Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2022
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
For the transition period from ______ to ______
Commission file number: 0-50765
VILLAGE BANK AND TRUST FINANCIAL CORP.
(Exact name of registrant as specified in its charter)
Virginia
16-1694602
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization)
Identification No.)
13319 Midlothian Turnpike, Midlothian, Virginia
23113
(Address of principal executive offices)
(Zip code)
804-897-3900
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, par value $4.00 per share
VBFC
Nasdaq Capital Market
Indicate by check 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 ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer ☐
Accelerated Filer ☐
Non-Accelerated Filer ☒
Smaller Reporting Company ☒
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date.
1,476,165 shares of common stock, $4.00 par value, outstanding as of April 29, 2022
Village Bank and Trust Financial Corp.
Form 10-Q
TABLE OF CONTENTS
Part I – Financial Information
Item 1. Financial Statements
Consolidated Balance Sheets March 31, 2022 (unaudited) and December 31, 2021
3
Consolidated Statements of Income For the Three Months Ended March 31, 2022 and 2021 (unaudited)
4
Consolidated Statements of Comprehensive Income (Loss) For the Three Months Ended March 31, 2022 and 2021 (unaudited)
5
Consolidated Statements of Shareholders’ Equity For the Three Months Ended March 31, 2022 and 2021 (unaudited)
6
Consolidated Statements of Cash Flows For the Three Months Ended March 31, 2022 and 2021 (unaudited)
7
Notes to Consolidated Financial Statements (unaudited)
8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
34
Item 3. Quantitative and Qualitative Disclosures About Market Risk
47
Item 4. Controls and Procedures
Part II – Other Information
Item 1. Legal Proceedings
48
Item 1A. Risk Factors
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
Item 4. Mine Safety Disclosures
Item 5. Other Information
Item 6. Exhibits
Signatures
49
2
PART I – FINANCIAL INFORMATION
ITEM 1 – FINANCIAL STATEMENTS
Village Bank and Trust Financial Corp. and Subsidiary
Consolidated Balance Sheets
March 31, 2022 (Unaudited) and December 31, 2021*
(in thousands, except share and per share data)
March 31,
December 31,
2022
2021
Assets
Cash and due from banks
$
19,091
12,071
Federal funds sold
49,393
80,545
Total cash and cash equivalents
68,484
92,616
Investment securities available for sale, at fair value
139,866
94,699
Restricted stock, at cost
714
694
Loans held for sale
7,507
5,141
Loans
Outstandings
518,642
526,457
Allowance for loan losses
(3,403)
(3,423)
Deferred fees and costs, net
122
(433)
Total loans, net
515,361
522,601
Premises and equipment, net
11,724
11,824
Bank owned life insurance
12,560
12,494
Accrued interest receivable
3,180
3,245
Other assets
5,021
5,087
Total Assets
764,417
748,401
Liabilities and Shareholders’ Equity
Liabilities
Deposits
Noninterest bearing demand
279,756
268,804
Interest bearing
403,917
395,244
Total deposits
683,673
664,048
Long-term debt - trust preferred securities
8,764
Subordinated debt, net
5,668
5,660
Accrued interest payable
64
68
Other liabilities
4,768
6,460
Total liabilities
702,937
685,000
Shareholders’ equity
Common stock, $4 par value, 10,000,000 shares authorized; 1,476,392 shares issued and outstanding at March 31, 2022 and 1,473,469 shares issued and outstanding at December 31, 2021
5,835
5,822
Additional paid-in capital
54,891
54,814
Retained earnings
5,103
3,509
Stock in directors rabbi trust
(689)
(730)
Directors deferred fees obligation
689
730
Accumulated other comprehensive loss
(4,349)
(744)
Total shareholders’ equity
61,480
63,401
Total liabilities and shareholders' equity
* Derived from audited consolidated financial statements.
See accompanying notes to consolidated financial statements.
Consolidated Statements of Income
Three Months Ended March 31, 2022 and 2021
(Unaudited)
(in thousands, except per share data)
Three Months Ended
Interest income
5,848
6,778
Investment securities
394
250
26
Total interest income
6,268
7,031
Interest expense
263
493
Borrowed funds
144
162
Total interest expense
407
655
Net interest income
5,861
6,376
Provision for (recovery of) loan losses
(400)
—
Net interest income after provision for (recovery of) loan losses
6,261
Noninterest income
Service charges and fees
619
536
Mortgage banking income, net
878
3,491
Other
131
143
Total noninterest income
1,628
4,170
Noninterest expense
Salaries and benefits
3,524
3,421
Occupancy
331
352
Equipment
288
256
Supplies
38
41
Professional and outside services
725
691
Advertising and marketing
112
118
FDIC insurance premium
58
66
Other operating expense
606
568
Total noninterest expense
5,682
5,513
Income before income tax expense
2,207
5,033
Income tax expense
1,136
Net income
1,800
3,897
Earnings per share, basic
1.24
2.66
Earnings per share, diluted
Consolidated Statements of Comprehensive Income (Loss)
Three Months ended March 31, 2022 and 2021
(in thousands)
Other comprehensive loss
Unrealized holding losses arising during the period
(4,566)
(560)
Tax effect
959
Net change in unrealized holding losses on securities available for sale, net of tax
(3,607)
(442)
Minimum pension adjustment
(1)
Minimum pension adjustment, net of tax
Total other comprehensive loss
(3,605)
(440)
Total comprehensive income (loss)
(1,805)
3,457
Consolidated Statements of Shareholders' Equity
(In thousands)
Three Months Ended March 31, 2022
Directors
Accumulated
Additional
Stock in
Deferred
Common
Paid-in
Retained
Fees
Comprehensive
Stock
Capital
Earnings
Rabbi Trust
Obligation
Income (loss)
Total
Balance, December 31, 2021
Restricted stock redemption
(41)
Vesting of restricted stock
12
(12)
Exercise of stock options
1
Stock based compensation
90
Cash dividend declared ($0.14 per share)
(206)
Balance, March 31, 2022
Three Months Ended March 31, 2021
Deficit
Balance, December 31, 2020
5,794
54,510
(8,738)
(771)
771
430
51,996
(2)
85
Balance, March 31, 2021
5,796
54,593
(4,841)
(10)
55,538
See accompanying notes to consolidated financial statements
Consolidated Statements of Cash Flows
Cash Flows from Operating Activities
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Depreciation and amortization
133
142
Amortization of debt issuance costs
Deferred income taxes
(83)
Gain on sales of loans held for sale
(1,211)
(4,175)
Loss on sale and disposal of premises and equipment
10
Stock compensation expense
Proceeds from sale of mortgage loans
43,859
112,769
Origination of mortgage loans held for sale
(45,014)
(91,204)
Amortization of premiums and accretion of discounts on securities, net
43
Increase in bank owned life insurance
(66)
(46)
Net change in:
Interest receivable
65
150
942
607
Interest payable
(4)
(60)
(1,692)
(1,386)
Net cash (used in) provided by operating activities
(1,339)
20,757
Cash Flows from Investing Activities
Purchases of available for sale securities
(52,363)
(6,378)
Proceeds from maturities, calls and paydowns of available for sale securities
2,564
4,248
Net decrease (increase) in loans
7,640
(29,889)
Purchases of premises and equipment, net
(33)
(271)
Purchase of bank owned life insurance
(4,408)
(Purchase) redemptions of restricted stock, net
(20)
Net cash used in investing activities
(42,212)
(36,567)
Cash Flows from Financing Activities
Cash dividends paid
Net increase in deposits
19,625
31,674
Net decrease in other borrowings
(24,393)
Net cash provided by financing activities
19,419
7,281
Net decrease in cash and cash equivalents
(24,132)
(8,529)
Cash and cash equivalents, beginning of period
43,451
Cash and cash equivalents, end of period
34,922
Supplemental Disclosure of Cash Flow Information
Cash payments for interest
411
715
Cash payments for taxes
161
127
Supplemental Schedule of Non-Cash Activities
Unrealized losses on securities available for sale
Right of use assets obtained in exchange for new operating lease liabilities
243
Notes to Consolidated Financial Statements
Note 1 – Principles of presentation
Village Bank and Trust Financial Corp. (the “Company”) is the holding company of Village Bank (the “Bank”). The consolidated financial statements include the accounts of the Company, the Bank and the Bank’s subsidiary, Village Bank Mortgage Corporation. All material intercompany balances and transactions have been eliminated in consolidation.
In the opinion of management, the accompanying condensed consolidated financial statements of the Company have been prepared on the accrual basis in accordance with generally accepted accounting principles for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, all adjustments that are, in the opinion of management, necessary for a fair presentation have been included. The results of operations for the three month period ended March 31, 2022 are not necessarily indicative of the results to be expected for the full year ending December 31, 2022. The unaudited interim financial statements should be read in conjunction with the audited financial statements and notes to financial statements that are presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 as filed with the Securities and Exchange Commission (“SEC”).
Note 2 – Use of estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the balance sheets and statements of income for the period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change include the determination of the allowance for loan losses and its related provision including impaired loans and troubled debt restructurings (“TDRs”).
Note 3 – Earnings per common share
The following table presents the basic and diluted earnings per common share computation (in thousands, except per share data):
Three Months Ended March 31,
Numerator
Net income - basic and diluted
Denominator
Weighted average shares outstanding - basic
1,457
1,467
Dilutive effect of common stock options
Weighted average shares outstanding - diluted
Earnings per share - basic
Earnings per share - diluted
Applicable guidance requires that outstanding, unvested share-based payment awards that contain voting rights and rights to nonforfeitable dividends participate in undistributed earnings with common shareholders. Accordingly, the weighted average number of shares of the Company’s common stock used in the calculation of basic and diluted net income per common share includes unvested shares of the Company’s outstanding restricted common stock.
