Companies:
10,793
total market cap:
$134.237 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
#7856
Rank
$0.32 B
Marketcap
๐บ๐ธ
United States
Country
$13.36
Share price
-0.15%
Change (1 day)
61.74%
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 FY2014 Q3
Primis Financial - 10-Q quarterly report FY2014 Q3
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUA
N
T TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2014
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 October 31, 2014, there were 12,196,070 shares of common stock outstanding.
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
FORM 10-Q
September 30, 2014
INDEX
PAGE
PART 1 - FINANCIAL INFORMATION
Item 1 -
Financial Statements
Consolidated Balance Sheets as of September 30, 2014 and December 31,
2013
2
Consolidated Statements of Income and Comprehensive Income
for the three and nine months ended September 30, 2014 and 2013
3
Consolidated Statement of Changes in Stockholders’ Equity
for the nine months ended September 30, 2014
4
Consolidated Statements of Cash Flows for the nine months ended
September 30, 2014 and 2013
5
Notes to Consolidated Financial Statements
6- 28
Item 2 - Management’s Discussion and Analysis of
Financial Condition and Results of Operations
29- 41
Item 3 – Quantitative and Qualitative Disclosures about Market Risk
42-46
Item 4 – Controls and Procedures
47
PART II - OTHER INFORMATION
Item 1 – Legal Proceedings
47
Item 1A – Risk Factors
47
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds
47
Item 3 – Defaults Upon Senior Securities
47
Item 4 – Mine Safety Disclosures
47
Item 5 – Other Information
47
Item 6 - Exhibits
48
Signatures
49
Certifications
ITEM I - FINANCIAL INFORMATION
PART I - FINANCIAL STATEMENTS
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except per share amounts) (Unaudited)
September 30,
December 31,
2014
2013
ASSETS
Cash and cash equivalents:
Cash and due from financial institutions
$
5,541
$
2,679
Interest-bearing deposits in other financial institutions
40,262
18,177
Total cash and cash equivalents
45,803
20,856
Securities available for sale, at fair value
2,271
1,993
Securities held to maturity, at amortized cost
(fair value of $88,970 and $76,193, respectively)
89,993
82,443
Covered loans
47,989
51,701
Non-covered loans
617,845
494,357
Total loans
665,834
546,058
Less allowance for loan losses
(7,124
)
(7,090
)
Net loans
658,710
538,968
Stock in Federal Reserve Bank and Federal Home Loan Bank
6,131
5,915
Equity investment in mortgage affiliate
3,745
-
Preferred investment in mortgage affiliate
1,805
-
Bank premises and equipment, net
9,443
6,324
Goodwill
12,073
9,160
Core deposit intangibles, net
1,424
813
FDIC indemnification asset
3,970
5,804
Bank-owned life insurance
20,829
18,374
Other real estate owned
12,955
11,792
Deferred tax assets, net
8,205
8,281
Other assets
5,662
5,462
Total assets
$
883,019
$
716,185
LIABILITIES AND STOCKHOLDERS
’
EQUITY
Noninterest-bearing demand deposits
$
70,679
$
44,643
Interest-bearing deposits:
NOW accounts
23,658
24,297
Money market accounts
138,390
130,855
Savings accounts
41,047
16,999
Time deposits
424,311
323,565
Total interest-bearing deposits
627,406
495,716
Total deposits
698,085
540,359
Securities sold under agreements to repurchase and other
short-term borrowings
37,779
39,795
Federal Home Loan Bank (FHLB) advances
25,000
25,000
Other liabilities
5,775
4,417
Total liabilities
766,639
609,571
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, 12,194,570 shares at September 30, 2014 and 11,590,612 at December 31, 2013
122
116
Additional paid in capital
103,791
97,127
Retained earnings
15,486
12,561
Accumulated other comprehensive loss
(3,019
)
(3,190
)
Total stockholders’ equity
116,380
106,614
Total liabilities and stockholders’ equity
$
883,019
$
716,185
See accompanying notes to consolidated financial statements.
2
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(dollars in thousands, except per share amounts) (Unaudited)
For the Three Months Ended
For the Nine Months Ended
September 30,
September 30,
2014
2013
2014
2013
Interest and dividend income:
Interest and fees on loans
$
9,181
$
8,168
$
25,037
$
24,277
Interest and dividends on taxable securities
551
504
1,634
1,540
Interest and dividends on tax exepmt securities
101
71
289
159
Interest and dividends on other earning assets
151
104
591
443
Total interest and dividend income
9,984
8,847
27,551
26,419
Interest expense:
Interest on deposits
986
966
2,779
3,086
Interest on borrowings
186
157
514
465
Total interest expense
1,172
1,123
3,293
3,551
Net interest income
8,812
7,724
24,258
22,868
Provision for loan losses
975
1,197
2,344
3,015
Net interest income after provision
for loan losses
7,837
6,527
21,914
19,853
Noninterest income:
Account maintenance and deposit service fees
220
198
594
593
Income from bank-owned life insurance
159
147
455
445
Equity income from mortgage affiliate
176
-
507
-
Gain on other assets
-
-
202
13
Net gain on sale of available for sale securities
-
-
-
142
Total other-than-temporary impairment losses (OTTI)
-
-
(41
)
(3
)
Portion of OTTI recognized in other comprehensive
income (before taxes)
-
-
-
-
Net credit related OTTI recognized in earnings
-
-
(41
)
(3
)
Other
54
30
145
169
Total noninterest income
609
375
1,862
1,359
Noninterest expenses:
Salaries and benefits
2,671
2,338
7,487
6,760
Occupancy expenses
804
768
2,335
2,280
Furniture and equipment expenses
195
197
571
524
Amortization of core deposit intangible
61
123
151
368
Virginia franchise tax expense
113
115
342
357
Merger expenses
65
-
487
-
FDIC assessment
149
218
401
676
Data processing expense
146
131
406
433
Telephone and communication expense
198
166
556
507
Change in FDIC indemnification asset
403
113
837
350
Net (gain) loss on other real estate owned
(194
)
(698
)
(433
)
(580
)
Other operating expenses
678
790
2,313
2,334
Total noninterest expenses
5,289
4,261
15,453
14,009
Income before income taxes
3,157
2,641
8,323
7,203
Income tax expense
1,049
861
2,801
2,341
Net income
$
2,108
$
1,780
$
5,522
$
4,862
Other comprehensive income (loss):
Unrealized gain (loss) on available for sale securities
$
66
$
(12
)
$
283
$
(207
)
Realized amount on securities sold, net
-
-
-
(142
)
Non-credit component of other-than-temporary
impairment on held-to-maturity securities
-
-
35
97
Accretion of amounts previously recorded upon transfer to
held-to-maturity from available-for-sale
(17
)
(12
)
(59
)
(32
)
Net unrealized gain (loss)
49
(24
)
259
(284
)
Tax effect
(17
)
8
(88
)
96
Other comprehensive income (loss)
32
(16
)
171
(188
)
Comprehensive income
$
2,140
$
1,764
$
5,693
$
4,674
Earnings per share, basic
$
0.18
$
0.15
$
0.47
$
0.42
Earnings per share, diluted
$
0.17
$
0.15
$
0.47
$
0.42
See accompanying notes to consolidated financial statements.
3
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE NINE MONTHS ENDED SPETEMBER 30, 2014
(dollars in thousands, except per share amounts) (Unaudited)
Accumulated
Additional
Other
Common
Paid in
Retained
Comprehensive
Stock
Capital
Earnings
Loss
Total
Balance - December 31, 2013
$
116
$
97,127
$
12,561
$
(3,190
)
$
106,614
Comprehensive income:
Net income
5,522
5,522
Change in unrealized loss on securities
available for sale (net of tax benefit, $96)
187
187
Change in unrecognized loss on securities
held to maturity for which a portion of OTTI has been recognized (net of tax, $8 and accretion, $59 and amounts recorded into other comprehensive income at transfer)
(16
)
(16
)
Dividends on common stock ($.22 per share)
(2,597
)
(2,597
)
Issuance of common stock under Stock
Incentive Plan (78,100 shares)
1
688
689
Issuance of common stock in exchange for net assets
in acquisition (525,858 shares)
5
5,743
5,748
Stock-based compensation expense
233
233
Balance - September 30, 2014
$
122
$
103,791
$
15,486
$
(3,019
)
$
116,380
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, 2014 AND 2013
(dollars in thousands) (Unaudited)
2014
2013
Operating activities:
Net income
$
5,522
$
4,862
Adjustments to reconcile net income to net cash and
cash equivalents provided by operating activities:
Depreciation
549
495
Amortization of core deposit intangible
151
368
Other amortization, net
143
275
Accretion of loan discount
(2,305
)
(2,725
)
Amortization of FDIC indemnification asset
837
350
Provision for loan losses
2,344
3,015
Earnings on bank-owned life insurance
(455
)
(445
)
Equity income on mortgage affiliate
(507
)
-
Stock based compensation expense
233
205
Net gain on sale of available for sale securities
-
(142
)
Impairment loss on securities (OTTI)
41
3
Net gain on other real estate owned
(433
)
(580
)
Net decrease in other assets
1,232
2,261
Net increase (decrease) in other liabilities
860
(757
)
Net cash and cash equivalents provided by operating activities
8,212
7,185
Investing activities:
Proceeds from sales of available for sale securities
-
159
Purchases of held to maturity securities
(12,243
)
(11,345
)
Proceeds from paydowns, maturities and calls of held to maturity securities
4,616
14,497
Loan originations and payments, net
(62,358
)
(2,996
)
Proceeds from sale of PGFSB loans
3,499
-
Net cash received in PGFSB acquisition
22,430
-
Purchase of bank-owned life insurance
(2,000
)
-
Investment in mortgage affiliate
(5,043
)
-
Net (increase) decrease in stock in Federal Reserve Bank and Federal Home Loan Bank
(123
)
972
Payments received on FDIC indemnification asset
1,018
1,016
Proceeds from sale of other real estate owned
3,029
3,902
Purchases of bank premises and equipment
(664
)
(204
)
Net cash and cash equivalents provided by (used in) investing activities
(47,839
)
6,001
Financing activities:
Net increase (decrease) in deposits
68,498
(5,023
)
Cash dividends paid - common stock
(2,597
)
(2,086
)
Issuance of common stock under Stock Incentive Plan
689
3
Net decrease in securities sold under agreement to repurchase and
other short-term borrowings
(2,016
)
(12,930
)
Net cash and cash equivalents provided by (used in) financing activities
64,574
(20,036
)
Increase (decrease) in cash and cash equivalents
24,947
(6,850
)
Cash and cash equivalents at beginning of period
20,856
39,200
Cash and cash equivalents at end of period
$
45,803
$
32,350
Supplemental disclosure of cash flow information
Cash payments for:
Interest
$
3,144
$
3,419
Income taxes
2,238
3,113
Supplemental schedule of noncash investing and financing activities
Transfer from non-covered loans to other real estate owned
4,409
3,044
Transfer from covered loans to other real estate owned
-
4,158
Issuance of common stock in exchange for net assets in acquisition
5,748
-
See accompanying notes to consolidated financial statements.
