The unaudited consolidated financial statements have been prepared in accordance with U. S. generally accepted accounting principles (“U. S. GAAP”) for interim financial information and instructions for Form 10-Q and follow general practice within the banking industry. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by U. S. GAAP for complete financial statements. However, in the opinion of management, all adjustments (consisting only of normal recurring accruals) necessary for a fair presentation of the results of the interim periods presented have been made. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full year. For further information, refer to the consolidated financial statements and footnotes thereto included in Southern National’s Form 10-K for the year ended December 31, 2011.
As disclosed in our 2011 Annual Report on Form 10-K filed on April 16, 2012, Southern National restated its financial statements for the year ended December 31, 2009, the interim quarterly periods and year ended December 31, 2010 and the interim quarterly periods through September 30, 2011. In December 2009, we acquired Greater Atlantic Bank from the FDIC. We identified errors in the purchase accounting related to that acquisition. All amounts for the three and six months ended June 30, 2011 set forth in this Quarterly Report on Form 10-Q, as applicable, reflect the restatement of previously issued financial statements. See Note 8 for further details.
6
Use of Estimates
The preparation of the consolidated financial statements in conformity with U. S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the carrying value of investment securities, other than temporary impairment of investment securities, the valuation of goodwill and intangible assets, the FDIC indemnification asset, mortgage servicing rights, other real estate owned and deferred tax assets.
Recent Accounting Pronouncements
In May 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2011-04,
Fair Value Measurement (Topic 820), Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRS
. The guidance clarifies and expands the disclosures pertaining to unobservable inputs used in Level 3 fair value measurements, including the disclosure of quantitative information related to (1) the valuation processes used, (2) the sensitivity of the fair value measurement to changes in unobservable inputs and the interrelationships between those unobservable inputs, and (3) use of a nonfinancial asset in a way that differs from the asset’s highest and best use. The guidance also requires disclosure of the level within the fair value hierarchy for assets and liabilities not measured at fair value in the statement of financial position but for which the fair value is disclosed. The amendments in this Update are to be applied prospectively, effective during interim and annual periods beginning after December 15, 2011. This ASU was adopted in the first quarter of 2012 and its requirements are reflected in our disclosures.
In June 2011, the FASB issued ASU 2011-05, Comprehensive Income (Topic 220),
Presentation of Comprehensive Income
. This ASU amends the disclosure requirements for the presentation of comprehensive income. The amended guidance eliminates the option to present components of other comprehensive income (OCI) as part of the statement of changes in stockholder’s equity. Under the amended guidance, all changes in OCI are to be presented either in a single continuous statement of comprehensive income or in two separate but consecutive financial statements. The changes are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. In December 2011, the FASB issued ASU 2011-12 to defer changes that relate to the presentation of reclassification adjustments but the other requirements of ASU 2011-05 remain in effect. We present OCI in a single continuous statement of comprehensive income.
2.
STOCK- BASED COMPENSATION
In 2004, the Board of Directors adopted a stock option plan that authorized the reservation of up to 302,500 shares of common stock and provided for the granting of stock options to certain directors, officers and employees. As of June 30, 2012, options to purchase an aggregate of 302,500 shares of common stock were outstanding and no shares remained available for issuance. The 2010 Stock Awards and Incentive Plan was approved by the Board of Directors in January 2010 and approved by the stockholders at the Annual Meeting in April 2010. The 2010 plan authorized the reservation of 700,000 shares of common stock for the granting of stock awards. The options granted to officers and employees are incentive stock options and the options granted to non-employee directors are non-qualified stock options. The purpose of the plan is to afford key employees an incentive to remain in the employ of Southern National and to assist in the attracting and retaining of non-employee directors by affording them an opportunity to share in Southern National’s future success. Under the plan, the option’s exercise price cannot be less than the fair market value of the stock on the grant date. The maximum term of the options is ten years and options granted may be subject to a graded vesting schedule.
7
SNBV granted 19,000 options during the first six months of 2012. The fair value of each option granted is estimated on the date of grant using the Black-Scholes options-pricing model. The following weighted-average assumptions were used to value options granted in the six months ended June 30, 2012:
Expected life
10 years
Expected volatility
35.64
%
Risk-free interest rate
2.04
%
Weighted average fair value per option granted
$
3.03
The risk-free interest rate was developed using the U. S. Treasury yield curve for periods equal to the expected life of the options on the grant date. An increase in the risk-free interest rate will increase stock compensation expense on future option grants. Our dividend yield was approximately 0%.
For the three and six months ended June 30, 2012, stock-based compensation expense was $47 thousand and $96 thousand, respectively, compared to $47 thousand and $73 thousand for the same periods last year. As of June 30, 2012, unrecognized compensation expense associated with the stock options was $567 thousand, which is expected to be recognized over a weighted average period of 3.4 years.
A summary of the activity in the stock option plan during the six months ended June 30, 2012 follows (dollars in thousands):
Weighted
Weighted
Average
Average
Remaining
Aggregate
Exercise
Contractual
Intrinsic
Shares
Price
Term
Value
Options outstanding, beginning of period
415,325
$
8.06
Granted
19,000
6.48
Forfeited
(4,150
)
8.01
Exercised
-
-
Options outstanding, end of period
430,175
$
7.99
6.0
$
167
Vested or expected to vest
430,175
$
7.99
6.0
$
167
Exercisable at end of period
255,725
$
8.60
4.4
$
62
8
3.
SECURITIES
The amortized cost and fair value of securities available-for-sale were as follows (in thousands):
Amortized
Gross Unrealized
Fair
June 30, 2012
Cost
Gains
Losses
Value
SBA guaranteed loan pools
$
8,595
$
348
$
-
8,943
FHLMC preferred stock
16
78
-
94
Total
$
8,611
$
426
$
-
$
9,037
Amortized
Gross Unrealized
Fair
December 31, 2011
Cost
Gains
Losses
Value
SBA guaranteed loan pools
$
9,557
$
280
$
-
9,837
FHLMC preferred stock
16
52
-
68
Total
$
9,573
$
332
$
-
$
9,905
The carrying amount and fair value of securities held-to-maturity were as follows (in thousands):
Amortized
Gross Unrecognized
Fair
June 30, 2012
Cost
Gains
Losses
Value
Residential government-sponsored mortgage-backed securities
$
42,090
$
1,624
$
-
$
43,714
Residential government-sponsored collateralized mortgage obligations
5,958
66
-
6,024
Government-sponsored agency securities
5,000
60
-
5,060
Other residential collateralized mortgage obligations
882
-
(22
)
860
Trust preferred securities
7,798
1,214
(2,883
)
6,129
$
61,728
$
2,964
$
(2,905
)
$
61,787
Amortized
Gross Unrecognized
Fair
December 31, 2011
Cost
Gains
Losses
Value
Residential government-sponsored mortgage-backed securities
$
26,105
$
1,710
$
27,815
Residential government-sponsored collateralized mortgage obligations
85
2
87
Other residential collateralized mortgage obligations
957
-
(157
)
800
Trust preferred securities
7,928
674
(2,840
)
5,762
$
35,075
$
2,386
$
(2,997
)
$
34,464
The fair value and carrying amount, if different, of debt securities as of June 30, 2012, by contractual maturity were as follows (in thousands). Securities not due at a single maturity date, primarily mortgage-backed securities and collateralized mortgage obligations, are shown separately.
Held to Maturity
Available for Sale
Amortized
Amortized
Cost
Fair Value
Cost
Fair Value
Due in one to five years
$
-
$
-
$
113
$
112
Due in five to ten years
-
-
874
899
Due after ten years
12,798
11,189
7,608
7,932
Residential government-sponsored mortgage-backed securities
42,090
43,714
-
-
Residential government-sponsored collateralized mortgage obligations
5,958
6,024
-
-
Other residential collateralized mortgage obligations
882
860
-
-
Total
$
61,728
$
61,787
$
8,595
$
8,943
Securities with a carrying amount of approximately $39.6 million and $36.0 million at June 30, 2012 and December 31, 2011, respectively, were pledged to secure public deposits, repurchase agreements and a line of credit for advances from the Federal Home Loan Bank of Atlanta (“FHLB”).
9
SNBV monitors the portfolio for indicators of other than temporary impairment. At June 30, 2012, certain securities’ fair values were below cost. As outlined in the table below, there were securities with fair values totaling approximately $5.1 million in the portfolio that are considered temporarily impaired at June 30, 2012. Because the decline in fair value is attributable to changes in interest rates and market illiquidity, and not credit quality, and because we do not have the intent to sell these securities and it is likely that we will not be required to sell the securities before their anticipated recovery, management does not consider these securities to be other-than-temporarily impaired as of June 30, 2012. The following tables present information regarding securities in a continuous unrealized loss position as of June 30, 2012 and December 31, 2011 (in thousands) by duration of time in a loss position:
June 30, 2012
Less than 12 months
12 Months or More
Total
Unrecognized
Unrecognized
Unrecognized
Held to Maturity
Fair value
Losses
Fair value
Losses
Fair value
Losses
Other residential collateralized mortgage obligations
$
860
$
(22
)
$
-
$
-
$
860
$
(22
)
Trust preferred securities
-
-
4,260
(2,883
)
4,260
(2,883
)
$
860
$
(22
)
$
4,260
$
(2,883
)
$
5,120
$
(2,905
)
December 31, 2011
Less than 12 months
12 Months or More
Total
Unrecognized
Unrecognized
Unrecognized
Held to Maturity
Fair value
Losses
Fair value
Losses
Fair value
Losses
Other residential collateralized mortgage obligations
$
800
$
(157
)
$
-
$
-
$
800
$
(157
)
Trust preferred securities
-
-
4,783
(2,840
)
4,783
(2,840
)
$
800
$
(157
)
$
4,783
$
(2,840
)
$
5,583
$
(2,997
)
As of June 30, 2012, we owned pooled trust preferred securities as follows:
Previously
Recognized
Cumulative
Ratings
Estimated
Current
Other
Tranche
When Purchased
Current Ratings
Fair
Defaults and
Comprehensive
Security
Level
Moody
’
s
Fitch
Moody
’
s
Fitch
Par Value
Book Value
Value
Deferrals
Loss (1)
(in thousands)
ALESCO VII
A1B
Senior
Aaa
AAA
Baa3
BB
$
6,953
$
6,253
$
3,603
$
117,400
$
297
MMCF III B
Senior Sub
A3
A-
Ba1
CC
435
426
271
37,000
9
7,388
6,679
3,874
$
306
Cumulative
Cumulative
Other Comprehensive
OTTI Related to
Other Than Temporarily Impaired:
Loss (2)
Credit Loss (2)
TPREF FUNDING II
Mezzanine
A1
A-
Caa3
C
1,500
383
456
134,100
763
$
354
TRAP 2007-XII C1
Mezzanine
A3
A
C
C
2,099
99
99
191,205
1,186
814
TRAP 2007-XIII D
Mezzanine
NR
A-
NR
C
2,039
-
54
223,750
7
2,032
MMC FUNDING XVIII
Mezzanine
A3
A-
Ca
C
1,066
27
173
101,682
347
692
ALESCO V C1
Mezzanine
A2
A
C
C
2,053
464
386
84,000
1,003
586
ALESCO XV C1
Mezzanine
A3
A-
C
C
3,162
29
657
249,100
574
2,559
ALESCO XVI
C
Mezzanine
A3
A-
C
C
2,104
117
430
97,400
807
1,180
14,023
1,119
2,255
$
4,687
$
8,217
Total
$
21,411
$
7,798
$
6,129
(1) Pre-tax, and represents unrealized losses at date of transfer from available-for-sale to held-to-maturity, net of accretion
(2) Pre-tax
Each of these securities has been evaluated for other than temporary impairment. In performing a detailed cash flow analysis of each security, Sonabank works with independent third parties to estimate expected cash flows and assist with the evaluation of other than temporary impairment. The cash flow analyses performed included the following assumptions:
●
.5% of the remaining performing collateral will default or defer per annum.
●
Recoveries ranging from 25% to 47% with a two year lag on all defaults and deferrals.
●
No prepayments for 10 years and then 1% per annum for the remaining life of the security.
●
Additionally banks with assets over $15 billion will no longer be allowed to count down streamed trust preferred proceeds as Tier 1 capital (although it will still be counted as Tier 2 capital). That will incent the large banks to prepay their trust preferred securities if they can or if it is economically desirable. As a consequence, we have projected in all of our pools that 25% of the collateral issued by banks with assets over $15 billion will prepay in 2013.
●
Our securities have been modeled using the above assumptions by independent third parties using the forward LIBOR curve to discount projected cash flows to present values.
10
TRAP 2007-XII C1 was determined to be other than temporarily impaired during the three months ended June 30, 2012.
Our analyses resulted in OTTI charges related to credit on TRAP 2007-XII C1 in the amount of $235 thousand during the three months ended June 30, 2012, compared to OTTI charges related to credit on two trust preferred securities (TPREF FUNDING II and MMC FUNDING XVIII) totaling $38 thousand during the second quarter of 2011.
