Companies:
10,793
total market cap:
$134.531 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
#7853
Rank
$0.33 B
Marketcap
๐บ๐ธ
United States
Country
$13.50
Share price
0.00%
Change (1 day)
64.84%
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 FY2013 Q3
Primis Financial - 10-Q quarterly report FY2013 Q3
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 September 30, 2013
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
of incorporation or organization)
(I.R.S. Employer Identification No.)
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 November 1, 2013, there were 11,590,612 shares of common stock outstanding.
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
FORM 10-Q
September 30, 2013
INDEX
PAGE
PART 1 - FINANCIAL INFORMATION
Item 1 -
Financial Statements
Consolidated Balance Sheets as of September 30, 2013 and December 31,
2012
2
Consolidated Statements of Comprehensive Income
for the three and nine months ended September 30, 2013 and 2012
3
Consolidated Statements of Changes in Stockholders’ Equity
for the nine months ended September 30, 2013
4
Consolidated Statements of Cash Flows for the nine months ended
September 30, 2013 and 2012
5
Notes to Consolidated Financial Statements
6- 27
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
28- 41
Item 3 – Quantitative and Qualitative Disclosures about Market Risk
42-45
Item 4 – Controls and Procedures
46
PART II - OTHER INFORMATION
Item 1 – Legal Proceedings
46
Item 1A – Risk Factors
46
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds
46
Item 3 – Defaults Upon Senior Securities
46
Item 4 – Mine Safety Disclosures
46
Item 5 – Other Information
46
Item 6 - Exhibits
47
Signatures
48
Certifications
49-51
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)
September 30,
December 31,
2013
2012
ASSETS
Cash and cash equivalents:
Cash and due from financial institutions
$
4,859
$
4,553
Interest-bearing deposits in other financial institutions
27,491
34,647
Total cash and cash equivalents
32,350
39,200
Securities available for sale, at fair value
2,020
2,391
Securities held to maturity, at amortized cost
(fair value of $76,117 and $84,827, respectively)
80,831
84,051
Covered loans
53,817
71,328
Non-covered loans
472,215
458,823
Total loans
526,032
530,151
Less allowance for loan losses
(7,443
)
(7,066
)
Net loans
518,589
523,085
Stock in Federal Reserve Bank and Federal Home Loan Bank
5,240
6,212
Bank premises and equipment, net
6,260
6,552
Goodwill
9,160
9,160
Core deposit intangibles, net
912
1,280
FDIC indemnification asset
5,338
6,735
Bank-owned life insurance
18,226
17,782
Other real estate owned
15,699
13,836
Deferred tax assets, net
8,270
8,174
Other assets
5,003
5,354
Total assets
$
707,898
$
723,812
LIABILITIES AND STOCKHOLDERS
’
EQUITY
Noninterest-bearing demand deposits
$
46,536
$
49,644
Interest-bearing deposits:
NOW accounts
23,701
22,774
Money market accounts
136,181
163,233
Savings accounts
13,933
9,618
Time deposits
325,603
305,708
Total interest-bearing deposits
499,418
501,333
Total deposits
545,954
550,977
Securities sold under agreements to repurchase and other
short-term borrowings
20,481
33,411
Federal Home Loan Bank (FHLB) advances
30,250
30,250
Other liabilities
5,241
5,998
Total liabilities
601,926
620,636
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, 11,590,612 shares at September 30, 2013
and 11,590,212 at December 31, 2012
116
116
Additional paid in capital
97,048
96,840
Retained earnings
11,977
9,201
Accumulated other comprehensive loss
(3,169
)
(2,981
)
Total stockholders
’
equity
105,972
103,176
Total liabilities and stockholders
’
equity
$
707,898
$
723,812
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
For the Nine Months Ended
September 30,
September 30,
2013
2012
2013
2012
Interest and dividend income :
Interest and fees on loans
$
8,168
$
9,008
$
24,277
$
26,387
Interest and dividends on taxable securities
504
490
1,540
1,401
Interest and dividends on tax exempt securities
71
-
159
-
Interest and dividends on other earning assets
104
102
443
247
Total interest and dividend income
8,847
9,600
26,419
28,035
Interest expense:
Interest on deposits
966
1,304
3,086
3,803
Interest on borrowings
157
165
465
628
Total interest expense
1,123
1,469
3,551
4,431
Net interest income
7,724
8,131
22,868
23,604
Provision for loan losses
1,197
1,830
3,015
4,605
Net interest income after provision for loan losses
6,527
6,301
19,853
18,999
Noninterest income:
Account maintenance and deposit service fees
198
222
593
624
Income from bank-owned life insurance
147
148
445
649
Bargain purchase gain on acquisition
-
-
-
3,484
Gain on sale of loans
-
-
-
657
Gain on other assets
-
-
13
14
Net gain on sale of available for sale securities
-
287
142
274
Total other-than-temporary impairment losses (OTTI)
-
(480
)
(3
)
(721
)
Portion of OTTI recognized in other comprehensive
income (before taxes)
-
-
-
4
Net credit related OTTI recognized in earnings
-
(480
)
(3
)
(717
)
Other
30
63
169
198
Total noninterest income
375
240
1,359
5,183
Noninterest expenses:
Salaries and benefits
2,338
2,073
6,760
5,868
Occupancy expenses
768
753
2,280
2,040
Furniture and equipment expenses
197
149
524
448
Amortization of core deposit intangible
123
236
368
694
Virginia franchise tax expense
115
145
357
436
Merger expenses
-
11
-
360
FDIC assessment
218
146
676
417
Data processing expense
131
175
433
474
Telephone and communication expense
166
183
507
418
Change in FDIC indemnification asset
113
242
350
481
Net (gain) loss on other real estate owned
(698
)
(24
)
(580
)
2,376
Other operating expenses
790
665
2,334
2,417
Total noninterest expenses
4,261
4,754
14,009
16,429
Income before income taxes
2,641
1,787
7,203
7,753
Income tax expense
861
579
2,341
2,487
Net income
$
1,780
$
1,208
$
4,862
$
5,266
Other comprehensive income (loss):
Unrealized loss on available for sale securities
$
(12
)
$
(107
)
$
(207
)
$
(26
)
Realized amount on securities sold, net
-
(287
)
(142
)
(274
)
Non-credit component of other-than-temporary
impairment on held-to-maturity securities
-
475
97
676
Accretion of amounts previously recorded upon transfer to
held-to-maturity from available-for-sale
(12
)
(17
)
(32
)
(77
)
Net unrealized gain (loss)
(24
)
64
(284
)
299
Tax effect
8
(21
)
96
(101
)
Other comprehensive income (loss)
(16
)
43
(188
)
198
Comprehensive income
$
1,764
$
1,251
$
4,674
$
5,464
Earnings per share, basic and diluted
$
0.15
$
0.10
$
0.42
$
0.45
See accompanying notes to consolidated financial statements.
3
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS
’
EQUITY
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013
(dollars in thousands, except per share amounts) (Unaudited)
Accumulated
Additional
Other
Common
Paid in
Retained
Comprehensive
Stock
Capital
Earnings
Loss
Total
Balance - January 1, 2013
$
116
$
96,840
$
9,201
$
(2,981
)
$
103,176
Comprehensive income:
Net income
4,862
4,862
Change in unrealized loss on securities a
vailable for sale (net of tax benefit, $119)
(230
)
(230
)
Change in unrecognized loss on securities h
eld to maturity for which a portion of OTTI has been recognized (net of tax, $23 and accretion, $32 and amounts recorded into other comprehensive income at transfer)
42
42
Dividends on common stock ($.18 per share)
(2,086
)
(2,086
)
Issuance of common stock under Stock
Incentive Plan (400 shares)
3
3
Stock-based compensation expense
205
205
Balance - September 30, 2013
$
116
$
97,048
$
11,977
$
(3,169
)
$
105,972
See accompanying notes to consolidated financial statements.
4
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012
(dollars in thousands) (Unaudited)
2013
2012
Operating activities:
Net income
$
4,862
$
5,266
Adjustments to reconcile net income to net cash and
cash equivalents provided by operating activities:
Depreciation
495
430
Amortization of core deposit intangible
368
694
Other amortization, net
275
210
Accretion of loan discount
(2,725
)
(3,277
)
Amortization of FDIC indemnification asset
350
481
Provision for loan losses
3,015
4,605
Earnings on bank-owned life insurance
(445
)
(649
)
Stock based compensation expense
205
146
Bargain purchase gain on acquisition
-
(3,484
)
Net gain on sale of available for sale securities
(142
)
(274
)
Gain on sale of loans
-
(657
)
Impairment on securities
3
717
Net (gain) loss on other real estate owned
(580
)
2,376
Net (increase) decrease in other assets
2,261
(456
)
Net increase (decrease) in other liabilities
(757
)
399
Net cash and cash equivalents provided by operating activities
7,185
6,527
Investing activities:
Purchases of available for sale securities
-
(3,128
)
Proceeds from sales of available for sale securities
159
22,914
Proceeds from paydowns, maturities and calls of available for sale securities
-
1,318
Purchases of held to maturity securities
(11,345
)
(27,410
)
Proceeds from paydowns, maturities and calls of held to maturity securities
14,497
8,973
Loan originations and payments, net
(2,996
)
11,238
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
972
1,630
Proceeds from cash surrender value of bank-owned life insurance
-
395
Payments received on FDIC indemnification asset
1,016
155
Proceeds from sale of other real estate owned
3,902
1,137
Purchases of bank premises and equipment
(204
)
(557
)
Net cash and cash equivalents provided by investing activities
6,001
77,203
Financing activities:
Net decrease in deposits
(5,023
)
(64,328
)
Cash dividends paid - common stock
(2,086
)
(638
)
Issuance of common stock under Stock Incentive Plan
3
-
Repayment of Federal Home Loan Bank advances
-
(16,488
)
Net increase (decrease) in securities sold under agreement to repurchase and
other short-term borrowings
(12,930
)
14,977
Net cash and cash equivalents used in financing activities
(20,036
)
(66,477
)
Increase (decrease) in cash and cash equivalents
(6,850
)
17,253
Cash and cash equivalents at beginning of period
39,200
5,035
Cash and cash equivalents at end of period
$
32,350
$
22,288
Supplemental disclosure of cash flow information
Cash payments for:
Interest
$
3,419
$
4,464
Income taxes
3,113
1,788
Supplemental schedule of noncash investing and financing activities
Transfer from non-covered loans to other real estate owned
3,044
1,959
Transfer from covered loans to other real estate owned
4,158
-
See accompanying notes to consolidated financial statements.