The vesting of 6,264 and 6,238 at March 31, 2022 and 2021, respectively, of the unvested restricted units included in Note 10 “Stock incentive plan” was dependent upon meeting certain performance criteria. As of March 31, 2022 and 2021, it was indeterminable whether
these unvested restricted units would vest and as such the underlying shares were excluded from common shares issued and outstanding at such date and were not included in the computation of earnings per share for such period.
Note 4 – Investment securities available for sale
The amortized cost and fair value of investment securities available for sale as of March 31, 2022 and December 31, 2021 are as follows (in thousands):
Gross
Amortized
Unrealized
Cost
Gains
Losses
Fair Value
March 31, 2022
U.S. Government agency obligations
61,258
(2,186)
59,072
Mortgage-backed securities
68,803
11
(2,959)
65,855
Municipals
2,270
(260)
2,010
Subordinated debt
13,009
87
(167)
12,929
145,340
98
(5,572)
December 31, 2021
41,513
22
(536)
40,999
40,806
302
(613)
40,495
2,271
(62)
2,209
11,016
(110)
10,996
95,606
414
(1,321)
At March 31, 2022 and December 31, 2021, the Company had no investment securities pledged to secure borrowings from the Federal Home Loan Bank of Atlanta ("FHLB").
9
There were no sales of available for sale securities for the three months ended March 31, 2022 and 2021.
Investment securities available for sale that have an unrealized loss position at March 31, 2022 and December 31, 2021 are detailed below (in thousands):
Securities in a loss
position for less than
position for more than
12 Months
Fair
Value
58,380
49,014
(1,849)
10,716
(1,110)
59,730
904
(87)
1,106
(173)
4,595
(160)
(7)
5,088
112,893
(4,282)
12,315
(1,290)
125,208
39,617
21,911
(448)
4,518
(165)
26,429
2,208
919
(80)
470
(30)
1,389
64,655
(1,126)
4,988
(195)
69,643
As of March 31, 2022, there were 44 investments available for sale totaling $112,893,000 that were in a continuous loss position for less than 12 months and had an unrealized loss of $4,282,000. There were 10 investments available for sale totaling $12,315,000 that had been in a continuous loss position for more than 12 months and had an unrealized loss of $1,290,000.
All of the unrealized losses are attributable to movements in interest rates and not to credit deterioration. Currently, the Company believes that it is probable that the Company will be able to collect all amounts due according to the contractual terms of the investments. Because the decline in fair value is attributable to changes in interest rates and not to credit quality, and because it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider these investments to be other than temporarily impaired at March 31, 2022.
The amortized cost and estimated fair value of investment securities available for sale as of March 31, 2022, by contractual maturity, are as follows (in thousands):
Less than one year
500
501
One to five years
60,128
57,939
Five to ten years
17,601
17,479
More than ten years
67,111
63,947
Note 5 – Loans and allowance for loan losses
Loans classified by type as of March 31, 2022 and December 31, 2021 are as follows (dollars in thousands):
Amount
%
Construction and land development
Residential
6,032
1.16
6,805
1.29
Commercial
36,659
7.07
42,344
8.05
42,691
8.23
49,149
9.34
Commercial real estate
Owner occupied
123,821
23.88
113,108
21.48
Non-owner occupied
132,975
25.64
129,786
24.65
Multifamily
12,561
2.42
11,666
2.25
Farmland
994
0.19
977
270,351
52.13
255,537
48.54
Consumer real estate
Home equity lines
19,380
3.74
17,977
3.41
Secured by 1-4 family residential,
First deed of trust
60,567
11.68
62,277
11.83
Second deed of trust
16,464
3.17
12,118
2.31
96,411
18.59
92,372
17.55
Commercial and industrial loans
(except those secured by real estate)
81,099
15.64
100,421
19.07
Guaranteed student loans
24,693
4.76
25,975
4.93
Consumer and other
3,397
0.65
3,003
0.57
Total loans
100.0
Less: allowance for loan losses
The Bank has a purchased portfolio of rehabilitated student loans guaranteed by the Department of Education (“DOE”). The guarantee covers approximately 98% of principal and accrued interest. The loans are serviced by a third-party servicer that specializes in handling the special needs of the DOE student loan programs.
Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans, included in commercial and industrial loans in the above table, were $17,023,000 and $32,601,000 as of March 31, 2022 and December 31, 2021, respectively.
Loans pledged as collateral with the FHLB as part of their lending arrangement with the Company totaled $41,571,000 and $35,510,000 as of March 31, 2022 and December 31, 2021, respectively.
Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on nonaccrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Loans may be placed on nonaccrual status regardless of whether or not such loans are considered past due as long as the remaining recorded investment in the loan is deemed fully collectible. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
The following table provides information on nonaccrual loans segregated by type at the dates indicated (in thousands):
282
286
300
Secured by 1-4 family residential
348
556
358
198
1,006
1,054
19
1,307
1,359
The Company assigns risk rating classifications to its loans. These risk ratings are divided into the following groups:
The following tables provide information on the risk rating of loans at the dates indicated (in thousands):
Risk Rated
1‑4
34,022
2,637
40,054
115,251
5,047
3,523
121,451
11,242
250,257
16,289
3,805
18,457
623
56,853
2,824
890
16,025
81
91,335
3,528
1,548
79,241
1,619
239
3,368
29
488,948
24,102
5,592
39,707
46,512
103,370
6,181
3,557
114,168
15,332
230,181
21,513
3,843
17,054
57,932
3,605
740
11,492
429
197
86,478
4,657
1,237
98,362
1,806
253
2,972
31
490,480
30,644
5,333
13
The following table presents the aging of the recorded investment in past due loans and leases as of the dates indicated (in thousands):
Greater
Investment >
30‑59 Days
60‑89 Days
Than
Total Past
90 Days and
Past Due
90 Days
Due
Current
Accruing
123,791
270,321
Secured by 1‑4 family residential
229
60,338
30
16,494
259
96,182
96,441
1,561
79,538
804
338
2,101
3,243
21,450
2,624
5,063
513,579
Recorded
30-59 Days
60-89 Days
1,031
99,390
956
791
1,961
3,708
22,267
1,987
4,739
521,718
14
Loans greater than 90 days past due are student loans that are guaranteed by the DOE which covers approximately 98% of the principal and interest. Accordingly, these loans will not be placed on nonaccrual status and are not considered to be impaired.
Loans are considered impaired when, based on current information and events it is probable the Company will be unable to collect all amounts when due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Loans evaluated individually for impairment include non-performing loans, such as loans on non-accrual, non-guaranteed loans past due by 90 days or more, restructured loans and other loans selected by management. The evaluations are based upon discounted expected cash flows or collateral valuations. If the evaluation shows that a loan is individually impaired, then a specific reserve is established for the amount of impairment. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible. Impaired loans are set forth in the following table as of the dates indicated (in thousands):
Unpaid
Principal
Related
Investment
Balance
Allowance
With no related allowance recorded
4,720
4,735
4,776
4,791
1,444
1,458
6,164
6,179
6,234
6,249
1,808
1,873
234
402
238
406
2,342
2,510
2,411
2,579
180
185
8,686
8,869
8,830
9,013
With an allowance recorded
267
146
40
305
50
413
4,983
4,998
5,043
5,058
6,427
6,442
6,501
6,516
1,951
2,019
396
564
2,647
2,815
2,557
2,725
9,254
9,437
9,243
9,426
15
The following is a summary of average recorded investment in impaired loans with and without a valuation allowance and interest income recognized on those loans for the periods indicated (in thousands):
For the Three Months Ended
March 31, 2021
Average
Interest
Income
Recognized
4,942
3,849
1,655
17
1,921
6,597
5,770
88
1,850
20
2,064
23
447
762
2,597
3,126
42
190
9,384
71
9,204
130
562
147
94
187
120
84
320
766
5,075
35
4,411
6,730
52
6,332
1,997
2,158
487
788
2,784
25
3,246
45
246
9,704
77
9,970
16
Included in impaired loans are loans classified as TDRs. A modification of a loan’s terms constitutes a TDR if the creditor grants a concession to the borrower for economic or legal reasons related to the borrower’s financial difficulties that it would not otherwise consider. For loans classified as impaired TDRs, the Company further evaluates the loans as performing or nonaccrual. To restore a nonaccrual loan that has been formally restructured in a TDR to accrual status, we perform a current, well documented credit analysis supporting a return to accrual status based on the borrower’s financial condition and prospects for repayment under the revised terms. Otherwise, the TDR must remain in nonaccrual status. The analysis considers the borrower’s sustained historical repayment performance for a reasonable period to the return-to-accrual date, but may take into account payments made for a reasonable period prior to the restructuring if the payments are consistent with the modified terms. A sustained period of repayment performance generally would be a minimum of six months and would involve payments in the form of cash or cash equivalents.
An accruing loan that is modified in a TDR can remain in accrual status if, based on a current well-documented credit analysis, collection of principal and interest in accordance with the modified terms is reasonably assured, and the borrower has demonstrated sustained historical repayment performance for a reasonable period before modification. The following is a summary of performing and nonaccrual TDRs and the related specific valuation allowance by portfolio segment for the periods indicated (dollars in thousands).