The following table presents a roll forward of the credit losses for the trust preferred securities and the residential collateralized mortgage obligation recognized in earnings for the six months ended June 30, 2012 and 2011 (in thousands):
2012
2011
Amount of cumulative other-than-temporary impairment
related to credit loss prior to January 1
$
8,277
$
8,002
Amounts related to credit loss for which an
other-than-temporary impairment was not previously recognized
-
-
Amounts related to credit loss for which an
other-than-temporary impairment was previously recognized
237
70
Reductions due to realized losses
(89
)
-
Amount of cumulative other-than-temporary impairment
related to credit loss as of June 30
$
8,425
$
8,072
11
4.
LOANS AND ALLOWANCE FOR LOAN LOSSES
The following table summarizes the composition of our loan portfolio as of June 30, 2012 and December 31, 2011:
Covered
Non-covered Loans
Loans (1)
HarVest
Other
Total
Covered
Non-covered
Total
Loans (2)
Loans
Loans
Loans (1)
Loans
Loans
June 30, 2012
December 31, 2011
Mortgage loans on real estate:
Commercial real estate - owner-occupied
$
5,497
$
15,223
$
79,280
$
100,000
$
4,854
$
82,450
$
87,304
Commercial real estate - non-owner-occupied
12,076
11,118
114,026
137,220
11,243
117,059
128,302
Secured by farmland
-
-
1,493
1,493
-
1,506
1,506
Construction and land loans
1,255
6,537
52,221
60,013
2,883
39,565
42,448
Residential 1-4 family
23,156
13,971
48,018
85,145
25,307
49,288
74,595
Multi- family residential
628
930
18,426
19,984
629
19,553
20,182
Home equity lines of credit
33,913
3,892
7,011
44,816
35,442
9,040
44,482
Total real estate loans
76,525
51,671
320,475
448,671
80,358
318,461
398,819
Commercial loans
1,894
7,855
87,474
97,223
2,122
89,939
92,061
Consumer loans
103
97
1,576
1,776
108
1,868
1,976
Gross loans
78,522
59,623
409,525
547,670
82,588
410,268
492,856
Less deferred fees on loans
-
-
(1,025
)
(1,025
)
-
(1,088
)
(1,088
)
Loans, net of deferred fees
$
78,522
$
59,623
$
408,500
$
546,645
$
82,588
$
409,180
$
491,768
(1) Covered Loans are loans acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement.
(2) HarVest Loans are loans acquired in the HarVest transaction and are not covered under an FDIC loss-share agreement.
As part of the Greater Atlantic acquisition, the Bank and the FDIC entered into a loss sharing agreement on approximately $143.4 million (contractual basis) of Greater Atlantic Bank’s assets. The Bank will share in the losses on the loans and foreclosed loan collateral with the FDIC as specified in the loss sharing agreement; we refer to these assets collectively as “covered assets.” Loans that are not covered in the loss sharing agreement are referred to as “non-covered loans.”
Non-covered loans included $59.6 million of loans acquired in the HarVest acquisition.
The covered loans acquired in the Greater Atlantic transaction are and will continue to be subject to our internal and external credit review. As a result, if and when credit deterioration is noted subsequent to the acquisition date, such deterioration will be measured through our allowance for loan loss calculation methodology and a provision for credit losses will be charged to earnings.
Credit-impaired covered loans are those loans showing evidence of credit deterioration since origination and it is probable, at the date of acquisition, that Southern National will not collect all contractually required principal and interest payments. Generally, acquired loans that meet Southern National’s definition for nonaccrual status fall within the definition of credit-impaired covered loans.
12
Impaired loans were as follows (in thousands):
June 30, 2012
Covered Loans
Non-covered Loans
Total Loans
Allowance
Allowance
Allowance
Recorded
for Loan
Recorded
for Loan
Recorded
for Loan
Investment
Losses Allocated
Investment (1)
Losses Allocated (3)
Investment
Losses Allocated
With no related allowance recorded
Commercial real estate - owner occupied
$
134
$
-
$
288
$
-
$
422
$
-
Commercial real estate - non-owner occupied (2)
2,359
-
2,896
-
5,255
-
Construction and land development
1,105
-
3,003
-
4,108
-
Commercial loans
210
-
3,191
-
3,401
-
Residential 1-4 family
1,170
-
1,237
-
2,407
-
Other consumer loans
-
-
-
-
-
-
Total
$
4,978
$
-
$
10,615
$
-
$
15,593
$
-
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - non-owner occupied (2)
-
-
1,550
50
1,550
50
Construction and land development
-
-
2,463
550
2,463
550
Commercial loans
-
-
-
-
-
-
Residential 1-4 family
-
-
-
-
-
-
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
4,013
$
600
$
4,013
$
600
Grand total
$
4,978
$
-
$
14,628
$
600
$
19,606
$
600
(1) Recorded investment is after charge offs of $2.1 million and includes SBA guarantees of $2.6 million.
(2) Includes loans secured by farmland and multi-family residential loans.
(3) The Bank recognizes loan impairment through earnings and may concurrently record a charge off to the allowance for loan losses.
December 31, 2011
Covered Loans
Non-covered Loans
Total Loans
Allowance
Allowance
Allowance
Recorded
for Loan
Recorded
for Loan
Recorded
for Loan
Investment
Losses Allocated
Investment (1)
Losses Allocated (3)
Investment
Losses Allocated
With no related allowance recorded
Commercial real estate - owner occupied
$
235
$
-
$
4,739
$
-
$
4,974
$
-
Commercial real estate - non-owner occupied (2)
1,831
-
3,294
-
5,125
-
Construction and land development
1,062
-
4,825
-
5,887
-
Commercial loans
213
-
10,704
-
10,917
-
Residential 1-4 family
1,355
-
375
-
1,730
-
Other consumer loans
-
-
-
-
-
-
Total
$
4,696
$
-
$
23,937
$
-
$
28,633
$
-
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - non-owner occupied (2)
-
-
-
-
-
-
Construction and land development
-
-
1,765
989
1,765
989
Commercial loans
-
-
452
50
452
50
Residential 1-4 family
-
-
-
-
-
-
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
2,217
$
1,039
$
2,217
$
1,039
Grand total
$
4,696
$
-
$
26,154
$
1,039
$
30,850
$
1,039
(1) Recorded investment is after charge offs of $5.6 million and includes SBA guarantees of $2.5 million.
(2) Includes loans secured by farmland and multi-family residential loans.
(3) The Bank recognizes loan impairment through earnings and may concurrently record a charge off to the allowance for loan losses.
13
The following tables present the average recorded investment and interest income for impaired loans recognized by class of loans for the six months ended June 30, 2012 and 2011 (in thousands):
Six months ended June 30, 2012
Covered Loans
Non-covered Loans
Total Loans
Average
Interest
Average
Interest
Average
Interest
Recorded
Income
Recorded
Income
Recorded
Income
Investment
Recognized
Investment
Recognized
Investment
Recognized
With no related allowance recorded
Commercial real estate - owner occupied
$
135
$
9
$
287
$
11
$
422
$
20
Commercial real estate - non-owner occupied (1)
2,131
42
2,319
37
4,450
79
Construction and land development
1,081
51
3,005
74
4,086
125
Commercial loans
211
11
3,682
83
3,893
94
Residential 1-4 family
1,165
15
1,267
12
2,432
27
Other consumer loans
-
-
-
-
-
-
Total
$
4,723
$
128
$
10,560
$
217
$
15,283
$
345
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - non-owner occupied (1)
-
-
1,492
51
1,492
51
Construction and land development
-
-
2,546
58
2,546
58
Commercial loans
-
-
-
-
-
-
Residential 1-4 family
-
-
-
-
-
-
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
4,038
$
109
$
4,038
$
109
Grand total
$
4,723
$
128
$
14,598
$
326
$
19,321
$
454
(1) Includes loans secured by farmland and multi-family residential loans.
Six months ended June 30, 2011
Covered Loans
Non-covered Loans
Total Loans
Average
Interest
Average
Interest
Average
Interest
Recorded
Income
Recorded
Income
Recorded
Income
Investment
Recognized
Investment
Recognized
Investment
Recognized
With no related allowance recorded
Commercial real estate - owner occupied
$
155
$
10
$
1,159
$
11
$
1,314
$
21
Commercial real estate - non-owner occupied (1)
1,750
42
4,915
89
6,665
131
Construction and land development
750
51
1,937
52
2,687
103
Commercial loans
218
11
2,518
7
2,736
18
Residential 1-4 family
377
3
4,671
149
5,048
152
Other consumer loans
-
-
-
-
-
-
Total
$
3,250
$
117
$
15,200
$
308
$
18,450
$
425
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - non-owner occupied (1)
-
-
-
-
-
-
Construction and land development
-
-
2,011
63
2,011
63
Commercial loans
-
-
1,441
26
1,441
26
Residential 1-4 family
-
-
-
-
-
-
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
3,452
$
89
$
3,452
$
89
Grand total
$
3,250
$
117
$
18,652
$
397
$
21,902
$
514
(1) Includes loans secured by farmland and multi-family residential loans.
14
The following tables present the recorded investment in nonaccrual and loans past due over 90 days and still accruing by class of loans as of June 30, 2012 and December 31, 2011 (in thousands):
June 30, 2012
Covered Loans
Non-covered Loans
Total Loans
Loans Past Due
Loans Past Due
Loans Past Due
Nonaccrual
90 Days or More
Nonaccrual
90 Days or More
Nonaccrual
90 Days or More
Loans
Still on Accrual
Loans
Still on Accrual
Loans
Still on Accrual
Commercial real estate - owner occupied
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - non-owner occupied (1)
2,205
-
1,825
-
4,030
-
Construction and land development
63
-
1,843
-
1,906
-
Commercial loans
-
-
1,953
-
1,953
-
Residential 1-4 family
1,170
-
-
-
1,170
-
Other consumer loans
-
-
-
-
-
-
Total
$
3,438
$
-
$
5,621
$
-
$
9,059
$
-
December 31, 2011
Covered Loans
Non-covered Loans
Total Loans
Loans Past Due
Loans Past Due
Loans Past Due
Nonaccrual
90 Days or More
Nonaccrual
90 Days or More
Nonaccrual
90 Days or More
Loans
Still on Accrual
Loans
Still on Accrual
Loans
Still on Accrual
Commercial real estate - owner occupied
$
-
$
-
$
-
$
-
$
-
$
-
Commercial real estate - non-owner occupied (1)
1,985
136
625
-
2,610
136
Construction and land development
-
-
1,087
-
1,087
-
Commercial loans
-
-
2,772
-
2,772
-
Residential 1-4 family
1,355
-
57
32
1,412
32
Other consumer loans
-
-
-
-
-
-
Total
$
3,340
$
136
$
4,541
$
32
$
7,881
$
168
(1) Includes loans secured by farmland and multi-family residential loans.
Non-covered nonaccrual loans include SBA guaranteed loans with a carrying amount totaling $2.6 million and $2.5 million at June 30, 2012 and December 31, 2011, respectively.