5
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2013
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 has fifteen branches in Virginia, located in Fairfax County (Reston, McLean and Fairfax), in Charlottesville, Warrenton (2), Middleburg, Leesburg (2), South Riding, Front Royal, New Market, Haymarket, Richmond and Clifton Forge, and five branches in Maryland, in Rockville, Shady Grove, Germantown, Frederick and Bethesda.
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, 2012.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U. S. GAAP 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 February 2013, the FASB issued ASU 2013-02, Comprehensive Income (Topic 220),
Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income.
This standard update requires companies to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in the consolidated statements of comprehensive income if the amount being reclassified is required under U.S. GAAP to be reclassified in its entirety to net income. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income in the same reporting period, an entity is required to cross-reference other disclosures required under U.S. GAAP that provide additional detail about those amounts. We adopted this standard in the first quarter of 2013 and have included the additional disclosures.
6
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 September 30, 2013, 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 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.
Southern National granted 120,250 options during the first nine months of 2013. 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 nine months ended September 30, 2013:
Expected life
10 years
Expected volatility
34.21
%
Risk-free interest rate
2.42
%
Weighted average fair value per option granted
$
3.58
Dividend yield
1.29
%
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.
For the three and nine months ended September 30, 2013 and 2012, stock-based compensation expense was $79 thousand and $205 thousand, respectively, compared to $49 thousand and $146 thousand for the same periods last year. As of September 30, 2013, unrecognized compensation expense associated with the stock options was $1.0 million, which is expected to be recognized over a weighted average period of 3.8 years.
7
A summary of the activity in the stock option plan during the nine months ended September 30, 2013 follows (dollars in thousands):
Weighted
Weighted
Average
Average
Remaining
Aggregate
Exercise
Contractual
Intrinsic
Shares
Price
Term
Value
Options outstanding, beginning of period
512,825
$
7.98
Granted
120,250
9.18
Forfeited
-
-
Exercised
(400
)
6.90
Options outstanding, end of period
632,675
$
8.21
6.3
$
915
Vested or expected to vest
632,675
$
8.21
6.3
$
915
Exercisable at end of period
304,695
$
8.36
4.0
$
405
3.
SECURITIES
The amortized cost and fair value of available for sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows (in thousands):
Amortized
Gross Unrealized
Fair
September 30, 2013
Cost
Gains
Losses
Value
Obligations of states and political subdivisions
$
2,303
$
-
$
(283
)
$
2,020
Amortized
Gross Unrealized
Fair
December 31, 2012
Cost
Gains
Losses
Value
Obligations of states and political subdivisions
$
2,309
$
2
$
(22
)
$
2,289
FHLMC preferred stock
16
86
-
102
Total
$
2,325
$
88
$
(22
)
$
2,391
The amortized cost, unrecognized gains and losses, and fair value of securities held to maturity were as follows (in thousands):
Amortized
Gross Unrecognized
Fair
September 30, 2013
Cost
Gains
Losses
Value
Residential government-sponsored mortgage-backed securities
$
26,964
$
751
$
(105
)
$
27,610
Residential government-sponsored collateralized mortgage obligations
4,538
5
(292
)
4,251
Government-sponsored agency securities
29,970
-
(3,042
)
26,928
Obligations of states and political subdivisions
10,991
-
(871
)
10,120
Other residential collateralized mortgage obligations
713
-
(17
)
696
Trust preferred securities
7,655
975
(2,118
)
6,512
$
80,831
$
1,731
$
(6,445
)
$
76,117
Amortized
Gross Unrecognized
Fair
December 31, 2012
Cost
Gains
Losses
Value
Residential government-sponsored mortgage-backed securities
$
35,375
$
1,559
$
-
$
36,934
Residential government-sponsored collateralized mortgage obligations
5,444
81
-
5,525
Government-sponsored agency securities
29,983
52
(4
)
30,031
Obligations of states and political subdivisions
4,689
1
(69
)
4,621
Other residential collateralized mortgage obligations
817
-
(24
)
793
Trust preferred securities
7,743
1,422
(2,242
)
6,923
$
84,051
$
3,115
$
(2,339
)
$
84,827
8
The amortized cost amounts are net of recognized other than temporary impairment.
During the nine months ended September 30, 2013, we sold 55 thousand shares of available for sale FHLMC preferred stock resulting in a gain of $142 thousand.
The fair value and carrying amount, if different, of debt securities as of September 30, 2013, 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 five to ten years
$
4,254
$
4,035
$
-
$
-
Due after ten years
44,362
39,525
2,303
2,020
Residential government-sponsored mortgage-backed securities
26,964
27,610
-
-
Residential government-sponsored collateralized mortgage obligations
4,538
4,251
-
-
Other residential collateralized mortgage obligations
713
696
-
-
Total
$
80,831
$
76,117
$
2,303
$
2,020
Securities with a carrying amount of approximately 64.3 million and $62.3 million at September 30, 2013 and December 31, 2012, 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
Southern National monitors the portfolio for indicators of other than temporary impairment. At September 30, 2013 and December 31, 2012, certain securities’ fair values were below cost. As outlined in the table below, there were securities with fair values totaling approximately $61.1 million in the portfolio with the carrying value exceeding the estimated fair value that are considered temporarily impaired at September 30, 2013. 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 September 30, 2013. The following tables present information regarding securities in a continuous unrealized loss position as of September 30, 2013 and December 31, 2012 (in thousands) by duration of time in a loss position:
September 30, 2013
Less than 12 months
12 Months or More
Total
Available for Sale
Fair value
Unrealized Losses
Fair value
Unrealized Losses
Fair value
Unrealized Losses
Obligations of states and political subdivisions
$
2,020
$
(283
)
$
-
$
-
$
2,020
$
(283
)
Less than 12 months
12 Months or More
Total
Held to Maturity
Fair value
Unrecognized Losses
Fair value
Unrecognized Losses
Fair value
Unrecognized Losses
Residential government-sponsored mortgage-backed securities
$
13,312
$
(105
)
$
-
$
-
$
13,312
$
(105
)
Residential government-sponsored collateralized mortgage obligations
3,161
(292
)
-
-
3,161
(292
)
Government-sponsored agency securities
26,928
(3,042
)
-
-
26,928
(3,042
)
Obligations of states and political subdivisions
10,120
(871
)
10,120
(871
)
Other residential collateralized mortgage obligations
696
(17
)
-
-
696
(17
)
Trust preferred securities
-
-
4,830
(2,118
)
4,830
(2,118
)
$
54,217
$
(4,327
)
$
4,830
$
(2,118
)
$
59,047
$
(6,445
)
December 31, 2012
Less than 12 months
12 Months or More
Total
Available for Sale
Fair value
Unrealized Losses
Fair value
Unrealized Losses
Fair value
Unrealized Losses
Obligations of states and political subdivisions
$
1,552
$
(22
)
$
-
$
-
$
1,552
$
(22
)
Less than 12 months
12 Months or More
Total
Held to Maturity
Fair value
Unrecognized Losses
Fair value
Unrecognized Losses
Fair value
Unrecognized Losses
Obligations of states and political subdivisions
$
4,189
$
(69
)
$
-
$
-
$
4,189
$
(69
)
Government-sponsored agency securities
4,996
(4
)
-
-
4,996
(4
)
Other residential collateralized mortgage obligations
793
(24
)
-
-
793
(24
)
Trust preferred securities
-
-
4,849
(2,242
)
4,849
(2,242
)
$
9,978
$
(97
)
$
4,849
$
(2,242
)
$
14,827
$
(2,339
)
As of September 30, 2013, we owned pooled trust preferred securities as follows:
Previously
% of Current
Recognized
Defaults and
Cumulative
Ratings
Estimated
Deferrals to
Other
Tranche
When Purchased
Current Ratings
Fair
Total
Comprehensive
Security
Level
Moody’s
Fitch
Moody’s
Fitch
Par Value
Book Value
Value
Collateral
Loss (1)
(in thousands)
ALESCO VII A1B
Senior
Aaa
AAA
Baa3
BB
$
6,654
$
6,020
$
4,077
16
%
$
281
MMCF III B
Senior Sub
A3
A-
Ba1
CC
421
413
241
30
%
8
7,075
6,433
4,318
$
289
Cumulative Other
Cumulative
Comprehensive
OTTI Related to
Other Than Temporarily Impaired:
Loss (2)
Credit Loss (2)
TPREF FUNDING II
Mezzanine
A1
A-
Caa3
C
1,500
515
512
41
%
626
$
359
TRAP 2007-XII C1
Mezzanine
A3
A
C
C
2,140
56
104
39
%
791
1,293
TRAP 2007-XIII D
Mezzanine
NR
A-
NR
C
2,039
-
76
29
%
7
2,032
MMC FUNDING XVIII
Mezzanine
A3
A-
Ca
C
1,084
27
239
30
%
366
691
ALESCO V C1
Mezzanine
A2
A
C
C
2,150
475
586
18
%
1,014
661
ALESCO XV C1
Mezzanine
A3
A-
C
C
3,222
30
105
35
%
633
2,559
ALESCO XVI C
Mezzanine
A3
A-
C
C
2,143
119
572
15
%
844
1,180
14,278
1,222
2,194
$
4,281
$
8,775
Total
$
21,353
$
7,655
$
6,512
(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
10
Each of these securities has been evaluated for other than temporary impairment (“OTTI”). 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 23% to 39% 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.
We recognized no OTTI charges during the third quarter of 2013 and recognized OTTI charges of $3 thousand during the first nine months of 2013 compared to OTTI charges related to credit on the trust preferred securities totaling $480 thousand and $717 thousand during the same periods of 2012.
The following table presents a roll forward of the credit losses on our securities held to maturity recognized in earnings for the nine months ended September 30, 2013 and 2012 (in thousands):
2013
2012
Amount of cumulative other-than-temporary impairment
related to credit loss prior to January 1
$
8,964
$
8,277
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
3
717
Reductions due to realized losses
(51
)
(25
)
Amount of cumulative other-than-temporary impairment
related to credit loss as of September 30
$
8,916
$
8,969
11
Changes in accumulated other comprehensive income by component for the three and nine months ended September 30, 2013 are shown in the table below. All amounts are net of tax (in thousands).
