x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT |
North Carolina
|
|
59-3772016
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS Employer Identification No.)
|
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
|
|
|
|
|
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
x
|
Item 1.
|
Consolidated Financial Statements
|
|
|
|
|
|
3
|
|
|
|
|
|
4
|
|
|
|
|
|
5
|
|
|
|
|
|
6
|
|
|
|
|
|
7
|
|
|
|
|
|
8
|
|
|
|
|
|
9-23
|
|
|
|
|
Item 2.
|
24-31
|
|
|
|
|
Item 3.
|
32
|
|
|
|
|
Item 4.
|
33
|
|
|
|
|
PART II – OTHER INFORMATION
|
|
|
|
|
|
Item 1.
|
34
|
|
|
|
|
Item 1A.
|
34
|
|
|
|
|
Item 2.
|
34
|
|
|
|
|
Item 3.
|
34
|
|
|
|
|
Item 4.
|
34
|
|
|
|
|
Item 5.
|
34
|
|
|
|
|
Item 6.
|
34
|
|
|
|
|
35
|
||
|
|
|
CERTIFICATIONS
|
35-37
|
|
June
|
December
|
||||||
|
2014
|
2013
|
||||||
|
||||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
6,971,199
|
$
|
7,424,593
|
||||
Interest-bearing deposits with banks
|
41,871,263
|
34,351,505
|
||||||
Federal funds sold
|
1,212,154
|
1,311,641
|
||||||
Investment securities available for sale
|
4,370,738
|
4,549,702
|
||||||
Restricted equity securities
|
617,929
|
676,799
|
||||||
Loans, net of allowance for loan losses of $3,523,292 at June 30, 2014 and $3,375,350 at December 31, 2013
|
180,910,373
|
179,908,825
|
||||||
Property and equipment, net
|
4,403,132
|
4,440,215
|
||||||
Foreclosed assets
|
134,111
|
-
|
||||||
Accrued income
|
1,015,072
|
966,042
|
||||||
Goodwill
|
120,000
|
120,000
|
||||||
Bank owned life insurance
|
5,541,820
|
5,462,336
|
||||||
Other assets
|
2,888,539
|
1,707,319
|
||||||
Total assets
|
$
|
250,056,330
|
$
|
240,918,977
|
||||
|
||||||||
Liabilities and Stockholders’ Equity
|
||||||||
Liabilities
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
|
$
|
49,731,847
|
$
|
42,713,122
|
||||
Interest-bearing
|
153,625,052
|
153,087,839
|
||||||
Total deposits
|
203,356,899
|
195,800,961
|
||||||
|
||||||||
Long-term debt
|
7,750,000
|
7,750,000
|
||||||
Dividends payable
|
45,730
|
790,259
|
||||||
Accrued interest payable
|
181,815
|
123,558
|
||||||
Other liabilities
|
3,104,570
|
2,236,573
|
||||||
Total liabilities
|
214,439,014
|
206,701,351
|
||||||
|
||||||||
Commitments and contingencies (Note 4)
|
||||||||
|
||||||||
Stockholders’ equity
|
||||||||
Preferred stock, 1,000,000 shares authorized, 189,356 shares of Series A, issued and outstanding with no par value, 4.5% convertible non-cumulative, perpetual, with a liquidation value of $14 per share;
|
2,620,325
|
2,620,325
|
||||||
181,154 shares of Series D, issued and outstanding with no par value 5.0% convertible non-cumulative, perpetual; with a liquidation value of $7.08 per share;
|
1,248,482
|
1,248,482
|
||||||
Common stock, 10,000,000 shares authorized at no par value; 3,542,984 shares issued and outstanding at June 30, 2014 and December 31, 2013
|
12,061,153
|
12,061,153
|
||||||
Retained earnings
|
19,682,311
|
18,329,089
|
||||||
Accumulated other comprehensive income (loss)
|
5,045
|
(41,423
|
)
|
|||||
Total stockholders’ equity
|
35,617,316
|
34,217,626
|
||||||
Total liabilities and stockholders’ equity
|
$
|
250,056,330
|
$
|
240,918,977
|
|
2014
|
2013
|
||||||
Interest income
|
||||||||
Loans and fees on loans
|
$
|
5,224,048
|
$
|
5,220,767
|
||||
Federal funds sold
|
1,354
|
905
|
||||||
Investment securities, taxable
|
32,407
|
26,800
|
||||||
Investment securities, dividends
|
7,131
|
6,021
|
||||||
Deposits with banks
|
47,244
|
38,703
|
||||||
Total interest income
|
5,312,184
|
5,293,196
|
||||||
|
||||||||
Interest expense
|
||||||||
Deposits
|
546,508
|
599,132
|
||||||
Fed funds purchased
|
19
|
80
|
||||||
Short-term debt
|
-
|
38,543
|
||||||
Long-term debt
|
144,547
|
144,518
|
||||||
Total interest expense
|
691,074
|
782,273
|
||||||
Net interest income
|
4,621,110
|
4,510,923
|
||||||
|
||||||||
Provision for (recapture of) loan losses
|
(6,575
|
)
|
135,796
|
|||||
Net interest income after provision for loan losses
|
4,627,685
|
4,375,127
|
||||||
|
||||||||
Noninterest income
|
||||||||
Service charges on deposit accounts
|
401,545
|
437,060
|
||||||
Gain on the sale of government guaranteed loans
|
127,362
|
229,130
|
||||||
Realized gain (loss) on the sale of investment securities
|
(2,543
|
)
|
5,297
|
|||||
Fees on loans delivered to correspondents
|
6,117
|
35,320
|
||||||
Other service charges and fees
|
322,050
|
271,944
|
||||||
Income from Bank Owned Life Insurance
|
79,484
|
80,766
|
||||||
Other operating income
|
379,799
|
395,502
|
||||||
Total noninterest income
|
1,313,814
|
1,455,019
|
||||||
|
||||||||
Noninterest expense
|
||||||||
Salaries and employee benefits
|
1,949,012
|
1,871,496
|
||||||
Occupancy expense
|
224,255
|
218,758
|
||||||
Equipment expense
|
133,117
|
120,635
|
||||||
Data processing
|
211,077
|
212,293
|
||||||
Foreclosed assets, net
|
7,304
|
24,305
|
||||||
Postage, printing and supplies
|
96,948
|
98,933
|
||||||
Professional fees
|
207,861
|
212,571
|
||||||
FDIC insurance premiums
|
59,183
|
46,868
|
||||||
Other expense
|
776,375
|
714,724
|
||||||
Total noninterest expense
|
3,665,132
|
3,520,583
|
||||||
Net income before income taxes
|
2,276,367
|
2,309,563
|
||||||
|
||||||||
Income tax expense
|
832,188
|
856,944
|
||||||
Net income
|
1,444,179
|
1,452,619
|
||||||
|
||||||||
Preferred stock dividends
|
(90,957
|
)
|
(90,957
|
)
|
||||