15
The following tables present the aging of the recorded investment in past due loans by class of loans as of June 30, 2012 and December 31, 2011 (in thousands):
June 30, 2012
30 - 59
60 - 89
Days
Days
90 Days
Total
Nonaccrual
Loans Not
Total
Past Due
Past Due
or More
Past Due
Loans
Past Due
Loans
Covered loans:
Commercial real estate - owner occupied
$
399
$
-
$
-
$
399
$
-
$
5,098
$
5,497
Commercial real estate - non-owner occupied (1)
1,764
-
-
1,764
2,205
8,735
12,704
Construction and land development
93
-
-
93
63
1,099
1,255
Commercial loans
-
-
-
-
-
1,894
1,894
Residential 1-4 family
440
193
-
633
1,170
55,266
57,069
Other consumer loans
1
-
-
1
-
102
103
Total
$
2,697
$
193
$
-
$
2,890
$
3,438
$
72,194
$
78,522
Non-covered loans:
Commercial real estate - owner occupied
$
3,272
$
137
$
-
$
3,409
$
-
$
91,094
$
94,503
Commercial real estate - non-owner occupied (1)
1,888
396
-
2,284
1,825
141,884
145,993
Construction and land development
535
1,400
-
1,935
1,843
54,980
58,758
Commercial loans
1,090
955
-
2,045
1,953
91,331
95,329
Residential 1-4 family
5,888
1,357
-
7,245
-
65,647
72,892
Other consumer loans
14
-
-
14
-
1,659
1,673
Total
$
12,687
$
4,245
$
-
$
16,932
$
5,621
$
446,595
$
469,148
Total loans:
Commercial real estate - owner occupied
$
3,671
$
137
$
-
$
3,808
$
-
$
96,192
$
100,000
Commercial real estate - non-owner occupied (1)
3,652
396
-
4,048
4,030
150,619
158,697
Construction and land development
628
1,400
-
2,028
1,906
56,079
60,013
Commercial loans
1,090
955
-
2,045
1,953
93,225
97,223
Residential 1-4 family
6,328
1,550
-
7,878
1,170
120,913
129,961
Other consumer loans
15
-
-
15
-
1,761
1,776
Total
$
15,384
$
4,438
$
-
$
19,822
$
9,059
$
518,789
$
547,670
December 31, 2011
30 - 59
60 - 89
Days
Days
90 Days
Total
Nonaccrual
Loans Not
Total
Past Due
Past Due
or More
Past Due
Loans
Past Due
Loans
Covered loans:
Commercial real estate - owner occupied
$
-
$
303
$
-
$
303
$
-
$
4,551
$
4,854
Commercial real estate - non-owner occupied (1)
-
-
136
136
1,985
9,751
11,872
Construction and land development
-
-
-
-
-
2,883
2,883
Commercial loans
-
-
-
-
-
2,122
2,122
Residential 1-4 family
269
16
-
285
1,355
59,109
60,749
Other consumer loans
5
-
-
5
-
103
108
Total
$
274
$
319
$
136
$
729
$
3,340
$
78,519
$
82,588
Non-covered loans:
Commercial real estate - owner occupied
$
847
$
-
$
-
$
847
$
-
$
81,603
$
82,450
Commercial real estate - non-owner occupied (1)
140
-
-
140
625
137,353
138,118
Construction and land development
290
39
-
329
1,087
38,149
39,565
Commercial loans
1,022
585
-
1,607
2,772
85,560
89,939
Residential 1-4 family
953
840
32
1,825
57
56,446
58,328
Other consumer loans
2
-
-
2
-
1,866
1,868
Total
$
3,254
$
1,464
$
32
$
4,750
$
4,541
$
400,977
$
410,268
Total loans:
Commercial real estate - owner occupied
$
847
$
303
$
-
$
1,150
$
-
$
86,154
$
87,304
Commercial real estate - non-owner occupied (1)
140
-
136
276
2,610
147,104
149,990
Construction and land development
290
39
-
329
1,087
41,032
42,448
Commercial loans
1,022
585
-
1,607
2,772
87,682
92,061
Residential 1-4 family
1,222
856
32
2,110
1,412
115,555
119,077
Other consumer loans
7
-
-
7
-
1,969
1,976
Total
$
3,528
$
1,783
$
168
$
5,479
$
7,881
$
479,496
$
492,856
(1) Includes loans secured by farmland and multi-family residential loans.
16
Activity in the allowance for loan and lease losses for the six months ended June 30, 2012 and 2011 is summarized below (in thousands):
Commercial
Commercial
Real Estate
Real Estate
Construction
Other
Owner
Non-owner
and Land
Commercial
1-4 Family
Consumer
Occupied
Occupied (1)
Development
Loans
Residential
Loans
Unallocated
Total
Six months ended June 30, 2012
Allowance for loan losses:
Beginning balance
$
627
$
1,011
$
1,367
$
2,227
$
1,021
$
42
$
-
$
6,295
Charge offs
-
(32
)
(1,280
)
(1,167
)
(222
)
(6
)
-
(2,707
)
Recoveries
-
-
-
273
13
6
-
292
Provision
(2
)
36
1,387
1,211
73
(7
)
77
2,775
Ending balance
$
625
$
1,015
$
1,474
$
2,544
$
885
$
35
$
77
$
6,655
Six months ended June 30, 2011
Allowance for loan losses:
Beginning balance
$
562
$
1,265
$
326
$
2,425
$
999
$
9
$
13
$
5,599
Charge offs
(63
)
(600
)
(7
)
(846
)
(1,757
)
(5
)
-
(3,278
)
Recoveries
-
6
5
123
16
2
-
152
Provision
137
170
737
182
1,649
21
694
3,590
Ending balance
$
636
$
841
$
1,061
$
1,884
$
907
$
27
$
707
$
6,063
(1) Includes loans secured by farmland and multi-family residential loans.
The following tables present the balance in the allowance for loan losses and the recorded investment in non-covered loans by portfolio segment and based on impairment method as of June 30, 2012 and December 31, 2011 (in thousands):
Commercial
Commercial
Real Estate
Real Estate
Construction
Other
Owner
Non-owner
and Land
Commercial
1-4 Family
Consumer
Occupied
Occupied (1)
Development
Loans
Residential
Loans
Unallocated
Total
June 30, 2012
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
-
$
50
$
550
$
-
$
-
$
-
$
-
$
600
Collectively evaluated for impairment
625
965
924
2,544
885
35
77
6,055
Total ending allowance
$
625
$
1,015
$
1,474
$
2,544
$
885
$
35
$
77
$
6,655
Loans:
Individually evaluated for impairment
$
288
$
4,446
$
6,366
$
3,191
$
1,237
$
-
$
-
$
15,528
Collectively evaluated for impairment
94,215
141,547
52,392
92,138
71,655
1,673
-
453,620
Total ending loan balances
$
94,503
$
145,993
$
58,758
$
95,329
$
72,892
$
1,673
$
-
$
469,148
December 31, 2011
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
-
$
-
$
989
$
50
$
-
$
-
$
-
$
1,039
Collectively evaluated for impairment
627
1,011
378
2,177
1,021
42
-
5,256
Total ending allowance
$
627
$
1,011
$
1,367
$
2,227
$
1,021
$
42
$
-
$
6,295
Loans:
Individually evaluated for impairment
$
4,739
$
3,294
$
6,590
$
11,156
$
375
$
-
$
-
$
26,154
Collectively evaluated for impairment
77,711
134,824
32,975
78,783
57,953
1,868
-
384,114
Total ending loan balances
$
82,450
$
138,118
$
39,565
$
89,939
$
58,328
$
1,868
$
-
$
410,268
(1) Includes loans secured by farmland and multi-family residential loans.
Troubled Debt Restructurings
A modification is classified as a troubled debt restructuring (“TDR”) if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Bank has granted a concession to the borrower. The Bank determines that a borrower may be experiencing financial difficulty if the borrower is currently delinquent on any of its debt, or if the Bank is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex nature of the loan structure, business/industry risk and borrower/guarantor structures. Concessions may include the reduction of an interest rate at a rate lower than current market rate for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. When evaluating whether a concession has been granted, the Bank also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Bank for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR.
17
Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reduction in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.
During the six months ended June 30, 2012, we modified two loans in troubled debt restructurings totaling $196 thousand. Loan impairment in the amount of $555 thousand was previously recognized on these loans, and no incremental impairment was recognized during the six months ended June 30, 2012 in connection with the modifications. The loans are paying in accordance with the modified terms and there is no additional commitment to lend.
Credit Quality Indicators
Through its system of internal controls SNBV evaluates and segments loan portfolio credit quality on a quarterly basis using regulatory definitions for Special Mention, Substandard and Doubtful. Special Mention loans are considered to be criticized. Substandard and Doubtful loans are considered to be classified. SNBV currently has no loan balances classified Doubtful.
Special Mention loans are loans that have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position.
Substandard loans may be inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful loans have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
18
As of June 30, 2012 and December 31, 2011, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (in thousands):
June 30, 2012
Covered Loans
Non-covered Loans
Total Loans
Classified/
Special
Classified/
Criticized (1)
Pass
Total
Mention
Substandard (3)
Pass
Total
Criticized
Pass
Total
Commercial real estate - owner occupied
$
134
$
5,363
$
5,497
$
1,393
$
288
$
92,822
$
94,503
$
1,815
$
98,185
$
100,000
Commercial real estate - non-owner occupied (2)
2,359
10,345
12,704
-
4,446
141,547
145,993
6,805
151,892
158,697
Construction and land development
1,105
150
1,255
-
5,466
53,292
58,758
6,571
53,442
60,013
Commercial loans
210
1,684
1,894
33
3,191
92,105
95,329
3,434
93,789
97,223
Residential 1-4 family
1,170
55,899
57,069
39
1,237
71,616
72,892
2,446
127,515
129,961
Other consumer loans
-
103
103
-
-
1,673
1,673
-
1,776
1,776
Total
$
4,978
$
73,544
$
78,522
$
1,465
$
14,628
$
453,055
$
469,148
$
21,071
$
526,599
$
547,670
December 31, 2011
Covered Loans
Non-covered Loans
Total Loans
Classified/
Special
Classified/
Criticized (1)
Pass
Total
Mention
Substandard (3)
Pass
Total
Criticized
Pass
Total
Commercial real estate - owner occupied
$
235
$
4,619
$
4,854
$
1,404
$
4,739
$
76,307
$
82,450
$
6,378
$
80,926
$
87,304
Commercial real estate - non-owner occupied (2)
1,831
10,041
11,872
-
3,294
134,824
138,118
5,125
144,865
149,990
Construction and land development
1,062
1,821
2,883
-
6,590
32,975
39,565
7,652
34,796
42,448
Commercial loans
213
1,909
2,122
33
11,156
78,750
89,939
11,402
80,659
92,061
Residential 1-4 family
1,355
59,394
60,749
40
375
57,913
58,328
1,770
117,307
119,077
Other consumer loans
108
108
-
-
1,868
1,868
-
1,976
1,976
Total
$
4,696
$
77,892
$
82,588
$
1,477
$
26,154
$
382,637
$
410,268
$
32,327
$
460,529
$
492,856
(1) Credit quality is enhanced by a loss sharing agreement with the FDIC in the covered portfolio. The same credit quality indicators used in the non-covered portfolio are combined.
(2) Includes loans secured by farmland and multi-family residential loans.
(3) Includes SBA guarantees of $2.6 million and $2.5 million as of June 30, 2012 and December 31, 2011 , respectively.
5.
FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
SNBV is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve elements of credit and funding risk in excess of the amount recognized in the consolidated balance sheet. Letters of credit are written conditional commitments issued by SNBV to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. We had letters of credit outstanding totaling $9.4 million and $6.5 million as of June 30, 2012 and December 31, 2011, respectively.
Our exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and letters of credit is based on the contractual amount of these instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments are made predominately for adjustable rate loans, and generally have fixed expiration dates of up to three months or other termination clauses and usually require payment of a fee. Since many of the commitments may expire without being completely drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis.
At June 30, 2012 and December 31, 2011, we had unfunded lines of credit and undisbursed construction loan funds totaling $96.9 million and $106.6 million, respectively. We had no approved loan commitments at June 30, 2012, and we had approved loan commitments totaling $690 thousand at December 31, 2011.
19
6.
EARNINGS PER SHARE
The following is a reconciliation of the denominators of the basic and diluted earnings per share (“EPS”) computations (dollars in thousands, except per share data):
Weighted
Average
Income
Shares
Per Share
(Numerator)
(Denominator)
Amount
For the three months ended June 30, 2012
Basic EPS
$
2,215
11,590
$
0.19
Effect of dilutive stock options and warrants
-
4
-
Diluted EPS
$
2,215
11,594
$
0.19
For the three months ended June 30, 2011
Basic EPS (as restated)
$
1,447
11,590
$
0.12
Effect of dilutive stock options and warrants
-
1
-
Diluted EPS (as restated)
$
1,447
11,591
$
0.12
For the six months ended June 30, 2012
Basic EPS
$
4,058
11,590
$
0.35
Effect of dilutive stock options and warrants
-
3
-
Diluted EPS
$
4,058
11,593
$
0.35
For the six months ended June 30, 2011
Basic EPS (as restated)
$
2,737
11,590
$
0.24
Effect of dilutive stock options and warrants
-
2
-
Diluted EPS (as restated)
$
2,737
11,592
$
0.24
There were 514,104 and 515,390 anti-dilutive options and warrants for the three and six months ended June 30, 2012, respectively because these options and warrants have exercise prices that are greater than the average market price of our common stock for the periods presented. Anti-dilutive options and warrants totaled 558,921 and 557,612 for the three and six months ended June 30, 2011, respectively.
7.
FAIR VALUE
ASC 820-10 establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (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; or other inputs that are observable or can be corroborated by observable market data
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability
The following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy:
Securities Available for Sale
Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Level 2 securities would include U. S. agency securities, mortgage-backed securities, obligations of states and political subdivisions and certain corporate, asset-backed and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. Currently, all of Southern National’s available-for-sale debt securities are considered to be Level 2 securities.