Unrealized Holding
Gains (Losses) on
For the three months ended September 30, 2013
Available for Sale
Held to Maturity
Securities
Securities
Total
Beginning balance
$
(178
)
$
(2,975
)
$
(3,153
)
Other comprehensive income/(loss) before reclassifications
(8
)
(8
)
(16
)
Amounts reclassified from accumulated other comprehensive income/(loss)
-
-
-
Net current-period other comprehensive income/(loss)
(8
)
(8
)
(16
)
Ending balance
$
(186
)
$
(2,983
)
$
(3,169
)
Unrealized Holding
Gains (Losses) on
For the nine months ended September 30, 2013
Available for Sale
Held to Maturity
Securities
Securities
Total
Beginning balance
$
44
$
(3,025
)
$
(2,981
)
Other comprehensive income/(loss) before reclassifications
(137
)
43
(94
)
Amounts reclassified from accumulated other comprehensive income/(loss)
(93
)
(1
)
(94
)
Net current-period other comprehensive income/(loss)
(230
)
42
(188
)
Ending balance
$
(186
)
$
(2,983
)
$
(3,169
)
4.
LOANS AND ALLOWANCE FOR LOAN LOSSES
The following table summarizes the composition of our loan portfolio as of September 30, 2013 and December 31, 2012:
Covered
Non-covered
Total
Covered
Non-covered
Total
Loans (1)
Loans
Loans
Loans (1)
Loans
Loans
September 30, 2013
December 31, 2012
Loans secured by real estate:
Commercial real estate - owner-occupied
$
1,618
$
100,182
$
101,800
$
4,143
$
93,288
$
97,431
Commercial real estate - non-owner-occupied
5,863
139,773
145,636
10,246
130,152
140,398
Secured by farmland
101
512
613
-
1,479
1,479
Construction and land loans
4
31,872
31,876
1,261
44,946
46,207
Residential 1-4 family
17,933
65,658
83,591
21,005
61,319
82,324
Multi- family residential
590
21,570
22,160
614
18,774
19,388
Home equity lines of credit
26,457
6,667
33,124
31,292
9,178
40,470
Total real estate loans
52,566
366,234
418,800
68,561
359,136
427,697
Commercial loans
1,162
105,959
107,121
2,672
99,081
101,753
Consumer loans
85
1,300
1,385
88
1,623
1,711
Gross loans
53,813
473,493
527,306
71,321
459,840
531,161
Less deferred fees on loans
4
(1,278
)
(1,274
)
7
(1,017
)
(1,010
)
Loans, net of deferred fees
$
53,817
$
472,215
$
526,032
$
71,328
$
458,823
$
530,151
(1) Covered Loans were acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement.
Accounting policy related to the allowance for loan losses is considered a critical policy given the level of estimation, judgment, and uncertainty in evaluation of the levels of the allowance required to account for the inherent probable losses in the loan portfolio and the material effect such estimation, judgment, and uncertainty can have on the consolidated financial results.
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 $41.3 million of loans acquired in the HarVest acquisition. Accretable discount on the acquired covered loans and the HarVest loans was $9.7 million and $11.7 million at September 30, 2013 and December 31, 2012, respectively.
12
Credit-impaired covered loans are those loans which presented evidence of credit deterioration at the date of acquisition and it is probable that Southern National would not collect all contractually required principal and interest payments. Generally, acquired loans that meet Southern National’s definition for nonaccrual status fell within the definition of credit-impaired covered loans.
Impaired loans for the covered and non-covered portfolios were as follows (in thousands):
September 30, 2013
Covered Loans
Non-covered Loans
Total Loans
Unpaid
Unpaid
Unpaid
Recorded
Principal
Related
Recorded
Principal
Related
Recorded
Principal
Related
Investment
Balance
Allowance
Investment (1)
Balance
Allowance
Investment
Balance
Allowance
With no related allowance recorded
Commercial real estate - owner occupied
$
135
$
229
$
-
$
7,543
$
7,543
$
-
$
7,678
$
7,772
$
-
Commercial real estate - non-owner occupied (2)
1,432
2,302
-
365
457
-
1,797
2,759
-
Construction and land development
-
-
-
2,107
2,307
-
2,107
2,307
-
Commercial loans
43
73
-
2,496
2,966
-
2,539
3,039
-
Residential 1-4 family
1,546
1,909
-
2,917
3,217
-
4,463
5,126
-
Other consumer loans
-
-
-
-
-
-
-
-
-
Total
$
3,156
$
4,513
$
-
$
15,428
$
16,490
$
-
$
18,584
$
21,003
$
-
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
-
$
118
$
218
$
118
$
118
$
218
$
118
Commercial real estate - non-owner occupied (2)
-
-
-
966
966
61
966
966
61
Construction and land development
-
-
-
-
-
-
-
-
-
Commercial loans
-
-
-
1,831
2,031
200
1,831
2,031
200
Residential 1-4 family
-
-
-
5,320
5,503
440
5,320
5,503
440
Other consumer loans
-
-
-
-
-
-
-
-
-
Total
$
-
$
-
$
-
$
8,235
$
8,718
$
819
$
8,235
$
8,718
$
819
Grand total
$
3,156
$
4,513
$
-
$
23,663
$
25,208
$
819
$
26,819
$
29,721
$
819
(1) Recorded investment is after cumulative prior charge offs of $1.3 million. These loans also have aggregate SBA guarantees of $1.2 million.
(2) Includes loans secured by farmland and multi-family residential loans.
(3) The Bank recognizes loan impairment and may concurrently record a charge off to the allowance for loan losses.
December 31, 2012
Covered Loans
Non-covered Loans
Total Loans
Unpaid
Unpaid
Unpaid
Recorded
Principal
Related
Recorded
Principal
Related
Recorded
Principal
Related
Investment
Balance
Allowance
Investment (1)
Balance
Allowance
Investment
Balance
Allowance
With no related allowance recorded
Commercial real estate - owner occupied
$
138
$
234
$
-
$
3,318
$
3,507
$
-
$
3,456
$
3,741
$
-
Commercial real estate - non-owner occupied (2)
2,114
3,543
-
1,705
2,010
-
3,819
5,553
-
Construction and land development
1,108
1,852
-
2,981
3,787
-
4,089
5,639
-
Commercial loans
212
359
-
5,212
5,769
-
5,424
6,128
-
Residential 1-4 family
1,555
1,805
-
3,368
3,921
-
4,923
5,726
-
Other consumer loans
-
-
-
-
-
-
-
-
Total
$
5,127
$
7,793
$
-
$
16,584
$
18,994
$
-
$
21,711
$
26,787
$
-
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
-
$
137
$
237
$
137
$
137
$
237
$
137
Commercial real estate - non-owner occupied (2)
-
-
-
1,177
1,177
260
1,177
1,177
260
Construction and land development
-
-
-
-
-
-
-
-
Commercial loans
-
-
-
-
-
-
-
-
Residential 1-4 family
-
-
-
5,791
5,791
440
5,791
5,791
440
Other consumer loans
-
-
-
-
-
-
-
-
-
Total
$
-
$
-
$
-
$
7,105
$
7,205
$
837
$
7,105
$
7,205
$
837
Grand total
$
5,127
$
7,793
$
-
$
23,689
$
26,199
$
837
$
28,816
$
33,992
$
837
(1) Recorded investment is after cumulative prior charge offs of $2.1 million. These loans also have aggregate SBA guarantees of $2.6 million.
(2) Includes loans secured by farmland and multi-family residential loans.
(3) The Bank recognizes loan impairment 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 three and nine months ended September 30, 2013 and 2012 (in thousands):
Three months ended September 30, 2013
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
$
5
$
7,564
$
132
$
7,699
$
137
Commercial real estate - non-owner occupied (2)
1,448
30
365
9
1,813
39
Construction and land development
-
-
2,241
-
2,241
-
Commercial loans
44
1
2,408
26
2,452
27
Residential 1-4 family
1,504
19
2,917
35
4,421
54
Other consumer loans
-
-
-
-
-
-
Total
$
3,131
$
55
$
15,495
$
202
$
18,626
$
257
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
119
$
4
$
119
$
4
Commercial real estate - non-owner occupied (2)
-
-
967
17
967
17
Construction and land development
-
-
-
-
-
-
Commercial loans
-
-
1,831
-
1,831
-
Residential 1-4 family
-
-
5,325
85
5,325
85
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
8,242
$
106
$
8,242
$
106
Grand total
$
3,131
$
55
$
23,737
$
308
$
26,868
$
363
(2) Includes loans secured by farmland and multi-family residential loans.
Three months ended September 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
$
133
$
5
$
677
$
-
$
810
$
5
Commercial real estate - non-owner occupied (2)
2,339
13
2,049
17
4,388
30
Construction and land development
1,096
25
3,821
4
4,917
29
Commercial loans
208
5
3,724
28
3,932
33
Residential 1-4 family
1,162
5
4,132
24
5,294
29
Other consumer loans
-
-
-
-
-
-
Total
$
4,938
$
53
$
14,403
$
73
$
19,341
$
126
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
285
$
6
$
285
$
6
Commercial real estate - non-owner occupied (2)
-
-
1,303
27
1,303
27
Construction and land development
-
-
1,975
36
1,975
36
Commercial loans
-
-
-
-
-
-
Residential 1-4 family
-
-
-
-
-
-
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
3,563
$
69
$
3,563
$
69
Grand total
$
4,938
$
53
$
17,966
$
142
$
22,904
$
195
(2) Includes loans secured by farmland and multi-family residential loans.
14
Nine months ended September 30, 2013
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
$
136
$
14
$
6,144
$
308
$
6,280
$
322
Commercial real estate - non-owner occupied (2)
1,464
92
373
28
1,837
120
Construction and land development
-
-
903
-
903
-
Commercial loans
44
4
1,718
47
1,762
51
Residential 1-4 family
1,464
53
2,892
101
4,356
154
Other consumer loans
-
-
-
-
-
-
Total
$
3,108
$
163
$
12,030
$
484
$
15,138
$
647
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
125
$
13
$
125
$
13
Commercial real estate - non-owner occupied (2)
-
-
972
50
972
50
Construction and land development
-
-
-
-
-
-
Commercial loans
-
-
1,951
-
1,951
-
Residential 1-4 family
-
-
5,434
253
5,434
253
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
8,482
$
316
$
8,482
$
316
Grand total
$
3,108
$
163
$
20,512
$
800
$
23,620
$
963
(2) Includes loans secured by farmland and multi-family residential loans.