Specific
Valuation
Performing
Nonaccrual
3,202
1,162
4,646
4,364
First deeds of trust
1,446
1,268
178
Second deeds of trust
96
1,542
1,306
236
6,207
5,670
537
Number of loans
27
1,172
4,701
4,415
1,666
1,279
387
99
59
1,765
1,319
446
6,485
5,734
751
28
The following table provides information about TDRs identified during the indicated periods (dollars in thousands).
Pre-
Post-
Modification
Number of
A TDR payment default occurs when, within 12 months of the original TDR modification, either a full or partial charge-off occurs or a TDR becomes 90 days or more past due. The specific reserve associated with a TDR is reevaluated when a TDR payment default occurs. There were no defaults on TDRs that were modified as TDRs during the prior 12 month period ended March 31, 2022 and 2021.
The Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), as amended by the Consolidated Appropriations Act 2021 (“CAA”), permits financial institutions to suspend requirements under GAAP for loan modifications to borrowers affected by COVID-19 that would otherwise be characterized as TDRs and suspend any determination related thereto if (i) the loan modification is made between March 1, 2020 and the earlier of January 1, 2022 or 60 days after the end of the COVID-19 emergency declaration and (ii) the applicable loan was not more than 30 days past due as of December 31, 2019. In addition, federal bank regulatory authorities have issued guidance to encourage financial institutions to make prudent loan modifications for borrowers affected by COVID-19 and have assured financial institutions that they will neither receive supervisory criticism for such prudent loan modifications, nor be required by examiners to automatically categorize COVID-19-related loan modifications as TDRs. As of March 31, 2022 and December 31, 2021, all previously modified loans had returned to contractual payment terms. The Company’s modification program primarily included payment deferrals and interest only modifications.
18
Activity in the allowance for loan losses is as follows for the periods indicated (in thousands):
Provision for
Beginning
(Recovery of)
Ending
Loan Losses
Charge-offs
Recoveries
57
(11)
46
199
245
833
892
1,083
37
1,953
2,037
(58)
123
(6)
(269)
80
182
(333)
361
210
486
(68)
Student loans
(9)
63
Unallocated
422
(55)
367
3,423
389
3,403
214
(114)
100
285
(117)
168
499
(231)
268
1,047
(148)
899
1,421
(135)
1,286
2,517
(293)
2,224
24
166
(21)
79
(26)
67
269
(56)
228
408
(13)
410
(3)
(8)
76
36
154
594
748
3,970
3,992
Year Ended December 31, 2021
(157)
(213)
(214)
(352)
(578)
(23)
(54)
(84)
51
(76)
73
(35)
39
(500)
The amount of the loan loss provision (recovery) is determined by an evaluation of the level of loans outstanding, the level of nonperforming loans, historical loan loss experience, delinquency trends, underlying collateral values, the amount of actual losses charged to the reserve in a given period and assessment of present and anticipated economic conditions. Loans originated under PPP are not considered in the evaluation of the allowance for loan losses because these loans carry a 100% guarantee from the SBA; however, if the collectability on the guarantee on a loan is at risk that loan will be included in the evaluation of the allowance for loan losses.
The level of the allowance reflects changes in the size of the portfolio or in any of its components as well as management’s continuing evaluation of industry concentrations, specific credit risk, loan loss experience, current loan portfolio quality, and present economic, political and regulatory conditions. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgement, should be charged off. While management utilizes its best judgement and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond the Company’s control, including the performance of the Company’s loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.
The Company recorded a recovery of provision for loan losses expense of $400,000 for the three month period ended March 31, 2022. The Company did not recored a provision for loan losses expense for the three months ended March 31, 2021. The recovery of provision for the three month period ended March 31, 2022 was driven by improving macroeconomic conditions and credit quality remaining strong. The lack of a provision for loan losses expense for the three months ended March 31, 2021 was because of a reduction in the qualitative factors which was driven by improving economic factors as the vaccine rollout continued, improved credit metrics, and reductions in loan deferrals. While the variants of the COVID-19 virus and economic challenges due to higher inflation remain risks to credit quality, we believe our current level of allowance for loan losses is sufficient.
The allowance for loan losses at each of the periods presented includes an amount that could not be identified to individual types of loans referred to as the unallocated portion of the allowance. We recognize the inherent imprecision in estimates of losses due to various uncertainties and the variability related to the factors used in calculation of the allowance. The allowance for loan losses included an unallocated portion of approximately $367,000, $422,000, and $748,000 at March 31, 2022, December 31, 2021, and March 31, 2021, respectively.
Loans were evaluated for impairment as follows for the periods indicated (in thousands):
Recorded Investment in Loans
Individually
Collectively
889
118,838
131,531
2,034
263,924
19,080
111
58,616
395
16,069
163
2,646
93,765
80,919
3,353
9,253
509,389
829
108,065
128,328
1,949
249,036
17,677
116
60,258
11,880
175
89,815
100,236
451
3,412
517,214
21
Note 6 – Deposits
Deposits as of March 31, 2022 and December 31, 2021 were as follows (dollars in thousands):
Demand accounts
40.9
40.5
Interest checking accounts
92,534
13.5
89,599
Money market accounts
196,718
28.8
187,942
28.3
Savings accounts
55,489
8.1
54,106
Time deposits of $250,000 and over
6,647
1.0
6,977
1.1
Other time deposits
52,529
7.7
56,620
8.5
Note 7 – Borrowings
The Company uses both short-term and long-term borrowings to supplement deposits when they are available at a lower overall cost to the Company or they can be invested at a positive rate of return.
As a member of the Federal Home Loan Bank of Atlanta, the Bank is required to own capital stock in the FHLB and is authorized to apply for advances from the FHLB. The Company held $373,000 in FHLB stock at March 31, 2022 and $353,000 at December 31, 2021, which is held at cost. Each FHLB credit program has its own interest rate, which may be fixed or variable, and range of maturities. The FHLB may prescribe the acceptable uses to which the advances may be put, as well as on the size of the advances and repayment provisions. The FHLB borrowings are secured by the pledge of commercial loans and 1-4 family residential loans. The Company had no outstanding FHLB advances at March 31, 2022 or December 31, 2021.
Through the Federal Reserve Bank of Richmond, the Company could borrow funds through the Paycheck Protection Program Liquidity Fund (“PPPLF”), which were secured by the Company’s PPP loans. The PPPLF ceased extending credit on July 30, 2021. The Company did not have outstanding advances under the PPPLF at March 31, 2022 or December 31, 2021.
The Company uses federal funds purchased and repurchase agreements for short-term borrowing needs. Securities sold under agreements to repurchase are classified as borrowings and generally mature within one to four days from the transaction date. Securities sold under agreements to repurchase are reflected at the amount of cash received in connection with the transaction. The Company may be required to provide additional collateral based on the fair value of the underlying securities. There were no borrowings against the lines at March 31, 2022 or December 31, 2021.
The Company’s unused lines of credit for future borrowings total approximately $66.2 million at March 31, 2022, which consists of $23.4 million available from the FHLB, $10 million on revolving bank line of credit, $7.8 million under secured federal funds agreements with third party financial institutions, and $25 million in repurchase lines of credit with third party financial institutions. Additional loans and securities are available that can be pledged as collateral for future borrowings from the Federal Reserve Bank of Richmond or the FHLB above the current lendable collateral value.
Note 8 – Trust preferred securities
During the first quarter of 2005, Southern Community Financial Capital Trust I, a wholly-owned unconsolidated subsidiary of the Company, was formed for the purpose of issuing redeemable securities. On February 24, 2005, $5.2 million of Trust Preferred Capital Notes were issued through a pooled underwriting. The securities have a floating rate of interest indexed to the London InterBank Offered Rate (“LIBOR”) (three-month LIBOR plus 2.15)% which adjusts, and is payable, quarterly. The interest rate at March 31, 2022 was 2.99%. The securities were redeemable at par beginning on March 15, 2010 and each quarter after such date until the securities mature on March 15, 2035. No amounts have been redeemed at March 31, 2022 and there are no plans to do so. The principal asset of the Trust is $5.2 million of the Company’s junior subordinated debt securities with like maturities and like interest rates to the Trust Preferred Capital Notes.
During the third quarter of 2007, Village Financial Statutory Trust II, a wholly-owned unconsolidated subsidiary of the Company, was formed for the purpose of issuing redeemable securities. On September 20, 2007, $3.6 million of Trust Preferred Capital Notes were issued through a pooled underwriting. The securities have LIBOR-indexed floating rate of interest (three-month LIBOR plus 1.4)% which adjusts, and is also payable, quarterly. The interest rate at March 31, 2022 was 2.34%. The securities may be redeemed at par at any time commencing in December 2012 until the securities mature in 2037. No amounts have been redeemed at March 31, 2022 and there are no plans to do so. The principal asset of the Trust is $3.6 million of the Company’s junior subordinated debt securities with like maturities and like interest rates to the Trust Preferred Capital Notes.
The Trust Preferred Capital Notes may be included in Tier 1 capital for regulatory capital adequacy determination purposes up to 25% of Tier 1 capital after its inclusion. The portion of the Trust Preferred Capital Notes not considered as Tier 1 capital may be included in Tier 2 capital.
The obligations of the Company with respect to the issuance of the Trust Preferred Capital Notes constitute a full and unconditional guarantee by the Company of the Trust’s obligations with respect to the Trust Preferred Capital Notes. Subject to certain exceptions and limitations, the Company may elect from time to time to defer interest payments on the junior subordinated debt securities, which would result in a deferral of distribution payments on the related Trust Preferred Capital Notes and require a deferral of common dividends. The Company is current on these interest payments.