20
Assets measured at fair value on a recurring basis are summarized below:
Fair Value Measurements Using
Significant
Quoted Prices in
Other
Significant
Active Markets for
Observable
Unobservable
Total at
Identical Assets
Inputs
Inputs
(dollars in thousands)
June 30, 2012
(Level 1)
(Level 2)
(Level 3)
Financial assets:
Available for sale securities
SBA guaranteed loan pools
$
8,943
$
-
$
8,943
$
-
FHLMC preferred stock
94
94
-
-
Total available-for-sale securities
$
9,037
$
94
$
8,943
$
-
Fair Value Measurements Using
Significant
Quoted Prices in
Other
Significant
Active Markets for
Observable
Unobservable
Total at
Identical Assets
Inputs
Inputs
(dollars in thousands)
December 31, 2011
(Level 1)
(Level 2)
(Level 3)
Financial assets:
Available for sale securities
SBA guaranteed loan pools
$
9,837
$
-
$
9,837
$
-
FHLMC preferred stock
68
68
-
-
Total available-for-sale securities
$
9,905
$
68
$
9,837
$
-
Assets and Liabilities Measured on a Non-recurring Basis:
Trust Preferred Securities Classified as Held-to-Maturity
The base input in calculating fair value is a Bloomberg Fair Value Index yield curve for single issuer trust preferred securities which correspond to the ratings of the securities we own. We also use composite rating indices to fill in the gaps where the bank rating indices did not correspond to the ratings in our portfolio. When a bank index that matches the rating of our security is not available, we used the bank index that most closely matches the rating, adjusted by the spread between the composite index that most closely matches the security’s rating and the composite index with a rating that matches the bank index used. Then, we use the adjusted index yield, which is further adjusted by a liquidity premium, as the discount rate to be used in the calculation of the present value of the same cash flows used to evaluate the securities for OTTI. The liquidity premiums were derived in consultation with a securities advisor. The liquidity premiums we used ranged from 2% to 5%, and the adjusted discount rates ranged from 10.05% to 13.99%. Due to current market conditions as well as the limited trading activity of these securities, the market value of the securities is highly sensitive to assumption changes and market volatility. We have determined that our trust preferred securities are classified within Level 3 of the fair value hierarchy.
Other Residential Collateralized Mortgage Obligation Classified as Held-to Maturity
The fair value was estimated within Level 2 fair value hierarchy, as the fair value is based on either pricing models, quoted market prices of securities with similar characteristics, or discounted cash flows. We have evaluated this security for potential impairment and, based on our review of the trustee report, shock analysis and current information regarding delinquencies, nonperforming loans and credit support, it has been determined that no OTTI charge for credit exists for the three months ended June 30, 2012. The assumptions used in the analysis included a 5.6% prepayment speed, 9% default rate, a 50% loss severity and an accounting yield of 2.62%.
21
Impaired Loans
Generally, we measure the impairment for impaired loans considering the fair value of the loan’s collateral (if the loan is collateral dependent). Fair value of the loan’s collateral is determined by appraisals or other valuation which is then adjusted for the cost related to liquidation of the collateral. Fair value is classified as Level 3 in the fair value hierarchy. Non-covered loans identified as impaired totaled $14.6 million (including SBA guarantees of $2.6 million and HarVest loans of $1.9 million) as of June 30, 2012 with an allocated allowance for loan losses totaling $600 thousand compared to a carrying amount of $26.2 million (including SBA guarantees of $2.5 million) with an allocated allowance for loan losses totaling $1.0 million at December 31, 2011. Charge offs related to the impaired loans at June 30, 2012 totaled $1.4 million and $1.6 million for the three and six months ended June 30, 2012, respectively, compared to $1.6 million and $2.7 million for the three and six months ended June 30, 2011, respectively.
Other Real Estate Owned (OREO)
OREO is evaluated at the time of acquisition and recorded at fair value as determined by independent appraisal or internal market evaluation less cost to sell. OREO is further evaluated quarterly for any additional impairment.
Fair value is classified as Level 3 in the fair value hierarchy. At June 30, 2012, the total amount of OREO was $13.5 million, of which $12.8 million was non-covered (including $750 thousand acquired from HarVest) and $636 thousand was covered.
At December 31, 2011, the total amount of OREO was $14.3 million, of which $13.6 million was non-covered and $636 thousand was covered.
22
Assets measured at fair value on a non-recurring basis are summarized below:
Fair Value Measurements Using
Significant
Quoted Prices in
Other
Significant
Active Markets for
Observable
Unobservable
Total at
Identical Assets
Inputs
Inputs
(dollars in thousands)
June 30, 2012
(Level 1)
(Level 2)
(Level 3)
Trust preferred securities, held to maturity
$
99
$
99
Impaired non-covered loans:
Commercial real estate - owner occupied
288
288
Commercial real estate - non-owner occupied (1)
4,396
4,396
Construction and land development
4,916
4,916
Commercial loans
3,191
3,191
Residential 1-4 family
1,237
1,237
Impaired covered loans:
Commercial real estate - owner occupied
134
134
Commercial real estate - non-owner occupied (1)
2,359
2,359
Construction and land development
1,105
1,105
Commercial loans
210
210
Residential 1-4 family
1,170
1,170
Non-covered other real estate owned:
Commercial real estate - owner occupied
746
746
Commercial real estate - non-owner occupied (1)
1,342
1,342
Construction and land development
5,521
5,521
Residential 1-4 family
5,213
5,213
Covered other real estate owned:
Commercial real estate - owner occupied
557
557
Commercial
79
79
Fair Value Measurements Using
Significant
Quoted Prices in
Other
Significant
Active Markets for
Observable
Unobservable
Total at
Identical Assets
Inputs
Inputs
(dollars in thousands)
December 31, 2011
(Level 1)
(Level 2)
(Level 3)
Trust preferred securities, held to maturity
$
32
$
32
Impaired non-covered loans:
Commercial real estate - owner occupied
4,739
4,739
Commercial real estate - non-owner occupied (1)
3,294
3,294
Construction and land development
5,601
5,601
Commercial loans
11,106
11,106
Residential 1-4 family
375
375
Impaired covered loans:
Commercial real estate - owner occupied
235
235
Commercial real estate - non-owner occupied (1)
1,831
1,831
Construction and land development
1,062
1,062
Commercial loans
213
213
Residential 1-4 family
1,355
1,355
Non-covered other real estate owned:
Commercial real estate - owner occupied
1,414
1,414
Commercial real estate - non-owner occupied (1)
1,519
1,519
Construction and land development
4,614
4,614
Residential 1-4 family
6,073
6,073
Covered other real estate owned:
Commercial real estate - owner occupied
557
557
Commercial
79
79
(1) Includes loans secured by farmland and multi-family residential loans.
23
Fair Value of Financial Instruments
The carrying amount, estimated fair values and fair value hierarchy levels (previously defined) of financial instruments were as follows (in thousands):
June 30, 2012
December 31, 2011
Fair Value
Carrying
Fair
Carrying
Fair
Hierarchy Level
Amount
Value
Amount
Value
Financial assets:
Cash and cash equivalents
Level 1
$
27,343
$
27,343
$
5,035
$
5,035
Securities available for sale
See previous table
9,037
9,037
9,905
9,905
Securities held to maturity
Level 2 & Level 3
61,728
61,787
35,075
34,464
Stock in Federal Reserve Bank and Federal
Home Loan Bank
n/a
6,030
n/a
6,653
n/a
Net non-covered loans
Level 3
461,468
462,248
402,885
400,777
Net covered loans
Level 3
78,522
78,673
82,588
82,079
Accrued interest receivable
Level 3
2,419
2,419
2,118
2,118
FDIC indemnification asset
Level 3
7,314
5,491
7,537
7,537
Financial liabilities:
Deposits:
Demand deposits
Level 3
73,863
73,863
50,079
50,079
Money market and savings accounts
Level 3
174,219
174,219
155,232
155,232
Certificates of deposit
Level 3
295,920
298,761
255,784
258,928
Securities sold under agreements to
repurchase and other short-term borrowings
Level 3
31,029
31,029
17,736
17,736
FHLB advances
Level 3
30,250
31,529
30,000
31,293
Accrued interest payable
Level 3
340
340
363
363
Carrying amount is the estimated fair value for cash and cash equivalents, accrued interest receivable and payable, demand deposits, savings accounts, money market accounts, short-term debt, and variable rate loans that reprice frequently and fully. For fixed rate loans or deposits and for variable rate loans with infrequent repricing or repricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life. It was not practicable to determine the fair value of Federal Reserve Bank and Federal Home Loan Bank stock due to restrictions placed on its transferability. Fair value of long-term debt is based on current rates for similar financing. The fair value of the FDIC indemnification asset was determined by discounting estimated future cash flows using the long-term risk free rate plus a premium and represents the present value of our current expectation for recoveries from the FDIC on covered loans. The fair value of off-balance-sheet items is not considered material. The fair value of loans is not presented on an exit price basis.
8. CORRECTION OF ERRORS RELATED TO PURCHASE ACCOUNTING
In December 2009, we acquired Greater Atlantic Bank from the FDIC. We have identified errors in the purchase accounting related to that acquisition. We had utilized the services of a valuation consultant to assist with the identification and estimation of the fair value of the assets acquired and liabilities assumed. As disclosed in our 2011 Annual Report on Form 10-K, we have restated our financial statements for year ended December 31, 2009, the interim quarterly periods and year ended December 31, 2010 and the interim quarterly periods through September 30, 2011.
The most significant error was that a redundant credit loss assumption was applied to the acquired residential and home equity loan portfolios for purposes of calculating the expected credit losses for these portfolios recoverable from the FDIC. This error resulted in an overstatement of the FDIC indemnification asset. The correction of the error resulted in the removal of the gain of $11.2 million reported in our 2009 consolidated statement of operations, as well as adjustments to other amounts originally reported in 2009. We engaged an advisor to assist with calculating the correct initial fair value of the indemnification asset; accretion of the acquired loan discount; calculation of estimated amounts due back to the FDIC in the event that losses do not achieve a specified level (the clawback liability); and other purchase accounting adjustments. Correcting the 2009 purchase accounting entries required adjustments to certain as reported amounts as of and for the three and six months ended June 30, 2011.
24
Notes (a) through (f) below describe the restatement adjustments to the consolidated balance sheets as of June 30, 2011, and the consolidated statements of income and comprehensive income (loss), changes in stockholders’ equity, and cash flows for the three and six months ended June 30, 2011 presented in the following tables.
(a)
Correct the carrying value of the FDIC indemnification asset as of June 30, 2011.
(b)
Correct the accretion amounts for the accretable discount on the acquired loans. On the statement of cash flows as reported, the accretion of the loan discount was previously presented as loan originations and payments, net within investing activities.
Reclassifications between covered loans, other assets and goodwill of approximately $500 thousand are reflected as adjustments to the balance sheet presentation in this footnote as of June 30, 2011 as compared to the summarized presentation included in the unaudited quarterly financial information footnote in our 2011 Form 10-K.
(c)
Record a liability for amounts expected to be paid to the FDIC at the maturity of the indemnification agreement as credit losses are not expected to reach levels established in the Purchase and Assumption Agreement for the acquisition of Greater Atlantic Bank. The initial fair value of this liability was reflected at the net present value of expected cash outflows of $586 thousand, and is accreted through other operating expenses to the expected cash disbursement.
(d)
Record the tax effects for the impact of the adjustments.
(e)
Recognize goodwill of $10 thousand.