Net income available to common stockholders
|
$
|
1,353,222
|
$
|
1,361,662
|
||||
|
||||||||
Basic earnings per common share
|
$
|
0.38
|
$
|
0.38
|
||||
Diluted earnings per common share
|
$
|
0.35
|
$
|
0.35
|
||||
Basic weighted average common shares outstanding
|
3,542,984
|
3,542,984
|
||||||
Diluted weighted average common shares outstanding
|
4,176,919
|
4,176,919
|
|
2014
|
2013
|
||||||
|
||||||||
Interest income
|
||||||||
Loans and fees on loans
|
$
|
2,631,578
|
$
|
2,612,056
|
||||
Federal funds sold
|
670
|
560
|
||||||
Investment securities, taxable
|
16,145
|
13,160
|
||||||
Investment securities, dividends
|
3,514
|
3,403
|
||||||
Deposits with banks
|
27,634
|
19,012
|
||||||
Total interest income
|
2,679,541
|
2,648,191
|
||||||
|
||||||||
Interest expense
|
||||||||
Deposits
|
271,559
|
290,444
|
||||||
Fed funds purchased
|
2
|
80
|
||||||
Short-term debt
|
-
|
33,824
|
||||||
Long-term debt
|
72,673
|
72,705
|
||||||
Total interest expense
|
344,234
|
397,053
|
||||||
Net interest income
|
2,335,307
|
2,251,138
|
||||||
|
||||||||
Provision for (recapture of) loan losses
|
55,787
|
93,402
|
||||||
Net interest income after provision for loan losses
|
2,279,520
|
2,157,736
|
||||||
|
||||||||
Noninterest income
|
||||||||
Service charges on deposit accounts
|
202,461
|
205,735
|
||||||
Gain on the sale of government guaranteed loans
|
127,362
|
229,130
|
||||||
Realized gain (loss) on the sale of securities
|
(5,441
|
)
|
3,339
|
|||||
Fees on loans delivered to correspondents
|
5,587
|
14,025
|
||||||
Other service charges and fees
|
176,034
|
143,620
|
||||||
Income from Bank Owned Life Insurance
|
39,474
|
40,311
|
||||||
Other operating income
|
186,409
|
160,483
|
||||||
Total noninterest income
|
731,886
|
796,643
|
||||||
|
||||||||
Noninterest expense
|
||||||||
Salaries and employee benefits
|
939,512
|
910,375
|
||||||
Occupancy expense
|
116,371
|
119,015
|
||||||
Equipment expense
|
74,246
|
57,937
|
||||||
Data processing
|
105,766
|
110,622
|
||||||
Foreclosed assets, net
|
8,198
|
(18,030
|
)
|
|||||
Postage, printing and supplies
|
51,322
|
61,199
|
||||||
Professional fees
|
92,538
|
86,981
|
||||||
FDIC insurance premiums
|
29,557
|
13,693
|
||||||
Other expense
|
380,235
|
336,965
|
||||||
Total noninterest expense
|
1,797,745
|
1,678,757
|
||||||
Net income before income taxes
|
1,213,661
|
1,275,622
|
||||||
|
||||||||
Income tax expense
|
445,882
|
474,779
|
||||||
Net income
|
767,779
|
800,843
|
||||||
|
||||||||
Preferred stock dividends
|
(45,730
|
)
|
(45,730
|
)
|
||||
Net income available to common stockholders
|
$
|
722,049
|
$
|
755,113
|
||||
Basic earnings per common share
|
$
|
0.20
|
$
|
0.21
|
||||
Diluted earnings per common share
|
$
|
0.18
|
$
|
0.19
|
||||
Basic weighted average common shares outstanding
|
3,542,984
|
3,542,984
|
||||||
Diluted weighted average common shares outstanding
|
4,176,919
|
4,174,919
|
Three and Six months ended June 30, 2014 and 2013 (Unaudited)
|
|
Three Months
|
Six Months
|
||||||||||||||
|
Ended June 30,
|
Ended June 30,
|
||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
|
||||||||||||||||
Net income
|
$
|
767,779
|
$
|
800,843
|
$
|
1,444,179
|
$
|
1,452,619
|
||||||||
|
||||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Investment securities available for sale:
|
||||||||||||||||
Unrealized holding gains (losses)
|
65,746
|
(24,205
|
)
|
70,311
|
5,339
|
|||||||||||
Tax effect
|
(23,939
|
)
|
8,925
|
(25,522
|
)
|
(1,442
|
)
|
|||||||||
Reclassification of (gains) losses recognized in net income
|
5,441
|
(3,339
|
)
|
2,543
|
(5,297
|
)
|
||||||||||
Tax effect
|
(1,849
|
)
|
1,135
|
(864
|
)
|
1,801
|
||||||||||
|
45,399
|
(17,484
|
)
|
46,468
|
401
|
|||||||||||
Comprehensive income
|
$
|
813,178
|
$
|
783,359
|
$
|
1,490,647
|
$
|
1,453,020
|
|
2014
|
2013
|
||||||
Cash flows from operating activities
|
||||||||
Net income
|
$
|
1,444,179
|
$
|
1,452,619
|
||||
Adjustments to reconcile net income to net cash provided by operations:
|
||||||||
Depreciation and amortization
|
133,858
|
123,958
|
||||||
Gain on sale of property and equipment
|
(406
|
)
|
(100
|
)
|
||||
Gain on the sale of government guaranteed loans
|
(127,362
|
)
|
(229,130
|
)
|
||||
Gain (loss) on the sale of securities
|
2,543
|
(5,297
|
)
|
|||||
Gain on the sale of foreclosed assets
|
(3,465
|
)
|
(33,520
|
)
|
||||
Provision for (recapture of) loan losses
|
(6,575
|
)
|
135,796
|
|||||
Deferred income tax expense (benefit)
|
(1,026
|
)
|
2,853
|
|||||
Accretion of discount on securities, net of amortization of premiums
|
14
|
19
|
||||||
Increase in cash surrender value of life insurance
|
(79,484
|
)
|
(80,766
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Accrued income
|
(49,030
|
)
|
(20,305
|
)
|
||||
Other assets
|
(1,063,577
|
)
|
(982,267
|
)
|
||||
Accrued interest payable
|
58,257
|
49,578
|
||||||
Other liabilities
|
724,995
|
1,154,737
|
||||||
Net cash provided by operating activities
|
1,032,921
|
1,568,175
|
||||||
|
||||||||
Cash flows from investing activities
|
||||||||
Net (increase) decrease in interest-bearing deposits with banks
|
(7,519,758
|
)
|
3,281,821
|
|||||
Net (increase) decrease in federal funds sold
|
99,487
|
(500,404
|
)
|
|||||
Purchases of investment securities
|
(1,127,843
|
)
|
(1,550,863
|
)
|
||||
Maturities of investment securities
|
1,253,612
|