5
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2014
1.
ORGANIZATION AND ACCOUNTING POLICIES
Southern National Bancorp of Virginia, Inc. (“Southern National” or “SNBV”) is a corporation formed on July 28, 2004 under the laws of the Commonwealth of Virginia and is the holding company for Sonabank (“Sonabank”) a Virginia state chartered bank which commenced operations on April 14, 2005. The principal activities of Sonabank are to attract deposits and originate loans as permitted under applicable banking regulations. Sonabank operates 15 branches in Virginia located in Fairfax County (Reston, McLean and Fairfax), in Charlottesville, Warrenton (2), Loudoun County (Middleburg, Leesburg (2), and South Riding), Front Royal, New Market, Richmond, Haymarket and Clifton Forge, and nine branches in Maryland in Rockville, Shady Grove, Germantown, Frederick, Bethesda, Upper Marlboro, Brandywine, Owings and Huntingtown.
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, 2013.
The merger with Prince George’s Federal Savings Bank (PGFSB) was completed on August 1, 2014. Southern National acquired PGFSB in a cash and stock transaction. PGFSB was founded in 1931 and is headquartered in Upper Marlboro, which is the County Seat of Prince George’s County, Maryland. Prince George’s FSB has four offices, all of which are in Maryland, including a main office in Upper Marlboro and three branch offices in Dunkirk, Brandywine and Huntingtown. Prince George’s FSB has an excellent core deposit base reflecting its tenure in the communities it serves. Its lending activities have historically been focused on residential mortgages. See Footnote 8 for details regarding the merger.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U. S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the carrying value of investment securities, other than temporary impairment of investment securities, the valuation of goodwill and intangible assets, the FDIC indemnification asset, mortgage servicing rights, other real estate owned and deferred tax assets.
6
Recent Accounting Pronouncements
In January 2014, the FASB issued ASU No. 2014-04,
“Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure.”
The objective of this guidance is to clarify when an in substance repossession or foreclosure occurs, that is, when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized. ASU No. 2014-04 states that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, ASU No. 2014-04 requires interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU No. 2014-04 is effective for interim and annual reporting periods beginning after December 15, 2014. The adoption of ASU No. 2014-04 is not expected to have a material impact on the Southern National’s Consolidated Financial Statements.
In May 2014, the FASB issued ASU No. 2014-09,
Revenue from Contracts with Customers
(Topic 606). These amendments affect any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards (e.g. insurance contracts or lease contracts). This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance, and creates a Topic 606, Revenue from Contracts with Customers. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. This ASU will be effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early adoption is not permitted. The ASU allows for either full retrospective or modified retrospective adoption. SNBV is assessing the effects of this ASU, which exclude financial instruments from its scope, but does not anticipate that it will have a material impact on its financial position or results of operations.
In June 2014, the FASB issued ASU No. 2014-12,
Compensation—Stock Compensation (Topic 718):
Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved After the Requisite Service Period
. The amendments clarify the proper method of accounting for share-based payments when the terms of an award provide that a performance target could be achieved after the requisite service period. This ASU requires that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. The performance target should not be reflected in estimating the grant-date fair value of the award. Compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. The amendments in this ASU are effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. Earlier adoption is permitted. Management does not anticipate that this ASU will significantly impact SNBV.
7
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. 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 an additional 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 104,750 options during the first nine months of 2014. 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, 2014:
Expected life
10 years
Expected volatility
29.30
%
Risk-free interest rate
2.48
%
Weighted average fair value per option granted
$
2.88
Dividend yield
2.55
%
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, 2014 and 2013, stock-based compensation expense was $82 thousand and $233 thousand, respectively, compared to $79 thousand and $205 thousand for the same periods last year. As of September 30, 2014, unrecognized compensation expense associated with the stock options was $984 thousand, which is expected to be recognized over a weighted average period of 3.5 years.
8
A summary of the activity in the stock option plan during the nine months ended September 30, 2014 follows (dollars in thousands):
Weighted
Weighted
Average
Aggregate
Average
Remaining
Intrinsic
Exercise
Contractual
Value
Shares
Price
Term
(in thousands)
Options outstanding, beginning of period
631,075
$
8.21
Granted
104,750
10.47
Forfeited
(12,575
)
8.18
Exercised
(78,100
)
8.82
Options outstanding, end of period
645,150
$
8.51
6.4
$
1,999
Vested or expected to vest
645,150
$
8.51
6.4
$
1,999
Exercisable at end of period
326,865
$
8.06
4.3
$
1,158
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, 2014
Cost
Gains
Losses
Value
Obligations of states and political subdivisions
$
2,296
$
1
$
(26
)
$
2,271
Amortized
Gross Unrealized
Fair
December 31, 2013
Cost
Gains
Losses
Value
Obligations of states and political subdivisions
$
2,302
$
-
$
(309
)
$
1,993
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, 2014
Cost
Gains
Losses
Value
Residential government-sponsored mortgage-backed securities
$
22,350
$
599
$
(58
)
$
22,891
Residential government-sponsored collateralized mortgage obligations
3,724
-
(88
)
3,636
Government-sponsored agency securities
40,954
162
(1,697
)
39,419
Obligations of states and political subdivisions
15,560
80
(166
)
15,474
Other residential collateralized mortgage obligations
612
-
(2
)
610
Trust preferred securities
6,793
1,690
(1,543
)
6,940
$
89,993
$
2,531
$
(3,554
)
$
88,970
Amortized
Gross Unrecognized
Fair
December 31, 2013
Cost
Gains
Losses
Value
Residential government-sponsored mortgage-backed securities
$
25,609
$
673
$
(294
)
$
25,988
Residential government-sponsored collateralized mortgage obligations
4,295
2
(349
)
3,948
Government-sponsored agency securities
29,971
-
(3,994
)
25,977
Obligations of states and political subdivisions
14,388
-
(987
)
13,401
Other residential collateralized mortgage obligations
659
-
(12
)
647
Trust preferred securities
7,521
939
(2,228
)
6,232
$
82,443
$
1,614
$
(7,864
)
$
76,193
The amortized cost amounts are net of recognized other than temporary impairment.
The fair value and carrying amount, if different, of debt securities as of September 30, 2014, 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.
9
Held to Maturity
Available for Sale
Amortized
Amortized
Cost
Fair Value
Cost
Fair Value
Due in five to ten years
$
12,685
$
12,436
$
-
$
-
Due after ten years
50,622
49,397
2,296
2,271
Residential government-sponsored mortgage-backed securities
22,350
22,891
-
-
Residential government-sponsored collateralized mortgage obligations
3,724
3,636
-
-
Other residential collateralized mortgage obligations
612
610
-
-
Total
$
89,993
$
88,970
$
2,296
$
2,271
Securities with a carrying amount of approximately $71.4 million and $65.3 million at September 30, 2014 and December 31, 2013, 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”).