25
Impact on Consolidated Balance Sheets
June 30, 2011
As Previously
Reported
As Restated
Adjustment
(dollars in thousands)
(Unaudited)
ASSETS
Cash and cash equivalents:
Cash and due from financial institutions
$
2,191
$
2,191
$
-
Interest-bearing deposits in other financial institutions
1,495
1,495
-
Total cash and cash equivalents
3,686
3,686
-
Securities available for sale, at fair value
10,751
10,751
-
Securities held to maturity, at amortized cost
(fair value of $39,791)
40,021
40,021
-
Covered loans
82,935
86,811
3,876
b
Non-covered loans
394,052
394,052
-
Total loans
476,987
480,863
3,876
Less allowance for loan losses
(6,063
)
(6,063
)
-
Net loans
470,924
474,800
3,876
Stock in Federal Reserve Bank and Federal Home Loan Bank
5,972
5,972
-
Bank premises and equipment, net
4,691
4,691
-
Goodwill
8,713
8,723
10
e
Core deposit intangibles, net
2,455
2,455
-
FDIC indemnification asset
18,088
7,569
(10,519)
a
Bank-owned life insurance
14,310
14,310
-
Other real estate owned
9,613
9,613
-
Deferred tax assets, net
4,128
6,867
2,739
d
Other assets
8,035
8,025
(10)
b/d
-
Total assets
$
601,387
$
597,483
(3,904
)
LIABILITIES AND STOCKHOLDERS
’
EQUITY
Noninterest-bearing demand deposits
$
33,917
$
33,917
$
-
Interest-bearing deposits:
NOW accounts
15,013
15,013
-
Money market accounts
141,928
141,928
-
Savings accounts
5,814
5,814
-
Time deposits
237,319
237,319
-
Total interest-bearing deposits
400,074
400,074
-
Total deposits
433,991
433,991
-
Securities sold under agreements to repurchase and other
short-term borrowings
19,968
19,968
-
Federal Home Loan Bank (FHLB) advances
43,500
43,500
-
Other liabilities
2,128
2,755
627
c
Total liabilities
499,587
500,214
627
Commitments and contingencies (see note 15)
-
-
Stockholders' equity:
Preferred stock, $.01 par value. Authorized 5,000,000 shares;
no shares issued and outstanding
-
-
Common stock, $.01 par value. Authorized 45,000,000 shares;
issued and outstanding, 11,590,212 shares at June 30, 2011
116
116
-
Additional paid in capital
96,551
96,551
-
Retained earnings
8,285
3,754
(4,531
)
Accumulated other comprehensive loss
(3,152
)
(3,152
)
-
Total stockholders' equity
101,800
97,269
(4,531
)
Total liabilities and stockholders' equity
$
601,387
$
597,483
$
(3,904
)
26
Impact on Consolidated Statements of Income and Comprehensive Income
Impact on Consolidated Statements of Income and Comprehensive Income
For the Three Months Ended
For the Six Months Ended
June 30, 2011
June 30, 2011
As Previously
As Previously
Reported
As Restated
Adjustment
Reported
As Restated
Adjustment
(dollars in thousands)
(dollars in thousands)
(Unaudited)
(Unaudited)
Interest and dividend income :
Interest and fees on loans
$
7,210
$
7,559
$
349
b
$
14,331
$
15,090
$
759
b
Interest and dividends on taxable securities
482
482
-
1,038
1,038
-
Interest and dividends on other earning assets
51
51
-
103
103
-
Total interest and dividend income
7,743
8,092
349
15,472
16,231
759
Interest expense:
Interest on deposits
1,249
1,249
-
2,526
2,526
-
Interest on borrowings
267
267
-
585
585
-
Total interest expense
1,516
1,516
-
3,111
3,111
-
Net interest income
6,227
6,576
349
12,361
13,120
759
Provision for loan losses
2,250
2,250
-
3,590
3,590
-
Net interest income after provision for loan losses
3,977
4,326
349
8,771
9,530
759
Noninterest income (loss):
Account maintenance and deposit service fees
218
218
-
418
418
-
Income from bank-owned life insurance
933
933
-
1,067
1,067
-
Net loss on other assets
(108
)
(108
)
-
(147
)
(147
)
-
Total other-than-temporary impairment losses (OTTI)
(38
)
(38
)
-
(70
)
(70
)
-
Portion of OTTI recognized in other comprehensive income (before taxes)
-
-
-
-
-
-
Net credit related OTTI recognized in earnings
(38
)
(38
)
-
(70
)
(70
)
-
Other
44
44
-
89
89
-
Total noninterest income (loss)
1,049
1,049
-
1,357
1,357
-
Noninterest expenses:
Salaries and benefits
1,705
1,705
-
3,308
3,308
-
Occupancy expenses
554
554
-
1,093
1,093
-
Furniture and equipment expenses
131
131
-
267
267
-
Amortization of core deposit intangible
230
230
-
460
460
-
Virginia franchise tax expense
171
171
-
343
343
-
FDIC assessment
119
119
-
272
272
-
Data processing expense
132
132
-
274
274
-
Telephone and communication expense
100
100
-
188
188
-
Change in FDIC indemnification asset
(192
)
(57
)
135
a
(351
)
(73
)
278
a
Other operating expenses
543
550
7
c
1,093
1,107
14
c
Total noninterest expenses
3,493
3,635
142
6,947
7,239
292
Income (loss) before income taxes
1,533
1,740
207
3,181
3,648
467
Income tax expense (benefit)
222
293
71
d
750
911
161
d
Net income (loss)
$
1,311
$
1,447
$
136
$
2,431
$
2,737
$
306
Other comprehensive income :
Unrealized gain on available for sale securities
$
101
$
101
$
-
$
197
$
197
$
-
Realized amount on securities sold, net
-
-
-
-
-
-
Non-credit component of other-than-temporary impairment on held-to-maturity securities
41
41
-
96
96
-
Accretion of amounts previously recorded upon transfer to held-to-maturity from available-for sale
(6
)
(6
)
-
(17
)
(17
)
-
Net unrealized gain
136
136
-
276
276
-
Tax effect
46
46
-
94
94
-
Other comprehensive income
90
90
-
182
182
-
Comprehensive income
$
1,401
$
1,537
$
136
$
2,613
$
2,919
$
306
Earnings per share, basic and diluted
$
0.11
$
0.12
$
0.01
$
0.21
$
0.24
$
0.03
Impact on Consolidated Statements
of Changes in Stockholders
’
Equity
As Previously
Reported
As Restated
Adjustment
(dollars in thousands)
(Unaudited)
Balance - December 31, 2010
$
99,114
$
94,331
$
(4,783
)
Comprehensive income:
Net income
2,431
2,683
252
Change in unrealized loss on securities available for sale
(net of tax, $67)
130
130
-
Change in unrecognized loss on securities held to maturity
for which a portion of OTTI has been recognized (net of tax, $27 and accretion, $17 and amounts recorded into other comprehensive income at transfer)
52
52
-
Total comprehensive income
2,613
2,865
252
Stock-based compensation expense
73
73
-
Balance - June 30, 2011
$
101,800
$
97,269
$
(4,531
)
27
Impact on Consolidated Statements Cash Flows
For the Six Months Ended
June 30, 2011
As Previously
Reported
As Restated
Adjustment
(dollars in thousands)
(Unaudited)
Operating activities:
Net income
$
2,431
$
2,737
$
306
Adjustments to reconcile net income (loss) to net cash and
cash equivalents provided by operating activities:
Depreciation
253
253
-
Amortization of core deposit intangible
460
460
-
Other amortization , net
(23
)
(23
)
-
Accretion of loan discount
-
(1,745
)
(1,745
) b
Decrease (increase) in FDIC indemnification asset
(351
)
(73
)
278
a
Provision for loan losses
3,590
3,590
-
Earnings on bank-owned life insurance
(1,067
)
(1,067
)
-
Stock based compensation expense
73
73
-
Impairment on securities
70
70
-
Net loss on other real estate owned
147
147
-
Net (increase) decrease in other assets
(59
)
(643
)
(584
) d
Net increase (decrease) in other liabilities
300
300
-
Net cash and cash equivalents provided by operating activities
5,824
4,079
(1,745
)
Investing activities:
Proceeds from paydowns, maturities and calls of securities available for sale
489
489
-
Proceeds from paydowns, maturities and calls of securities held to maturity
5,056
5,056
-
Loan originations and payments, net
(26,668
)
(24,923
)
1,745
b
Net (increase) decrease in stock in Federal Reserve Bank and Federal Home Loan Bank
378
378
Proceeds from sale of other real estate owned
771
771
-
Payments received on FDIC indemnification asset
799
799
Purchases of bank premises and equipment
(285
)
(285
)
-
Net cash and cash equivalents used in investing activities
(19,460
)
(17,715
)
1,745
Financing activities:
Net increase in deposits
3,017
3,017
-
Proceeds from Federal Home Loan Bank advances
8,500
8,500
Net increase (decrease) in securities sold under agreement to repurchase and
-
other short-term borrowings
(3,940
)
(3,940
)
-
Net cash and cash equivalents provided by financing activities
7,577
7,577
-
Decrease in cash and cash equivalents
(6,059
)
(6,059
)
-
Cash and cash equivalents at beginning of period
9,745
9,745
-
Cash and cash equivalents at end of period
$
3,686
$
3,686
$
-
Supplemental disclosure of cash flow information
Cash payments for:
Interest
$
3,250
$
3,250
-
Income taxes
825
825
-
Supplemental schedule of noncash investing and financing activities
Transfer from non-covered loans to other real estate owned
5,910
5,910
-
Transfer from covered loans to other real estate owned
82
82
-
9. FDIC-ASSISTED ACQUISITION
On April 27, 2012, Sonabank entered into an agreement with the Federal Deposit Insurance Corporation (“FDIC”) to assume all of the deposits and certain assets of HarVest Bank of Maryland (“HarVest”) a state chartered non-Federal Reserve member commercial bank. HarVest operated four branches – North Rockville, Frederick, Germantown and Bethesda (all located in Maryland).
28
The assets and liabilities were recorded at their estimated fair values as of the April 27, 2012 acquisition date. A summary of the net assets acquired from the FDIC is as follows (in thousands):
Assets
Cash and cash equivalents
$
21,704
Consideration from the FDIC
25,553
Investment securities
38,379
Loans
64,966
Loans held for sale
7,568
Federal Home Loan Bank stock
1,167
Other real estate owned
750
Core deposit intangible
179
Other assets
576
Total assets acquired
$
160,842
Liabilities
Deposits
$
140,484
FHLB advances
16,738
Other liabilities
136
Total liabilities
$
157,358
Net assets acquired (bargain purchase gain)
$
3,484
A valuation of the acquired loans and core deposit intangible was performed with the assistance of a third-party valuation consultant. The unpaid principal balance and fair value of performing loans was $67.4 million and $63.0 million, respectively. The discount of $4.4 million will be accreted through interest income over the life of the loans in accordance with Accounting Standards Codification (ASC) topic 310-20. The unpaid principal balance and estimated fair value of acquired and retained non-performing loans was $5.3 million and $1.9 million, respectively. The discount of $3.4 million for these credit impaired loans will not be accreted in accordance with ASC 310-30.
Because HarVest was a distressed financial institution that was seized by the FDIC, certain historical operating information is not available to us, and the preparation of pro forma operating disclosures is not practicable.
The application of the acquisition method of accounting resulted in the recognition of a bargain purchase gain of $3.5 million, and the bargain purchase gain is equal to the amount by which the fair value of the net assets acquired exceeded the consideration transferred and is influenced significantly by the FDIC-assisted transaction process. However, the acquired loans in the HarVest transaction are not covered by an indemnification agreement with the FDIC. The Company recorded a $1.2 million deferred tax liability as a result of the transaction.
This was not simply a financial transaction but an opportunity to broaden and deepen our deposit base. HarVest’s branches have been integrated into the Sonabank branch system.
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s discussion and analysis is presented to aid the reader in understanding and evaluating the financial condition and results of operations of SNBV. This discussion and analysis should be read with the consolidated financial statements, the footnotes thereto, and the other financial data included in this report and in our annual report on Form 10-K for the year ended December 31, 2011. Results of operations for the three and six month periods ended June 30, 2012 are not necessarily indicative of results that may be attained for any other period.
FORWARD-LOOKING STATEMENTS
Statements and financial discussion and analysis contained in this Quarterly Report on Form 10-Q that are not statements of historical fact constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on assumptions and involve a number of risks and uncertainties, many of which are beyond our control. The words “believe,” “may,” “should,” “anticipate,” “estimate,” “expect,” “intend,” “continue,” “would,” “could,” “hope,” “might,” “assume,” “objective,” “seek,” “plan,” “strive” and similar words, or the negatives of these words, are intended to identify forward-looking statements.
Many possible events or factors could affect our future financial results and performance and could cause our actual results to differ materially from the expectations of future results we express or imply in any forward-looking statements. In addition to the Risk Factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2011, factors that could contribute to those differences include, but are not limited to:
●
our limited operating history;
●
the effects of future economic, business and market conditions and changes, domestic and foreign;
29
●
changes in the local economies in our market areas adversely affect our customers and their ability to transact profitable business with us, including the ability of our borrowers to repay their loans according to their terms or a change in the value of the related collateral;
●
changes in the availability of funds resulting in increased costs or reduced liquidity;
●
a deterioration or downgrade in the credit quality and credit agency ratings of the securities in our securities portfolio;
●
impairment concerns and risks related to our investment portfolio of collateralized mortgage obligations, agency mortgage-backed securities and pooled trust preferred securities;
●
the incurrence and possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on our results of operations;
●
increased credit risk in our assets and increased operating risk caused by a material change in commercial, consumer and/or real estate loans as a percentage of our total loan portfolio;
●
the concentration of our loan portfolio in loans collateralized by real estate;
●
our level of construction and land development and commercial real estate loans;
●
changes in the levels of loan prepayments and the resulting effects on the value of our loan portfolio;
●
the failure of assumptions and estimates underlying the establishment of and provisions made to the allowance for loan losses;
●
our ability to expand and grow our business and operations, including the establishment of additional branches and acquisition of additional branches and banks, and our ability to realize the cost savings and revenue enhancements we expect from such activities;
●
changes in governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve System, or changes in interest rates and market prices, which could reduce our net interest margins, asset valuations and expense expectations;
●
increased competition for deposits and loans adversely affecting rates and terms;
●
the continued service of key management personnel;
●
the potential payment of interest on demand deposit accounts to effectively compete for customers;
●
potential environmental liability risk associated with lending activities;
●
increased asset levels and changes in the composition of assets and the resulting impact on our capital levels and regulatory capital ratios;
●
our ability to acquire, operate and maintain cost effective and efficient systems without incurring unexpectedly difficult or expensive but necessary technological changes; and
●
legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators, including those associated with the Dodd Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and changes in the scope and cost of Federal Deposit Insurance Corporation (“FDIC”) insurance and other coverage;
●
increases in regulatory capital requirements for banking organizations generally, which may adversely affect our ability to expand our business or could cause us to shrink our business;
●
the effects of war or other conflicts, acts of terrorism or other catastrophic events that may affect general economic conditions;
●
changes in accounting policies, rules and practices and applications or determinations made thereunder;
●
the risk that our deferred tax assets could be reduced if future taxable income is less than currently estimated, if corporate tax rates in the future are less than current rates, or if sales of our capital stock trigger limitations on the amount of net operating loss carryforwards that we may utilize for income tax purposes; and
●
other factors and risks described under “Risk Factors” herein and in any of our subsequent reports that we make with the Securities and Exchange Commission (the “Commission” or “SEC”) under the Exchange Act.