Nine months ended September 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
$
14
$
203
$
-
$
338
$
14
Commercial real estate - non-owner occupied (2)
2,194
55
2,113
17
4,307
72
Construction and land development
1,085
76
3,410
50
4,495
126
Commercial loans
210
17
3,657
111
3,867
128
Residential 1-4 family
1,164
19
2,001
31
3,165
50
Other consumer loans
-
-
-
-
-
-
Total
$
4,788
$
181
$
11,384
$
209
$
16,172
$
390
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
286
$
16
$
286
$
16
Commercial real estate - non-owner occupied (2)
-
-
1,435
78
1,435
78
Construction and land development
-
-
2,179
87
2,179
87
Commercial loans
-
-
-
-
-
-
Residential 1-4 family
-
-
-
-
-
-
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
3,900
$
181
$
3,900
$
181
Grand total
$
4,788
$
181
$
15,284
$
390
$
20,072
$
571
(2) Includes loans secured by farmland and multi-family residential loans.
15
The following tables present the aging of the recorded investment in past due loans by class of loans as of September 30, 2013 and December 31, 2012 (in thousands):
September 30, 2013
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
$
315
$
-
$
-
$
315
$
-
$
1,303
$
1,618
Commercial real estate - non-owner occupied (1)
510
-
-
510
245
5,799
6,554
Construction and land development
-
-
-
-
-
4
4
Commercial loans
-
-
-
-
-
1,162
1,162
Residential 1-4 family
209
-
-
209
1,380
42,801
44,390
Other consumer loans
1
-
-
1
-
84
85
Total
$
1,035
$
-
$
-
$
1,035
$
1,625
$
51,153
$
53,813
Non-covered loans:
Commercial real estate - owner occupied
$
3,896
$
-
$
-
$
3,896
$
-
$
96,286
$
100,182
Commercial real estate - non-owner occupied (1)
457
-
-
457
-
161,398
161,855
Construction and land development
1,383
18
-
1,401
2,108
28,363
31,872
Commercial loans
1,295
1,003
-
2,298
3,068
100,593
105,959
Residential 1-4 family
3,372
6,769
-
10,141
146
62,038
72,325
Other consumer loans
12
-
-
12
-
1,288
1,300
Total
$
10,415
$
7,790
$
-
$
18,205
$
5,322
$
449,966
$
473,493
Total loans:
Commercial real estate - owner occupied
$
4,211
$
-
$
-
$
4,211
$
-
$
97,589
$
101,800
Commercial real estate - non-owner occupied (1)
967
-
-
967
245
167,197
168,409
Construction and land development
1,383
18
-
1,401
2,108
28,367
31,876
Commercial loans
1,295
1,003
-
2,298
3,068
101,755
107,121
Residential 1-4 family
3,581
6,769
-
10,350
1,526
104,839
116,715
Other consumer loans
13
-
-
13
-
1,372
1,385
Total
$
11,450
$
7,790
$
-
$
19,240
$
6,947
$
501,119
$
527,306
December 31, 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
$
373
$
-
$
-
$
373
$
-
$
3,770
$
4,143
Commercial real estate - non-owner occupied (1)
151
2,321
-
2,472
-
8,388
10,860
Construction and land development
72
-
-
72
51
1,138
1,261
Commercial loans
143
-
-
143
1,963
566
2,672
Residential 1-4 family
257
-
-
257
1,555
50,485
52,297
Other consumer loans
-
-
-
-
-
88
88
Total
$
996
$
2,321
$
-
$
3,317
$
3,569
$
64,435
$
71,321
Non-covered loans:
Commercial real estate - owner occupied
$
2,025
$
-
$
-
$
2,025
$
580
$
90,683
$
93,288
Commercial real estate - non-owner occupied (1)
861
-
-
861
626
148,918
150,405
Construction and land development
35
-
-
35
1,484
43,427
44,946
Commercial loans
1,164
191
-
1,355
4,469
93,257
99,081
Residential 1-4 family
3,586
2,888
-
6,474
469
63,554
70,497
Other consumer loans
150
-
-
150
-
1,473
1,623
Total
$
7,821
$
3,079
$
-
$
10,900
$
7,628
$
441,312
$
459,840
Total loans:
Commercial real estate - owner occupied
$
2,398
$
-
$
-
$
2,398
$
580
$
94,453
$
97,431
Commercial real estate - non-owner occupied (1)
1,012
2,321
-
3,333
626
157,306
161,265
Construction and land development
107
-
-
107
1,535
44,565
46,207
Commercial loans
1,307
191
-
1,498
6,432
93,823
101,753
Residential 1-4 family
3,843
2,888
-
6,731
2,024
114,039
122,794
Other consumer loans
150
-
-
150
-
1,561
1,711
Total
$
8,817
$
5,400
$
-
$
14,217
$
11,197
$
505,747
$
531,161
(1) Includes loans secured by farmland and multi-family residential loans.
16
Non-covered nonaccrual loans include SBA guaranteed amounts totaling $1.2 million and $2.6 million at September 30, 2013 and December 31, 2012, respectively.
Activity in the allowance for non-covered loan and lease losses for the three and nine months ended September 30, 2013 and 2012 is summarized below (in thousands):
Commercial
Commercial
Real Estate
Real Estate
Construction
Other
Non-covered loans:
Owner
Non-owner
and Land
Commercial
1-4 Family
Consumer
Three months ended September 30, 2013
Occupied
Occupied (1)
Development
Loans
Residential
Loans
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
732
$
1,090
$
1,026
$
2,742
$
1,407
$
55
$
178
$
7,230
Charge offs
-
-
(350
)
(806
)
-
(2
)
-
(1,158
)
Recoveries
4
87
1
23
4
1
-
120
Provision
(33
)
(198
)
484
552
49
-
346
1,200
Ending balance
$
703
$
979
$
1,161
$
2,511
$
1,460
$
54
$
524
$
7,392
Three months ended September 30, 2012
Allowance for loan losses:
Beginning balance
$
625
$
1,015
$
1,474
$
2,544
$
885
$
35
$
77
$
6,655
Charge offs
-
(1,049
)
(338
)
(211
)
(300
)
-
-
(1,898
)
Recoveries
-
262
10
49
3
-
-
324
Provision
188
1,075
252
14
142
-
159
1,830
Ending balance
$
813
$
1,303
$
1,398
$
2,396
$
730
$
35
$
236
$
6,911
Commercial
Commercial
Real Estate
Real Estate
Construction
Other
Non-covered loans:
Owner
Non-owner
and Land
Commercial
1-4 Family
Consumer
Nine months ended September 30, 2013
Occupied
Occupied (1)
Development
Loans
Residential
Loans
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
932
$
1,474
$
970
$
2,110
$
1,163
$
33
$
285
$
6,967
Charge offs
-
(199
)
(650
)
(1,471
)
(518
)
(143
)
-
(2,981
)
Recoveries
12
138
7
97
126
2
-
382
Provision
(241
)
(434
)
834
1,775
689
162
239
3,024
Ending balance
$
703
$
979
$
1,161
$
2,511
$
1,460
$
54
$
524
$
7,392
Nine months ended September 30, 2012
Allowance for loan losses:
Beginning balance
$
627
$
1,011
$
1,367
$
2,227
$
1,021
$
42
$
-
$
6,295
Charge offs
-
(1,081
)
(1,618
)
(1,378
)
(522
)
(6
)
-
(4,605
)
Recoveries
-
262
10
322
16
6
-
616
Provision
186
1,111
1,639
1,225
215
(7
)
236
4,605
Ending balance
$
813
$
1,303
$
1,398
$
2,396
$
730
$
35
$
236
$
6,911
(1) Includes loans secured by farmland and multi-family residential loans.
Activity in the allowance for covered loan and lease losses by class of loan for the three and nine months ended September 30, 2013 is summarized below (in thousands). There was no allowance for loan and lease losses for covered loans recorded in the nine months ended September 30, 2012.
Commercial
Commercial
Real Estate
Real Estate
Construction
Other
Covered loans:
Owner
Non-owner
and Land
Commercial
1-4 Family
Consumer
Three months ended September 30, 2013
Occupied
Occupied (1)
Development
Loans
Residential
Loans
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
-
$
45
$
-
$
-
$
-
$
21
$
-
$
66
Charge offs
-
-
-
-
-
-
-
-
Recoveries
-
-
-
-
-
-
-
-
Adjustments (2)
-
-
-
-
-
(12
)
-
(12
)
Provision
-
-
-
-
-
(3
)
-
(3
)
Ending balance
$
-
$
45
$
-
$
-
$
-
$
6
$
-
$
51
17
Commercial
Commercial
Real Estate
Real Estate
Construction
Other
Covered loans:
Owner
Non-owner
and Land
Commercial
1-4 Family
Consumer
Nine months ended September 30, 2013
Occupied
Occupied (1)
Development
Loans
Residential
Loans
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
-
$
45
$
-
$
43
$
-
$
11
$
-
$
99
Charge offs
-
-
-
-
-
-
-
-
Recoveries
-
-
-
-
-
-
-
-
Adjustments (2)
-
-
-
(35
)
-
(4
)
-
(39
)
Provision
-
-
-
(8
)
-
(1
)
-
(9
)
Ending balance
$
-
$
45
$
-
$
-
$
-
$
6
$
-
$
51
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Represents the portion of decreased expected losses which is covered by the loss sharing agreement with the FDIC.