Southern National monitors the portfolio for indicators of other than temporary impairment. At September 30, 2014 and December 31, 2013, certain securities’ fair values were below cost. As outlined in the table below, there were securities with fair values totaling approximately $60.3 million in the portfolio with the carrying value exceeding the estimated fair value that are considered temporarily impaired at September 30, 2014. 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, 2014. The following tables present information regarding securities in a continuous unrealized loss position as of September 30, 2014 and December 31, 2013 (in thousands) by duration of time in a loss position:
September 30, 2014
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
$
-
$
-
$
1,785
$
(26
)
$
1,785
$
(26
)
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
$
11,256
$
(58
)
$
-
$
-
$
11,256
$
(58
)
Residential government-sponsored collateralized mortgage obligations
734
(13
)
2,902
(75
)
3,636
(88
)
Government-sponsored agency securities
943
(18
)
28,296
(1,679
)
29,239
(1,697
)
Obligations of states and political subdivisions
479
(25
)
9,254
(141
)
9,733
(166
)
Other residential collateralized mortgage obligations
610
(2
)
-
-
610
(2
)
Trust preferred securities
-
-
4,031
(1,543
)
4,031
(1,543
)
$
14,022
$
(116
)
$
44,483
$
(3,438
)
$
58,505
$
(3,554
)
December 31, 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
$
409
$
(78
)
$
1,584
$
(231
)
$
1,993
$
(309
)
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
$
12,644
$
(294
)
$
-
$
-
$
12,644
$
(294
)
Residential government-sponsored collateralized mortgage obligations
2,984
(349
)
-
-
2,984
(349
)
Government-sponsored agency securities
8,733
(1,250
)
17,244
(2,744
)
25,977
(3,994
)
Obligations of states and political subdivisions
10,327
(588
)
3,064
(399
)
13,391
(987
)
Other residential collateralized mortgage obligations
647
(12
)
-
-
647
(12
)
Trust preferred securities
-
-
4,070
(2,228
)
4,070
(2,228
)
$
35,335
$
(2,493
)
$
24,378
$
(5,371
)
$
59,713
$
(7,864
)
10
As of September 30, 2014, 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
A3
BBB
$
5,773
$
5,249
$
3,829
15
%
$
268
MMCF III B
Senior Sub
A3
A-
Ba1
CC
331
325
202
34
%
6
6,104
5,574
4,031
$
274
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
509
530
41
%
591
$
400
TRAP 2007-XII C1
Mezzanine
A3
A
C
C
2,170
57
428
28
%
820
1,293
TRAP 2007-XIII D
Mezzanine
NR
A-
NR
C
2,039
-
347
19
%
7
2,032
MMC FUNDING XVIII
Mezzanine
A3
A-
Ca
C
1,095
27
328
21
%
377
691
ALESCO V C1
Mezzanine
A2
A
C
C
2,150
475
609
15
%
1,014
661
ALESCO XV C1
Mezzanine
A3
A-
C
C
3,268
30
85
33
%
679
2,559
ALESCO XVI C
Mezzanine
A3
A-
C
C
2,172
121
582
14
%
871
1,180
14,394
1,219
2,909
$
4,359
$
8,816
Total
$
20,498
$
6,793
$
6,940
(1) Pre-tax, and represents unrealized losses at date of transfer from available-for-sale to held-to-maturity, net of accretion
(2) Pre-tax
Each of these securities has been evaluated for other than temporary impairment. In performing a detailed cash flow analysis of each security, Sonabank works with independent third parties to estimate expected cash flows and assist with the evaluation of other than temporary impairment. The cash flow analyses performed included the following assumptions:
●
.5% of the remaining performing collateral will default or defer per annum.
●
Recoveries of 11% 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 10% of the collateral issued by banks with assets over $15 billion will prepay in the first year of the forecast, and 15% in the second year.
●
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 three months ended September 30, 2014, and we recognized OTTI charges of $41 thousand for the nine months ended September 30, 2014 related to the TPREF Funding II security. 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.
11
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, 2014 and 2013 (in thousands):
2014
2013
Amount of cumulative other-than-temporary impairment
related to credit loss prior to January 1
$
8,911
$
8,964
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
41
3
Reductions due to realized losses
(3
)
(51
)
Amount of cumulative other-than-temporary impairment
related to credit loss as of September 30
$
8,949
$
8,916
Changes in accumulated other comprehensive income by component for the three and nine months ended September 30, 2014 and 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, 2014
Available for Sale
Held to Maturity
Securities
Securities
Total
Beginning balance
$
(60
)
$
(2,991
)
$
(3,051
)
Other comprehensive income/(loss) before reclassifications
44
(12
)
32
Amounts reclassified from accumulated other comprehensive income/(loss)
-
-
-
Net current-period other comprehensive income/(loss)
44
(12
)
32
Ending balance
$
(16
)
$
(3,003
)
$
(3,019
)
Unrealized Holding
Gains (Losses) on
For the nine months ended September 30, 2014
Available for Sale
Held to Maturity
Securities
Securities
Total
Beginning balance
$
(203
)
$
(2,987
)
$
(3,190
)
Other comprehensive income/(loss) before reclassifications
187
(16
)
171
Amounts reclassified from accumulated other comprehensive income/(loss)
-
-
-
Net current-period other comprehensive income/(loss)
187
(16
)
171
Ending balance
$
(16
)
$
(3,003
)
$
(3,019
)
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
)
12
4.
LOANS AND ALLOWANCE FOR LOAN LOSSES
The following table summarizes the composition of our loan portfolio as of September 30, 2014 and December 31, 2013:
Covered
Non-covered
Total
Covered
Non-covered
Total
Loans (1)
Loans
Loans
Loans (1)
Loans
Loans
September 30, 2014
December 31, 2013
Loans secured by real estate:
Commercial real estate - owner-occupied
$
1,363
$
115,971
$
117,334
$
1,603
$
106,225
$
107,828
Commercial real estate - non-owner-occupied
5,791
182,138
187,929
5,829
150,008
155,837
Secured by farmland
-
580
580
100
508
608
Construction and land loans
-
53,302
53,302
1
39,068
39,069
Residential 1-4 family
15,358
118,423
133,781
16,631
66,482
83,113
Multi- family residential
295
22,481
22,776
585
21,496
22,081
Home equity lines of credit
24,341
10,353
34,694
25,769
6,431
32,200
Total real estate loans
47,148
503,248
550,396
50,518
390,218
440,736
Commercial loans
755
114,329
115,084
1,097
104,284
105,381
Consumer loans
78
2,015
2,093
81
1,308
1,389
Gross loans
47,981
619,592
667,573
51,696
495,810
547,506
Less deferred fees on loans
8
(1,747
)
(1,739
)
5
(1,453
)
(1,448
)
Loans, net of deferred fees
$
47,989
$
617,845
$
665,834
$
51,701
$
494,357
$
546,058
(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 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 loss sharing agreements on approximately $143.4 million (contractual basis) of Greater Atlantic Bank’s assets. There are two agreements with the FDIC, one for single family loans which is a 10-year agreement expiring in December 2019, and one for non-single family (commercial) assets which is a 5-year agreement expiring in December 2014. The Bank will share in the losses on the loans and foreclosed loan collateral with the FDIC as specified in the loss sharing agreements; 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”.
As of September 30, 2014, non-covered loans included $36.4 million of loans acquired in the HarVest acquisition and $60.9 million acquired in the PGFSB acquisition.
Accretable discount on the acquired covered loans, the PGFSB loans and the HarVest loans was $10.1 million and $8.9 million at September 30, 2014 and December 31, 2013 respectively.
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.
13
Impaired loans for the covered and non-covered portfolios were as follows (in thousands):
September 30, 2014
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
$
753
$
817
$
-
$
10,875
$
10,980
$
-
$
11,628
$
11,797
$
-
Commercial real estate - non-owner occupied (2)
1,879
2,141
-
-
-
-
1,879
2,141
-
Construction and land development
-
-
-
-
-
-
-
-
-
Commercial loans
-
-
-
9,269
10,078
-
9,269
10,078
-
Residential 1-4 family (4)
1,206
1,420
-
45
47
-
1,251
1,467
-
Other consumer loans
-
-
-
-
-
-
-
-
-
Total
$
3,838
$
4,378
$
-
$
20,189
$
21,105
$
-
$
24,027
$
25,483
$
-
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
-
$
91
$
191
$
91
$
91
$
191
$
91
Commercial real estate - non-owner occupied (2)
-
-
-
-
-
-
-
-
-
Construction and land development
-
-
-
-
-
-
-
-
-
Commercial loans
-
-
-
-
-
-
-
-
-
Residential 1-4 family (4)
-
-
-
6,019
6,168
300
6,019
6,168
300
Other consumer loans
-
-
-
-
-
-
-
-
-
Total
$
-
$
-
$
-
$
6,110
$
6,359
$
391
$
6,110
$
6,359
$
391
Grand total
$
3,838
$
4,378
$
-
$
26,299
$
27,464
$
391
$
30,137
$
31,842
$
391
(1) Recorded investment is after cumulative prior charge offs of $931 thousand These loans also have aggregate SBA guarantees of $3.3 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.
(4) Includes home equity lines of credit.
December 31, 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
$
745
$
844
$
-
$
7,476
$
7,476
$
-
$
8,221
$
8,320
$
-
Commercial real estate - non-owner occupied (2)
2,145
2,486
-
359
449
-
2,504
2,935
-
Construction and land development
-
-
-
2,107
2,307
-
2,107
2,307
-
Commercial loans
-
-
-
3,155
3,631
-
3,155
3,631
-
Residential 1-4 family (4)
1,220
1,439
-
5,358
5,358
-
6,578
6,797
-
Other consumer loans
-
-
-
-
-
-
-
-
-
Total
$
4,110
$
4,769
$
-
$
18,455
$
19,221
$
-
$
22,565
$
23,990
$
-
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
-
$
400
$
500
$
192
$
400
$
500
$
192
Commercial real estate - non-owner occupied (2)
-
-
-
-
-
-
-
-
-
Construction and land development
-
-
-
-
-
-
-
-
-
Commercial loans
-
-
-
1,718
2,518
325
1,718
2,518
325
Residential 1-4 family (4)
-
-
-
2,637
2,637
200
2,637
2,637
200
Other consumer loans
-
-
-
-
-
-
-
-
-
Total
$
-
$
-
$
-
$
4,755
$
5,655
$
717
$
4,755
$
5,655
$
717
Grand total
$
4,110
$
4,769
$
-
$
23,210
$
24,876
$
717
$
27,320
$
29,645
$
717
(1) Recorded investment is after cumulative prior charge offs of $1.4 million. These loans also have aggregate SBA guarantees of $2.4 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.