30
Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements in this Quarterly Report on Form 10-Q. These statements speak only as of the date of this Quarterly Report on Form 10-Q. Except as required by applicable law, we undertake no obligation to update publicly these statements in light of new information or future events.
OVERVIEW
Southern National Bancorp of Virginia, Inc. (“Southern National”) is a corporation formed on July 28, 2004 under the laws of the Commonwealth of Virginia and is the holding company for Sonabank (“Sonabank”) a Virginia state chartered bank which commenced operations on April 14, 2005. The principal activities of Sonabank are to attract deposits and originate loans as permitted under applicable banking regulations. Sonabank has 14 branches in Virginia, located in Fairfax County (Reston, McLean and Fairfax), in Charlottesville, Warrenton (2), Middleburg, Leesburg (2), South Riding, Front Royal, New Market, Richmond and Clifton Forge, and five branches in Maryland (four in Montgomery County and one in Frederick County). We have administrative offices in Warrenton and an executive office in Georgetown, Washington, D.C where senior management is located.
As disclosed in our 2011 Annual Report on Form 10-K, Southern National restated its financial statements for the year ended December 31, 2009, the interim quarterly periods and year ended December 31, 2010 and the interim quarterly periods through September 30, 2011. In December 2009, we acquired Greater Atlantic Bank from the FDIC. We identified errors in the purchase accounting related to that acquisition. All amounts for the three and six months ended June 30, 2011set forth in this Quarterly Report on Form 10-Q, as applicable, reflect the restatement of previously issued financial statements.
As previously announced Sonabank assumed substantially all of the deposits and liabilities and acquired substantially all of the assets of the HarVest Bank of Maryland from the FDIC as receiver. The acquisition included HarVest Bank’s branches in Bethesda, North Rockville, Germantown and Frederick. Adding the new branches to an existing branch in Rockville brings Sonabank’s total number of branches in Maryland to five, four of which are in Montgomery County. This was a strategic acquisition for Sonabank given the expansion into an affluent market. Full details on the transaction are contained in an 8-K/A filed on July 13, 2012.
RESULTS OF OPERATIONS
Net Income
Net income for the quarter ended June 30, 2012 was $2.2 million and $4.1 million for the first half of 2012. That compares to $1.4 million and $2.7 million for the three and six months ended June 30, 2011.
31
Net Interest Income
Our operating results depend primarily on our net interest income, which is the difference between interest and dividend income on interest-earning assets such as loans and investments, and interest expense on interest-bearing liabilities such as deposits and borrowings.
Net interest income was $7.8 million in the quarter ended June 30, 2012 up from $6.6 million during the same period last year. The accretion of the discount on Greater Atlantic Bank’s loans contributed $705 thousand to second quarter 2012 net interest income compared to $786 thousand during the second quarter of 2011. The accretion of the discount on HarVest’s loans contributed $172 thousand in the second quarter of 2012. Average loans increased $68.1 million for the second quarter of 2012 compared to the quarter ended June 30, 2011, and the cost of funds decreased from 1.33% to 1.16%. Sonabank’s net interest margin was 5.07% in the second quarter of 2012 compared to 4.96% during the comparable quarter last year and 5.59% during the first quarter of 2012.
Net interest income was $15.5 million during the six months ended June 30, 2012, compared to $13.1 million during the comparable period in the prior year. Approximately $805 thousand of the increase arose during the first quarter of 2012 and resulted from the recovery of discount recognized in purchase accounting during the first quarter of 2012 for two impaired loans acquired in the Greater Atlantic Bank acquisition following the receipt of payment from the borrowers. The total accretion of the discount on the Greater Atlantic Bank loan portfolio, including the aforementioned $805 thousand, amounted to $2.2 million in the first six months of 2012, compared to $1.8 million in the first half of 2011. Average loans increased $48.7 million for the first half of 2012 compared to the six months ended June 30, 2011, and the cost of funds decreased from 1.38% to 1.19%.
There was very little net impact on the net interest margin from the HarVest acquisition. Adjusted for the recovery of discount on two Greater Atlantic Bank loans the net interest margin would have been 5.00% during the first quarter of 2012. The net interest margin for the second quarter, including two months with the HarVest balance sheet, was 5.07%. An analysis of the yield on loans shows that the addition of the HarVest loan portfolio resulted in a modest increase but the addition of HarVest’s securities, which had an average yield of 2.25% resulted in an offsetting decline. The average expense of interest bearing liabilities declined quarter to quarter after HarVest’s CD’s were repriced to Sonabank’s current posted levels.
32
The following table details average balances of interest-earning assets and interest-bearing liabilities, the amount of interest earned/paid on such assets and liabilities, and the yield/rate for the periods indicated:
Average Balance Sheets and Net Interest
Analysis For the Quarters Ended
6/30/2012
6/30/2011
Interest
Interest
Average
Income/
Yield/
Average
Income/
Yield/
Balance
Expense
Rate
Balance
Expense
Rate
(Dollar amounts in thousands)
Assets
Interest-earning assets:
Loans, net of unearned income (1) (2)
$
539,322
$
8,768
6.54
%
$
471,214
$
7,559
6.43
%
Investment securities
65,483
509
3.11
%
51,679
482
3.73
%
Other earning assets
15,965
84
2.12
%
9,092
51
2.25
%
Total earning assets
620,770
9,361
6.07
%
531,985
8,092
6.10
%
Allowance for loan losses
(7,032
)
(5,934
)
Total non-earning assets
72,680
62,555
Total assets
$
686,418
$
588,606
Liabilities and stockholders
’
equity
Interest-bearing liabilities:
NOW accounts
$
19,160
22
0.46
%
$
15,235
10
0.27
%
Money market accounts
163,001
327
0.81
%
144,615
319
0.88
%
Savings accounts
8,321
13
0.61
%
5,909
9
0.60
%
Time deposits
287,092
939
1.32
%
235,806
911
1.55
%
Total interest-bearing deposits
477,574
1,301
1.10
%
401,565
1,249
1.25
%
Borrowings
51,788
227
1.76
%
56,285
267
1.90
%
Total interest-bearing liabilities
529,362
1,528
1.16
%
457,850
1,516
1.33
%
Noninterest-bearing liabilities:
Demand deposits
43,228
31,177
Other liabilities
12,106
2,878
Total liabilites
584,696
491,905
Stockholders
’
equity
101,722
96,701
Total liabilities and stockholders’
equity
$
686,418
$
588,606
Net interest income
7,833
6,576
Interest rate spread
4.90
%
4.77
%
Net interest margin
5.07
%
4.96
%
(1) Includes loan fees in both interest income and the calculation of the yield on loans.
(2) Calculations include non-accruing loans in average loan amounts outstanding.
33
Average Balance Sheets and Net Interest
Analysis For the Six Months Ended
6/30/2012
6/30/2011
Interest
Interest
Average
Income/
Yield/
Average
Income/
Yield/
Balance
Expense
Rate
Balance
Expense
Rate
(Dollar amounts in thousands)
Assets
Interest-earning assets:
Loans, net of unearned income (1) (2)
$
513,970
$
17,379
6.80
%
$
465,241
$
15,090
6.54
%
Investment securities
55,008
911
3.31
%
53,003
1,038
3.92
%
Other earning assets
16,269
145
1.79
%
10,323
103
2.01
%
Total earning assets
585,247
18,435
6.33
%
528,567
16,231
6.19
%
Allowance for loan losses
(6,989
)
(5,956
)
Total non-earning assets
71,899
61,471
Total assets
$
650,157
$
584,082
Liabilities and stockholders’ equity
Interest-bearing liabilities:
NOW accounts
$
17,911
33
0.37
%
$
15,550
21
0.27
%
Money market accounts
156,091
626
0.81
%
151,673
683
0.91
%
Savings accounts
7,340
22
0.60
%
5,763
18
0.61
%
Time deposits
270,896
1,818
1.35
%
224,771
1,804
1.62
%
Total interest-bearing deposits
452,238
2,499
1.11
%
397,757
2,526
1.28
%
Borrowings
49,446
463
1.88
%
55,894
585
2.11
%
Total interest-bearing liabilities
501,684
2,962
1.19
%
453,651
3,111
1.38
%
Noninterest-bearing liabilities:
Demand deposits
39,402
31,643
Other liabilities
8,102
2,816
Total liabilites
549,188
488,110
Stockholders’ equity
100,969
95,972
Total liabilities and stockholders’
equity
$
650,157
$
584,082
Net interest income
$
15,473
$
13,120
Interest rate spread
5.14
%
4.81
%
Net interest margin
5.32
%
5.01
%
(1) Includes loan fees in both interest income and the calculation of the yield on loans.
(2) Calculations include non-accruing loans in average loan amounts outstanding.
Provision for Loan Losses
The provision for loan losses is a current charge to earnings made in order to increase the allowance for loan losses to a level deemed appropriate by management based on an evaluation of the loan portfolio, current economic conditions, changes in the nature and volume of lending, historical loan experience and other known internal and external factors affecting loan collectability. Our loan loss allowance is calculated by segmenting the loan portfolio by loan type and applying historical loss factors to each segment. The historical loss factors may be qualitatively adjusted by considering regulatory and peer data, and the application of management’s judgment.
The provision for loan losses in the second quarter of 2012 was $1.3 million compared to $2.3 million in the second quarter of 2011. For the six months ended June 30, 2012, the provision for loan losses was $2.8 million compared to $3.6 million for the same period last year.
Net charge-offs during the second quarter of 2012 were $1.6 million, compared to net charge-offs during the second quarter of 2011 of $1.9 million.
Net charge offs during the six months ended June 30, 2012 were $2.4 million compared to $3.1 million during the first half of 2011.
34
Noninterest Income
The following table presents the major categories of noninterest income for the three and six months ended June 30, 2012 and 2011:
For the Three Months Ended
June 30,
2012
2011
Change
(dollars in thousands)
Account maintenance and deposit service fees
$
206
$
218
$
(12
)
Income from bank-owned life insurance
347
933
(586
)
Bargain purchase gain on acquisition
3,484
-
3,484
Net loss on other real estate owned
(2,201
)
(108
)
(2,093
)
Net loss on sale of available for sale securities
(13
)
-
(13
)
Net impairment losses recognized in earnings
(235
)
(38
)
(197
)
Other
81
44
37
Total noninterest income
$
1,669
$
1,049
$
620
For the Six Months Ended
June 30,
2012
2011
Change
(dollars in thousands)
Account maintenance and deposit service fees
$
402
$
418
$
(16
)
Income from bank-owned life insurance
500
1,067
(567
)
Bargain purchase gain on acquisition
3,484
-
3,484
Gain on sale of loans
657
-
657
Net loss on other real estate owned
(2,400
)
(147
)
(2,253
)
Gain on other assets
14
-
14
Net loss on sale of available for sale securities
(13
)
-
(13
)
Net impairment losses recognized in earnings
(237
)
(70
)
(167
)
Other
135
89
46
Total noninterest income
$
2,542
$
1,357
$
1,185
During the second quarter of 2012 Sonabank had noninterest income of $1.7 million compared to noninterest income of $1.0 million during the second quarter of 2011. The increase resulted from the bargain purchase gain of $3.5 million from the HarVest transaction which was largely offset by the recognition of impairment in the values of five OREO properties in the Charlottesville market and one in the Culpeper market. One of the Charlottesville property writedowns was based on a new appraisal received during the quarter. Four others in Charlottesville and the one in Culpeper were based on updated and extensive discussions with realtors for each property. The impairment recognized aggregated $2.2 million. In addition, there was an other than temporary impairment (“OTTI”) of $235 thousand in one trust preferred security during the second quarter of 2012 compared to $38 thousand in OTTI charges during the second quarter of 2011. Income from bank owned life insurance (“BOLI”) contributed $347 thousand during the second quarter of 2012 compared to $933 thousand the prior year quarter. Both quarters were affected by death benefits; however, the death benefit received in the 2011 period was $800 thousand as compared to $195 in the 2012 period.
Noninterest income increased to $2.5 million in the first six months of 2012 from $1.4 million in the first six months of 2011. The drivers of the increase for the first half of 2012 were largely the same as the quarter except that during the first quarter of 2012 the bank sold the guaranteed portions of SBA loans and realized a $657 thousand gain.