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 September 30, 2013 and December 31, 2012 (in thousands):
Commercial
Commercial
Real Estate
Real Estate
Construction
Other
Owner
Non-owner
and Land
Commercial
1-4 Family
Consumer
Non-covered loans:
Occupied
Occupied (1)
Development (2)
Loans
Residential
Loans
Unallocated
Total
September 30, 2013
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
118
$
61
$
300
$
200
$
440
$
-
$
-
$
1,119
Collectively evaluated for impairment
585
918
861
2,311
1,020
54
524
6,273
Total ending allowance
$
703
$
979
$
1,161
$
2,511
$
1,460
$
54
$
524
$
7,392
Loans:
Individually evaluated for impairment
$
7,661
$
1,331
$
2,107
$
4,327
$
8,237
$
-
$
-
$
23,663
Collectively evaluated for impairment
92,521
160,524
29,765
101,632
64,088
1,300
-
449,830
Total ending loan balances
$
100,182
$
161,855
$
31,872
$
105,959
$
72,325
$
1,300
$
-
$
473,493
December 31, 2012
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
137
$
260
$
-
$
-
$
440
$
-
$
-
$
837
Collectively evaluated for impairment
795
1,214
970
2,110
723
33
285
6,130
Total ending allowance
$
932
$
1,474
$
970
$
2,110
$
1,163
$
33
$
285
$
6,967
Loans:
Individually evaluated for impairment
$
3,455
$
2,882
$
2,981
$
5,212
$
9,159
$
-
$
-
$
23,689
Collectively evaluated for impairment
89,833
147,523
41,965
93,869
61,338
1,623
-
436,151
Total ending loan balances
$
93,288
$
150,405
$
44,946
$
99,081
$
70,497
$
1,623
$
-
$
459,840
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes an allowance for a loan that was evaluated but not considered impaired at September 30, 2013.
18
The following tables present the balance in the allowance for covered loan losses and the recorded investment in covered loans by portfolio segment and based on impairment method as of September 30, 2013 and December 31, 2012 (in thousands):
Commercial
Commercial
Real Estate
Real Estate
Construction
Other
Owner
Non-owner
and Land
Commercial
1-4 Family
Consumer
Covered loans:
Occupied
Occupied (1)
Development
Loans
Residential
Loans
Unallocated
Total
September 30, 2013
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Collectively evaluated for impairment
-
45
-
-
-
6
-
51
Total ending allowance
$
-
$
45
$
-
$
-
$
-
$
6
$
-
$
51
Loans:
Individually evaluated for impairment
$
135
$
1,432
$
-
$
43
$
1,546
$
-
$
-
$
3,156
Collectively evaluated for impairment
1,483
5,122
4
1,119
42,844
85
-
50,657
Total ending loan balances
$
1,618
$
6,554
$
4
$
1,162
$
44,390
$
85
$
-
$
53,813
December 31, 2012
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Collectively evaluated for impairment
-
45
-
43
-
11
-
99
Total ending allowance
$
-
$
45
$
-
$
43
$
-
$
11
$
-
$
99
Loans:
Individually evaluated for impairment
$
138
$
2,114
$
1,108
$
212
$
1,555
$
-
$
-
$
5,127
Collectively evaluated for impairment
4,005
8,746
153
2,460
50,742
88
-
66,194
Total ending loan balances
$
4,143
$
10,860
$
1,261
$
2,672
$
52,297
$
88
$
-
$
71,321
(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.
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.
19
Troubled debt restructurings as of September 30, 2013 and June 30, 2013 by class of loan consisted of the following (in thousands):
September 30, 2013
June 30, 2013
Commercial real estate - owner-occupied
$
710
$
712
Construction and land loans
-
1,275
Total troubled debt restructurings
$
710
$
1,987
As of September 30, 2013, we had one commercial real estate owner-occupied loan modified in a troubled debt restructuring with an unpaid principal balance of $710 thousand which was restructured by reducing the principal portion of the contractual principal and interest payment without modifying the interest rate. This loan is 30-59 days delinquent as of September 30, 2013. There is no additional commitment to lend to this borrower. At June 30, 2013, we reported one construction and land loan modified in a troubled debt restructuring with an unpaid principal balance of $1.3 million which had defaulted subsequent to restructuring and was a nonaccrual loan. This loan was transferred to other real estate owned during the third quarter of 2013.
Credit Quality Indicators
Through its system of internal controls Southern National 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. Southern National had no loans classified Doubtful at September 30, 2013 or December 31, 2012.
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.
20
As of September 30, 2013 and December 31, 2012, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (in thousands):
September 30, 2013
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
$
135
$
1,483
$
1,618
$
807
$
7,661
$
91,714
$
100,182
$
8,603
$
93,197
$
101,800
Commercial real estate - non-owner occupied (2)
1,432
5,122
6,554
117
1,331
160,407
161,855
2,880
165,529
168,409
Construction and land development
-
4
4
632
2,107
29,133
31,872
2,739
29,137
31,876
Commercial loans
43
1,119
1,162
32
4,327
101,600
105,959
4,402
102,719
107,121
Residential 1-4 family
1,546
42,844
44,390
179
8,237
63,909
72,325
9,962
106,753
116,715
Other consumer loans
-
85
85
-
-
1,300
1,300
-
1,385
1,385
Total
$
3,156
$
50,657
$
53,813
$
1,767
$
23,663
$
448,063
$
473,493
$
28,586
$
498,720
$
527,306
December 31, 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
$
138
$
4,005
$
4,143
$
821
$
3,455
$
89,012
$
93,288
$
4,414
$
93,017
$
97,431
Commercial real estate - non-owner occupied (2)
2,114
8,746
10,860
-
2,882
147,523
150,405
4,996
156,269
161,265
Construction and land development
1,108
153
1,261
-
2,981
41,965
44,946
4,089
42,118
46,207
Commercial loans
212
2,460
2,672
32
5,212
93,837
99,081
5,456
96,297
101,753
Residential 1-4 family
1,555
50,742
52,297
-
9,159
61,338
70,497
10,714
112,080
122,794
Other consumer loans
-
88
88
-
-
1,623
1,623
-
1,711
1,711
Total
$
5,127
$
66,194
$
71,321
$
853
$
23,689
$
435,298
$
459,840
$
29,669
$
501,492
$
531,161
(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 $1.2 million and $2.6 million as of September 30, 2013 and December 31, 2012 , respectively.
5.
FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
Southern National 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 Southern National 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 $7.1 million and $10.3 million as of September 30, 2013 and December 31, 2012, 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. Unless noted otherwise, we do not require collateral or other security to support financial instruments with credit risk.
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 September 30, 2013 and December 31, 2012, we had unfunded lines of credit and undisbursed construction loan funds totaling $98.3 million and $82.5 million, respectively. We had approved loan commitments of $25.8 million at September 30, 2013, and we had no approved loan commitments as of December 31, 2012. Virtually all of our unfunded lines of credit, undisbursed construction loan funds and approved loan commitments are variable rate.
21
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 September 30, 2013
Basic EPS
$
1,780
11,590
$
0.15
Effect of dilutive stock options and warrants
-
47
-
Diluted EPS
$
1,780
11,637
$
0.15
For the three months ended September 30, 2012
Basic EPS
$
1,208
11,590
$
0.10
Effect of dilutive stock options and warrants
-
7
-
Diluted EPS
$
1,208
11,597
$
0.10
For the nine months ended September 30, 2013
Basic EPS
$
4,862
11,590
$
0.42
Effect of dilutive stock options and warrants
-
35
-
Diluted EPS
$
4,862
11,625
$
0.42
For the nine months ended September 30, 2012
Basic EPS
$
5,266
11,590
$
0.45
Effect of dilutive stock options and warrants
-
4
-
Diluted EPS
$
5,266
11,594
$
0.45
There were 668,468 and 680,206 anti-dilutive options and warrants for the three and nine months ended September 30, 2013, respectively. Anti-dilutive options and warrants totaled 498,247 and 501,438 for the three and nine months ended September 30, 2012, 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.
22
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)
September 30, 2013
(Level 1)
(Level 2)
(Level 3)
Financial assets:
Available for sale securities
Obligations of states and political subdivisions
$
2,020
$
-
$
2,020
$
-
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, 2012
(Level 1)
(Level 2
)
(Level 3)
Financial assets:
Available for sale securities
Obligations of states and political subdivisions
$
2,289
$
-
$
2,289
$
-
FHLMC preferred stock
102
102
-
-
Total available-for-sale securities
$
2,391
$
102
$
2,289
$
-
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 11.12% to 15.19% at September 30, 2013. 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.
23
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 September 30, 2013. The assumptions used in the analysis included a 3.4% prepayment speed, 10.2% default rate, a 47% loss severity and an accounting yield of 2.51% during the three months ended September 30, 2013.
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. Discounts have predominantly been in the range of 0% to 8.4%. In some cases liquidation expenses may be netted from the appraised value which may result in a 0% discount. Fair value is classified as Level 3 in the fair value hierarchy. Non-covered loans identified as impaired totaled $23.7 million (including SBA guarantees of $1.2 million and HarVest loans of $365 thousand) as of September 30, 2013 with an allocated allowance for loan losses totaling $819 thousand compared to a carrying amount of $23.7 million (including SBA guarantees of $2.6 million) with an allocated allowance for loan losses totaling $837 thousand at December 31, 2012. Charge offs related to the impaired loans at September 30, 2013 totaled $923 thousand and $1.8 million for the three and nine months ended September 30, 2013, respectively, compared to $963 thousand and $2.6 million for the three and nine months ended September 30, 2012.
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. Discounts have predominantly been in the range of 0% to 6.6%. In some cases liquidation expenses may be netted from the appraised value which may result in a 0% discount.
Fair value is classified as Level 3 in the fair value hierarchy. OREO is further evaluated quarterly for any additional impairment. At September 30, 2013, the total amount of OREO was $15.7 million, of which $12.7 million was non-covered (including $509 thousand acquired from HarVest) and $3.0 million was covered.
At December 31, 2012, the total amount of OREO was $13.8 million, of which $13.2 million was non-covered (including $744 thousand acquired from HarVest) and $636 thousand was covered.
24
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)
September 30, 2013
(Level 1)
(Level 2)
(Level 3)
Impaired non-covered loans:
Commercial real estate - owner occupied
7,543
7,543
Commercial real estate - non-owner occupied (1)
1,270
1,270
Construction and land development
2,107
2,107
Commercial loans
4,127
4,127
Residential 1-4 family
7,797
7,797
Impaired covered loans:
Commercial real estate - owner occupied
135
135
Commercial real estate - non-owner occupied (1)
1,432
1,432
Commercial loans
43
43
Residential 1-4 family
1,546
1,546
Non-covered other real estate owned:
Commercial real estate - owner occupied
461
461
Commercial real estate - non-owner occupied (1)
1,342
1,342
Construction and land development
6,422
6,422
Residential 1-4 family
4,510
4,510
Covered other real estate owned:
Commercial real estate - owner occupied
557
557
Commercial real estate - non-owner occupied (1)
2,200
2,200
Commercial
79
79
Residential 1-4 family
127
127
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, 2012
(Level 1)
(Level 2)
(Level 3)
Impaired non-covered loans:
Commercial real estate - owner occupied
$
3,318
$
3,318
Commercial real estate - non-owner occupied (1)
2,622
2,622
Construction and land development
2,981
2,981
Commercial loans
5,212
5,212
Residential 1-4 family
8,719
8,719
Impaired covered loans:
Commercial real estate - owner occupied
138
138
Commercial real estate - non-owner occupied (1)
2,114
2,114
Construction and land development
1,108
1,108
Commercial loans
212
212
Residential 1-4 family
1,555
1,555
Non-covered other real estate owned:
Commercial real estate - owner occupied
461
461
Commercial real estate - non-owner occupied (1)
1,342
1,342
Construction and land development
6,484
6,484
Residential 1-4 family
4,913
4,913
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.