14
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, 2014 and 2013 (in thousands):
Three months ended September 30, 2014
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
$
756
$
13
$
10,903
$
175
$
11,659
$
188
Commercial real estate - non-owner occupied (1)
1,884
67
-
-
1,884
67
Construction and land development
-
-
-
-
-
-
Commercial loans
-
-
8,563
95
8,563
95
Residential 1-4 family (2)
1,208
10
15
-
1,223
10
Other consumer loans
-
-
-
-
-
-
Total
$
3,848
$
90
$
19,481
$
270
$
23,329
$
360
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
95
$
3
$
95
$
3
Commercial real estate - non-owner occupied (1)
-
-
-
-
-
-
Construction and land development
-
-
-
-
-
-
Commercial loans
-
-
-
-
-
-
Residential 1-4 family (2)
-
-
5,811
79
5,811
79
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
5,906
$
82
$
5,906
$
82
Grand total
$
3,848
$
90
$
25,387
$
352
$
29,235
$
442
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
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 (1)
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 (2)
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 (1)
-
-
967
17
967
17
Construction and land development
-
-
-
-
-
-
Commercial loans
-
-
1,831
-
1,831
-
Residential 1-4 family (2)
-
-
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
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
15
Nine months ended September 30, 2014
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
$
746
$
40
$
7,942
$
372
$
8,688
$
412
Commercial real estate - non-owner occupied (1)
1,889
91
-
-
1,889
91
Construction and land development
-
-
-
-
-
-
Commercial loans
-
-
5,195
137
5,195
137
Residential 1-4 family (2)
1,212
31
5
-
1,217
31
Other consumer loans
-
-
-
-
-
-
Total
$
3,847
$
162
$
13,142
$
509
$
16,989
$
671
With an allowance recorded
Commercial real estate - owner occupied
$
-
$
-
$
106
$
11
$
106
$
11
Commercial real estate - non-owner occupied (1)
-
-
-
-
-
-
Construction and land development
-
-
-
-
-
-
Commercial loans
-
-
-
-
-
-
Residential 1-4 family (2)
-
-
5,598
236
5,598
236
Other consumer loans
-
-
-
-
-
-
Total
$
-
$
-
$
5,704
$
247
$
5,704
$
247
Grand total
$
3,847
$
162
$
18,846
$
756
$
22,693
$
918
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
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 (1)
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 (2)
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 (1)
-
-
972
50
972
50
Construction and land development
-
-
-
-
-
-
Commercial loans
-
-
1,951
-
1,951
-
Residential 1-4 family (2)
-
-
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
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
16
The following tables present the aging of the recorded investment in past due loans by class of loans as of September 30, 2014 and December 31, 2013 (in thousands):
September 30, 2014
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
$
-
$
-
$
-
$
-
$
-
$
1,363
$
1,363
Commercial real estate - non-owner occupied (1)
342
-
-
342
-
5,744
6,086
Construction and land development
-
-
-
-
-
-
-
Commercial loans
-
-
-
-
-
755
755
Residential 1-4 family (2)
83
42
-
125
819
38,755
39,699
Other consumer loans
-
-
-
-
-
78
78
Total
$
425
$
42
$
-
$
467
$
819
$
46,695
$
47,981
Non-covered loans:
Commercial real estate - owner occupied
$
978
$
2,106
$
-
$
3,084
$
67
$
112,820
$
115,971
Commercial real estate - non-owner occupied (1)
-
-
-
-
-
205,199
205,199
Construction and land development
-
717
-
717
-
52,585
53,302
Commercial loans
463
36
-
499
3,195
110,635
114,329
Residential 1-4 family (2)
668
-
-
668
886
127,222
128,776
Other consumer loans
20
-
-
20
-
1,995
2,015
Total
$
2,129
$
2,859
$
-
$
4,988
$
4,148
$
610,456
$
619,592
Total loans:
Commercial real estate - owner occupied
$
978
$
2,106
$
-
$
3,084
$
67
$
114,183
$
117,334
Commercial real estate - non-owner occupied (1)
342
-
-
342
-
210,943
211,285
Construction and land development
-
717
-
717
-
52,585
53,302
Commercial loans
463
36
-
499
3,195
111,390
115,084
Residential 1-4 family (2)
751
42
-
793
1,705
165,977
168,475
Other consumer loans
20
-
-
20
-
2,073
2,093
Total
$
2,554
$
2,901
$
-
$
5,455
$
4,967
$
657,151
$
667,573
December 31, 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
$
-
$
-
$
-
$
-
$
-
$
1,603
$
1,603
Commercial real estate - non-owner occupied (1)
503
-
-
503
245
5,766
6,514
Construction and land development
-
-
-
-
-
1
1
Commercial loans
-
-
-
-
-
1,097
1,097
Residential 1-4 family (2)
41
-
-
41
1,377
40,982
42,400
Other consumer loans
-
-
-
-
-
81
81
Total
$
544
$
-
$
-
$
544
$
1,622
$
49,530
$
51,696
Non-covered loans:
Commercial real estate - owner occupied
$
708
$
283
$
-
$
991
$
-
$
105,234
$
106,225
Commercial real estate - non-owner occupied (1)
359
-
-
359
-
171,653
172,012
Construction and land development
8
3
-
11
2,107
36,950
39,068
Commercial loans
522
968
-
1,490
3,070
99,724
104,284
Residential 1-4 family (2)
957
98
-
1,055
2,637
69,221
72,913
Other consumer loans
14
-
-
14
-
1,294
1,308
Total
$
2,568
$
1,352
$
-
$
3,920
$
7,814
$
484,076
$
495,810
Total loans:
Commercial real estate - owner occupied
$
708
$
283
$
-
$
991
$
-
$
106,837
$
107,828
Commercial real estate - non-owner occupied (1)
862
-
-
862
245
177,419
178,526
Construction and land development
8
3
-
11
2,107
36,951
39,069
Commercial loans
522
968
-
1,490
3,070
100,821
105,381
Residential 1-4 family (2)
998
98
-
1,096
4,014
110,203
115,313
Other consumer loans
14
-
-
14
-
1,375
1,389
Total
$
3,112
$
1,352
$
-
$
4,464
$
9,436
$
533,606
$
547,506
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
Non-covered nonaccrual loans include SBA guaranteed amounts totaling $3.3 million and $1.9 million at September 30, 2014 and December 31, 2013, respectively.
17
Activity in the allowance for non-covered loan and lease losses for the three and nine months ended September 30, 2014 and 2013 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, 2014
Occupied
Occupied (1)
Development
Loans
Residential (2)
Loans
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
596
$
933
$
1,400
$
2,926
$
785
$
59
$
616
$
7,315
Charge offs
(2
)
-
-
(1,057
)
(149
)
-
-
(1,209
)
Recoveries
2
5
4
9
2
-
-
22
Provision
21
16
78
592
441
(6
)
(168
)
975
Ending balance
$
617
$
954
$
1,482
$
2,470
$
1,079
$
53
$
448
$
7,103
Three months ended September 30, 2013
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
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
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, 2014
Occupied
Occupied (1)
Development
Loans
Residential
Loans
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
814
$
985
$
1,068
$
2,797
$
1,302
$
54
$
19
$
7,039
Charge offs
(73
)
-
-
(1,905
)
(449
)
-
-
(2,427
)
Recoveries
10
17
4
101
4
5
-
141
Provision
(134
)
(48
)
410
1,477
222
(6
)
429
2,350
Ending balance
$
617
$
954
$
1,482
$
2,470
$
1,079
$
53
$
448
$
7,103
Nine months ended September 30, 2013
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
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
18
Activity in the allowance for covered loan and lease losses by class of loan for the three and nine months ended September 30, 2014 and 2013 is summarized below (in thousands).
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, 2014
Occupied
Occupied (1)
Development
Loans
Residential (3)
Loans
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
-
$
-
$
-
$
-
$
17
$
4
$
-
$
21
Charge offs
-
-
-
-
-
-
-
-
Recoveries
-
-
-
-
-
-
-
-
Adjustments (2)
-
-
-
-
-
-
-
-
Provision
-
-
-
-
-
-
-
-
Ending balance
$
-
$
-
$
-
$
-
$
17
$
4
$
-
$
21
Three months ended September 30, 2013
Allowance for loan losses:
Beginning balance
$
-
$
45
$
-
$
-
$
-
$
21
$
-
$
66
Charge offs
-
-
-
-
-
-
-
-
Recoveries
-
-
-
-
-
-
-
-
Adjustments (2)
-
-
-
-
-
(12
)
-
(12
)
Provision
-
-
-
-
-
(3
)
-
(3
)
Ending balance
$
-
$
45
$
-
$
-
$
-
$
6
$
-
$
51
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Represents the portion of increased expected losses which is covered by the loss sharing agreement with the FDIC.
(3) Includes home equity lines of credit.
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, 2014
Occupied
Occupied (1)
Development
Loans
Residential (3)
Loans
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
-
$
45
$
-
$
-
$
-
$
6
$
-
$
51
Charge offs
-
-
-
-
-
-
-
-
Recoveries
-
-
-
-
-
-
-
-
Adjustments (2)
-
(36
)
-
-
14
(2
)
-
(24
)
Provision
-
(9
)
-
-
3
-
-
(6
)
Ending balance
$
-
$
-
$
-
$
-
$
17
$
4
$
-
$
21
Nine months ended September 30, 2013
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 increased expected losses which is covered by the loss sharing agreement with the FDIC.
(3) Includes home equity lines of credit.