1,003,508
|
||||||
Redemption of restricted equity securities
|
59,000
|
61,800
|
||||||
Purchase of restricted equity securities
|
(130
|
)
|
(185
|
)
|
||||
Net increase in loans
|
(1,024,672
|
)
|
(7,038,966
|
)
|
||||
Proceeds from the sale of investment securities
|
123,491
|
47,268
|
||||||
Proceeds from the sale of foreclosed assets
|
26,415
|
475,983
|
||||||
Purchases of property and equipment
|
(98,944
|
)
|
(55,677
|
)
|
||||
Proceeds from the sale of property and equipment
|
2,575
|
100
|
||||||
Net cash used in investing activities
|
(8,206,767
|
)
|
(4,275,615
|
)
|
||||
|
||||||||
Cash flows from financing activities
|
||||||||
Net increase in deposits
|
7,555,938
|
2,324,811
|
||||||
Dividends paid
|
(835,486
|
)
|
(91,333
|
)
|
||||
Net cash provided by financing activities
|
6,720,452
|
2,233,478
|
||||||
Net decrease in cash and cash equivalents
|
(453,394
|
)
|
(473,962
|
)
|
||||
Cash and due from banks, beginning
|
7,424,593
|
5,973,042
|
||||||
Cash and due from banks, ending
|
$
|
6,971,199
|
$
|
5,499,080
|
||||
|
||||||||
Supplemental disclosures of cash flow information
|
||||||||
Interest paid
|
$
|
632,817
|
$
|
732,695
|
||||
Taxes paid
|
$
|
983,722
|
$
|
872,255
|
||||
|
||||||||
Supplemental disclosures of non-cash transactions
|
||||||||
Loans transferred to foreclosed properties
|
$
|
157,061
|
$
|
30,300
|
||||
Proceeds from the sale of guaranteed loan previously recorded as short term debt
|
$
|
-
|
$
|
3,743,820
|
Six months ended June 30, 2014 and 2013 (Unaudited)
|
Accumulated
|
||||||||||||||||||||||||
Preferred
|
Other
|
|||||||||||||||||||||||
|
Stock
|
Common Stock
|
Retained
|
Comprehensive
|
||||||||||||||||||||
|
Amount
|
Shares
|
Amount
|
Earnings
|
Income (Loss)
|
Total
|
||||||||||||||||||
|
||||||||||||||||||||||||
Balance, January 1, 2013
|
$
|
3,868,807
|
3,542,984
|
$
|
12,061,153
|
$
|
16,367,187
|
$
|
(59,846
|
)
|
$
|
32,237,301
|
||||||||||||
|
||||||||||||||||||||||||
Net income
|
-
|
-
|
-
|
1,452,619
|
-
|
1,452,619
|
||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
-
|
401
|
401
|
||||||||||||||||||
|
||||||||||||||||||||||||
Dividends declared and accrued on convertible Series A preferred stock ($.32 per share)
|
-
|
-
|
-
|
(59,157
|
)
|
-
|
(59,157
|
)
|
||||||||||||||||
Dividends declared and accrued on convertible Series D preferred stock ($.18 per share)
|
-
|
-
|
-
|
(31,800
|
)
|
-
|
(31,800
|
)
|
||||||||||||||||
Balance, June 30, 2013
|
$
|
3,868,807
|
3,542,984
|
$
|
12,061,153
|
$
|
17,728,849
|
$
|
(59,445
|
)
|
$
|
35,599,364
|
||||||||||||
|
||||||||||||||||||||||||
Balance, January 1, 2014
|
$
|
3,868,807
|
3,542,984
|
$
|
12,061,153
|
$
|
18,329,089
|
$
|
(41,423
|
)
|
$
|
34,217,626
|
||||||||||||
|
||||||||||||||||||||||||
Net income
|
-
|
-
|
-
|
1,444,179
|
-
|
1,444,179
|
||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
-
|
46,468
|
46,468
|
||||||||||||||||||
|
||||||||||||||||||||||||
Dividends declared and accrued on convertible Series A preferred stock ($.32 per share)
|
-
|
-
|
-
|
(59,157
|
)
|
|
(59,157
|
)
|
||||||||||||||||
Dividends declared and accrued on convertible Series D preferred stock ($.18 per share)
|
-
|
-
|
-
|
(31,800
|
)
|
|
(31,800
|
)
|
||||||||||||||||
Balance, June 30, 2014
|
$
|
3,868,807
|
3,542,984
|
$
|
12,061,153
|
$
|
19,682,311
|
$
|
5,045
|
$
|
35,617,316
|
NOTE 1. | BASIS OF PRESENTATION |
NOTE 1. | BASIS OF PRESENTATION, CONTINUED |
NOTE 1. | BASIS OF PRESENTATION, CONTINUED |
NOTE 1. | BASIS OF PRESENTATION, CONTINUED |
NOTE 2. | SECURITIES |
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
||||||||||||||||
June 30, 2014
|
||||||||||||||||
Government-sponsored enterprises
|
$
|
3,500,000
|
$
|
3,500
|
$
|
545
|
$
|
3,502,955
|
||||||||
Mortgage-backed securities
|
28,473
|
780
|
-
|
29,253
|
||||||||||||
Corporate bonds
|
300,000
|
-
|
54,000
|
246,000
|
||||||||||||
Equities and mutual funds
|
537,135
|
56,110
|
715
|
592,530
|
||||||||||||
|
$
|
4,365,608
|
$
|
60,390
|
$
|
55,260
|
$
|
4,370,738
|
||||||||
|
||||||||||||||||
December 31, 2013
|
||||||||||||||||
Government-sponsored enterprises
|
$
|
3,500,000
|
$
|
795
|
$
|
2,030
|
$
|
3,498,765
|
||||||||
Mortgage-backed securities
|
32,099
|
1,022
|
-
|
33,121
|
||||||||||||
Corporate bonds
|
550,000
|
-
|
99,000
|
451,000
|
||||||||||||
Equities and mutual funds
|
535,326
|
43,260
|
11,770
|
566,816
|
||||||||||||
|
$
|
4,617,425
|
$
|
45,077
|
$
|
112,800
|
$
|
4,549,702
|
|
Amortized
|
Fair
|
||||||
|
Cost
|
Value
|
||||||
Due in one year or less
|
$
|
1,037,135
|
$
|
1,092,960
|
||||
Due after one year through five years
|
3,308,142
|
3,256,754
|
||||||
Due after five years through ten years
|
10,209
|
10,580
|
||||||
Due after ten years
|
10,122
|
10,444
|
||||||
|
$
|
4,365,608
|
$
|
4,370,738
|
|
Less Than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
|
||||||||||||||||||||||||
June 30, 2014
|
||||||||||||||||||||||||
Government-sponsored enterprises
|
$
|
499,555
|
$
|
445
|
$
|
999,900
|
$
|
100
|
$
|
1,499,455
|
$
|
545
|
||||||||||||
Corporate bonds
|
-
|
-
|
246,000
|
54,000
|
246,000
|
54,000
|
||||||||||||||||||
Equities and mutual funds
|
6,639
|
383
|
106,932
|
332
|
113,571
|
715
|
||||||||||||||||||
|
$
|
506,194
|
$
|
828
|
$
|
1,352,832
|
$
|
54,432
|
$
|
1,859,026
|
$
|
55,260
|
||||||||||||
|
||||||||||||||||||||||||
December 31, 2013
|
||||||||||||||||||||||||