Note 9 – Subordinated Debt
On March 21, 2018, the Company issued $5,700,000 of fixed-to-floating rate subordinated notes due March 31, 2028 in a private placement. The Company received $5,539,000 in net proceeds after deducting issuance costs. The subordinated notes accrue interest at a fixed rate of 6.50% for the first five years until March 31, 2023; thereafter, the subordinated notes will accrue interest at an annual floating rate equal to three-month LIBOR plus a spread of 3.73% until maturity or early redemption. The Company may redeem the subordinated notes in whole or in part, on or after March 31, 2023. The subordinated notes are unsecured and subordinated in right of payment to all of the Company’s existing and future senior indebtedness, whether secured or unsecured, including claims of depositors and general creditors, and rank equally in right of payment with any unsecured, subordinated indebtedness that the Company may incur in the future. The carrying value of the notes totaled $5,668,000 and $5,660,000 at March 31, 2022 and December 31, 2021, respectively.
Note 10 – Stock incentive plan
In accordance with accounting standards, the Company measures the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award (with limited exceptions). That cost is recognized over the period during which an employee is required to provide service in exchange for the award rather than disclosed in the financial statements.
The following table summarizes options outstanding under the Company's stock incentive plans at the indicated dates:
Weighted
Exercise
Intrinsic
Options
Price
Per Share
Options outstanding, beginning of period
734
25.63
9.76
Granted
Forfeited
Exercised
(345)
25.50
Options outstanding, end of period
25.74
Options exercisable, end of period
During the three months ended March 31, 2022, we granted certain officers time-based restricted shares of common stock and performance-based restricted stock units. The time-based restricted shares vest ratably over a three year period provided the officer is employed with the Company on the applicable vesting date. The performance-based units, which have a two-year performance period that began on January 2, 2022, vest based on the Company’s achievement of a performance target related to return on tangible common equity over the performance period, with possible payouts ranging from 0% to 150% of the target awards.
The total number of shares underlying non-vested restricted stock was 23,800 and 24,244 at March 31, 2022 and 2021, respectively. The fair value of the stock is based on the grant date of the award and the expense is recognized over the vesting period. Unamortized stock-based compensation related to non-vested share-based compensation arrangements granted under the stock incentive plan as of March 31, 2022 and 2021 was $792,900 and $500,000, respectively. The time-based unrecognized compensation of $510,800 is expected to be recognized over a weighted average period of 1.92 years. For the period ended March 31, 2022, there were 606 forfeitures of restricted stock and restricted stock units, and no forfeitures for the period ended March 31, 2021.
A summary of changes in the Company’s non-vested restricted stock and restricted stock unit awards for the three months ended March 31, 2022 follows:
Weighted-
Aggregate
Grant-Date
Shares
Fair-Value
23,734
37.46
1,305,370
3,341
54.56
183,755
Vested
(3,880)
33.51
(213,400)
(606)
37.08
(33,330)
1,211
32.86
66,605
23,800
40.28
1,309,000
Stock-based compensation expense was approximately $90,000 and $85,000 for the three months ended March 31, 2022 and 2021, respectively.
Note 11 – Fair value
The Company determines the fair value of its financial instruments based on the requirements established in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 820: Fair Value Measurements, which provides a framework for measuring fair value under GAAP and requires an entity to maximize the use of observable inputs when measuring fair value. ASC 820 defines fair value as the exit price, the price that would be received for an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date under current market conditions.
ASC 820 establishes a hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair values hierarchy is as follows:
Level 1 Inputs — 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 Inputs — 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 Inputs — Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The Company used the following methods to determine the fair value of each type of financial instrument:
Securities: Fair values for securities available-for-sale are obtained from an independent pricing service. The prices are not adjusted. The independent pricing service uses industry-standard models to price U.S. Government agency obligations and mortgage backed securities that consider various assumptions, including time value, yield curves, volatility factors, prepayment speeds, default rates, loss severity, current market and contractual prices for the underlying financial instruments, as well as other relevant economic measures. Securities of obligations of state and political subdivisions are valued using a type of matrix, or grid, pricing in which securities are benchmarked against the treasury rate based on credit rating. Substantially all assumptions used by the independent pricing service are observable in the marketplace, can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace (Levels 1 and 2). If the inputs used to provide the evaluation for certain securities are unobservable and/or there is little, if any, market activity, then the security would fall to the lowest level of the hierarchy (Level 3).
Impaired loans: The Company does not record loans held for investment at fair value on a recurring basis. However, there are instances when a loan is considered impaired and an allowance for loan losses is established. The Company measures impairment either based on the fair value of the loan using the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent, or using the present value of expected future cash flows discounted at the loan’s effective interest rate, which is not a fair value measurement. The Company maintains a valuation allowance to the extent that this measure of the impaired loan is less than the recorded investment in the loan. When an impaired loan is measured at fair value based solely on observable market prices or a current appraisal without further adjustment for unobservable inputs, the Company records the impaired loan as a nonrecurring fair value measurement classified as Level 2. However, if based on management’s review, additional discounts to observed market prices or appraisals are required or if observable inputs are not available, the Company records the impaired loan as a nonrecurring fair value measurement classified as Level 3. Impaired loans that are measured based on expected future cash flows discounted at the loan’s effective interest rate rather than the market rate of interest, are not recorded at fair value and are therefore excluded from fair value disclosure requirements
Loans held for sale: Fair value of the Company's loans held for sale is based on observable market prices for similar instruments traded in the secondary mortgage loan markets in which the Company conducts business. The Company's portfolio of loans held for sale is classified as Level 2. Gains and losses on the sale of loans are recorded within mortgage banking income, net on the Consolidated Statements of Income.
Derivative asset – interest rate lock commitments (“IRLCs”): The Company recognizes IRLCs at fair value based on the price of the underlying loans obtained from an investor for loans that will be delivered on a best efforts basis while taking into consideration the probability that the rate lock commitments will close. All of the Company's IRLCs are classified as Level 2.
Derivative asset/liability – forward sale commitments: Best efforts sale commitments are entered into for loans intended for sale in the secondary market at the time the borrower commitment is made. The best efforts commitments are valued using the committed price to the counter-party against the current market price of the interest rate lock commitment or mortgage loan held for sale. All of the Company’s forward sale commitments are classified as Level 2.
Assets and liabilities measured at fair value under Topic 820 on a recurring and non-recurring basis are summarized below for the indicated dates (dollars in thousands):
Fair Value Measurement
at March 31, 2022 Using
Quoted Prices
in Active
Significant
Markets for
Observable
Unobservable
Carrying
Identical Assets
Inputs
(Level 1)
(Level 2)
(Level 3)
Financial Assets - Recurring
US Government Agencies
22,590
43,265
1,000
9,429
2,500
IRLC
249
Financial Liabilities - Recurring
Forward sales commitment
274
at December 31, 2021 Using
9,246
1,750
471
651
There were no Level 3 fair value measurements for financial instruments measured on a non-recurring basis at fair value at March 31, 2022 and December 31, 2021.
ASC 825, Financial Instruments, requires disclosure about fair value of financial instruments, including those financial assets and financial liabilities that are not required to be measured and reported at fair value on a recurring or nonrecurring basis. ASC 825 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company. In accordance with Accounting Standards
Update (“ASU”) 2016-01, the Company uses the exit price notion, rather than the entry price notion, in calculating the fair values of financial instruments not measured at fair value on a recurring basis.
The following tables reflect the carrying amounts and estimated fair values of the Company’s financial instruments whether or not recognized on the Consolidated Balance Sheets at fair value.
Level in Fair
Estimated
Hierarchy
Financial assets
Cash
Level 1
Cash equivalents
Level 2
Investment securities available for sale
23,590
113,776
92,949
Level 3
Federal Home Loan Bank stock
373
353
511,732
526,668
Interest rate lock commitments
Financial liabilities
683,467
683,476
663,898
Trust preferred securities
9,294
9,554
Other borrowings
5,652
Note 12 – Segment Reporting
The Company has two reportable segments: traditional commercial banking and mortgage banking. Revenues from commercial banking operations consist primarily of interest earned on loans and securities and fees from deposit services. Mortgage banking operating revenues consist principally of interest earned on mortgage loans held for sale, gains on sales of loans in the secondary mortgage market, and loan origination fee income.
The Commercial Banking Segment provides the Mortgage Banking Segment with the short-term funds needed to originate mortgage loans through a warehouse line of credit and charges the Mortgage Banking Segment interest based on the Commercial Banking Segment’s cost of funds. Additionally, the Mortgage Banking Segment leases premises from the Commercial Banking Segment. These transactions are eliminated in the consolidation process.