19
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, 2014 and December 31, 2013 (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
Loans
Residential (2)
Loans
Unallocated
Total
September 30, 2014
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
91
$
-
$
-
$
-
$
300
$
-
$
-
$
391
Collectively evaluated for impairment
526
954
1,482
2,470
779
53
448
6,712
Total ending allowance
$
617
$
954
$
1,482
$
2,470
$
1,079
$
53
$
448
$
7,103
Loans:
Individually evaluated for impairment
$
10,966
$
-
$
-
$
9,269
$
6,064
$
-
$
-
$
26,299
Collectively evaluated for impairment
105,005
205,199
53,302
105,060
122,712
2,015
-
593,293
Total ending loan balances
$
115,971
$
205,199
$
53,302
$
114,329
$
128,776
$
2,015
$
-
$
619,592
December 31, 2013
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
192
$
-
$
-
$
325
$
200
$
-
$
-
$
717
Collectively evaluated for impairment
622
985
1,068
2,472
1,102
54
19
6,322
Total ending allowance
$
814
$
985
$
1,068
$
2,797
$
1,302
$
54
$
19
$
7,039
Loans:
Individually evaluated for impairment
$
7,876
$
359
$
2,107
$
4,873
$
7,995
$
-
$
-
$
23,210
Collectively evaluated for impairment
98,349
171,653
36,961
99,411
64,918
1,308
-
472,600
Total ending loan balances
$
106,225
$
172,012
$
39,068
$
104,284
$
72,913
$
1,308
$
-
$
495,810
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
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, 2014 and December 31, 2013 (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 (2)
Loans
Unallocated
Total
September 30, 2014
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Collectively evaluated for impairment
-
-
-
-
17
4
-
21
Total ending allowance
$
-
$
-
$
-
$
-
$
17
$
4
$
-
$
21
Loans:
Individually evaluated for impairment
$
753
$
1,879
$
-
$
-
$
1,206
$
-
$
-
$
3,838
Collectively evaluated for impairment
610
4,207
-
755
38,493
78
-
44,143
Total ending loan balances
$
1,363
$
6,086
$
-
$
755
$
39,699
$
78
$
-
$
47,981
December 31, 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
$
745
$
2,145
$
-
$
-
$
1,220
$
-
$
-
$
4,110
Collectively evaluated for impairment
858
4,369
1
1,097
41,180
81
-
47,586
Total ending loan balances
$
1,603
$
6,514
$
1
$
1,097
$
42,400
$
81
$
-
$
51,696
(1) Includes loans secured by farmland and multi-family residential loans.
(2) Includes home equity lines of credit.
20
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 that it would not otherwise consider. 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.
During the three and nine months ending September 30, 2014, there were no loans modified in troubled debt restructurings. No TDRs defaulted during the three and nine months ending September 30, 2014, which had been modified in the previous 12 months.
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, 2014 or December 31, 2013.
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.
21
As of September 30, 2014 and December 31, 2013, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (in thousands):
September 30, 2014
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
$
753
$
610
$
1,363
$
784
$
10,966
$
104,221
$
115,971
$
12,503
$
104,831
$
117,334
Commercial real estate - non-owner occupied (2)
1,879
4,207
6,086
-
-
205,199
205,199
1,879
209,406
211,285
Construction and land development
-
-
-
614
-
52,688
53,302
614
52,688
53,302
Commercial loans
-
755
755
30
9,269
105,030
114,329
9,299
105,785
115,084
Residential 1-4 family (4)
1,206
38,493
39,699
165
6,064
122,547
128,776
7,435
161,040
168,475
Other consumer loans
-
78
78
-
-
2,015
2,015
-
2,093
2,093
Total
$
3,838
$
44,143
$
47,981
$
1,593
$
26,299
$
591,700
$
619,592
$
31,730
$
635,843
$
667,573
December 31, 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
$
745
$
858
$
1,603
$
802
$
7,876
$
97,547
$
106,225
$
9,423
$
98,405
$
107,828
Commercial real estate - non-owner occupied (2)
2,145
4,369
6,514
-
359
171,653
172,012
2,504
176,022
178,526
Construction and land development
-
1
1
618
2,107
36,343
39,068
2,725
36,344
39,069
Commercial loans
-
1,097
1,097
31
4,873
99,380
104,284
4,904
100,477
105,381
Residential 1-4 family (4)
1,220
41,180
42,400
176
7,995
64,742
72,913
9,391
105,922
115,313
Other consumer loans
-
81
81
-
-
1,308
1,308
-
1,389
1,389
Total
$
4,110
$
47,586
$
51,696
$
1,627
$
23,210
$
470,973
$
495,810
$
28,947
$
518,559
$
547,506
(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 $3.3 million and $2.4 million as of September 30, 2014 and December 31, 2013, respectively.
(4) Includes home equity lines of credit.
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 $8.7 million and $6.9 million as of September 30, 2014 and December 31, 2013, 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, 2014 and December 31, 2013, we had unfunded lines of credit and undisbursed construction loan funds totaling $109.9 million and $105.8 million, respectively. We had approved loan commitments of $6.3 million at September 30, 2014, and we had no approved loan commitments as of December 31, 2013. Virtually all of our unfunded lines of credit, undisbursed construction loan funds and approved loan commitments are variable rate.
22
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, 2014
Basic EPS
$
2,108
11,971
$
0.18
Effect of dilutive stock options and warrants
-
92
-
Diluted EPS
$
2,108
12,063
$
0.17
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 nine months ended September 30, 2014
Basic EPS
$
5,522
11,724
$
0.47
Effect of dilutive stock options and warrants
-
48
-
Diluted EPS
$
5,522
11,772
$
0.47
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
There were 637,502 and 681,590 anti-dilutive options and warrants for the three and nine months ended September 30, 2014, respectively. Anti-dilutive options and warrants totaled 668,468 and 680,206 for the three and nine months ended September 30, 2013, 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
23
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.
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
September 30, 2014
(Level 1)
(Level 2)
(Level 3)
(dollars in thousands)
Financial assets:
Available for sale securities
Obligations of states and political subdivisions
$
2,271
$
-
$
2,271
$
-
Fair Value Measurements Using
Significant
Quoted Prices in
Other
Significant
Active Markets for
Observable
Unobservable
Total at
Identical Assets
Inputs
Inputs
December 31, 2013
(Level 1)
(Level 2)
(Level 3)
(dollars in thousands)
Financial assets:
Available for sale securities
Obligations of states and political subdivisions
$
1,993
$
-
$
1,993
$
-
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 8.91% to 13.95% at September 30, 2014. The liquidity premiums we used ranged from 2% to 5%, and the adjusted discount rates ranged from 10.97% to 14.97% at December 31, 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.
24
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, 2014. The assumptions used in the analysis included a 6.3% prepayment speed, 1.4% default rate, a 72% loss severity and an accounting yield of 2.39% at September 30, 2014. The assumptions used in the analysis at December 31, 2013, included a 4.3% prepayment speed, 8.9% default rate, a 51% loss severity and an accounting yield of 1.38%.
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 an independent appraisal or evaluation less estimated costs related to selling the collateral. In some cases appraised value is net of costs to sell. Estimated selling costs range from 6% to 10% of collateral valuation at September 30, 2014 and December 31, 2013. Fair value is classified as Level 3 in the fair value hierarchy. Non-covered loans identified as impaired totaled $26.3 million (including SBA guarantees of $3.3 million and HarVest loans of $1.2 million) as of September 30, 2014 with an allocated allowance for loan losses totaling $391 thousand compared to a carrying amount of $23.2 million (including SBA guarantees of $2.4 million) with an allocated allowance for loan losses totaling $717 thousand at December 31, 2013.
Other Real Estate Owned (OREO)
OREO is evaluated at the time of acquisition and recorded at fair value as determined by independent appraisal or evaluation less cost to sell. In some cases appraised value is net of costs to sell. Selling costs have been in the range from 6% to 7.6% of collateral valuation at September 30, 2014 and December 31, 2013. Fair value is classified as Level 3 in the fair value hierarchy. OREO is further evaluated quarterly for any additional impairment. At September 30, 2014, the total amount of OREO was $13.0 million, of which $11.5 million was non-covered and $1.5 million was covered.
At December 31, 2013, the total amount of OREO was $11.8 million, of which $9.6 million was non-covered (including $509 thousand acquired from HarVest) and $2.2 million was covered.
25
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, 2014
(Level 1)
(Level 2)
(Level 3)
Impaired non-covered loans:
Commercial real estate - owner occupied
$
10,875
$
10,875
Commercial loans
9,269
9,269
Residential 1-4 family
5,764
5,764
Impaired covered loans:
Commercial real estate - owner occupied
753
753
Commercial real estate - non-owner occupied (1)
1,879
1,879
Residential 1-4 family
1,206
1,206
Non-covered other real estate owned:
Commercial real estate - owner occupied
461
461
Construction and land development
6,970
6,970
Residential 1-4 family
4,074
4,074
Covered other real estate owned:
Commercial real estate - non-owner occupied (1)
1,450
1,450
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, 2013
(Level 1)
(Level 2)
(Level 3)
Impaired non-covered loans:
Commercial real estate - owner occupied
$
7,684
$
7,684
Commercial real estate - non-owner occupied (1)
359
359
Construction and land development
2,107
2,107
Commercial loans
4,548
4,548
Residential 1-4 family
7,795
7,795
Impaired covered loans:
Commercial real estate - owner occupied
745
745
Commercial real estate - non-owner occupied (1)
2,145
2,145
Residential 1-4 family
1,220
1,220
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
6,066
6,066
Residential 1-4 family
1,710
1,710
Covered other real estate owned:
Commercial real estate - owner occupied
557
557
Commercial real estate - non-owner occupied (1)
1,450
1,450
Commercial
79
79
Residential 1-4 family
127
127
(1) Includes loans secured by farmland and multi-family residential loans.