25
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):
September 30, 2013
December 31, 2012
Fair Value
Carrying
Fair
Carrying
Fair
Hierarchy Level
Amount
Value
Amount
Value
Financial assets:
Cash and cash equivalents
Level 1
$
32,350
$
32,350
$
39,200
$
39,200
Securities available for sale
See previous table
2,020
2,020
2,391
2,391
Securities held to maturity
Level 2 & Level 3
80,831
76,117
84,051
84,827
Stock in Federal Reserve Bank and Federal
Home Loan Bank
n/a
5,240
n/a
6,212
n/a
Net non-covered loans
Level 3
464,823
469,389
451,757
457,906
Net covered loans
Level 3
53,766
58,699
71,328
77,976
Accrued interest receivable
Level 2 & Level 3
1,973
1,973
2,455
2,455
FDIC indemnification asset
Level 3
5,338
3,622
6,735
6,735
Financial liabilities:
Demand deposits
Level 1
70,237
70,237
72,418
72,418
Money market and savings accounts
Level 1
150,114
150,114
172,851
172,851
Certificates of deposit
Level 3
325,603
327,075
305,708
308,160
Securities sold under agreements to
repurchase and other short-term borrowings
Level 1
20,481
20,481
33,411
33,411
FHLB advances
Level 3
30,250
30,908
30,250
31,380
Accrued interest payable
Level 1 & Level 3
390
390
258
258
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. A discount for liquidity risk was not considered necessary in estimating the fair value of loans. 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. 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).
26
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 due 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. In accordance with ASC 310-30, the discount of $3.4 million for these credit impaired loans will not be accreted.
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.
27
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, 2012. Results of operations for the three and nine month periods ended September 30, 2013 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, 2012, factors that could contribute to those differences include, but are not limited to:
●
the effects of future economic, business and market conditions and changes, domestic and foreign;
●
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, obligations of states and political subdivisions 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;
28
●
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;
●
risks of mergers and acquisitions, including the related time and cost of implementing transactions and the potential failure to achieve expected gains, revenue growth or expense savings;
●
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.
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.
29
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 fifteen branches in Virginia, located in Fairfax County (Reston, McLean and Fairfax), in Charlottesville, Warrenton (2), Middleburg, Leesburg (2), South Riding, Front Royal, New Market, Haymarket, Richmond and Clifton Forge, and five branches in Maryland, in Rockville, Shady Grove, Germantown, Frederick and Bethesda. We have administrative offices in Warrenton and an executive office in Georgetown, Washington, D.C where senior management is located.
RESULTS OF OPERATIONS
Net Income
Net income for the quarter ended September 30, 2013 was $1.8 million and $4.9 million for the nine months ended September 30, 2013. That compares to $1.2 million and $5.3 million for the three and nine months ended September 30, 2012.
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 $7.7 million in the quarter ended September 30, 2013 down from $8.1 million during the same period last year. Sonabank’s net interest margin was 4.85% in the third quarter of 2013, down from 5.14% in the third quarter of 2012. Loan pricing at the margin has been brutally competitive as we wrote in the first quarter of 2013. It diminished somewhat in the second quarter but has intensified in the third. The competition seems to follow with a lag where the 10 year Treasury is trading. Average loans were $521.6 million in the third quarter compared to $505.1 in the second quarter of 2013 and $541.4 during the third quarter of 2012.
Net interest income was $22.9 million during the nine months ended September 30, 2013, compared to $23.6 million during the same period in the prior year. Average loans during the first nine months of 2013 were $513.6 million compared to $523.2 million during the same period last year. The Greater Atlantic Bank loan discount accretion contributed $1.2 million to net interest income during the first nine months of 2013, compared to $2.9 million during the nine months ended September 30, 2012. The loan discount accretion on the HarVest Bank portfolio contributed $1.5 million during the nine months ended September 30, 2013, compared to $412 thousand from the acquisition in the second quarter of 2012 through September 30, 2012.
30
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
9/30/2013
9/30/2012
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)
$
521,569
$
8,169
6.21
%
$
541,405
$
9,008
6.62
%
Investment securities
84,200
574
2.73
%
69,802
490
2.81
%
Other earning assets
26,617
104
1.55
%
17,520
102
2.32
%
Total earning assets
632,386
8,847
5.55
%
628,727
9,600
6.07
%
Allowance for loan losses
(7,896
)
(7,246
)
Total non-earning assets
71,941
71,482
Total assets
$
696,431
$
692,963
Liabilities and stockholders
’
equity
Interest-bearing liabilities:
NOW accounts
$
22,720
15
0.26
%
$
19,460
13
0.27
%
Money market accounts
141,317
97
0.27
%
167,313
333
0.79
%
Savings accounts
12,823
19
0.59
%
8,926
13
0.58
%
Time deposits
319,201
835
1.04
%
290,432
945
1.29
%
Total interest-bearing deposits
496,061
966
0.77
%
486,131
1,304
1.07
%
Borrowings
45,513
157
1.37
%
54,879
165
1.20
%
Total interest-bearing liabilities
541,574
1,123
0.82
%
541,010
1,469
1.08
%
Noninterest-bearing liabilities:
Demand deposits
43,449
44,117
Other liabilities
5,598
3,909
Total liabilities
590,621
589,036
Stockholders
’
equity
105,810
103,927
Total liabilities and stockholders
’
equity
$
696,431
$
692,963
Net interest income
7,724
8,131
Interest rate spread
4.73
%
4.99
%
Net interest margin
4.85
%
5.14
%
(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.
31
Average Balance Sheets and Net Interest
Analysis For the Nine Months Ended
9/30/2013
9/30/2012
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)
$
513,577
$
24,277
6.32
%
$
523,182
$
26,387
6.74
%
Investment securities
84,095
1,699
2.69
%
59,976
1,401
3.11
%
Other earning assets
41,230
443
1.44
%
16,689
247
1.98
%
Total earning assets
638,902
26,419
5.53
%
599,847
28,035
6.24
%
Allowance for loan losses
(7,619
)
(7,075
)
Total non-earning assets
71,558
71,758
Total assets
$
702,841
$
664,530
Liabilities and stockholders
’
equity
Interest-bearing liabilities:
NOW accounts
$
23,520
46
0.26
%
$
18,431
46
0.33
%
Money market accounts
151,889
411
0.36
%
159,859
959
0.80
%
Savings accounts
11,232
48
0.57
%
7,873
35
0.60
%
Time deposits
315,522
2,581
1.09
%
277,455
2,763
1.33
%
Total interest-bearing deposits
502,163
3,086
0.82
%
463,618
3,803
1.10
%
Borrowings
46,182
465
1.35
%
51,270
628
1.64
%
Total interest-bearing liabilities
548,345
3,551
0.87
%
514,888
4,431
1.15
%
Noninterest-bearing liabilities:
Demand deposits
44,313
40,986
Other liabilities
5,380
6,694
Total liabilities
598,038
562,568
Stockholders' equity
104,803
101,962
Total liabilities and stockholders'
equity
$
702,841
$
664,530
Net interest income
$
22,868
$
23,604
Interest rate spread
4.66
%
5.09
%
Net interest margin
4.79
%
5.26
%
(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 third quarter of 2013 was $1.2 million, down from $1.8 million in the third quarter of 2012. For the nine months ended September 30, 2013, the provision for loan losses was $3.0 million compared to $4.6 million for the same period last year.
Net charge offs during the quarter ended September 30, 2013 were $1.0 million compared to $1.6 million during the third quarter of 2012. Net charge offs during the nine months ended September 30, 2013 were $2.6 million compared to $4.0 million during the same period last year.
32
Noninterest Income
The following tables present the major categories of noninterest income for the three and nine months ended September 30, 2013 and 2012:
For the Three Months Ended
September 30,
2013
2012
Change
(dollars in thousands)
Account maintenance and deposit service fees
$
198
$
222
$
(24
)
Income from bank-owned life insurance
147
148
(1
)
Net gain on sale of available for sale securities
-
287
(287
)
Net impairment losses recognized in earnings
-
(480
)
480
Other
30
63
(33
)
Total noninterest income
$
375
$
240
$
135
For the Nine Months Ended
September 30,
2013
2012
Change
(dollars in thousands)
Account maintenance and deposit service fees
$
593
$
624
$
(31
)
Income from bank-owned life insurance
445
649
(204
)
Bargain purchase gain on acquisition
-
3,484
(3,484
)
Gain on sale of loans
-
657
(657
)
Gain on other assets
13
14
(1
)
Net gain on sale of available for sale securities
142
274
(132
)
Net impairment losses recognized in earnings
(3
)
(717
)
714
Other
169
198
(29
)
Total noninterest income
$
1,359
$
5,183
$
(3,824
)
During the third quarter of 2013 we had noninterest income of $375 thousand compared to noninterest income of $240 thousand during the third quarter of 2012. The increase was primarily related to OTTI charges on trust preferred securities in the amount of $480 thousand which was partially offset by a gain on the sale of SBA pooled securities in the amount of $287 thousand during the third quarter of 2012.
Noninterest income decreased to $1.4 million in the first nine months of 2013 from $5.2 million in the first nine months of 2012. The decrease resulted primarily from the bargain purchase gain of $3.5 million from the HarVest transaction in the second quarter of 2012. In addition, there were OTTI charges of $717 thousand in trust preferred securities during the nine months ended September 30, 2012, compared to $3 thousand in OTTI charges during the first nine months of 2013. Income from bank owned life insurance (“BOLI”) contributed $445 thousand during the first nine months of 2013 compared to $649 thousand the same period in 2012. The first nine months of 2012 was affected by a death benefit. Also, during the nine months ended September 30, 2012, the bank sold the guaranteed portions of SBA loans and realized a $657 thousand gain.