The following table presents segment information as of and for the three months ended March 31, 2022 and 2021 (in thousands):
Mortgage
Consolidated
Banking
Eliminations
Totals
Revenues
6,225
Gain on sale of loans
Other revenues
794
(72)
872
Total revenues
7,019
1,404
8,351
Expenses
Recovery of loan losses
2,645
879
Commissions
455
Other expenses
1,908
322
Total operating expenses
4,560
1,656
6,144
Income before income taxes
2,459
(252)
460
(53)
1,999
(199)
Total assets
774,042
18,556
(28,181)
6,918
135
(22)
4,174
724
(45)
907
7,642
4,537
(67)
12,112
Provision for loan losses
2,146
1,275
1,843
315
2,113
4,644
2,502
7,079
2,998
2,035
709
427
2,289
1,608
715,837
18,019
(18,235)
715,621
Note 13 – Shareholders’ Equity and Regulatory Matters
Accumulated Other Comprehensive Loss
The following table presents the cumulative balances of the components of accumulated other comprehensive income (loss), net of deferred tax benefits of $1,066,000 and ($198,000) as of March 31, 2022 and December 31, 2021, respectively (in thousands):
Net unrealized losses on securities
(4,324)
(717)
Net unrecognized losses on defined benefit plan
(25)
(27)
Total accumulated other comprehensive loss
Regulatory Matters
The Company meets the eligibility criteria of a small bank holding company in accordance with the Board of Governors of the Federal Reserve System’s (“Federal Reserve”) Small Bank Holding Company Policy Statement (the “SBHC Policy Statement”). On August 28, 2018, the Federal Reserve issued an interim final rule required by the Economic Growth, Regulatory Relief and Consumer Protection Act of 2018, which was signed into law on May 24, 2018 (the “EGRRCPA”), that expands the applicability of the SBHC Policy Statement to bank holding companies with total consolidated assets of less than $3 billion (up from the prior $1 billion threshold). Under the SBHC Policy Statement, qualifying bank holding companies, such as the Company, have additional flexibility in the amount of debt they can issue and are also exempt from the Basel III capital framework as outlined by the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act (the “Basel III Capital Rules”). The SBHC Policy Statement does not apply to the Bank and the Bank must comply with the Basel III Capital Rules.
The Bank is required to comply with the capital adequacy standards established by the Federal Deposit Insurance Corporation (“FDIC”). The FDIC has adopted rules to implement the Basel III Capital Rules. The Basel III Capital Rules establish minimum capital ratios and risk weightings that are applied to many classes of assets held by community banks, including applying higher risk weightings to certain commercial real estate loans.
The Basel III Capital Rules require banks to comply with the following minimum capital ratios: (1) a ratio of common equity Tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer” (effectively resulting in a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 7.0%); (2) a ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the 2.5% capital conservation buffer (effectively resulting in a minimum Tier 1 capital ratio of 8.5%); (3) a ratio of total capital to risk-weighted assets of at least 8.0%, plus the 2.5% capital conservation buffer (effectively resulting in a minimum total capital ratio of 10.5%); and (4) a leverage ratio of 4.0%, calculated as the ratio of Tier 1 capital to balance sheet exposures plus certain off-balance sheet exposures (computed as the average for each quarter of the month-end ratios for the quarter). The capital conservation buffer is designed to absorb losses during periods of economic stress. Banking organizations with a ratio of common equity Tier 1 capital to risk-weighted assets above the minimum but below the minimum plus conservation buffer face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall. As of March 31, 2022, the Bank exceeded the minimum ratios under the Basel III Capital Rules.
The Bank must also comply with the capital requirements set forth in the “prompt corrective action” regulations pursuant to Section 38 of the Federal Deposit Insurance Act of 1950. To be well capitalized under these regulations, a bank must have the following minimum capital ratios: (1) a common equity Tier 1 capital ratio of at least 6.5%; (2) a Tier 1 risk-based capital ratio of at least 8.0%; (3) a total risk-based capital ratio of at least 10.0%; and (4) a leverage ratio of at least 5.0%. As of March 31, 2022, the Bank exceeded the minimum ratios to be classified as well capitalized.
On September 17, 2019, the federal bank regulators issued a final rule required by the EGRRCPA that permits qualifying banks and bank holding companies that have less than $10 billion of assets, like the Company and the Bank, to elect to be subject to a 9% leverage ratio that would be applied using less complex leverage calculations (commonly referred to as the community bank leverage ratio or “CBLR”). Under the rule, which became effective January 1, 2020, banks and bank holding companies that opt into the CBLR framework and maintain a CBLR of greater than 9% would not be subject to other risk-based and leverage capital requirements
under the Basel III Capital Rules and would be deemed to have met the well capitalized ratio requirements under the “prompt corrective action” framework. In April 2020, as required by the CARES Act, which was passed in response to the COVID-19 pandemic, federal bank regulators issued two interim final rules related to the CBLR framework. One interim final rule provides that, as of the second quarter of 2020, banking organizations with leverage ratios of 8% or greater (and that meet the other existing qualifying criteria) may elect to use the CBLR framework. It also establishes a two-quarter grace period for qualifying community banking organizations whose leverage ratios fall below the 8% CBLR requirement, so long as the banking organization maintains a leverage ratio of 7% or greater. The second interim final rule provides a transition from the temporary 8% CBLR requirement to a 9% CBLR requirement. It establishes a minimum CBLR of 8% for the second through fourth quarters of 2020, 8.5% for 2021, and 9% thereafter, and maintains a two-quarter grace period for qualifying community banking organizations whose leverage ratios fall no more than 100 basis points below the applicable CBLR requirement. The Bank elected not to opt into the CBLR framework as of March 31, 2022 and December 31, 2021.
The capital amounts and ratios at March 31, 2022 and December 31, 2021 for the Bank are presented in the table below (dollars in thousands):
For Capital
Requirements
Actual
Including Conservation Buffer (1)
To be Well Capitalized
Ratio
Total capital (to risk- weighted assets) Village Bank
79,547
14.69
56,843
10.50
54,136
10.00
Tier 1 capital (to risk- weighted assets) Village Bank
76,144
14.07
46,016
8.50
8.00
Leverage ratio (Tier 1 capital to average assets) Village Bank
10.13
30,074
4.00
37,593
5.00
Common equity tier 1 (to risk- weighted assets) Village Bank
37,895
7.00
35,188
6.50
77,547
14.66
55,558
52,912
74,124
14.01
44,975
42,330
9.86
30,068
37,585
37,038
34,393
(1) Basel III Capital Rules require banking organizations to maintain a minimum CETI ratio of 4.5%, plus a 2.5% capital conservation buffer; a minimum Tier 1 capital ratio of 6.0%, plus a 2.5% capital conservation buffer; a minimum, total risk-based capital ratio of 8.0%, plus a 2.5% conservation buffer; and a minimum Tier leverage ratio of 4.0%
Note 14 – Commitments and contingencies
Off-balance-sheet risk – The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financial needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of the amounts recognized in the financial statements. The contract amounts of these instruments reflect the extent of involvement that the Company has in particular classes of instruments.
The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit, and to potential credit loss associated with letters of credit issued, is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for loans and other such on-balance sheet instruments.
At March 31, 2022 and December 31, 2021, the Company had the following approximate off-balance-sheet financial instruments whose contract amounts represent credit risk (in thousands):
Undisbursed credit lines
102,587
103,125
Commitments to extend or originate credit
15,707
18,551
Standby letters of credit
4,032
4,680
Total commitments to extend credit
122,326
126,356
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 generally have fixed expiration dates or other termination clauses and may require the payment of a fee. Historically, many commitments expire without being drawn upon; therefore, the total commitment amounts shown in the above table are not necessarily indicative of future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, as deemed necessary by the Company upon extension of credit is based on management’s credit evaluation of the customer. Collateral held varies but may include personal or income-producing commercial real estate, accounts receivable, inventory and equipment.
Standby letters of credit are written conditional commitments issued by the Bank 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.
Concentrations of credit risk – Generally, the Company’s loans, commitments to extend credit, and standby letters of credit have been granted to customers in the Company’s market area. Although the Company is building a diversified loan portfolio, a substantial portion of its clients’ ability to honor contracts is reliant upon the economic stability of the Richmond, Virginia area, including the real estate markets in the area. The concentrations of credit by type of loan are set forth in Note 5. The distribution of commitments to extend credit approximates the distribution of loans outstanding.
Note 15 – Mortgage Banking and Derivatives
Loans held for sale. The Company, through the Bank’s mortgage banking subsidiary, originates residential mortgage loans for sale in the secondary market. Residential mortgage loans held for sale are sold to the permanent investor with the mortgage servicing rights released. The Company’s portfolio of loans held for sale (“LHFS”) is accounted for in accordance with ASC 820 - Fair Value Measurement and Disclosures. Fair value of the Company’s LHFS is based on observable market prices for the identical instruments traded in the secondary mortgage loan markets in which the Company conducts business and totaled $7.5 million as of March 31, 2022, of which $7.5 million is related to unpaid principal, and totaled $5.1 million as of December 31, 2021, of which $5 million is related to unpaid principal. The Company’s portfolio of LHFS is classified as Level 2.
Interest Rate Lock Commitments and Forward Sales Commitments. The Company, through the Bank’s mortgage banking subsidiary, enters into commitments to originate residential mortgage loans in which the interest rate on the loan is determined prior to funding, termed interest rate lock commitments. Such rate lock commitments on mortgage loans to be sold in the secondary market are considered to be derivatives. Upon entering into a commitment to originate a loan, the Company protects itself from changes in interest rates during the period prior to sale by requiring a firm purchase agreement from a permanent investor before a loan can be closed (forward sales commitment). The Company locks in the loan and rate with an investor and commits to deliver the loan if settlement occurs on a best efforts basis, thus limiting interest rate risk. Certain additional risks exist if the investor fails to meet its purchase obligation; however, based on historical performance and the size and nature of the investors the Company does not expect them to fail to meet their obligation. The Company determines the fair value of IRLCs based on the price of the underlying loans obtained from an investor for loans that will be delivered on a best efforts basis while taking into consideration the probability that the rate lock commitments will close. The fair value of these derivative instruments is reported in “Other Assets” in the Consolidated Balance Sheet at March 31, 2022, and totaled $513,000 with a notional amount of $22.7 million and total positions of 85 and was reported in “Other Assets” at December 31, 2021, and totaled $471,000 with a notional amount of $18.2 million and total positions of 67. Changes in fair value are recorded as a component of mortgage banking income, net in the Consolidated Income Statement for the period ended March 31, 2022. The Company’s IRLCs are classified as Level 2. At March 31, 2022 and December 31, 2021, each IRLC and all LHFS were subject to a forward sales commitment on a best efforts basis.