Government-sponsored enterprises
|
$
|
1,497,970
|
$
|
2,030
|
$
|
-
|
$
|
-
|
$
|
1,497,970
|
$
|
2,030
|
||||||||||||
Corporate bonds
|
-
|
-
|
451,000
|
99,000
|
451,000
|
99,000
|
||||||||||||||||||
Equities and mutual funds
|
245,218
|
11,770
|
-
|
-
|
245,218
|
11,770
|
||||||||||||||||||
|
$
|
1,743,188
|
$
|
13,800
|
$
|
451,000
|
$
|
99,000
|
$
|
2,194,188
|
$
|
112,800
|
NOTE 2. | SECURITIES, CONTINUED |
NOTE 3. | EARNINGS PER COMMON SHARE |
NOTE 4. | COMMITMENTS AND LETTERS OF CREDIT |
NOTE 5. | LOANS |
|
2014
|
2013
|
||||||
|
||||||||
Commercial, net of discounts of $52,579 in 2014
|
$
|
65,638,983
|
$
|
66,612,984
|
||||
Real estate:
|
||||||||
Construction and land development
|
8,554,036
|
6,353,787
|
||||||
Residential, 1-4 families
|
40,112,807
|
40,203,978
|
||||||
Residential, 5 or more families
|
1,335,218
|
1,515,239
|
||||||
Farmland
|
2,304,060
|
2,219,688
|
||||||
Nonfarm, nonresidential
|
60,709,768
|
60,316,018
|
||||||
Agricultural
|
422,791
|
107,974
|
||||||
Consumer, net of discounts of $12,235 in 2014 and $10,931 in 2013
|
5,072,907
|
5,685,407
|
||||||
184,150,570
|
183,015,075
|
|||||||
Deferred loan origination costs, net of (fees)
|
283,095
|
269,100
|
||||||
184,433,665
|
183,284,175
|
|||||||
Allowance for loan losses
|
(3,523,292
|
)
|
(3,375,350
|
)
|
||||
|
$
|
180,910,373
|
$
|
179,908,825
|
NOTE 5.
|
LOANS, CONTINUED
|
NOTE 6.
|
ALLOWANCE FOR LOAN LOSSES
|
|
Construction
|
Commercial
|
||||||||||||||||||||||||||
|
&
|
1-4 Family
|
Nonfarm,
|
&
|
||||||||||||||||||||||||
|
Development
|
Residential
|
Nonresidential
|
Industrial
|
Consumer
|
Other
|
Total
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
June 30, 2014
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance for credit losses:
|
||||||||||||||||||||||||||||
Beginning balance
|
$
|
73,000
|
$
|
617,629
|
$
|
753,050
|
$
|
1,708,962
|
$
|
181,309
|
$
|
41,400
|
$
|
3,375,350
|
||||||||||||||
Charge-offs
|
-
|
(76,891
|
)
|
(1,778
|
)
|
(3,506
|
)
|
(21,420
|
)
|
-
|
(103,595
|
)
|
||||||||||||||||
Recoveries
|
-
|
1,463
|
78,604
|
147,917
|
30,128
|
-
|
258,112
|
|||||||||||||||||||||
Provision
|
37,500
|
179,624
|
(5,389
|
)
|
(174,521
|
)
|
(48,189
|
)
|
4,400
|
(6,575
|
)
|
|||||||||||||||||
Ending balance
|
$
|
110,500
|
$
|
721,825
|
$
|
824,487
|
$
|
1,678,852
|
$
|
141,828
|
$
|
45,800
|
$
|
3,523,292
|
||||||||||||||
|
||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
$
|
-
|
$
|
47,025
|
$
|
122,587
|
$
|
253,152
|
$
|
-
|
$
|
-
|
$
|
422,764
|
||||||||||||||
Ending balance: collectively evaluated for impairment
|
$
|
110,500
|
$
|
674,800
|
$
|
701,900
|
$
|
1,425,700
|
$
|
141,828
|
$
|
45,800
|
$
|
3,100,528
|
||||||||||||||
Ending balance: loans acquired with deteriorated credit quality
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
|
||||||||||||||||||||||||||||
Loans Receivable:
|
||||||||||||||||||||||||||||
Ending balance
|
$
|
8,554,036
|
$
|
40,112,807
|
$
|
60,709,768
|
$
|
65,638,983
|
$
|
5,072,907
|
$
|
4,062,069
|
$
|
184,150,570
|
||||||||||||||
|
||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
$
|
244,821
|
$
|
415,487
|
$
|
2,814,048
|
$
|
1,542,364
|
$
|
-
|
$
|
-
|
$
|
5,016,720
|
||||||||||||||
Ending balance: collectively evaluated for impairment
|
$
|
8,309,215
|
$
|
39,697,320
|
$
|
57,895,720
|
$
|
64,096,619
|
$
|
5,072,907
|
$
|
4,062,069
|
$
|
179,133,850
|
||||||||||||||
Ending balance: loans acquired with deteriorated credit quality
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
|
||||||||||||||||||||||||||||
June 30, 2013
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance for credit losses:
|
||||||||||||||||||||||||||||
Beginning balance
|
$
|
86,300
|
$
|
668,700
|
$
|
801,999
|
$
|
1,604,510
|
$
|
198,789
|
$
|
42,800
|
$
|
3,403,098
|
||||||||||||||
Charge-offs
|
-
|
(8,122
|
)
|
(79,609
|
)
|
(6,150
|
)
|
(54,118
|
)
|
-
|
(147,999
|
)
|
||||||||||||||||
Recoveries
|
517
|
401
|
949
|
19,892
|
18,719
|
-
|
40,478
|
|||||||||||||||||||||
Provision
|
3,983
|
26,321
|
153,631
|
(69,156
|
)
|
17,017
|
4,000
|
135,796
|
||||||||||||||||||||
Ending balance
|
$
|
90,800
|
$
|
687,300
|
$
|
876,970
|
$
|
1,549,096
|
$
|
180,407
|
$
|
46,800
|
$
|
3,431,373
|
||||||||||||||
|
||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
$
|
-
|
$
|
-
|
$
|
254,670
|
$
|
217,296
|
$
|
-
|
$
|
-
|
$
|
471,966
|
||||||||||||||
Ending balance: collectively evaluated for impairment
|
$
|
90,800
|
$
|
687,300
|
$
|
622,300
|
$
|
1,331,800
|
$
|
180,407
|
$
|
46,800
|
$
|
2,959,407
|
||||||||||||||
Ending balance: loans acquired with deteriorated credit quality
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
|
||||||||||||||||||||||||||||
Loans Receivable:
|
||||||||||||||||||||||||||||
Ending balance
|
$
|
5,524,198
|
$
|
38,621,785
|
$
|
62,740,245
|
$
|
66,397,808
|
$
|
6,086,325
|
$
|
4,237,240
|
$
|
183,607,601
|
||||||||||||||
|
||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
$
|
86,589
|
$
|
269,392
|
$
|
3,345,220
|
$
|
2,464,599
|
$
|
-
|
$
|
-
|
$
|
6,165,800
|
||||||||||||||
Ending balance: collectively evaluated for impairment
|
$
|
5,437,609
|
$
|
38,352,393
|
$
|
59,395,025
|
$
|
63,933,209
|
$
|
6,086,325
|
$
|
4,237,240
|
$
|
177,441,801
|
||||||||||||||
Ending balance: loans acquired with deteriorated credit quality
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
NOTE 6.