35
Noninterest Expense
The following table presents the major categories of noninterest expense for the three and six months ended June 30, 2012 and 2011:
For the Three Months Ended
June 30,
2012
2011
Change
(As Restated)
(dollars in thousands)
Salaries and benefits
$
1,970
$
1,705
$
265
Occupancy expenses
705
554
151
Furniture and equipment expenses
143
131
12
Amortization of core deposit intangible
228
230
(2
)
Virginia franchise tax expense
145
171
(26
)
Merger expenses
349
-
349
FDIC assessment
142
119
23
Data processing expense
162
132
30
Telephone and communication expense
133
100
33
Change in FDIC indemnification asset
253
(57
)
310
Other operating expenses
732
550
182
Total noninterest expense
$
4,962
$
3,635
$
1,327
For the Six Months Ended
June 30,
2012
2011
Change
(As Restated)
(dollars in thousands)
Salaries and benefits
$
3,795
$
3,308
$
487
Occupancy expenses
1,287
1,093
194
Furniture and equipment expenses
299
267
32
Amortization of core deposit intangible
458
460
(2
)
Virginia franchise tax expense
291
343
(52
)
Merger expenses
349
-
349
FDIC assessment
271
272
(1
)
Data processing expense
299
274
25
Telephone and communication expense
235
188
47
Change in FDIC indemnification asset
239
(73
)
312
Other operating expenses
1,752
1,107
645
Total noninterest expense
$
9,275
$
7,239
$
2,036
36
Noninterest expenses were $5.0 million and $9.3 million during the second quarter and the first half of 2012, respectively, compared to $3.6 million and $7.2 million during the same periods in 2011. The primary factors causing the increase were higher other professional services relating to the restatement of 2009, 2010 and 2011 and the reforecasting expected recoveries from the FDIC. We acquired the Greater Atlantic loans in December 2009 and revised our estimates of expected losses on these loans during the second quarter of 2012 based on the actual historical losses on the loan pools over the previous 24 month period. Estimated losses on the acquired Greater Atlantic loans (the covered loans) are lower than previously forecasted which results in a lower expected recovery from the FDIC. Estimated recoveries on the FDIC loss-share agreement are expected to be $5.5 million at June 30, 2012. The difference between the estimated recoveries and the carrying amount of the FDIC indemnification asset will be amortized over the life of the indemnification asset. As a result of the revised estimate of recoveries under the FDIC indemnification asset, amortization expense was $253 thousand for the quarter ended June 30, 2012, compared to accretion of $57 thousand for the same period last year. Audit and consulting fees were $271 thousand during the second quarter of 2012 compared to $83 thousand during the same period in 2011. Also affecting the second quarter were merger expenses relating to the HarVest transaction totaling $349 thousand, and other noninterest expenses related to the HarVest branches were $245 thousand.
Audit and consulting fees were $840 thousand during the six months ended June 30, 2012, compared to $214 thousand during the same period in 2011. The other increases in noninterest expenses for the first half of 2012 were largely the same as those for the second quarter.
FINANCIAL CONDITION
Balance Sheet Overview
Total assets were $712.0 million as of June 30, 2012 compared to $611.4 million as of December 31, 2011. Net loans receivable increased from $491.8 million at the end of 2011 to $546.6 million at June 30, 2012. Within that total, covered loans declined by $4.1 million while the non-covered loan portfolio increased by $58.9 million. Non-covered loans included $59.6 million of loans acquired in the HarVest acquisition. We sold $5.7 million of SBA loans during the first quarter of 2012.
Total deposits were $544.0 million at June 30, 2012 compared to $461.1 million at December 31, 2011. We acquired deposits in the amount of $140.5 million in the HarVest transaction. Total time deposits were $295.9 million at June 30, 2012, compared to $255.8 million at December 31, 2011.We acquired time deposits totaling $ $107.6 million in the HarVest acquisition. We allowed $46.3 million of Sonabank time deposits to run off since December 31, 2011 and following repricing of the HarVest time deposits, there was a decrease of $21.2 million in those deposits. Noninterest-bearing deposits were $52.7 million at June 30, 2012 and $32.6 million at December 31, 2011.
Loan Portfolio
As part of the Greater Atlantic acquisition, the Bank and the FDIC entered into a loss sharing agreement on approximately $143.4 million (contractual basis) of Greater Atlantic Bank’s assets. The Bank will share in the losses on the loans and foreclosed loan collateral with the FDIC as specified in the loss sharing agreement; we refer to these assets collectively as “covered assets.” Loans that are not covered in the loss sharing agreement are referred to as “non-covered loans.”
37
The following table summarizes the composition of our loan portfolio as of June 30, 2012 and December 31, 2011:
Non-covered Loans
Covered
HarVest
Other
Total
Covered
Non-covered
Total
Loans (1)
Loans (2)
Loans
Loans
Loans (1)
Loans
Loans
June 30, 2012
December 31, 2011
Mortgage loans on real estate:
Commercial real estate - owner-occupied
$
5,497
$
15,223
$
79,280
$
100,000
$
4,854
$
82,450
$
87,304
Commercial real estate - non-owner-occupied
12,076
11,118
114,026
137,220
11,243
117,059
128,302
Secured by farmland
-
-
1,493
1,493
-
1,506
1,506
Construction and land loans
1,255
6,537
52,221
60,013
2,883
39,565
42,448
Residential 1-4 family
23,156
13,971
48,018
85,145
25,307
49,288
74,595
Multi- family residential
628
930
18,426
19,984
629
19,553
20,182
Home equity lines of credit
33,913
3,892
7,011
44,816
35,442
9,040
44,482
Total real estate loans
76,525
51,671
320,475
448,671
80,358
318,461
398,819
Commercial loans
1,894
7,855
87,474
97,223
2,122
89,939
92,061
Consumer loans
103
97
1,576
1,776
108
1,868
1,976
Gross loans
78,522
59,623
409,525
547,670
82,588
410,268
492,856
Less deferred fees on loans
-
-
(1,025
)
(1,025
)
-
(1,088
)
(1,088
)
Loans, net of deferred fees
$
78,522
$
59,623
$
408,500
$
546,645
$
82,588
$
409,180
$
491,768
(1) Covered Loans are loans acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement.
(2) HarVest Loans are loans acquired in the HarVest transaction and are not covered under an FDIC loss-share agreement.
As of June 30, 2012 and December 31, 2011, substantially all of our loans were to customers located in Virginia and Maryland. We are not dependent on any single customer or group of customers whose insolvency would have a material adverse effect on operations.
Asset Quality
We will generally place a loan on nonaccrual status when it becomes 90 days past due. Loans will also be placed on nonaccrual status in cases where we are uncertain whether the borrower can satisfy the contractual terms of the loan agreement. Cash payments received while a loan is categorized as nonaccrual will be recorded as a reduction of principal as long as doubt exists as to future collections.
We maintain appraisals on loans secured by real estate, particularly those categorized as nonperforming loans and potential problem loans. In instances where appraisals reflect reduced collateral values, we make an evaluation of the borrower’s overall financial condition to determine the need, if any, for impairment or write-down to their fair values. If foreclosure occurs, we record other real estate owned at the lower of our recorded investment in the loan or fair value less our estimated costs to sell.
Our loss and delinquency experience on our loan portfolio has been limited by a number of factors, including our underwriting standards and the relatively short period of time since the loans were originated. Whether our loss and delinquency experience in the area of our portfolio will increase significantly depends upon the value of the real estate securing loans and economic factors such as the overall economy of the region.
Non-covered Loans and Assets
Non-covered loans evaluated for impairment totaled $14.6 million with allocated allowance for loan losses in the amount of $600 thousand as of June 30, 2012, including $5.6 million of nonaccrual loans and $196 thousand of restructured loans. This compares to $26.2 million of impaired loans with allocated allowance for loan losses in the amount of $1.0 million at December 31, 2011, including $4.5 million of nonaccrual loans and $1.1 million of restructured loans. The nonaccrual loans included SBA guaranteed amounts of $2.6 million and $2.5 million at June 30, 2012 and December 31, 2011, respectively. At June 30, 2012 there were no loans past due 90 days or more and accruing interest, compared to $32 thousand as of December 31, 2011.
38
Non-covered nonperforming assets (excluding those acquired in the HarVest transaction) decreased from $18.2 million at December 31, 2011 to $17.7 million at June 30, 2012.
Non-covered OREO (including OREO acquired in the Harvest transaction) as of June 30, 2012 was $12.8 million compared to $13.6 million as of the end of the previous year. During the first six months of 2012 we had two foreclosures in the amount of $2.0 million and OREO sales of $1.1 million. Non-covered OREO was comprised of the Culpeper lots, a horse facility, an estate in Charlottesville, three construction/land projects, a commercial property in southwest Virginia and three residential properties.
Sonabank has an internal loan review and a loan committee, both of which provide on-going monitoring to identify and address issues with problem loans. The loan loss provision is determined after consideration of all known relevant internal and external factors affecting loan collectability to maintain the allowance for loan and lease losses at a level necessary to absorb estimated credit losses. We believe the allowance for loan losses is sufficient to cover probable incurred credit losses at June 30, 2012.
The following table presents a comparison of non-covered nonperforming assets (excluding loans and OREO acquired in the HarVest transaction) as of June 30, 2012 and December 31, 2011 (in thousands):
June 30,
December 31,
2012
2011
Nonaccrual loans
$
5,618
$
4,541
Loans past due 90 days and accruing interest
-
32
Total nonperforming loans
5,618
4,573
Other real estate owned
12,072
13,620
Total nonperforming assets
$
17,690
$
18,193
SBA guaranteed amounts included in nonaccrual loans
$
2,603
$
2,462
Allowance for loan losses (excluding HarVest) to nonperforming loans
117.39
%
137.66
%
Allowance for loan losses (excluding HarVest) to total
non-covered loans excluding loans acquired in the HarVest
transaction
1.61
%
1.54
%
Nonperforming assets to total non-covered assets
excluding loans and OREO acquired in the HarVest transaction
3.09
%
3.44
%
Nonperforming assets excluding SBA guaranteed loans to
total non-covered assets excluding loans and OREO acquired in the HarVest transaction
2.64
%
2.98
%
Nonperforming assets to total non-covered loans and OREO
excluding thoses acquired in the HarVest transaction
4.21
%
4.30
%
Nonperforming assets excluding SBA guaranteed loans
to total non-covered loans and OREO excluding those acquired in the HarVest transaction
3.59
%
3.72
%
39
A modification is classified as a troubled debt restructuring (“TDR”) if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Bank has granted a concession to the borrower. The Bank determines that a borrower may be experiencing financial difficulty if the borrower is currently in default on any of its debt, or if the Bank is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex nature of the loan structure, business/industry risk and borrower/guarantor structures. Concessions may include the reduction of an interest rate at a rate lower than current market rate for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. When evaluating whether a concession has been granted, the Bank also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Bank for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR.
Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reduction in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.
During the six months ended June 30, 2012, we modified two loans in troubled debt restructurings totaling $196 thousand. Loan impairment in the amount of $555 thousand was previously recognized on these loans, and no incremental impairment was recognized during the six months ended June 30, 2012 in connection with the modifications. The loans are paying in accordance with the modified terms and there is no additional commitment to lend.
Covered Loans and Assets
Covered loans identified as impaired totaled $5.0 million as of June 30, 2012 and $4.7 million at December 31, 2011. Nonaccrual loans were $3.4 million and $3.3 million at June 30, 2012 and December 31, 2011, respectively. At June 30, 2012, there were no loans past due 90 days or more and accruing interest, and at December 31, 2011, there were loans past due 90 days or more and accruing interest in the amount of $136 thousand.
Securities
Investment securities, available for sale and held to maturity, were $70.8 million at June 30, 2012 and $45.0 million at December 31, 2011. We acquired securities with a fair value of $38.4 million in the HarVest transaction, and we sold $11.3 million of those securities. We retained mortgage-backed securities and collateralized mortgage obligations with a fair value of $27.1 million.
40
As of June 30, 2012 we owned pooled trust preferred securities as follows:
Ratings
Estimated
Current
Previously
Recognized
Cumulative
Other
Tranche
When Purchased
Current Ratings
Fair
Defaults and
Comprehensive
Security
Level
Moody
’
s
Fitch
Moody’s
Fitch
Par Value
Book Value
Value
Deferrals
Loss (1)
(in thousands)
ALESCO VII A1B
Senior
Aaa
AAA
Baa3
BB
$
6,953
$
6,253
$
3,603
$
117,400
$
297
MMCF III B
Senior Sub
A3
A-
Ba1
CC
435
426
271
37,000
9
7,388
6,679
3,874
$
306
Cumulative
Cumulative
Other Comprehensive
OTTI Related to
Other Than Temporarily Impaired:
Loss (2)
Credit Loss (2)
TPREF FUNDING II
Mezzanine
A1
A-
Caa3
C
1,500
383
456
134,100
763
$
354
TRAP 2007-XII C1
Mezzanine
A3
A
C
C
2,099
99
99
191,205
1,186
814
TRAP 2007-XIII D
Mezzanine
NR
A-
NR
C
2,039
-
54
223,750
7
2,032
MMC FUNDING XVIII
Mezzanine
A3
A-
Ca
C
1,066
27
173
101,682
347
692
ALESCO V C1
Mezzanine
A2
A
C
C
2,053
464
386
84,000
1,003
586
ALESCO XV C1
Mezzanine
A3
A-
C
C
3,162
29
657
249,100
574
2,559
ALESCO XVI C
Mezzanine
A3
A-
C
C
2,104
117
430
97,400
807
1,180
14,023
1,119
2,255
$
4,687
$
8,217
Total
$
21,411
$
7,798
$
6,129
(1)
Pre-tax, and represents unrealized losses at date of transfer from available-for-sale to held-to-maturity, net of accretion
(2)
Pre-tax
Each of these securities has been evaluated for potential impairment under ASC 325. In performing a detailed cash flow analysis of each security, Sonabank works with independent third parties to identify the most reflective estimate of the cash flow estimated to be collected. If this estimate results in a present value of expected cash flows that is less than the amortized cost basis of a security (that is, credit loss exists), an OTTI is considered to have occurred.