The Company uses fair value accounting for its forward sales commitments related to IRLCs and LHFS under ASC 825-10-15-4(b). The fair value of forward sales commitments is reported in “Other Liabilities” in the Consolidated Balance Sheet at March 31, 2022, and totaled $842,000, with a notional amount of $35.7 million and total positions of 134, and was reported in “Other Liabilities” at December 31, 2021, and totaled 651,000, with a notional amount of $24.3 million and total positions of 95.
Note 16 – Recent accounting pronouncements
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The amendments in this ASU, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The FASB has issued multiple updates to ASU 2016-13 as codified in Topic 326, including ASUs 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03. These ASUs have provided for various minor technical corrections and improvements to the codification as well as other transition matters. Smaller reporting companies who file with the SEC and all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. ASC 326, and the associated amendments, will be applied on a modified retrospective basis upon adoption, and the cumulative effect of adopting the new standard will be recorded as an adjustment to opening retained earnings in the period of adoption. The Company created a cross-functional team to prepared for and implement ASC 326. In preparation for the ASC 326, the Company has gathered and validated historical loan loss data to ensure its accuracy for purposes of evaluating appropriate segmenetation, modeling method, and to ensure its sutiability and reliability for purposes of developing and estimate of expected credit losses under ASC 326. The Company has engaged a vendor to assist in the modeling of expected lifetime losses under ASC 326, and is continuing to develop and refine an approach to estimating the allowance for credit losses. The adoption of ASC 326 will result in significant changes to the Company’s consolidated financial statements, which may include changes in the level of the allowance for credit losses that will be considered adequate, a reduction in total equity and regulatory capital of the Bank, differences in the timing of recognizing changes to the allowance for credit losses and expanded disclosures. The Company has not yet determined an estimate of the effect of these changes. The adoption of ASC 326 will result in significant changes in the Company’s interenal controls over financial reporting of the allowance for credit losses.
Effective November 25, 2019, the SEC adopted Staff Accounting Bulletin (“SAB”) 119. SAB 119 updated portions of SEC interpretative guidance to align with FASB ASC 326, “Financial Instruments – Credit Losses.” It covers topics including (1) measuring current expected credit losses; (2) development, governance, and documentation of a systematic methodology, (3) documenting the results of a systematic methodology; and (4) validating a systematic methodology.
In March 2022, the FASB issued ASU 2022-02 “Finanncial Instruments – Credit Losses (Topic 326) Trouble Debt Restructurings and Vintage Disclosures.” ASU 2022-02 addresses areas identified by the FASB as part of its post implementation review of the credit losses
32
standard (ASU 2016-13) that introduced the CECL model. The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted the CECL model and enhance the disclosure requirements for loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require a public business entity to disclose current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. The amendments in this ASU should be applied prospectively, except for the transition method related to the recognition and measurement of TDRs, an entity has the option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption. For entities that have adopted ASU 2016-13, ASU 2022-02 is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. For entities that have not yet adopted ASU 2016-13, the effective dates for ASU 2022-02 are the same as the effective dates in ASU 2016-13. Early adoption is permitted if an entity has adopted ASU 2016-13. An entity may elect to early adopt the amendments about TDRs and related disclosure enhancements separately from the amendments related to vintage disclosures. The Company is currently assessing the impact that ASU 2022-02 will have on its consolidated financial statements.
In March 2022, the FASB issued ASU 2022-01, “Derivatives and Hedging (Topic 815), Fair Value Hedging—Portfolio Layer Method.” ASU 2022-01 clarifies the guidance in ASC 815 on fair value hedge accounting of interest rate risk for portfolios of financial assets and is intended to better align hedge accounting with an organization’s risk management strategies. In 2017, FASB issued ASU 2017-12 to better align the economic results of risk management activities with hedge accounting. One of the major provisions of that standard was the addition of the last-of-layer hedging method. For a closed portfolio of fixed-rate prepayable financial assets or one or more beneficial interests secured by a portfolio of prepayable financial instruments, such as mortgages or mortgage-backed securities, the last-of-layer method allows an entity to hedge its exposure to fair value changes due to changes in interest rates for a portion of the portfolio that is not expected to be affected by prepayments, defaults, and other events affecting the timing and amount of cash flows. ASU 2022-01 renames that method the portfolio layer method. For public business entities, ASU 2022-01 is effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. The Company does not expect the adoption of ASU 2022-01 to have a material impact on its consolidated financial statements.
In March 2020, the FASB issued ASU 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. Subsequently, in January 2021, the FASB issued ASU 2021-01 “Reference Rate Reform (Topic 848): Scope.” This ASU clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition. An entity may elect to apply ASU 2021-01 on contract modifications that change the interest rate used for margining, discounting, or contract price alignment retrospectively as of any date from the beginning of the interim period that includes March 12, 2020, or prospectively to new modifications from any date within the interim period that includes or is subsequent to January 7, 2021, up to the date that financial statements are available to be issued. An entity may elect to apply ASU 2021-01 to eligible hedging relationships existing as of the beginning of the interim period that includes March 12, 2020, and to new eligible hedging relationships entered into after the beginning of the interim period that includes March 12, 2020. The Company has a team to assess ASU 2020-04 and its impact on the Company’s transition away from LIBOR for its loan and other financial instruments.
33
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Caution about forward-looking statements
In addition to historical information, this report may contain forward-looking statements. For this purpose, any statement that is not a statement of historical fact may be deemed to be a forward-looking statement. These forward-looking statements may include statements regarding profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, growth strategy and financial and other goals. Forward-looking statements often use words such as “believes,” “expects,” “plans,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends” or other words of similar meaning. You can also identify them by the fact that they do not relate strictly to historical or current facts. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, and actual results could differ materially from historical results or those anticipated by such statements.
There are many factors that could have a material adverse effect on the operations and future prospects of the Company including, but not limited to:
These risks and uncertainties should be considered in evaluating the forward-looking statements contained herein, and readers are cautioned not to place undue reliance on such statements. Any forward-looking statement speaks only as of the date on which it is made, and the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made. In addition, past results of operations are not necessarily indicative of future results.
General
The Company’s primary source of earnings is net interest income, and its principal market risk exposure is interest rate risk. The Company is not able to predict market interest rate fluctuations and its asset/liability management strategy may not prevent interest rate changes from having a material adverse effect on the Company’s results of operations and financial condition.
Although we endeavor to minimize the credit risk inherent in the Company’s loan portfolio, we must necessarily make various assumptions and judgments about the collectability of the loan portfolio based on our experience and evaluation of economic conditions. If such assumptions or judgments prove to be incorrect, the current allowance for loan losses may not be sufficient to cover loan losses and additions to the allowance may be necessary, which would have a negative impact on net income.
Continued Response to COVID-19
We continue to see signs of recovery in both the economy and our customers. With the continued uncertainty around the variants of COVID-19, we continue to take the necessary measures to protect the health and wellbeing of our employees and customers. We remain well positioned to weather the economic uncertainty created by the COVID-19 pandemic.
Small Business Administration Paycheck Protection Program
PPP loans decreased by $15,578,000, or 47.78%, from December 31, 2021 and decreased by $142,746,000, or 89.35%, from March 31, 2021. Our expectations are that the majority of the remaining PPP loans will receive forgiveness by the end of the second quarter of 2022.
Results of operations
The following presents management’s discussion and analysis of the financial condition of the Company at March 31, 2022 and December 31, 2021 and the results of operations for the Company for the three months ended March 31, 2022 and 2021. This discussion should be read in conjunction with the Company’s consolidated financial statements and the notes thereto appearing elsewhere in this Quarterly Report.
Summary
For the three months ended March 31, 2022, the Company had net income of $1,800,000, or $1.24 per fully diluted share, compared to net income of $3,897,000, or $2.66 per fully diluted share, for the same period in 2021.
Net interest income, which represents the difference between interest earned on interest-earning assets and interest incurred on interest-bearing liabilities, is the Company’s primary source of earnings. Net interest income can be affected by changes in market interest rates as well as the level and composition of assets, liabilities and shareholders’ equity. Net interest spread is the difference between the average rate earned on interest-earning assets and the average rate paid on interest-bearing liabilities. The net yield on interest-earning assets (“net interest margin” or “NIM”) is calculated by dividing tax equivalent net interest income by average interest-earning assets.
Generally, the net interest margin will exceed the net interest spread because a portion of interest earning assets are funded by various noninterest-bearing sources, principally noninterest-bearing deposits and shareholders’ equity.