|
ALLOWANCE FOR LOAN LOSSES, CONTINUED
|
|
Unpaid
|
Average
|
Interest
|
|||||||||||||||||
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
|||||||||||||||
|
||||||||||||||||||||
June 30, 2014
|
||||||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Construction and development
|
$
|
244,821
|
$
|
244,821
|
$
|
-
|
$
|
245,761
|
$
|
8,163
|
||||||||||
1-4 family residential
|
187,597
|
187,597
|
-
|
187,691
|
5,550
|
|||||||||||||||
Nonfarm, nonresidential
|
1,957,023
|
1,957,023
|
-
|
1,885,354
|
33,991
|
|||||||||||||||
Commercial and industrial
|
154,577
|
154,577
|
-
|
161,686
|
4,937
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
2,544,018
|
2,544,018
|
-
|
2,480,492
|
52,641
|
||||||||||||||||
|
||||||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
227,890
|
227,890
|
47,025
|
230,031
|
1,913
|
|||||||||||||||
Nonfarm, nonresidential
|
857,025
|
857,025
|
122,587
|
872,012
|
416
|
|||||||||||||||
Commercial and industrial
|
1,387,787
|
1,387,787
|
253,152
|
1,406,334
|
6,208
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
2,472,702
|
2,472,702
|
422,764
|
2,508,377
|
8,537
|
||||||||||||||||
|
||||||||||||||||||||
Combined:
|
||||||||||||||||||||
Construction and development
|
$
|
244,821
|
$
|
244,821
|
$
|
-
|
$
|
245,761
|
$
|
8,163
|
||||||||||
1-4 family residential
|
415,487
|
415,487
|
47,025
|
417,722
|
7,463
|
|||||||||||||||
Nonfarm, nonresidential
|
2,814,048
|
2,814,048
|
122,587
|
2,757,366
|
34,407
|
|||||||||||||||
Commercial and industrial
|
1,542,364
|
1,542,364
|
253,152
|
1,568,020
|
11,145
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
5,016,720
|
$
|
5,016,720
|
$
|
422,764
|
$
|
4,988,869
|
$
|
61,178
|
||||||||||
|
||||||||||||||||||||
December 31, 2013
|
||||||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Construction and development
|
$
|
318,111
|
$
|
318,111
|
$
|
-
|
$
|
320,260
|
$
|
21,825
|
||||||||||
1-4 family residential
|
263,562
|
263,562
|
-
|
261,364
|
21,295
|
|||||||||||||||
Nonfarm, nonresidential
|
2,095,645
|
2,165,883
|
-
|
2,144,605
|
120,322
|
|||||||||||||||
Commercial and industrial
|
1,359,371
|
1,561,253
|
-
|
1,393,077
|
71,409
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
4,036,689
|
4,308,809
|
-
|
4,119,306
|
234,851
|
||||||||||||||||
|
||||||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
74,205
|
74,205
|
10,829
|
77,144
|
4,300
|
|||||||||||||||
Nonfarm, nonresidential
|
816,776
|
816,776
|
131,950
|
930,060
|
24,653
|
|||||||||||||||
Commercial and industrial
|
1,140,160
|
1,140,160
|
206,162
|
1,163,698
|
47,393
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
2,031,141
|
2,031,141
|
348,941
|
2,170,902
|
76,346
|
||||||||||||||||
|
||||||||||||||||||||
Combined:
|
||||||||||||||||||||
Construction and development
|
$
|
318,111
|
$
|
318,111
|
$
|
-
|
$
|
320,260
|
$
|
21,825
|
||||||||||
1-4 family residential
|
337,767
|
337,767
|
10,829
|
338,508
|
25,595
|
|||||||||||||||
Nonfarm, nonresidential
|
2,912,421
|
2,982,659
|
131,950
|
3,074,665
|
144,975
|
|||||||||||||||
Commercial and industrial
|
2,499,531
|
2,701,413
|
206,162
|
2,556,775
|
118,802
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
6,067,830
|
$
|
6,339,950
|
$
|
348,941
|
$
|
6,290,208
|
$
|
311,197
|
NOTE 6. | ALLOWANCE FOR LOAN LOSSES, CONTINUED |
|
Recorded
|
|||||||||||||||||||||||||||
|
Investment
|
|||||||||||||||||||||||||||
Total
|
> 90 Days
|
|||||||||||||||||||||||||||
30-59 Days
|
60-89 Days
|
90 Days Plus
|
Total
|
Financing
|
and
|
|||||||||||||||||||||||
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Current
|
Receivables
|
Accruing
|
||||||||||||||||||||||
June 30, 2014
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Construction and development
|
$
|
27,775
|
$
|
-
|
$
|
-
|
$
|
27,775
|
$
|
8,526,261
|
$
|
8,554,036
|
$
|
-
|
||||||||||||||
1-4 family residential
|
1,159,716
|
123,115
|
224,781
|
1,507,612
|
38,605,195
|
40,112,807
|
56,078
|
|||||||||||||||||||||
Nonfarm, nonresidential
|
226,788
|
492,302
|
137,512
|
856,602
|
59,853,166
|
60,709,768
|
-
|
|||||||||||||||||||||
Commercial and industrial
|
224,807
|
160,634
|
277,201
|
662,642
|
64,976,341
|
65,638,983
|
-
|
|||||||||||||||||||||
Consumer
|
151,161
|
25,682
|
29,744
|
206,587
|
4,866,320
|
5,072,907
|
28,623
|
|||||||||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
4,062,069
|
4,062,069
|
-
|
|||||||||||||||||||||
Total
|
$
|
1,790,247
|
$
|
801,733
|
$
|
669,238
|
$
|
3,261,218
|
$
|
180,889,352
|
$
|
184,150,570
|
$
|
84,701
|
||||||||||||||
Percentage of total loans
|
0.97
|
%
|
0.44
|
%
|
0.36
|
%
|
1.77
|
%
|
98.23
|
%
|
100.00
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||||||
Non-accruals included above
|
||||||||||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||
1-4 family residential
|
-
|
-
|
168,702
|
168,702
|
169,064
|
337,766
|
||||||||||||||||||||||
Nonfarm, nonresidential
|
-
|
-
|
137,512
|
137,512
|
1,156,548
|
1,294,060
|
||||||||||||||||||||||
Commercial and industrial
|
44,223
|
157,327
|
277,201
|
478,751
|
940,358
|
1,419,109
|
||||||||||||||||||||||
Consumer
|
7,992
|
-
|
1,122
|
9,114
|
-
|
9,114
|
||||||||||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
$
|
52,215
|
$