26
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, 2014
December 31, 2013
Fair Value
Carrying
Fair
Carrying
Fair
Hierarchy Level
Amount
Value
Amount
Value
Financial assets:
Cash and cash equivalents
Level 1
$
45,803
$
45,803
$
20,856
$
20,856
Securities available for sale
See previous table
2,271
2,271
1,993
1,993
Securities held to maturity
Level 2 & Level 3
89,993
88,970
82,443
76,193
Stock in Federal Reserve Bank and Federal
Home Loan Bank
n/a
6,131
n/a
5,915
n/a
Net non-covered loans
Level 3
610,742
617,574
487,318
493,472
Net covered loans
Level 3
47,968
53,957
51,650
57,564
Accrued interest receivable
Level 2 & Level 3
2,439
2,439
2,186
2,186
FDIC indemnification asset
Level 3
3,970
2,268
5,804
4,220
Financial liabilities:
Demand deposits
Level 1
94,337
94,337
68,940
68,940
Money market and savings accounts
Level 1
179,437
179,437
147,854
147,854
Certificates of deposit
Level 3
424,311
424,345
323,565
324,733
Securities sold under agreements to
repurchase and other short-term borrowings
Level 1
37,779
37,779
34,545
34,545
FHLB advances
Level 3
25,000
25,547
30,250
31,168
Accrued interest payable
Level 1 & Level 3
490
490
341
341
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. ACQUISTIONS
The merger with Prince George’s Federal Savings Bank (PGFSB) was completed on August 1, 2014. Southern National acquired PGFSB in a cash and stock transaction. PGFSB was founded in 1931 and is headquartered in Upper Marlboro, which is the County Seat of Prince George’s County, Maryland. Prince George’s FSB has four offices, all of which are in Maryland, including a main office in Upper Marlboro and three branch offices in Dunkirk, Brandywine and Huntingtown. Prince George’s FSB has an excellent core deposit base reflecting its tenure in the communities it serves, and its lending activities have historically been focused on residential mortgages.
27
The acquisition was accounted for under the acquisition method of accounting. The assets and liabilities were recorded at their estimated fair values as of the August 1, 2014 acquisition date. A summary of the net assets acquired is as follows (in thousands):
Total purchase price
$
11,497
Fair value of assets acquired:
Cash on hand and in banks
$
28,179
Loans
61,832
Loans held for sale
3,499
Land and buildings
3,023
Other assets
1,022
Core deposit intangible
761
Total assets acquired
$
98,316
Fair value of liabilities assumed:
Noninterest-bearing deposits
$
19,233
Interest-bearing deposits
69,995
Other liabilities
504
Total liabilities assumed
$
89,732
Net assets acquired
$
8,584
Goodwill
2,913
$
11,497
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 $64.2 million and $61.2 million, respectively. The discount of $3.0 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 $1.5 million and $682 thousand, respectively. The discount of $790 thousand for these credit impaired loans will not be accreted in accordance with ASC 310-30. We also acquired nonperforming loans with a fair value of $3.5 million which were sold immediately after acquisition.
Merger costs related to the PGFSB acquisition were $445 thousand, consisting primarily of legal, investment banking and data processing expenses. We recorded goodwill in the amount of $2.9 million which is the difference between the total purchase price and the net assets acquired.
The PGFSB branches have been integrated into the Sonabank branch system.
On May 15, 2014, Southern National Bancorp of Virginia Inc., Jerry Flowers of Southern Trust Mortgage (STM), and Eastern Virginia Bankshares (EVB), the holding company for EVB, completed the purchase of the 62 percent of STM previously owned by Middleburg Bank. Jerry Flowers and other STM executives now own 51.1 percent of STM, Sonabank owns 44 percent and EVB owns 4.9 percent.
Sonabanks’s investment in STM totaled $5.0 million, including preferred shares in the amount of $1.8 million. The investment is being accounted for under the equity method.
28
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, 2013. Results of operations for the nine month period ended September 30, 2014 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, 2013, 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;
29
●
our ability to expand and grow our business and operations, including the establishment of additional branches and acquisition of additional branches and banks, and our ability to realize the cost savings and revenue enhancements we expect from such activities;
●
changes in governmental monetary and fiscal policies, including interest rate policies of the Board of Governors of the Federal Reserve System, or changes in interest rates and market prices, which could reduce our net interest margins, asset valuations and expense expectations;
●
increased competition for deposits and loans adversely affecting rates and terms;
●
the continued service of key management personnel;
●
the potential payment of interest on demand deposit accounts to effectively compete for customers;
●
potential environmental liability risk associated with lending activities;
●
increased asset levels and changes in the composition of assets and the resulting impact on our capital levels and regulatory capital ratios;
●
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.
OVERVIEW
Southern National Bancorp of Virginia, Inc. (“Southern National”, “we” or “our”) is the bank holding company for Sonabank (“Sonabank” or the “Bank”), a Virginia state chartered bank which commenced operations on April 14, 2005. Sonabank conducts full-service community banking operations from locations in Fairfax County (Reston, McLean and Fairfax), in Charlottesville, Warrenton (2), Loudoun County (Middleburg, Leesburg (2), and South Riding), Front Royal, New Market, Richmond, Haymarket and Clifton Forge, and nine branches in Maryland (four in Montgomery County, four in Prince George’s County and one in Frederick County) and maintains loan production offices in Richmond, Charlottesville, Warrenton and Fredericksburg. We have administrative offices in Warrenton and an executive office in Georgetown, Washington, D.C where senior management is located.
30
RESULTS OF OPERATIONS
Net Income
Net income for the quarter ended September 30, 2014 was $2.1 million and $5.5 million for the first nine months of 2014. That compares to $1.8 million and $4.9 million for the three and nine months ended September 30, 2013.
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 $8.8 million in the quarter ended September 30, 2014 up from $7.7 million during the same period last year. Sonabank’s net interest margin was 4.59% in the third quarter of 2014, compared to 4.85% in the third quarter of 2013. Although we are seeing some egregious examples from new participants in the Richmond market in regards to low loan rates, the irrational exuberance of a year to a year and a half ago has largely subsided. Average loans were $642.6 million in the third quarter of 2014 compared to $562.5 million in the second quarter of 2014. Approximately $62.6 million of the increase was attributable to the Prince George’s FSB acquisition.
We have been loath to invest in securities for some time, believing that yields adjusted for interest rate risk would not adequately compensate us for the inherent risk. Average securities outstanding in the third quarter of 2014 were $91.4 million, compared to $88.2 million last quarter and to $84.2 million in the third quarter of last year. We are well positioned to withstand a rise in interest rates based on the interest sensitivity on our balance sheet. However, during the fourth quarter we will need to expand our securities portfolio modestly for liquidity and collateral purposes.
Net interest income was $24.3 million during the nine months ended September 30, 2014, compared to $22.9 million during the same period in the prior year. Average loans during the first nine months of 2014 were $583.4 million compared to $513.6 million during the same period last year. The Greater Atlantic Bank loan discount accretion contributed $1.5 million to net interest income during the first nine months of 2014, compared to $1.2 million during the nine months ended September 30, 2013. The loan discount accretion on the HarVest Bank portfolio contributed $734 thousand during the nine months ended September 30, 2014, compared to $1.5 million in same period last year. The accretion of the Prince George’s FSB discount contributed $95 thousand during the two months since the closing.
31
The following tables detail 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
9/30/2014
9/30/2013
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)
$
642,622
$
9,181
5.67
%
$
521,569
$
8,169
6.21
%
Investment securities
91,446
652
2.85
%
84,200
574
2.73
%
Other earning assets
26,935
151
2.22
%
26,617
104
1.55
%
Total earning assets
761,003
9,984
5.21
%
632,386
8,847
5.55
%
Allowance for loan losses
(7,392
)
(7,896
)
Total non-earning assets
81,521
71,941
Total assets
$
835,132
$
696,431
Liabilities and stockholders
’
equity
Interest-bearing liabilities:
NOW accounts
$
23,836
6
0.11
%
$
22,720
15
0.26
%
Money market accounts
132,382
89
0.27
%
141,317
97
0.27
%
Savings accounts
35,379
54
0.61
%
12,823
19
0.59
%
Time deposits
387,024
836
0.86
%
319,201
835
1.04
%
Total interest-bearing deposits
578,621
985
0.68
%
496,061
966
0.77
%
Borrowings
74,397
187
1.00
%
45,513
157
1.37
%
Total interest-bearing liabilities
653,018
1,172
0.71
%
541,574
1,123
0.82
%
Noninterest-bearing liabilities:
Demand deposits
64,995
43,449
Other liabilities
5,307
5,598
Total liabilities
723,320
590,621
Stockholders
’
equity
111,812
105,810
Total liabilities and stockholders
’
equity
$
835,132
$
696,431
Net interest income
8,812
7,724
Interest rate spread
4.50
%
4.73
%
Net interest margin
4.59
%
4.85
%
(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.
32
Average Balance Sheets and Net Interest
Analysis For the Nine Months Ended
9/30/2014
9/30/2013
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)
$
583,432
$
25,037
5.74
%
$
513,577
$
24,277
6.32
%
Investment securities
88,115
1,923
2.91
%
84,095
1,699
2.69
%
Other earning assets
23,044
591
3.43
%
41,230
443
1.44
%
Total earning assets
694,591
27,551
5.30
%
638,902
26,419
5.53
%
Allowance for loan losses
(7,434
)
(7,619
)
Total non-earning assets
74,971
71,558
Total assets
$
762,128
$
702,841
Liabilities and stockholders
’
equity
Interest-bearing liabilities:
NOW accounts
$
23,552
19
0.11
%
$
23,520
46
0.26
%
Money market accounts
128,133
264
0.28
%
151,889
411
0.36
%
Savings accounts
24,220
113
0.62
%
11,232
48
0.57
%
Time deposits
356,167
2,383
0.89
%
315,522
2,581
1.09
%
Total interest-bearing deposits
532,072
2,779
0.70
%
502,163
3,086
0.82
%
Borrowings
62,305
514
1.10
%
46,182
465
1.35
%
Total interest-bearing liabilities
594,377
3,293
0.74
%
548,345
3,551
0.87
%
Noninterest-bearing liabilities:
Demand deposits
53,743
44,313
Other liabilities
4,899
5,380
Total liabilities
653,019
598,038
Stockholders
’
equity
109,109
104,803
Total liabilities and stockholders
’
equity
$
762,128
$
702,841
Net interest income
$
24,258
$
22,868
Interest rate spread
4.56
%
4.66
%
Net interest margin
4.67
%
4.79
%
(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 loan loss provision for the third quarter and the nine months ended September 30, 2014 was $975 thousand and $2.3 million, respectively, compared to $1.2 million and $3.0 million for the same periods last year. Charge offs for the three and nine months ended September 30, 2014 were $1.2 million and $2.4 million, respectively, compared to $1.2 million and $3.0 million for the same periods in 2013.