For the Three Months Ended March 31,
Change
(dollars in thousands)
Average interest-earning assets
707,429
659,870
47,559
(763)
Yield on interest-earning assets
3.59
4.32
(0.73)
Average interest-bearing liabilities
407,970
409,608
(1,638)
(248)
Cost of interest-bearing liabilities
0.40
(0.25)
(515)
Net interest margin
3.36
3.92
(0.56)
The following are variances of note for the three months ended March 31, 2022 compared to the three months ended March 31, 2021:
The following tables illustrate average balances of total interest-earning assets and total interest-bearing liabilities for the periods indicated, showing the average distribution of assets, liabilities, shareholders' equity and related income, expense and corresponding weighted-average yields and rates (dollars in thousands). The average balances used in these tables and other statistical data were calculated using daily average balances. We had no tax exempt interest-earning assets for the periods presented.
Income/
Yield
Expense
Rate
93,511
1,159
5.03
194,005
2,311
4.83
Real estate - residential
91,269
1,071
87,287
4.65
Real estate - commercial
262,212
2,887
4.47
237,086
2,678
4.58
Real estate - construction
45,388
3.64
30,034
339
4.57
25,511
237
3.77
29,509
270
3.72
Consumer
3,291
44
5.42
3,006
5.93
Loans net of deferred fees
521,182
5,805
4.52
580,927
6,643
4.64
5,007
3.48
21,319
2.57
109,600
1.46
42,289
2.40
Federal funds and other
71,640
0.15
15,335
0.08
Total interest earning assets
(3,738)
(3,978)
14,979
8,854
11,789
11,874
25,017
751,778
701,637
Interest bearing deposits
Interest checking
85,657
0.12
71,544
0.14
Money market
191,441
104
0.22
161,546
137
0.34
Savings
50,297
37,910
0.16
Certificates
66,148
114
0.70
103,749
317
393,543
0.27
374,749
0.53
Borrowings
Long-term debt - trust
preferred securities
1.99
5,663
101
7.23
5,630
7.28
20,465
Total interest bearing liabilities
Noninterest bearing deposits
274,830
228,275
5,401
9,394
688,201
612,418
Equity capital
63,577
54,360
Total liabilities and capital
666,778
Net interest income before provision for loan losses
Interest spread - average yield on interest earning assets, less average rate on interest bearing liabilities
3.19
3.67
Net interest margin (net interest income expressed as a percentage of average earning assets)
The amount of the allowance for loan losses is determined by an evaluation of the level of loans outstanding, the level of non-performing loans, historical loan loss experience, delinquency trends, underlying collateral values, the amount of actual losses charged to the reserve in a given period and assessment of present and anticipated economic conditions.
The level of the allowance reflects changes in the size of the portfolio or in any of its components as well as management’s continuing evaluation of industry concentrations, specific credit risks, loan loss experience, current loan portfolio quality, and present economic, political and regulatory conditions. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond the Company’s control, including the performance of the Company’s loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.
The Company recorded a recovery of provision for loan losses expense of $400,000 for the three month period ended March 31, 2022. The Company did not record a provision for loan losses expense for the three months ended March 31, 2021. The recovery of provision for the three month period ended March 31, 2022 was driven by improving macroeconomic conditions and credit quality remaining strong. The lack of a provision for loan losses expense for the three months ended March 31, 2021 was because of a reduction in the qualitative factors which was driven by improving economic factors as the vaccine rollout continued, improved credit metrics, and reductions in loan deferrals. While the variants of the COVID-19 virus and economic challenges due to higher inflation remain risks to credit quality, we believe our current level of allowance for loan losses is sufficient.
For more financial data and other information about the allowance for loan losses refer to section, “Balance Sheet Analysis under this Item 2 – “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, and Note 5 “Loans and allowance for loan losses” in the “Notes to Consolidated Financial Statements” contained in Item 1 of this Form 10-Q.
Noninterest income includes service charges and fees on deposit accounts, fee income related to loan origination, mortgage banking income, net, and gains and losses on securities available for sale. The most significant noninterest income item has been mortgage banking income, net, representing 54% and 84% for the three month periods ended March 31, 2022 and 2021, respectively.
83
15.5
(2,613)
(74.8)
(8.4)
(2,542)
(61.0)
The decrease in noninterest income of $2,542,000 for the three months ended March 31, 2022, was the result of the following:
103
3.0
(6.0)
12.5
(7.3)
4.9
(5.1)
(12.1)
6.7
169
3.1
The increase in noninterest expense of $169,000 for the three months ended March 31, 2022, was the result of the following:
Income taxes
The Company’s effective tax rate, income tax as a percent of pre-tax income, may vary significantly from the statutory rate due to permanent difference and available tax credits. Income tax expense for the three months ended March 31, 2022 was $407,000 resulting in an effective tax rate of 18.4%, compared to $1,136,000 or 22.6%, for the same period in 2021. The decrease in the effective tax rate was primarily related to an increase in the tax credit received related to state taxes attributed to the Company and the Mortgage Banking Segment. The Bank is not subject Virginia income taxes, and instead is subject to a franchise tax based on bank capital.
Balance Sheet Analysis
At March 31, 2022 and December 31, 2021, all of our investment securities were classified as available for sale.
For more financial data and other information about investment securities refer to Note 4 “Investment Securities Available for Sale” in the “Notes to Consolidated Financial Statements” contained in Item 1 of this Form 10-Q.
The Company maintains rigorous underwriting standards coupled with regular evaluation of the creditworthiness of and the designation of lending limits for each borrower. The portfolio strategies include seeking industry, loan type and loan size diversification in order to minimize credit concentration risk. Management also focuses on originating loans in markets with which the Company is familiar. Additionally, as a significant amount of the loan losses we have experienced in the past is attributable to construction and land
development loans, our strategy has shifted from reducing this type of lending to closely managing the quality and concentration in these loan types.
Approximately 78.9% of all loans are secured by mortgages on real property located principally in the Commonwealth of Virginia. Approximately 4.8% of the loan portfolio consists of rehabilitated student loans purchased by the Bank from 2014 to 2017 (see discussion following). The Company’s commercial and industrial loan portfolio represents approximately 15.6% of all loans. Loans in this category are typically made to individuals and small and medium-sized businesses, and range between $250,000 and $2.5 million. Based on underwriting standards, commercial and industrial loans may be secured in whole or in part by collateral such as liquid assets, accounts receivable, equipment, inventory, and real property. The collateral securing any loan may depend on the type of loan and may vary in value based on market conditions. The remainder of our loan portfolio is in consumer loans which represent less than 1% of the total.
100.00
PPP loans included in commercial and industrial loans in the above table were $17,023,000 and $32,601,000 as of March 31, 2022 and December 31, 2021, respectively.
For more financial data and other information about loans refer to Note 5 “Loans and allowance for loan losses” in the “Notes to Consolidated Financial Statements” contained in Item 1 of this Form 10-Q.
We monitor and maintain an allowance for loan losses to absorb an estimate of probable losses inherent in the loan portfolio. The following table presents the loan loss experience for the dates indicated (dolars in thousands).
Ratio of Net
Charge-offs to
Average Loans
6,400
38,988
118,922
130,176
12,100
1,015
262,213
18,802
0.31
60,221
12,246
2.47
0.03
(0.04)
3,290
0.07
7,959
32,750
40,709
127,150
103,535
0.01
11,111
744
242,540
17,860
0.06
57,446
0.02
11,821
(0.28)
87,127
(0.01)
152,760
28,502
(0.12)
3,079
(1.49)
554,717
Asset quality
The following table summarizes asset quality information at the dates indicated (dollars in thousands):
Nonaccrual loans
Foreclosed properties
Total nonperforming assets
Restructured loans (not included in nonaccrual loans above)
6,130
Loans past due 90 days and still accruing (1)
Nonaccrual loans to total loans (2)
0.25
0.26
Nonperforming assets to loans (2)
Nonperforming assets to total assets
0.17
0.18
Allowance for loan losses to
Loans, net of deferred fees and costs
0.66
Loans, net of deferred fees and costs (excluding guaranteed loans)
0.68
0.69
260.49
251.94
(1) All loans 90 days past due and still accruing are rehabilitated student loans which have a 98% guarantee by the DOE.
(2) Loans are net of unearned income and deferred cost.
Nonperforming assets, consisting solely of nonaccrual loans, totaled $1,307,000 at March 31, 2022, compared to $1,359,000 at December 31, 2021.
The following table presents an analysis of the changes in nonperforming assets for the three months ended March 31, 2022 (in thousands):
OREO
Balance December 31, 2021
Additions
Loans placed back on accrual
Repayments
Sales
Balance March 31, 2022
Nonperforming restructured loans are included in nonaccrual loans. Until a nonperforming restructured loan has performed in accordance with its restructured terms for a minimum of three months, it will remain on nonaccrual status.
Interest is accrued on outstanding loan principal balances, unless the Company considers collection to be doubtful. Commercial and unsecured consumer loans are designated as non-accrual when the Company considers collection of expected principal and interest doubtful. Mortgage loans and most other types of consumer loans past due 90 days or more may remain on accrual status if management determines that concern over our ability to collect principal and interest is not significant. When loans are placed on non-accrual status, previously accrued and unpaid interest is reversed against interest income in the current period and interest is subsequently recognized only to the extent cash is received. Interest accruals are resumed on such loans only when in the judgment of management, the loans are estimated to be fully collectible as to both principal and interest.
There were no specific allowances associated with the total nonaccrual loans of $1,307,000 and $1,359,000 at March 31, 2022 and December 31, 2021, respectively, that were considered impaired.
Cumulative interest income that would have been recorded had nonaccrual loans been performing would have been approximately $88,000 and $85,000 for the three months ended March 31, 2022 and 2021, respectively. Student loans totaling $2,101,000 and $1,961,000 at March 31, 2022 and December 31, 2021, respectively, were past due 90 days or more and interest was still being accrued as principal and interest on such loans have a 98% guarantee by the DOE. The 2% not covered by the DOE guarantee is provided for in the allowance for loan losses.