|
157,327
|
$
|
584,537
|
$
|
794,079
|
$
|
2,265,970
|
$
|
3,060,049
|
||||||||||||||||
|
||||||||||||||||||||||||||||
December 31, 2013
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
6,353,787
|
$
|
6,353,787
|
$
|
-
|
||||||||||||||
1-4 family residential
|
544,559
|
165,244
|
173,786
|
883,589
|
39,320,389
|
40,203,978
|
-
|
|||||||||||||||||||||
Nonfarm, nonresidential
|
193,411
|
336,036
|
791,148
|
1,320,595
|
58,995,423
|
60,316,018
|
-
|
|||||||||||||||||||||
Commercial and industrial
|
84,145
|
2,528
|
929,552
|
1,016,225
|
65,596,759
|
66,612,984
|
15,837
|
|||||||||||||||||||||
Consumer
|
103,463
|
68,767
|
20,742
|
192,972
|
5,492,435
|
5,685,407
|
19,602
|
|||||||||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
3,842,901
|
3,842,901
|
-
|
|||||||||||||||||||||
Total
|
$
|
925,578
|
$
|
572,575
|
$
|
1,915,228
|
$
|
3,413,381
|
$
|
179,601,694
|
$
|
183,015,075
|
$
|
35,439
|
||||||||||||||
Percentage of total loans
|
0.51
|
%
|
0.31
|
%
|
1.05
|
%
|
1.87
|
%
|
98.13
|
%
|
100.00
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||||||
Non-accruals included above
|
||||||||||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
70,058
|
$
|
70,058
|
||||||||||||||||
1-4 family residential
|
29,269
|
-
|
173,786
|
203,055
|
190,032
|
393,087
|
||||||||||||||||||||||
Nonfarm, nonresidential
|
85,646
|
-
|
791,148
|
876,794
|
1,222,090
|
2,098,884
|
||||||||||||||||||||||
Commercial and industrial
|
-
|
-
|
913,715
|
913,715
|
321,592
|
1,235,307
|
||||||||||||||||||||||
Consumer
|
259
|
547
|
1,141
|
1,947
|
1,044
|
2,991
|
||||||||||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
$
|
115,174
|
$
|
547
|
$
|
1,879,790
|
$
|
1,995,511
|
$
|
1,804,816
|
$
|
3,800,327
|
NOTE 6. | ALLOWANCE FOR LOAN LOSSES, CONTINUED |
|
Total
|
Pass Credits
|
Special
Mention |
Substandard
|
Doubtful
|
|||||||||||||||
|
||||||||||||||||||||
June 30, 2014
|
||||||||||||||||||||
|
||||||||||||||||||||
Construction and development
|
$
|
8,554,036
|
$
|
8,554,036
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
40,112,807
|
39,802,860
|
309,947
|
-
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
60,709,768
|
59,010,710
|
1,699,058
|
-
|
-
|
|||||||||||||||
Commercial and industrial
|
65,638,983
|
64,210,804
|
1,428,179
|
-
|
-
|
|||||||||||||||
Consumer
|
5,072,907
|
5,071,581
|
1,326
|
-
|
-
|
|||||||||||||||
Other loans
|
4,062,069
|
4,062,069
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
184,150,570
|
$
|
180,712,060
|
$
|
3,438,510
|
$
|
-
|
$
|
-
|
||||||||||
|
||||||||||||||||||||
Percentage of total loans
|
100.0
|
%
|
98.1
|
%
|
1.9
|
%
|
-
|
%
|
-
|
%
|
||||||||||
|
||||||||||||||||||||
Guaranteed portion of loans
|
||||||||||||||||||||
|
||||||||||||||||||||
Construction and development
|
$
|
67,692
|
$
|
67,692
|
$
|
$
|
$
|
-
|
||||||||||||
1-4 family residential
|
618,454
|
578,051
|
40,403
|
-
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
26,875,544
|
25,933,275
|
942,269
|
-
|
-
|
|||||||||||||||
Commercial and industrial
|
18,002,884
|
16,931,274
|
1,071,610
|
-
|
-
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
827,979
|
827,979
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
46,392,553
|
$
|
44,338,271
|
$
|
2,054,282
|
$
|
-
|
$
|
-
|
|
Total
|
Pass Credits
|
Special
Mention |
Substandard
|
Doubtful
|
|||||||||||||||
|
||||||||||||||||||||
December 31, 2013
|
||||||||||||||||||||
|
||||||||||||||||||||
Construction and development
|
$
|
6,353,787
|
$
|
6,283,729
|
$
|
70,058
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
40,203,978
|
39,586,647
|
617,331
|
-
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
60,316,018
|
58,188,799
|
2,022,868
|
104,351
|
-
|
|||||||||||||||
Commercial and industrial
|
66,612,984
|
64,556,331
|
2,056,653
|
-
|
-
|
|||||||||||||||
Consumer
|
5,685,407
|
5,684,245
|
1,162
|
-
|
-
|
|||||||||||||||
Other loans
|
3,842,901
|
3,842,901
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
183,015,075
|
$
|
178,142,652
|
$
|
4,768,072
|
$
|
104,351
|
$
|
-
|
||||||||||
|
||||||||||||||||||||
Percentage of total loans
|
100.0
|
%
|
97.3
|
%
|
2.6
|
%
|
0.1
|
%
|
-
|
%
|
|
Total
|
Pass Credits
|
Special
Mention |
Substandard
|
Doubtful
|
|||||||||||||||
|
||||||||||||||||||||
Guaranteed portion of loans
|
||||||||||||||||||||
|
||||||||||||||||||||
Construction and development
|
$
|
73,000
|
$
|
73,000
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
673,854
|
629,939
|
43,915
|
-
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
26,835,404
|
26,063,658
|
771,746
|
-
|
-
|
|||||||||||||||
Commercial and industrial
|
19,589,284
|
18,737,759
|
851,525
|
-
|
-
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
544,195
|
544,195
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
47,715,737
|
$
|
46,048,551
|
$
|
1,667,186
|
$
|
-
|
$
|
-
|
|
For the three months ended
June 30, 2014
|
For the six months ended
June 30, 2014
|
||||||||||||||||||||||
|
Number of Contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
Number of Contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
||||||||||||||||||
Troubled Debt Restructurings
|
||||||||||||||||||||||||
Construction and development