33
Noninterest Income
The following tables present the major categories of noninterest income for the three and nine months ended September 30, 2014 and 2013:
For the Three Months Ended
September 30,
2014
2013
Change
(dollars in thousands)
Account maintenance and deposit service fees
$
220
$
198
$
22
Income from bank-owned life insurance
159
147
12
Equity income from mortgage affiliate
176
-
176
Other
54
30
24
Total noninterest income
$
609
$
375
$
234
For the Nine Months Ended
September 30,
2014
2013
Change
(dollars in thousands)
Account maintenance and deposit service fees
$
594
$
593
$
1
Income from bank-owned life insurance
455
445
10
Equity income from mortgage affiliate
507
-
507
Gain on other assets
202
13
189
Net gain on sale of available for sale securities
-
142
(142
)
Net impairment losses recognized in earnings
(41
)
(3
)
(38
)
Other
145
169
(24
)
Total noninterest income
$
1,862
$
1,359
$
503
During the third quarter of 2014 Sonabank had noninterest income of $609 thousand compared to noninterest income of $375 thousand during the third quarter of 2013. We recognized income from our investment in STM in the amount of $176 thousand.
Noninterest income increased to $1.9 million in the first nine months of 2014 from $1.4 million during the first nine months of 2013. In addition to income from the STM investment in the amount of $507 thousand, we sold part of our investment in CapitalSouth Partners Fund III, a Small Business Investment Company, for a gain of $202 thousand.
34
Noninterest Expense
The following tables present the major categories of noninterest expense for the three and nine months ended September 30, 2014 and 2013:
For the Three Months Ended
September 30,
2014
2013
Change
(dollars in thousands)
Salaries and benefits
$
2,671
$
2,338
$
333
Occupancy expenses
804
768
36
Furniture and equipment expenses
195
197
(2
)
Amortization of core deposit intangible
61
123
(62
)
Virginia franchise tax expense
113
115
(2
)
Merger expenses
65
-
65
FDIC assessment
149
218
(69
)
Data processing expense
146
131
15
Telephone and communication expense
198
166
32
Change in FDIC indemnification asset
403
113
290
Net (gain) loss on other real estate owned
(194
)
(698
)
504
Other operating expenses
678
790
(112
)
Total noninterest expense
$
5,289
$
4,261
$
1,028
For the Nine Months Ended
September 30,
2014
2013
Change
(dollars in thousands)
Salaries and benefits
$
7,487
$
6,760
$
727
Occupancy expenses
2,335
2,280
55
Furniture and equipment expenses
571
524
47
Amortization of core deposit intangible
151
368
(217
)
Virginia franchise tax expense
342
357
(15
)
Merger expenses
487
-
487
FDIC assessment
401
676
(275
)
Data processing expense
406
433
(27
)
Telephone and communication expense
556
507
49
Change in FDIC indemnification asset
837
350
487
Net (gain) loss on other real estate owned
(433
)
(580
)
147
Other operating expenses
2,313
2,334
(21
)
Total noninterest expense
$
15,453
$
14,009
$
1,444
Noninterest expenses were $5.3 million and $15.5 million during the third quarter and the first nine months of 2014, respectively, compared to $4.3 million and $14.0 million during the same periods in 2013. Merger expenses were $64 thousand in the third quarter of 2014 and $487 thousand during the first nine months of 2014. There were no such expenses in 2013.
The net gain on Other Real Estate Owned (OREO) for the three months ended September 30, 2014 was $194 thousand compared to a net gain on OREO of $698 thousand for the same period in 2013. During the three months ended September 30, 2014, we sold three OREO properties resulting in gains of $354 thousand and recognized impairment in the amount of $160 thousand on two OREO properties. The gain of $698 thousand in the third quarter of 2013 consisted of a gain of $1.1 million on two OREO properties and loss and impairment charges totaling $410 thousand on four OREO properties.
35
The net gain on OREO for the nine months ended September 30, 2014 was $433 thousand compared to a gain on OREO of $580 thousand for the first nine months of 2013. The gain in 2014 resulted from the sale of eight OREO properties at a gain of $1.1 million, the sale of three properties at a loss of $466 thousand, and impairment of $160 thousand on two properties. The gain of $580 thousand in 2013 consisted of a gain of $1.3 million on four OREO properties and losses and impairment totaling $733 thousand on six OREO properties.
As a result of the analysis of the FDIC indemnification asset in the second quarter of 2014, the amortization expense of the indemnification asset increased from $350 thousand for the nine months ended September 30, 2013, to $837 thousand for the nine months ended September 30, 2014. For the quarter ended September 30, 2014, the amortization expense was $403 thousand compared to $113 thousand for the third quarter of 2013.
FINANCIAL CONDITION
Balance Sheet Overview
Total assets were $883.0 million as of September 30, 2014 compared to $716.2 million as of December 31, 2013. Net loans receivable increased from $539.0 million at the end of 2013 to $658.7 million at September 30, 2014.
Total deposits increased to $698.1 million at September 30, 2014 from $540.4 million as of December 31, 2013 largely as a result of the Prince George’s FSB acquisition. Notably, non-interest bearing demand deposits increased from a year-end 2013 level of $44.6 million to $70.7 million as of September 30, 2014. Similarly, savings account balances increased from $17.0 million to $41.0 million, and money market account balances increased from $130.9 million to $138.4 million over the same period. Prince George’s FSB was an 83 year old institution with deep relationships in its communities.
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.”
36
The following table summarizes the composition of our loan portfolio as of September 30, 2014 and December 31, 2013:
Covered
Non-covered
Total
Covered
Non-covered
Total
Loans (1)
Loans
Loans
Loans (1)
Loans
Loans
September 30, 2014
December 31, 2013
Loans secured by real estate:
Commercial real estate - owner-occupied
$
1,363
$
115,971
$
117,334
$
1,603
$
106,225
$
107,828
Commercial real estate - non-owner-occupied
5,791
182,138
187,929
5,829
150,008
155,837
Secured by farmland
-
580
580
100
508
608
Construction and land loans
-
53,302
53,302
1
39,068
39,069
Residential 1-4 family
15,358
118,423
133,781
16,631
66,482
83,113
Multi- family residential
295
22,481
22,776
585
21,496
22,081
Home equity lines of credit
24,341
10,353
34,694
25,769
6,431
32,200
Total real estate loans
47,148
503,248
550,396
50,518
390,218
440,736
Commercial loans
755
114,329
115,084
1,097
104,284
105,381
Consumer loans
78
2,015
2,093
81
1,308
1,389
Gross loans
47,981
619,592
667,573
51,696
495,810
547,506
Less deferred fees on loans
8
(1,747
)
(1,739
)
5
(1,453
)
(1,448
)
Loans, net of deferred fees
$
47,989
$
617,845
$
665,834
$
51,701
$
494,357
$
546,058
(1) Covered Loans were acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement.
As of September 30, 2014 and December 31, 2013, 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.
Loan growth has been strong in 2014. The loan portfolio, excluding the Prince George’s FSB acquisition, grew by 10.8% ($58.9 million) from December 31, 2013, mostly in commercial real estate and commercial loans. The Prince George’s FSB acquisition added another $60.9 million, or 11.1%.
The large increase in the residential 1-4 family portfolio from year-end 2013 to September 30, 2014 was attributable to the Prince George’s FSB merger ($50.6 million), and to loans purchased from STM ($7.3 million). As of September 30, 2014, there was $11.3 million in the pipeline with STM.
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.
Non-covered Loans and Assets
Non-covered loans evaluated for impairment totaled $26.3 million with allocated allowance for loan losses in the amount of $391 thousand as of September 30, 2014, including $4.1 million of nonaccrual loans. This compares to $23.2 million of impaired loans with allocated allowance for loan losses in the amount of $717 thousand at December 31, 2013, including $7.8 million of nonaccrual loans. The nonaccrual loans included SBA guaranteed amounts of $3.3 million and $1.9 million at September 30, 2014 and December 31, 2013, respectively. At September 30, 2014 and December 31, 2013 there were no loans past due 90 days or more and accruing interest.
37
Non-covered nonperforming assets decreased from $17.4 million at December 31, 2013 to $15.7 million at September 30, 2014.
Non-covered OREO as of September 30, 2014 was $11.5 million compared to $9.6 million as of the end of 2013. During the first nine months of 2014 we disposed of five non-covered properties in the aggregate amount of $2.3 million. In addition, OREO increased by an aggregate of $4.7 million as a result of foreclosures. We also recognized impairment losses on four properties totaling $400 thousand.
Sonabank has an internal loan review and a loan committee, both of which provide on-going monitoring to identify and address issues with problem loans. The loan loss provision is determined after consideration of all known relevant internal and external factors affecting loan collectability to maintain the allowance for loan and lease losses at a level necessary to absorb estimated credit losses. We believe the allowance for loan losses is sufficient to cover probable incurred credit losses at September 30, 2014.