Total deposits increased by $19,625,000, or 3.0%, from December 31, 2021. Variances of note are as follows:
The following table presents the average deposits balance and average rate paid for the dates indicated (dollars in thousands).
Average Balance
Average Cost Rate
254,481
77,665
175,313
41,135
Less than $250,000
58,807
74,515
1.10
$250,000 or more
7,341
12,254
0.99
Total interest bearing deposits
380,882
0.41
668,373
635,363
0.24
The following table presents the scheduled maturities of time deposits greater than $250,000 (in thousands) which is the maximum FDIC insurance limit.
Months to maturity:
Three or less
1,420
2,458
Over three through six
2,244
938
Over six through twelve
549
2,785
Over twelve
2,434
796
The variety of deposit accounts that we offer has allowed us to be competitive in obtaining funds and has allowed us to respond with flexibility to, although not to eliminate, the threat of disintermediation (the flow of funds away from depository institutions such as banking institutions into direct investment vehicles such as government and corporate securities). Our ability to attract and retain deposits, and our cost of funds, has been, and is expected to continue to be, significantly affected by market conditions.
We utilize borrowings to supplement deposits to address funding or liability duration needs. For more financial data and other information about borrowings refer to Note 7 “Borrowings” in the “Notes to Consolidated Financial Statements” contained in Item 1 of this Form 10-Q.
Capital resources
Shareholders’ equity at March 31, 2022 was $61,480,000 compared to $63,401,000 at December 31, 2021. The $1,921,000 decrease in shareholders’ equity during the three months ended March 31, 2022 was primarily due to the $3,607,000 increase in accumulated other comprehensive loss associated with the unrealized holding losses arising during the period, which were the result of the movement in interest rates during the three months ended March 31, 2022. The increase in the unrealized holding losses was partially offset by net income of $1,800,000 during the three months ended March 31, 2022.
The following table presents the composition of regulatory capital and the capital ratios of the Bank at the dates indicated (dollars in thousands).
Tier 1 capital
Total bank equity capital
71,795
73,380
Net unrealized loss (gain) on available-for-sale securities
4,324
717
Defined benefit postretirement plan
Total Tier 1 capital
Tier 2 capital
Tier 2 capital deduction
Total Tier 2 capital
Total risk-based capital
Risk-weighted assets
541,359
531,225
Average assets
751,862
751,708
Capital ratios
Leverage ratio (Tier 1 capital to average assets)
Common equity tier 1 capital ratio (CET 1)
Tier 1 capital to risk-weighted assets
Total capital to risk-weighted assets
Equity to total assets
9.97
9.83
For more financial data and other information about capital resources, refer to Note 13 “Shareholders’ Equity and Regulatory Matters” in the “Notes to Consolidated Financial Statements” contained in Item 1 of this Form 10-Q.
Liquidity
Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities. Liquidity management involves monitoring our sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.
At March 31, 2022, our liquid assets, consisting of cash, cash equivalents and investment securities available for sale, totaled $208,350,000, or 27.3% of total assets. Investment securities traditionally provide a secondary source of liquidity since they can be converted into cash in a timely manner.
Our holdings of liquid assets plus the ability to maintain and expand our deposit base and borrowing capabilities serve as our principal sources of liquidity. We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities. We maintain two federal funds lines of credit with correspondent banks totaling $15 million for which there were no borrowings against the lines at March 31, 2022 and December 31, 2021.
We are also a member of the Federal Home Loan Bank of Atlanta, from which applications for borrowings can be made. The FHLB requires that securities, qualifying mortgage loans, and stock of the FHLB owned by the Bank be pledged to secure any advances from the FHLB. The unused borrowing capacity currently available from the FHLB at March 31, 2022 was $23.4 million, based on the Bank's qualifying collateral available to secure any future borrowings. However, we are able to pledge additional collateral to the FHLB in order to increase our available borrowing capacity up to 25% of assets.
Liquidity provides us with the ability to meet normal deposit withdrawals, while also providing for the credit needs of customers. We are committed to maintaining liquidity at a level sufficient to protect depositors, provide for reasonable growth, and fully comply with all regulatory requirements.
At March 31, 2022, we had commitments to originate $122,326,000 of loans. Fixed commitments to incur capital expenditures were less than $100,000 at March 31, 2022. Certificates of deposit scheduled to mature in the 12-month period ending March 31, 2023 totaled $37,642,000. We believe that a significant portion of such deposits will remain with us. We further believe that deposit growth, loan repayments and other sources of funds will be adequate to meet our foreseeable short-term and long-term liquidity needs.
Interest rate sensitivity
An important element of asset/liability management is the monitoring of our sensitivity to interest rate movements. In order to measure the effects of interest rates on our net interest income, management takes into consideration the expected cash flows from the securities and loan portfolios and the expected magnitude of the repricing of specific asset and liability categories. We evaluate interest sensitivity risk and then formulate guidelines to manage this risk based on management’s outlook regarding the economy, forecasted interest rate movements and other business factors. Our goal is to maximize and stabilize the net interest margin by limiting exposure to interest rate changes.
Contractual principal repayments of loans do not necessarily reflect the actual term of our loan portfolio. The average lives of mortgage loans are substantially less than their contractual terms because of loan prepayments and because of enforcement of due-on-sale clauses, which gives us the right to declare a loan immediately due and payable in the event, among other things, the borrower sells the real property subject to the mortgage and the loan is not repaid. In addition, certain borrowers increase their equity in the security property by making payments in excess of those required under the terms of the mortgage.
The sale of fixed rate loans is intended to protect us from precipitous changes in the general level of interest rates. The valuation of adjustable rate mortgage loans is not as directly dependent on the level of interest rates as is the value of fixed rate loans. As with other investments, we regularly monitor the appropriateness of the level of adjustable rate mortgage loans in our portfolio and may decide from time to time to sell such loans and reinvest the proceeds in other adjustable rate investments.
Impact of inflation and changing prices
The Company’s financial statements included herein have been prepared in accordance with GAAP, which require the Company to measure financial position and operating results primarily in terms of historical dollars. Changes in the relative value of money due to inflation or recession are generally not considered. The primary effect of inflation on the operations of the Company is reflected in increased operating costs. In management’s opinion, changes in interest rates affect the financial condition of a financial institution to a far greater degree than changes in the inflation rate. While interest rates are greatly influenced by changes in the inflation rate, they do not necessarily change at the same rate or in the same magnitude as the inflation rate. Interest rates are highly sensitive to many factors that are beyond the control of the Company, including changes in the expected rate of inflation, the influence of general and local economic conditions and the monetary and fiscal policies of the United States government, its agencies and various other governmental regulatory authorities.
LIBOR and Other Benchmark Rates
Following the announcement by the U.K.’s Financial Conduct Authority in July 2017 that it will no longer persuade or require banks to submit rates for LIBOR after 2021, central banks and regulators around the world have commissioned working groups to find suitable replacements for Interbank Offered Rates (“IBOR”) and other benchmark rates and to implement financial benchmark reforms more generally. These actions have resulted in uncertainty regarding the use of alternative reference rates (“ARRs”) and could cause disruptions in a variety of markets, as well as adversely impact our business, operations and financial results.
To facilitate an orderly transition from IBORs and other benchmark rates to ARRs, the Company has established a company-wide initiative led by senior management. The objective of this initiative is to identify and assess the Company’s exposure and develop an appropriate action plan to address prior to transition.
ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not Applicable.
ITEM 4 – CONTROLS AND PROCEDURES
The Company’s Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)) as of March 31, 2022. Based on that evaluation, management concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2022 in ensuring that all material information required to be disclosed in reports that it files or submits under the Exchange Act is recorded, processed summarized and reported with the time periods specified in SEC rules and regulations and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
The Company’s management is also responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. There were no changes in our internal control over financial reporting identified in connection with the evaluation of it that occurred during the Company’s last fiscal quarter that materially affected, or are reasonably likely to materially affect, internal control over financial reporting.
PART II – OTHER INFORMATION
ITEM 1 – LEGAL PROCEEDINGS
In the course of its operations, the Company may become a party to legal proceedings. There are no material pending legal proceedings to which the Company is party or of which the property of the Company is subject.
ITEM 1A – RISK FACTORS
There have been no material changes to the risk factors disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 filed with the SEC on March 25, 2022.
ITEM 2 – UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Not applicable.
ITEM 3 – DEFAULTS UPON SENIOR SECURITIES
ITEM 4 – MINE SAFETY DISCLOSURES
None.
ITEM 5 – OTHER INFORMATION
ITEM 6 – EXHIBITS
31.1
Certification of Chief Executive Officer
31.2
Certification of Chief Financial Officer
32.1
Statement of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350
The following materials from the Village Bank and Trust Financial Corp. Quarterly Report on Form 10-Q for the quarter ended March 31, 2022 formatted in Inline eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Shareholders' Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Condensed
Consolidated Financial Statements.
Cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2022, formatted in Inline eXtensible Business Reporting Language (included with Exhibit 101).
SIGNATURES
In accordance with 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.
Date:
May 12, 2022
By:
/s/ James E. Hendricks, Jr.
James E. Hendricks, Jr.
President and Chief Executive Officer
/s/ Donald M. Kaloski, Jr.
Donald M. Kaloski, Jr.
Executive Vice President and Chief Financial Officer