33
Noninterest Expense
The following table presents the major categories of noninterest expense for the three and nine months ended September 30, 2013 and 2012:
For the Three Months Ended
September 30,
2013
2012
Change
(dollars in thousands)
Salaries and benefits
$
2,338
$
2,073
$
265
Occupancy expenses
768
753
15
Furniture and equipment expenses
197
149
48
Amortization of core deposit intangible
123
236
(113
)
Virginia franchise tax expense
115
145
(30
)
Merger expenses
-
11
(11
)
FDIC assessment
218
146
72
Data processing expense
131
175
(44
)
Telephone and communication expense
166
183
(17
)
Change in FDIC indemnification asset
113
242
(129
)
Net gain on other real estate owned
(698
)
(24
)
(674
)
Other operating expenses
790
665
125
Total noninterest expense
$
4,261
$
4,754
$
(493
)
For the Nine Months Ended
September 30,
2013
2012
Change
(dollars in thousands)
Salaries and benefits
$
6,760
$
5,868
$
892
Occupancy expenses
2,280
2,040
240
Furniture and equipment expenses
524
448
76
Amortization of core deposit intangible
368
694
(326
)
Virginia franchise tax expense
357
436
(79
)
Merger expenses
-
360
(360
)
FDIC assessment
676
417
259
Data processing expense
433
474
(41
)
Telephone and communication expense
507
418
89
Change in FDIC indemnification asset
350
481
(131
)
Net (gain) loss on other real estate owned
(580
)
2,376
(2,956
)
Other operating expenses
2,334
2,417
(83
)
Total noninterest expense
$
14,009
$
16,429
$
(2,420
)
34
Noninterest expenses were $4.3 million and $14.0 million during the third quarter and the first nine months of 2013, respectively, compared to $4.8 million and $16.4 million during the same periods in 2012. When we purchased HarVest during the second quarter of 2012 we established a fair market value on its OREO of $750 thousand which was the bid for the OREO from the buyer of the HarVest loans which we sold. We allocated all of that to a single property which we believed to be the most likely to sell. That property has not yet sold, and during the third quarter of 2013 we recognized impairment in the value of the property in the amount of $200 thousand. But this quarter we did sell two properties which had negligible carrying value for a gain of $1.1 million. This was partially offset by the recognition of impairment in the value of two other properties in the amount of $200 thousand.
Noninterest expenses for the nine months ended September 30, 2012, included the recognition of impairment in the values of five OREO properties in the Charlottesville market and one in the Culpeper market in the amount of $2.2 million. Also affecting the second quarter of 2012 were merger expenses relating to the HarVest transaction totaling $360 thousand. Occupancy and furniture and equipment expenses were $2.8 million during the first nine months of 2013, compared to $2.5 million during 2012. Of this increase, $379 thousand resulted from operating five additional branches, four from the HarVest acquisition and one denovo. In addition, salaries and benefits expense has increased $892 thousand during the nine months ended September 30, 2013, compared to 2012 due to the HarVest acquisition and other additional personnel. Full-time equivalent employees have increased from 138 at September 30, 2012, to 140 at September 30, 2013. Audit and accounting fees, which are included in “other operating expenses”, have decreased from $680 thousand during the nine months ended September 30, 2012 to $351 thousand during the first nine months of 2013. These fees were abnormally high in 2012 because of the restatement of 2010 and 2009 financial statements.
This decrease was partially offset by increases in foreclosure related expenses.
The efficiency ratio was 60.60% during the nine months ended September 30, 2013 compared to 56.48% during the first nine months of 2012.
FINANCIAL CONDITION
Balance Sheet Overview
Total assets were $707.9 million as of September 30, 2013 compared to $723.8 million as of December 31, 2012. Loans receivable, net of deferred fees, decreased from $530.1 million at the end of 2012 to $526.0 million at September 30, 2013. Within that total, covered loans declined by $17.5 million while the non-covered loan portfolio increased by $13.4 million.
Total deposits were $546.0 million at September 30, 2013 compared to $551.0 million at December 31, 2012. Certificates of deposit increased $19.9 million during the nine months. This was offset by a decrease in money market accounts of $27.1 million during the nine months ended September 30, 2013. Noninterest-bearing deposits were $46.5 million at September 30, 2013 and $49.6 million at December 31, 2012. Noninterest-bearing deposits were historically high at December 31, 2012, primarily because of large balances held by title companies.
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.”
35
The following table summarizes the composition of our loan portfolio as of September 30, 2013 and December 31, 2012:
Covered
Non-covered
Total
Covered
Non-covered
Total
Loans (1)
Loans
Loans
Loans (1)
Loans
Loans
September 30, 2013
December 31, 2012
Loans secured by real estate:
Commercial real estate - owner-occupied
$
1,618
$
100,182
$
101,800
$
4,143
$
93,288
$
97,431
Commercial real estate - non-owner-occupied
5,863
139,773
145,636
10,246
130,152
140,398
Secured by farmland
101
512
613
-
1,479
1,479
Construction and land loans
4
31,872
31,876
1,261
44,946
46,207
Residential 1-4 family
17,933
65,658
83,591
21,005
61,319
82,324
Multi- family residential
590
21,570
22,160
614
18,774
19,388
Home equity lines of credit
26,457
6,667
33,124
31,292
9,178
40,470
Total real estate loans
52,566
366,234
418,800
68,561
359,136
427,697
Commercial loans
1,162
105,959
107,121
2,672
99,081
101,753
Consumer loans
85
1,300
1,385
88
1,623
1,711
Gross loans
53,813
473,493
527,306
71,321
459,840
531,161
Less deferred fees on loans
4
(1,278
)
(1,274
)
7
(1,017
)
(1,010
)
Loans, net of deferred fees
$
53,817
$
472,215
$
526,032
$
71,328
$
458,823
$
530,151
(1) Covered Loans were acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement.
As of September 30, 2013 and December 31, 2012, 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.
Loans, net of deferred fees, decreased $4.1 million from $530.2 million at the end of 2012 to $526.0 million at September 30, 2013, but increased $16.0 million from March 31, 2013. We had payoffs of large loans of approximately $19.8 million and $5.1 million in foreclosures during the last two quarters. However, that was offset during the second and third quarters by very strong loan closings of $57.0 million.
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.
36
Non-covered Loans and Assets
Non-covered loans evaluated for impairment totaled $23.7 million with allocated allowance for loan losses in the amount of $819 thousand as of September 30, 2013, including $5.3 million of nonaccrual loans. This compares to $23.7 million of impaired loans with allocated allowance for loan losses in the amount of $837 thousand at December 31, 2012, including $7.6 million of nonaccrual loans. The nonaccrual loans included SBA guaranteed amounts of $1.2 million and $2.6 million at September 30, 2013 and December 31, 2012, respectively. At September 30, 2013 and December 31, 2012 there were no loans past due 90 days or more and accruing interest.
Non-covered nonperforming assets decreased from $20.8 million at December 31, 2012 to $18.1 million at September 30, 2013.
Non-covered OREO as of September 30, 2013 was $12.7 million compared to $13.2 million as of the end of the previous year. During the three months ended September 30, 2013 we had two foreclosures in the non-covered portfolio in the amount of $1.4 million and OREO sales of $1.4 million. For the nine months ended September 30, 2013 we had six foreclosures in the non-covered portfolio totaling $3.1 million and OREO sales of $3.9 million.
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. While charge-offs on loans are down significantly overall, we have experienced an increase in past due loans in our 1-4 family residential portfolio primarily attributable to one large single family loan. Based primarily on this uncertainty, we feel it prudent at this time to continue to maintain an elevated overall allowance for loan loss percentage and coverage ratio as noted in the table below. We believe the allowance for loan losses is sufficient to cover probable incurred credit losses at September 30, 2013.
The following table presents a comparison of non-covered nonperforming assets as of September 30, 2013 and December 31, 2012 (in thousands):
September 30,
December 31,
2013
2012
Nonaccrual loans
$
5,322
$
7,628
Loans past due 90 days and accruing interest
-
-
Total nonperforming loans
5,322
7,628
Other real estate owned
12,736
13,200
Total nonperforming assets
$
18,058
$
20,828
SBA guaranteed amounts included in nonaccrual loans
$
1,237
$
2,607
Allowance for loan losses to nonperforming loans
138.90
%
91.33
%
Allowance for loan losses to total non-covered loans
1.57
%
1.52
%
Nonperforming assets excluding SBA guaranteed loans to
total non-covered assets
2.58
%
2.80
%
37
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.
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.
Troubled debt restructurings as of September 30, 2013 and June 30, 2013 by class of loan consisted of the following (in thousands):
September 30, 2013
June 30, 2013
Commercial real estate - owner-occupied
$
710
$
712
Construction and land loans
-
1,275
Total troubled debt restructurings
$
710
$
1,987
As of September 30, 2013, we had one commercial real estate owner-occupied loan modified in a troubled debt restructuring with an unpaid principal balance of $710 thousand which was restructured by reducing the principal portion of the contractual principal and interest payment without modifying the interest rate. This loan is 30-59 days delinquent as of September 30, 2013. There is no additional commitment to lend to this borrower. At June 30, 2013, we reported one construction and land loan modified in a troubled debt restructuring with an unpaid principal balance of $1.3 million which had defaulted subsequent to restructuring and was a nonaccrual loan. This loan was transferred to other real estate owned during the third quarter of 2013.
Covered Loans and Assets
Covered loans identified as impaired totaled $3.2 million as of September 30, 2013 and $5.1 million at December 31, 2012. Nonaccrual loans were $1.6 million and $3.6 million at September 30, 2013 and December 31, 2012, respectively. At September 30, 2013 and December 31, 2012, there were no loans past due 90 days or more and accruing interest.
Covered OREO as of September 30, 2013 was $3.0 million compared to $636 thousand as of the end of 2012. In the covered portfolio we had one foreclosure during the three months ended September 30, 2013 in the amount of $127 thousand and during the nine months had three foreclosures totaling $4.2 million. In the second quarter of 2013, we sold the property foreclosed on in the first quarter of 2013 for $1.9 million which resulted in a small gain.
38
Securities
Investment securities, available for sale and held to maturity, were $82.9 million at September 30, 2013 and $86.4 million at December 31, 2012.