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
1-4 Family residential
|
-
|
-
|
-
|
3
|
159,927
|
163,627
|
||||||||||||||||||
Nonfarm, nonresidential
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Commercial and industrial
|
-
|
-
|
-
|
-
|
-
|
-
|
|
For the three months ended
June 30, 2013
|
For the six months ended
June 30, 2013
|
||||||||||||||||||||||
|
Number of Contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
Number of Contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
||||||||||||||||||
Troubled Debt Restructurings
|
||||||||||||||||||||||||
Construction and development
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
1-4 Family residential
|
1
|
54,376
|
54,376
|
1
|
54,376
|
54,376
|
||||||||||||||||||
Nonfarm, nonresidential
|
1
|
145,219
|
145,219
|
1
|
145,219
|
145,219
|
||||||||||||||||||
Commercial and industrial
|
-
|
-
|
-
|
-
|
-
|
-
|
NOTE 8. | FAIR VALUE |
Level 1 | Valuation is based upon quoted prices for identical instruments traded in active markets. |
Level 2 | Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. |
Level 3 | Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques. |
NOTE 8. | FAIR VALUE, CONTINUED |
(in thousands)
|
||||||||||||||||
June 30, 2014
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Government-sponsored enterprises
|
$
|
3,503
|
$
|
-
|
$
|
3,503
|
$
|
-
|
||||||||
Mortgage-backed securities
|
29
|
-
|
29
|
-
|
||||||||||||
Corporate bonds
|
246
|
-
|
-
|
246
|
||||||||||||
Equities and mutual funds
|
593
|
593
|
-
|
-
|
||||||||||||
Total assets at fair value
|
$
|
4,371
|
$
|
593
|
$
|
3,532
|
$
|
246
|
||||||||
|
||||||||||||||||
Total liabilities at fair value
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
(in thousands)
|
||||||||||||||||
December 31, 2013
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Government-sponsored enterprises
|
$
|
3,499
|
$
|
-
|
$
|
3,499
|
$
|
-
|
||||||||
Mortgage-backed securities
|
33
|
-
|
33
|
-
|
||||||||||||
Corporate bonds
|
451
|
-
|
-
|
451
|
||||||||||||
Equities and mutual funds
|
567
|
567
|
-
|
-
|
||||||||||||
Total assets at fair value
|
$
|
4,550
|
$
|
567
|
$
|
3,532
|
$
|
451
|
||||||||
|
||||||||||||||||
Total liabilities at fair value
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|
Level 3
|
|||||||
|
2014
|
2013
|
||||||
(in thousands)
|
Fair Value
|
Fair Value
|
||||||
Corporate Bonds – Available for Sale
|
||||||||
Balance, January 1
|
$
|
451
|
$
|
443
|
||||
Total unrealized gain (loss) included in income
|
-
|
-
|
||||||
Total unrealized gain (loss) included in other comprehensive income
|
45
|
5
|
||||||
Bonds called
|
(250
|
)
|
-
|
|||||
Balance, June 30
|
$
|
246
|
$
|
448
|
NOTE 8. | FAIR VALUE, CONTINUED |
(in thousands)
|
||||||||||||||||
June 30, 2014
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Loans-commercial and industrial
|
$
|
1,135
|
$
|
-
|
$
|
-
|
$
|
1,135
|
||||||||
Loans-nonfarm, non-residential
|
734
|
-
|
-
|
734
|
||||||||||||
Loans-1-4 family residential
|
181
|
-
|
-
|
181
|
||||||||||||
Foreclosed assets
|
134
|
-
|
-
|
134
|
||||||||||||
Servicing assets
|
356
|
-
|
-
|
356
|
||||||||||||
Total assets at fair value
|
$
|
2,540
|
$
|
-
|
$
|
-
|
$
|
2,540
|
||||||||
Total liabilities at fair value
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
(in thousands)
|
||||||||||||||||
December 31, 2013
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Loans-commercial and industrial
|
$
|
934
|
$
|
-
|
$
|
-
|
$
|
934
|
||||||||
Loans-nonfarm, non-residential
|
685
|
-
|
-
|
685
|
||||||||||||
Loans-1-4 family residential
|
63
|
-
|
-
|
63
|
||||||||||||
Servicing assets
|
261
|
-
|
-
|
261
|
||||||||||||
Total assets at fair value
|
$
|
1,943
|
$
|
-
|
$
|
-
|
$
|
1,943
|
||||||||
Total liabilities at fair value
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
NOTE 8. | FAIR VALUE, CONTINUED |
|
Fair Value Measurements
|
|||||||||||||||||||
|
Quoted
|
|||||||||||||||||||
|
Prices in
|
|||||||||||||||||||
|
Active Markets
|
Significant
|
||||||||||||||||||
|
ForIdentical
|
Other
|
Significant
|
|||||||||||||||||
Inputs
|
||||||||||||||||||||
(dollars in thousands)
|
Amount
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||||
|
||||||||||||||||||||
June 30, 2014
|
||||||||||||||||||||
Financial Instruments - Assets
|
||||||||||||||||||||
Loans, net
|
$
|
180,910
|
$
|
187,393
|
$
|
-
|
$
|
-
|
$
|
187,393
|
||||||||||
|
||||||||||||||||||||
Financial Instruments – Liabilities
|
||||||||||||||||||||
Deposits
|
203,357
|
202,715
|
-
|
-
|
||||||||||||||||
Long-Term Debt
|
7,750
|
8,018
|
-
|
8,018
|
-
|
|||||||||||||||
|
||||||||||||||||||||
December 31, 2013
|
||||||||||||||||||||
Financial Instruments - Assets
|
||||||||||||||||||||
Loans, net
|
$
|
179,909
|
$
|
179,531
|
$
|
-
|
$
|
-
|
$
|
179,531
|
||||||||||
|
||||||||||||||||||||
Financial Instruments – Liabilities
|
||||||||||||||||||||
Deposits
|
195,801
|
171,649
|
-
|
171,649
|
-
|
|||||||||||||||
Long-Term Debt
|
7,750
|
8,100
|
-
|
8,100
|
-
|
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
|
Minimum
|
|||||||
|
Required
|
|||||||
|
For Capital
|
|||||||
|
Adequacy
|
|||||||
|
Ratio
|
Purposes
|
||||||
|
||||||||
June 30, 2014:
|
||||||||