The analyses resulted in OTTI charges related to credit on the trust preferred securities in the amount of $235 thousand during the second quarter of 2012, compared to OTTI charges related to credit on the trust preferred securities totaling $38 thousand for three months ended June 30, 2011.
We also own a residential collateralized mortgage obligation which has been evaluated for potential impairment. We recorded no OTTI charges for credit on this security during the three months ended June 30, 2012 and 2011.
Liquidity and Funds Management
The objective of our liquidity management is to assure the ability to meet our financial obligations. These obligations include the payment of deposits on demand or at maturity, the repayment of borrowings at maturity and the ability to fund commitments and other new business opportunities. We obtain funding from a variety of sources, including customer deposit accounts, customer certificates of deposit and payments on our loans and investments. Historically, our level of core deposits has been insufficient to fully fund our lending activities. As a result, we have sought funding from additional sources, including institutional certificates of deposit and the sale of available-for-sale investment securities. In addition, we maintain lines of credit from the Federal Home Loan Bank of Atlanta and utilize securities sold under agreements to repurchase and reverse repurchase agreement borrowings from approved securities dealers.
We prepare a monthly cash flow report which forecasts weekly cash needs and availability for the coming three months, based on forecasts of loan closings from our pipeline report and other factors.
41
During the three and six months ended June 30, 2012, we funded our financial obligations with deposits, securities sold under agreements to repurchase and borrowings from the Federal Home Loan Bank of Atlanta. At June 30, 2012, we had $96.9 million of unfunded lines of credit and undisbursed construction loan funds. We had no approved loan commitments at June 30, 2012. Management anticipates that funding requirements for these commitments can be met from the normal sources of funds.
Capital Resources
The following table provides a comparison of our leverage and risk-weighted capital ratios and the leverage and risk-weighted capital ratios of the bank at the dates indicated to the minimum and well-capitalized regulatory standards (dollars in thousands):
Required
For Capital
To Be Categorized as
Actual
Adequacy Purposes
Well Capitalized
Amount
Ratio
Amount
Ratio
Amount
Ratio
June 30, 2012
Southern National
Tier 1 risk-based capital ratio
$
94,833
17.67
%
$
21,468
4.00
%
$
32,202
6.00
%
Total risk-based capital ratio
101,488
18.91
%
42,936
8.00
%
53,671
10.00
%
Leverage ratio
94,833
14.05
%
27,005
4.00
%
33,756
5.00
%
Sonabank
Tier 1 risk-based capital ratio
$
91,595
17.08
%
$
21,457
4.00
%
$
32,185
6.00
%
Total risk-based capital ratio
98,250
18.32
%
42,914
8.00
%
53,642
10.00
%
Leverage ratio
91,595
13.57
%
26,994
4.00
%
33,743
5.00
%
December 31, 2011
Southern National
Tier 1 risk-based capital ratio
$
90,718
19.37
%
$
18,738
4.00
%
$
28,107
6.00
%
Total risk-based capital ratio
96,560
20.61
%
37,476
8.00
%
46,845
10.00
%
Leverage ratio
90,718
14.89
%
24,367
4.00
%
30,459
5.00
%
Sonabank
Tier 1 risk-based capital ratio
$
87,176
18.62
%
$
18,729
4.00
%
$
28,094
6.00
%
Total risk-based capital ratio
93,015
19.87
%
37,459
8.00
%
46,823
10.00
%
Leverage ratio
87,176
14.31
%
24,367
4.00
%
30,459
5.00
%
The most recent regulatory notification categorized Sonabank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed Sonabank’s category.
42
ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are engaged primarily in the business of investing funds obtained from deposits and borrowings into interest-earning loans and investments. Consequently, our earnings depend to a significant extent on our net interest income, which is the difference between the interest income on loans and other investments and the interest expense on deposits and borrowings. To the extent that our interest-bearing liabilities do not reprice or mature at the same time as our interest-earning assets, we are subject to interest rate risk and corresponding fluctuations in net interest income. We have employed asset/liability management policies that seek to manage our interest income, without having to incur unacceptable levels of credit or investment risk.
We use a duration gap of equity approach to manage our interest rate risk, and we review quarterly interest sensitivity reports prepared for us by FTN Financial using the Sendero ALM Analysis System. This approach uses a model which generates estimates of the change in our market value of portfolio equity (MVPE) over a range of interest rate scenarios. MVPE is the present value of expected cash flows from assets, liabilities and off-balance sheet contracts using standard industry assumptions about estimated loan prepayment rates, reinvestment rates and deposit decay rates.
The following tables are based on an analysis prepared by FTN Financial setting forth an analysis of our interest rate risk as measured by the estimated change in MVPE resulting from instantaneous and sustained parallel shifts in the yield curve (plus 400 basis points or minus 200 basis points, measured in 100 basis point increments) as of June 30, 2012 and December 31, 2011, and all changes are within our ALM Policy guidelines:
Sensitivity of Market Value of Portfolio Equity
As of June 30, 2012
Market Value of
Change in
Market Value of Portfolio Equity
Portfolio Equity as a % of
Interest Rates
Portfolio
in Basis Points
$ Change
% Change
Total
Equity
(Rate Shock)
Amount
From Base
From Base
Assets
Book Value
(Dollar amounts in thousands)
Up 400
$
93,069
$
(8,097
)
-8.00
%
13.07
%
90.35
%
Up 300
96,010
(5,156
)
-5.10
%
13.48
%
93.20
%
Up 200
98,020
(3,146
)
-3.11
%
13.77
%
95.15
%
Up 100
100,294
(872
)
-0.86
%
14.09
%
97.36
%
Base
101,166
-
0.00
%
14.21
%
98.21
%
Down 100
96,526
(4,640
)
-4.59
%
13.56
%
93.70
%
Down 200
95,344
(5,822
)
-5.75
%
13.39
%
92.56
%
43
Sensitivity of Market Value of Portfolio Equity
As of December 31, 2011
Market Value of
Change in
Market Value of Portfolio Equity
Portfolio Equity as a % of
Interest Rates
Portfolio
in Basis Points
$ Change
% Change
Total
Equity
(Rate Shock)
Amount
From Base
From Base
Assets
Book Value
(Dollar amounts in thousands)
Up 400
$
94,069
$
(6,103
)
-6.09
%
15.39
%
94.97
%
Up 300
95,562
(4,610
)
-4.60
%
15.63
%
96.48
%
Up 200
97,934
(2,238
)
-2.23
%
16.02
%
98.87
%
Up 100
98,965
(1,207
)
-1.20
%
16.19
%
99.91
%
Base
100,172
-
0.00
%
16.38
%
101.13
%
Down 100
96,052
(4,120
)
-4.11
%
15.71
%
96.97
%
Down 200
94,524
(5,648
)
-5.64
%
15.46
%
95.43
%
Our interest rate sensitivity is also monitored by management through the use of a model run by FTN Financial that generates estimates of the change in the net interest income over a range of interest rate scenarios. Net interest income depends upon the relative amounts of interest-earning assets and interest-bearing liabilities and the interest rates earned or paid on them. In this regard, the model assumes that the composition of our interest sensitive assets and liabilities existing at June 30, 2012 and December 31, 2011 remains constant over the period being measured and also assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration to maturity or repricing of specific assets and liabilities. All changes are within our ALM Policy guidelines.
Sensitivity of Net Interest Income
As of June 30, 2012
Change in
Interest Rates
in Basis Points
(Rate Shock)
Adjusted Net Interest Income
Net Interest Margin
Amount
$ Change
From Base
Percent
% Change
From Base
(Dollar amounts in thousands)
Up 400
$
33,008
$
3,039
5.06
%
0.46
%
Up 300
32,252
2,283
4.94
%
0.34
%
Up 200
31,451
1,482
4.82
%
0.22
%
Up 100
30,625
656
4.70
%
0.10
%
Base
29,969
-
4.60
%
0.00
%
Down 100
30,306
337
4.66
%
0.06
%
Down 200
30,257
288
4.65
%
0.05
%
44
Sensitivity of Net Interest Income
As of December 31, 2011
Change in
Adjusted Net Interest Income
Net Interest Margin
Interest Rates
in Basis Points
$ Change
% Change
(Rate Shock)
Amount
From Base
Percent
From Base
(Dollar amounts in thousands)
Up 400
$
28,323
$
2,593
5.16
%
0.46
%
Up 300
27,654
1,924
5.04
%
0.34
%
Up 200
27,021
1,291
4.93
%
0.23
%
Up 100
26,286
556
4.80
%
0.10
%
Base
25,730
-
4.70
%
0.00
%
Down 100
26,408
678
4.82
%
0.12
%
Down 200
26,405
675
4.82
%
0.12
%
Certain shortcomings are inherent in the methodology used in the above interest rate risk measurements. Modeling changes in MVPE requires the making of certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. Accordingly, although the MVPE tables and Sensitivity of Net Interest Income (NII) tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on our net worth and net interest income. Sensitivity of MVPE and NII are modeled using different assumptions and approaches. In the low interest rate environment that currently exists, limitations on downward adjustments for interest rates, particularly as they apply to deposits, can and do result in anomalies in scenarios that are unlikely to occur due to the current low interest rate environment.
45
ITEM 4 – CONTROLS AND PROCEDURES
(a) Evaluation of Disclosure Controls and Procedures.
As of the end of the period covered by this quarterly report on Form 10-Q, under the supervision and with the participation of management, including our chief executive officer and chief financial officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d -15(c) under the Securities Exchange Act of 1934). Based upon that evaluation, our chief executive officer and chief financial officer have concluded that these controls and procedures are effective as of the end of the period covered by this Quarterly Report on Form 10-Q.
Disclosure controls and procedures are our controls and other procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
(b) Changes in Internal Control over Financial Reporting
. As was noted in our Annual Report on Form 10-K for the year ended December 31, 2011, management identified a material weakness in our internal control over financial reporting relating to the design and operation of controls over the accounting for non-routine transactions. In our Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, management disclosed our process of remediating this internal control material weakness through the implementation and improvement of control activities for the accounting for non-routine transactions.
During the quarter ended June 30, 2012, these efforts continued. We utilize a third-party consultant to assist management with purchase accounting valuation matters and the related accounting. We also utilize this consultant to assist management with the accounting for the FDIC indemnification asset and related accounting matters. Internal controls over non-routine transactions include, but may not be limited to:
·
Reconciliation and review of data used by the third-party consultant to our internal systems and accounting records to ensure completeness and accuracy of the data.
·
The review and approval by management of the methods, assumptions and calculations performed by the valuation consultant related to the accounting for non-routine transactions.
·
The review and approval by the chief financial officer of all journal entries related to the accounting for non-routine transactions.
·
Oversight by management and the Audit Committee of the methods and assumptions used for the valuation of acquired assets and liabilities and the accounting conclusions reached related to non-routine transactions.
·
In-depth evaluation and approval of the credentials and expertise of third-party consultants prior to engagement.
46
During the second quarter of 2012, management engaged in two non-routine transactions against which we were able to apply and assess the implemented control activities, evaluate the design of the activities, and assess operating effectiveness. The procedures and controls were subject to testing by internal audit and a report was provided to the Audit Committee.
SNBV believes the processes and procedures that have been put in the place are properly designed and operating effectively to ensure the accuracy of the accounting for non-routine transactions based on the testing that occurred during the quarter ended June 30, 2012.
47
PART II - OTHER INFORMATION
ITEM 1 – LEGAL PROCEEDINGS
Southern National and Sonabank may, from time to time, be a party to various legal proceedings arising in the ordinary course of business. There are no other proceedings pending, or to management’s knowledge, threatened, against Southern National or Sonabank as of June 30, 2012.
ITEM 1A – RISK FACTORS
As of June 30, 2012 there were no material changes to the risk factors previously disclosed on our Annual Report on Form 10-K for the year ended December 31, 2011.
ITEM 2. – UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Not applicable
ITEM 3. – DEFAULTS UPON SENIOR SECURITIES
Not applicable
ITEM 4. – MINE SAFETY DISCLOSURES
Not applicable
ITEM 5. – OTHER INFORMATION
Not applicable
ITEM 6 - EXHIBITS
(a) Exhibits.
Exhibit No.
Description
31.1*
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
*
Filed with this Quarterly Report on Form 10-Q
**
Furnished with this Quarterly Report on Form 10-Q
48
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Southern National Bancorp of Virginia, Inc.
(Registrant)
August 9, 2012
/s/ Georgia S. Derrico
(Date)
Georgia S. Derrico,
Chairman of the Board and Chief Executive Officer
August 9, 2012
/s/ William H. Lagos
(Date)
William H. Lagos,
Senior Vice President and Chief Financial Officer
49