Investment activity during the first nine months of 2013 was concentrated on municipal bonds (as it was in the fourth quarter of 2012) and to a lesser extent on callable agencies. The yields available on FNMA and FHLMC mortgage pass through securities where we have historically invested excess cash have been adversely affected by the Federal Reserve Board’s third round of quantitative easing and its purchases of $40 billion a month in mortgage-backed securities. The yields on higher quality, bank qualified municipal bonds have been significantly higher on a taxable equivalent basis although they do entail some extension risk. We went into the strategy of investing in municipals with an overall asset sensitive balance sheet and are monitoring it to ensure we do not get outside our risk tolerance level. Through the end of the third quarter of 2013, we had assembled a portfolio of $13.0 million with a taxable equivalent yield of 3.02% and ratings as follows:
Rating
Amount
Service
Rating
(in thousands)
Moody’s
Aaa
$
505
Moody’s
Aa2
3,206
Moody’s
Aa3
723
Standard & Poor’s
AAA
2,673
Standard & Poor’s
AA
3,676
Standard & Poor’s
AA-
2,228
$
13,011
In accordance with regulatory guidance we have performed an independent analysis on each security and monitor the portfolio on an ongoing basis.
As of September 30, 2013 we owned pooled trust preferred securities as follows:
Previously
% of Current
Recognized
Defaults and
Cumulative
Ratings
Estimated
Deferrals to
Other
Tranche
When Purchased
Current Ratings
Fair
Total
Comprehensive
Security
Level
Moody's
Fitch
Moody's
Fitch
Par Value
Book Value
Value
Collateral
Loss (1)
(in thousands)
ALESCO VII A1B
Senior
Aaa
AAA
Baa3
BB
$
6,654
$
6,020
$
4,077
16
%
$
281
MMCF III B
Senior Sub
A3
A-
Ba1
CC
421
413
241
30
%
8
7,075
6,433
4,318
$
289
Cumulative Other
Cumulative
Comprehensive
OTTI Related to
Other Than Temporarily Impaired:
Loss (2)
Credit Loss (2)
TPREF FUNDING II
Mezzanine
A1
A-
Caa3
C
1,500
515
512
41
%
626
$
359
TRAP 2007-XII C1
Mezzanine
A3
A
C
C
2,140
56
104
39
%
791
1,293
TRAP 2007-XIII D
Mezzanine
NR
A-
NR
C
2,039
-
76
29
%
7
2,032
MMC FUNDING XVIII
Mezzanine
A3
A-
Ca
C
1,084
27
239
30
%
366
691
ALESCO V C1
Mezzanine
A2
A
C
C
2,150
475
586
18
%
1,014
661
ALESCO XV C1
Mezzanine
A3
A-
C
C
3,222
30
105
35
%
633
2,559
ALESCO XVI C
Mezzanine
A3
A-
C
C
2,143
119
572
15
%
844
1,180
14,278
1,222
2,194
$
4,281
$
8,775
Total
$
21,353
$
7,655
$
6,512
(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
39
Each of these securities has been evaluated for potential impairment under Accounting Standards Codification Topic 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. If there is no credit loss, any impairment is considered temporary.
We recognized no OTTI charges during the third quarter of 2013 and recognized OTTI charges of $3 thousand during the first nine months of 2013 compared to OTTI charges related to credit on the trust preferred securities totaling $480 thousand and $717 thousand during the same periods of 2012.
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 cash flow forecast for one year with the first three months prepared on a weekly basis and on a monthly basis thereafter. The projections incorporate all scheduled maturities of loans excluding impaired loans and all scheduled maturities of out of area certificates of deposit. In addition, prepayments on investment securities are estimated by using a projection produced by our bond accounting system. To estimate loan growth over the one year period, the projection incorporates the scheduled loan closings in the Loan Pipeline Report along with other management estimates.
During the nine months ended September 30, 2013, we funded our financial obligations with deposits, securities sold under agreements to repurchase and borrowings from the Federal Home Loan Bank of Atlanta. At September 30, 2013, we had $98.3 million of unfunded lines of credit and undisbursed construction loan funds. Our approved loan commitments were $25.8 million at September 30, 2013. Management anticipates that funding requirements for these commitments can be met from the normal sources of funds.
40
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
September 30, 2013
Southern National
Tier 1 risk-based capital ratio
$
98,937
19.15
%
$
20,661
4.00
%
$
30,991
6.00
%
Total risk-based capital ratio
105,391
20.40
%
41,321
8.00
%
51,652
10.00
%
Leverage ratio
98,937
14.41
%
27,471
4.00
%
34,339
5.00
%
Sonabank
Tier 1 risk-based capital ratio
$
98,266
19.04
%
$
20,650
4.00
%
$
30,974
6.00
%
Total risk-based capital ratio
104,717
20.28
%
41,299
8.00
%
51,624
10.00
%
Leverage ratio
98,266
14.31
%
27,459
4.00
%
34,325
5.00
%
December 31, 2012
Southern National
Tier 1 risk-based capital ratio
$
95,539
18.33
%
$
20,853
4.00
%
$
31,280
6.00
%
Total risk-based capital ratio
102,048
19.57
%
41,707
8.00
%
52,133
10.00
%
Leverage ratio
95,539
13.69
%
27,908
4.00
%
34,884
5.00
%
Sonabank
Tier 1 risk-based capital ratio
$
94,754
18.18
%
$
20,842
4.00
%
$
31,264
6.00
%
Total risk-based capital ratio
101,260
19.43
%
41,685
8.00
%
52,106
10.00
%
Leverage ratio
94,754
13.59
%
27,896
4.00
%
34,871
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.
In June 2012, the Office of the Comptroller of the Currency, the Federal Reserve and the FDIC proposed rules that would revise and replace the current capital rules to align with the Basel III capital standards and meet certain requirements of the Dodd-Frank Act. In July 2013, the Federal Reserve approved revisions to its Basel III capital adequacy guidelines. The final rule requires Southern National and Sonabank to comply with the following new minimum capital ratios, effective January 1, 2015:
(1) a new common equity tier 1 capital ratio of 4.5% of risk-weighted assets;
(2) a tier 1 capital ratio of 6% of risk-weighted assets (increased from 4%);
(3) a total capital ratio of 8% of risk-weighted assets (unchanged);
(4) a leverage ratio of 4% of average total assets (unchanged).
41
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 simulation modeling 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 economic value of equity (EVE) over a range of interest rate scenarios. EVE is the present value of expected cash flows from assets, liabilities and off-balance sheet contracts using assumptions about estimated loan prepayment rates, reinvestment rates and deposit decay rates.
During the fourth quarter of 2012, we converted to an enhanced model with FTN Financial that uses detailed data on loans and deposits that is extracted directly from the loan and deposit applications and requires more detailed assumptions about interest rates on new volumes. The new model also accommodates the analysis of floors, ceilings, etc. on a loan-by-loan basis. The greater level of input detail provides more meaningful reports compared to the summarized input data previously used.
42
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 EVE 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 September 30, 2013 and as of December 31, 2012, and all changes are within our ALM Policy guidelines:
Sensitivity of Economic Value of Equity
As of September 30, 2013
Economic Value of
Change in
Economic Value of Equity
Equity as a % of
Interest Rates
in Basis Points
$ Change
% Change
Total
Equity
(Rate Shock)
Amount
From Base
From Base
Assets
Book Value
(Dollar amounts in thousands)
Up 400
$
104,569
$
(12,013
)
-10.30
%
14.77
%
98.68
%
Up 300
106,882
(9,700
)
-8.32
%
15.10
%
100.86
%
Up 200
110,097
(6,485
)
-5.56
%
15.55
%
103.89
%
Up 100
114,955
(1,627
)
-1.40
%
16.24
%
108.48
%
Base
116,582
-
0.00
%
16.47
%
110.01
%
Down 100
113,630
(2,952
)
-2.53
%
16.05
%
107.23
%
Down 200
110,226
(6,356
)
-5.45
%
15.57
%
104.01
%
Sensitivity of Economic Value of Equity
As of December 31, 2012
Economic Value of
Change in
Economic Value of Equity
Equity as a % of
Interest Rates
in Basis Points
$ Change
% Change
Total
Equity
(Rate Shock)
Amount
From Base
From Base
Assets
Book Value
(Dollar amounts in thousands)
Up 400
$
105,710
$
(11,198
)
-9.58
%
14.60
%
102.46
%
Up 300
107,601
(9,307
)
-7.96
%
14.87
%
104.29
%
Up 200
110,442
(6,466
)
-5.53
%
15.26
%
107.04
%
Up 100
115,426
(1,482
)
-1.27
%
15.95
%
111.87
%
Base
116,908
-
0.00
%
16.15
%
113.31
%
Down 100
111,153
(5,755
)
-4.92
%
15.36
%
107.73
%
Down 200
111,252
(5,656
)
-4.84
%
15.37
%
107.83
%
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 September 30, 2013 and December 31, 2012 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 September 30, 2013
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
$
32,005
$
6,047
4.78
%
0.88
%
Up 300
30,024
4,066
4.49
%
0.59
%
Up 200
28,150
2,192
4.22
%
0.32
%
Up 100
26,762
804
4.02
%
0.12
%
Base
25,958
-
3.90
%
0.00
%
Down 100
25,963
5
3.90
%
0.00
%
Down 200
25,645
(313
)
3.85
%
-0.05
%
Sensitivity of Net Interest Income
As of December 31, 2012
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
$
34,211
$
6,829
4.93
%
0.97
%
Up 300
32,008
4,626
4.62
%
0.66
%
Up 200
29,925
2,543
4.33
%
0.37
%
Up 100
28,423
1,041
4.11
%
0.15
%
Base
27,382
-
3.96
%
0.00
%
Down 100
27,663
281
4.00
%
0.04
%
Down 200
27,755
373
4.02
%
0.06
%
44
Certain shortcomings are inherent in the methodology used in the above interest rate risk measurements. Modeling changes in EVE 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 EVE 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 EVE 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
. There have been no changes in Southern National’s internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
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 proceedings pending, or to management’s knowledge, threatened, against Southern National or Sonabank as of September 30, 2013.
ITEM 1A – RISK FACTORS
As of September 30, 2013 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, 2012.
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
46
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
47
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)
November 12,
2013
/s/
Georgia
S. Derrico
(Date)
Georgia S. Derrico,
Chairman of the Board and Chief Executive Officer
November
12, 2013
/s/
William
H. Lagos
(Date)
William H. Lagos,
Senior Vice President and Chief Financial Officer
48