The following table presents a comparison of non-covered nonperforming assets as of September 30, 2014 and December 31, 2013 (in thousands):
September 30,
December 31,
2014
2013
Nonaccrual loans
$
4,148
$
7,814
Loans past due 90 days and accruing interest
-
-
Total nonperforming loans
4,148
7,814
Other real estate owned
11,505
9,579
Total nonperforming assets
$
15,653
$
17,393
SBA guaranteed amounts included in nonaccrual loans
$
3,261
$
1,852
Allowance for loan losses to nonperforming loans
171.24
%
90.08
%
Allowance for loan losses to total non-covered loans
1.15
%
1.42
%
Nonperforming assets excluding SBA guaranteed loans to
total non-covered assets
1.71
%
2.35
%
The allowance for loan losses as a percentage of non-covered loans at September 30, 2014 was 1.15%, compared to 1.42% at the end of 2013. The ratio has declined largely because the loans acquired from Prince George’s FSB were booked at fair value and are not subject to a loan loss reserve. At September 30, 2014, the allowance for loan losses as a percentage of non-covered loans less the acquired Prince George’s FSB loans was 1.28%. Management believes the allowance is adequate at this time but monitors trends in past due and non-performing loans to determine whether the allowance should be increased.
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 that it would not otherwise consider. 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.
38
Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reduction in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.
During the three and nine months ending September 30, 2014, there were no loans modified in troubled debt restructurings. No TDRs defaulted during the three and nine months ending September 30, 2014, which had been modified in the previous 12 months.
Covered Loans and Assets
Covered loans identified as impaired totaled $3.8 million as of September 30, 2014 and $4.1million as of December 31, 2013. Nonaccrual loans were $819 thousand and $1.6 million at September 30, 2014 and December 31, 2013, respectively. At September 30, 2014 and December 31, 2013, there were no loans past due 90 days or more and accruing interest.
Securities
Investment securities, available for sale and held to maturity, were $92.3 million at September 30, 2014 and $84.4 million at December 31, 2013. The increase was primarily due to the purchases of $11.0 million in callable agency securities and $1.3 million in municipal bonds net of repayments in the first nine months of 2014.
At September 30, 2014, we owned pooled trust preferred securities as follows (in thousands):
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
A3
BBB
$
5,773
$
5,249
$
3,829
15
%
$
268
MMCF III B
Senior Sub
A3
A-
Ba1
CC
331
325
202
34
%
6
6,104
5,574
4,031
$
274
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
509
530
41
%
591
$
400
TRAP 2007-XII C1
Mezzanine
A3
A
C
C
2,170
57
428
28
%
820
1,293
TRAP 2007-XIII D
Mezzanine
NR
A-
NR
C
2,039
-
347
19
%
7
2,032
MMC FUNDING XVIII
Mezzanine
A3
A-
Ca
C
1,095
27
328
21
%
377
691
ALESCO V C1
Mezzanine
A2
A
C
C
2,150
475
609
15
%
1,014
661
ALESCO XV C1
Mezzanine
A3
A-
C
C
3,268
30
85
33
%
679
2,559
ALESCO XVI C
Mezzanine
A3
A-
C
C
2,172
121
582
14
%
871
1,180
14,394
1,219
2,909
$
4,359
$
8,816
Total
$
20,498
$
6,793
$
6,940
(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
Our largest pooled trust preferred security is ALESCO VII A 1B , which was rated triple A at acquisition
which is now rated A3 (Moody’s,) BBB (Fitch) and B+ (S&P).
Each of these securities has been evaluated for potential impairment under accounting guidelines. 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 three months ended September 30, 2014, and we recognized OTTI charges of $41 thousand and nine months ended September 30, 2014 related to the TPREF Funding II security. 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.
Other securities in our investment portfolio are as follows:
·
residential government-sponsored mortgage-backed securities in the amount of $22.4 million and residential government-sponsored collateralized mortgage obligations totaling $3.7 million
·
callable agency securities in the amount of $41.0 million
·
municipal bonds in the amount of $17.8 million with a taxable equivalent yield of 3.17% and ratings as follows:
Rating
Amount
Service
Rating
(in thousands)
Moody
’
s
Aaa
$
505
Moody’s
Aa2
3,631
Moody’s
Aa3
718
Moody’s
A1
1,180
Standard & Poor’s
AAA
3,136
Standard & Poor’s
AA+
580
Standard & Poor’s
AA
7,478
Standard & Poor’s
AA-
603
$
17,831
In accordance with regulatory guidance we have performed an independent analysis on each security and monitor the portfolio on an ongoing basis.
·
SARM 2005-22 1A2 in the amount of $612 thousand, a residential collateralized mortgage obligation that is not government-sponsored
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.
40
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, 2014, 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, 2014, we had $109.9 million of unfunded lines of credit and undisbursed construction loan funds. Our approved loan commitments were $6.3 million at September 30, 2014. Management anticipates that funding requirements for these commitments can be met from the normal sources of funds.
Capital Resources
The following table provides a comparison of our leverage and risk-weighted capital ratios and the leverage and risk-weighted capital ratios of the bank at the dates indicated to the minimum and well-capitalized regulatory standards (dollars in thousands):
Required
For Capital
To Be Categorized as
Actual
Adequacy Purposes
Well Capitalized
Amount
Ratio
Amount
Ratio
Amount
Ratio
September 30, 2014
Southern National
Tier 1 risk-based capital ratio
$
105,877
16.36
%
$
25,887
4.00
%
$
38,831
6.00
%
Total risk-based capital ratio
113,002
17.46
%
51,774
8.00
%
64,718
10.00
%
Leverage ratio
105,877
12.88
%
32,881
4.00
%
41,102
5.00
%
Sonabank
Tier 1 risk-based capital ratio
$
104,211
16.11
%
$
25,874
4.00
%
$
38,811
6.00
%
Total risk-based capital ratio
111,336
17.21
%
51,748
8.00
%
64,685
10.00
%
Leverage ratio
104,211
12.68
%
32,868
4.00
%
41,085
5.00
%
December 31, 2013
Southern National
Tier 1 risk-based capital ratio
$
99,700
18.56
%
$
21,489
4.00
%
$
32,234
6.00
%
Total risk-based capital ratio
106,406
19.81
%
42,978
8.00
%
53,723
10.00
%
Leverage ratio
99,700
14.22
%
28,038
4.00
%
35,048
5.00
%
Sonabank
Tier 1 risk-based capital ratio
$
98,958
18.43
%
$
21,478
4.00
%
$
32,217
6.00
%
Total risk-based capital ratio
105,660
19.68
%
42,956
8.00
%
53,695
10.00
%
Leverage ratio
98,958
14.12
%
28,027
4.00
%
35,034
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.
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, 2014 and as of December 31, 2013, and all changes are within our ALM Policy guidelines. The effect of the PGFSB merger was less negative than anticipated. The impact from the fixed rate mortgage loans acquired was offset by the lengthening of certificate of deposit maturities. Overall the duration of deposits increased and the duration of loans decreased.
Sensitivity of Economic Value of Equity
As of September 30, 2014
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
$
118,323
$
(19,108
)
-13.90
%
13.40
%
101.67
%
Up 300
121,894
(15,537
)
-11.31
%
13.80
%
104.74
%
Up 200
126,228
(11,203
)
-8.15
%
14.30
%
108.46
%
Up 100
131,831
(5,600
)
-4.07
%
14.93
%
113.28
%
Base
137,431
-
0.00
%
15.56
%
118.09
%
Down 100
132,749
(4,682
)
-3.41
%
15.03
%
114.07
%
Down 200
127,891
(9,540
)
-6.94
%
14.48
%
109.89
%
Sensitivity of Economic Value of Equity
As of December 31, 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
$
104,514
$
(15,340
)
-12.80
%
14.59
%
98.03
%
Up 300
106,947
(12,907
)
-10.77
%
14.93
%
100.31
%
Up 200
110,177
(9,677
)
-8.07
%
15.38
%
103.34
%
Up 100
114,794
(5,060
)
-4.22
%
16.03
%
107.67
%
Base
119,854
-
0.00
%
16.74
%
112.42
%
Down 100
117,479
(2,375
)
-1.98
%
16.40
%
110.19
%
Down 200
114,952
(4,902
)
-4.09
%
16.05
%
107.82
%
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, 2014 and December 31, 2013 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. The effect of the PGFSB merger was less negative than anticipated as previously mentioned in the discussion of EVE.
44
Sensitivity of Net Interest Income
As of September 30, 2014
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
$
38,911
$
7,678
4.67
%
0.91
%
Up 300
36,678
5,445
4.40
%
0.64
%
Up 200
34,517
3,284
4.15
%
0.39
%
Up 100
32,679
1,446
3.93
%
0.17
%
Base
31,233
-
3.76
%
0.00
%
Down 100
31,056
(177
)
3.74
%
-0.02
%
Down 200
30,565
(668
)
3.68
%
-0.08
%
Sensitivity of Net Interest Income
As of December 31, 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
$
32,376
$
5,627
4.87
%
0.83
%
Up 300
30,565
$
3,816
4.60
%
0.56
%
Up 200
28,856
$
2,107
4.35
%
0.31
%
Up 100
27,547
$
798
4.16
%
0.12
%
Base
26,749
$
-
4.04
%
0.00
%
Down 100
27,206
$
457
4.11
%
0.07
%
Down 200
26,319
$
(430
)
3.97
%
-0.07
%
45
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.
46
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, 2014.
ITEM 1A – RISK FACTORS
As of September 30, 2014 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, 2013.
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
47
ITEM 6 - EXHIBITS
(a) Exhibits.
Exhibit No.
Description
31.1*
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
* Filed with this Quarterly Report on Form 10-Q
** Furnished with this Quarterly Report on Form 10-Q
48
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Southern National Bancorp of Virginia, Inc.
(Registrant)
November 10, 2014
/s/ Georgia S. Derrico
(Date)
Georgia S. Derrico,
Chairman of the Board and Chief Executive Officer
November 10, 2014
/s/ William H. Lagos
(Date)
William H. Lagos,
Senior Vice President and Chief Financial Officer
49