Total Capital (to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
21.86
|
%
|
8.0
|
%
|
||||
Surrey Bank & Trust
|
21.63
|
%
|
8.0
|
%
|
||||
Tier I Capital (to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
20.60
|
%
|
4.0
|
%
|
||||
Surrey Bank & Trust
|
20.37
|
%
|
4.0
|
%
|
||||
Tier I Capital (to Average Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
13.73
|
%
|
4.0
|
%
|
||||
Surrey Bank & Trust
|
13.53
|
%
|
4.0
|
%
|
||||
|
||||||||
December 31, 2013:
|
||||||||
Total Capital (to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
21.90
|
%
|
8.0
|
%
|
||||
Surrey Bank & Trust
|
21.46
|
%
|
8.0
|
%
|
||||
Tier I Capital (to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
20.64
|
%
|
4.0
|
%
|
||||
Surrey Bank & Trust
|
20.20
|
%
|
4.0
|
%
|
||||
Tier I Capital (to Average Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
13.58
|
%
|
4.0
|
%
|
||||
Surrey Bank & Trust
|
13.31
|
%
|
4.0
|
%
|
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
|
June 30,
|
December 31,
|
||||||
|
2014
|
2013
|
||||||
|
||||||||
Nonaccrual loans
|
$
|
3,060,049
|
$
|
3,800,327
|
||||
Loans past due 90 days and still accruing
|
84,701
|
35,439
|
||||||
Foreclosed assets
|
134,111
|
-
|
||||||
Total
|
$
|
3,278,861
|
$
|
3,835,766
|
||||
Total assets
|
$
|
250,056,330
|
$
|
240,918,977
|
||||
|
||||||||
Ratio of nonperforming assets to total assets
|
1.31
|
%
|
1.59
|
%
|
|
June 30,
|
December 31,
|
||||||
|
2014
|
2013
|
||||||
|
||||||||
Construction and development
|
$
|
244,821
|
$
|
318,111
|
||||
1-4 family residential
|
443,306
|
386,564
|
||||||
Nonfarm, nonresidential
|
2,814,048
|
2,912,421
|
||||||
Commercial and industrial
|
1,542,363
|
2,499,531
|
||||||
Consumer
|
9,114
|
2,991
|
||||||
Total impaired and nonaccrual
|
$
|
5,053,652
|
$
|
6,119,618
|
||||
Guaranteed portion
|
$
|
2,342,110
|
$
|
2,235,481
|
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
|
June 30, 2014
|
December 31, 2013
|
||||||||||||||
Construction and development
|
$
|
8,554,036
|
4.65
|
%
|
$
|
6,353,787
|
3.47
|
%
|
||||||||
1-4 family residential
|
40,112,807
|
21.78
|
%
|
40,203,978
|
21.97
|
%
|
||||||||||
Multi-family
|
1,335,218
|
0.73
|
%
|
1,515,239
|
0.83
|
%
|
||||||||||
Farmland
|
2,304,060
|
1.25
|
%
|
2,219,688
|
1.21
|
%
|
||||||||||
Nonfarm, nonresidential
|
60,709,768
|
32.97
|
%
|
60,316,018
|
32.96
|
%
|
||||||||||
Total real estate
|
113,015,889
|
61.38
|
%
|
110,608,710
|
60.44
|
%
|
||||||||||
|
||||||||||||||||
Agricultural
|
422,791
|
0.23
|
%
|
107,974
|
0.06
|
%
|
||||||||||
Commercial and industrial
|
65,638,983
|
35.64
|
%
|
66,612,984
|
36.40
|
%
|
||||||||||
Consumer
|
5,072,907
|
2.75
|
%
|
5,685,407
|
3.10
|
%
|
||||||||||
Total loans
|
$
|
184,150,570
|
100.00
|
%
|
$
|
183,015,075
|
100.00
|
%
|
|
June 30,
|
Guaranteed Portion
|
||||||||||
|
2014
|
Amount
|
Percentage
|
|||||||||
Construction and development
|
$
|
8,554,036
|
$
|
67,692
|
0.79
|
%
|
||||||
1-4 family residential
|
40,112,807
|
618,454
|
1.54
|
%
|
||||||||
Multi-family
|
1,335,218
|
7,586
|
0.57
|
%
|
||||||||
Farmland
|
2,304,060
|
820,393
|
35.61
|
%
|
||||||||
Nonfarm, nonresidential
|
60,709,768
|
26,875,544
|
44.27
|
%
|
||||||||
Total real estate
|
113,015,889
|
28,389,669
|
25.12
|
%
|
||||||||
|
||||||||||||
Agricultural
|
422,791
|
-
|
-
|
%
|
||||||||
Commercial and industrial
|
65,638,983
|
18,002,884
|
27.43
|
%
|
||||||||
Consumer
|
5,072,907
|
-
|
-
|
%
|
||||||||
Total loans
|
$
|
184,150,570
|
$
|
46,392,553
|
25.19
|
%
|
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
|
June 30, 2014
|
December 31, 2013
|
||||||||||||||
|
30-89 Days
|
90 Days Plus
|
30-89 Days
|
90 Days Plus
|
||||||||||||
|
||||||||||||||||
Construction and development
|
$
|
27,775
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
1-4 family residential
|
1,282,831
|
224,781
|
709,803
|
173,786
|
||||||||||||
Nonfarm, non-residential
|
719,090
|
137,512
|
529,447
|
791,148
|
||||||||||||
Commercial and industrial
|
385,441
|
277,201
|
86,673
|
929,552
|
||||||||||||
Consumer
|
176,843
|
29,744
|
172,230
|
20,742
|
||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
||||||||||||
|
$
|
2,591,980
|
$
|
669,238
|
$
|
1,498,153
|
$
|
1,915,228
|
||||||||
Non-accrual loans included above
|
$
|
209,542
|
$
|
584,537
|
$
|
249,344
|
$
|
1,879,790
|
||||||||
Guaranteed portion
|
$
|
635,520
|
$
|
324,895
|
$
|
288,601
|
$
|
1,193,581
|
||||||||
|
||||||||||||||||
Ratio to total loans
|
1.41
|
%
|
0.81
|
%
|
0.82
|
%
|
1.05
|
%
|
||||||||
Ratio to total loans, net of guarantees
|
1.42
|
%
|
0.41
|
%
|
0.89
|
%
|
0.53
|
%
|
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
31.1 | Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes Oxley Act |
31.2 | Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes Oxley Act |
32.1 | Certification of PEO/PFO Pursuant to Section 906 of the Sarbanes Oxley Act |
101 | Interactive Data File |
|
Surrey Bancorp
|
|
|
Date: August 12, 2014
|
/s/ Edward C. Ashby, III
|
|
Edward C. Ashby, III
|
|
President and Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
|
Date: August 12, 2014
|
/s/ Mark H. Towe
|
|
Mark H. Towe
|
|
Sr. Vice President and Chief Financial Officer
|
|
(Principal Financial Officer)
|