☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | 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
|
☐
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
☒
|
Item 1.
|
Consolidated Financial Statements
|
|
3
|
||
4
|
||
5
|
||
6
|
||
7
|
||
8
|
||
9-24
|
||
Item 2.
|
25-31
|
|
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
|
36-38
|
June
2016
|
December
2015
|
||||||||
Assets
|
|||||||||
Cash and due from banks
|
$
|
6,716,185
|
$
|
5,874,561
|
|||||
Interest-bearing deposits with banks
|
25,992,126
|
32,921,125
|
|||||||
Federal funds sold
|
1,222,549
|
1,217,801
|
|||||||
Investment securities available for sale
|
4,319,809
|
5,340,743
|
|||||||
Restricted equity securities
|
401,829
|
397,599
|
|||||||
Loans, net of allowance for loan losses of $3,846,517 at June 30, 2016 and $3,626,908 at December 31, 2015
|
207,918,096
|
197,904,895
|
|||||||
Property and equipment, net
|
5,270,896
|
5,333,066
|
|||||||
Foreclosed assets
|
202,982
|
384,452
|
|||||||
Accrued income
|
1,016,293
|
1,084,164
|
|||||||
Goodwill
|
120,000
|
120,000
|
|||||||
Bank owned life insurance
|
6,339,377
|
5,125,339
|
|||||||
Other assets
|
3,130,552
|
2,072,810
|
|||||||
Total assets
|
$
|
262,650,694
|
$
|
257,776,555
|
|||||
Liabilities and Stockholders’ Equity
|
|||||||||
Liabilities
|
|||||||||
Deposits:
|
|||||||||
Noninterest-bearing
|
$
|
60,467,106
|
$
|
54,619,375
|
|||||
Interest-bearing
|
156,221,927
|
158,068,586
|
|||||||
Total deposits
|
216,689,033
|
212,687,961
|
|||||||
Long-term debt
|
1,750,000
|
2,750,000
|
|||||||
Dividends payable
|
45,730
|
1,004,642
|
|||||||
Accrued interest payable
|
128,286
|
91,632
|
|||||||
Other liabilities
|
3,537,887
|
2,571,350
|
|||||||
Total liabilities
|
222,150,936
|
219,105,585
|
|||||||
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, 9,000,000 shares authorized at no par value; 3,444,709 and 3,549,665 shares issued and outstanding at June 30, 2016 and December 31, 2015, respectively
|
10,763,291
|
12,101,480
|
|||||||
Common stock, Class A 1,000,000 shares authorized at no par value; 104,956 shares issued and outstanding at June 30, 2016
|
1,313,189
|
-
|
|||||||
Retained earnings
|
24,552,405
|
22,727,587
|
|||||||
Accumulated other comprehensive loss
|
2,066
|
(26,904
|
)
|
||||||
Total stockholders’ equity
|
40,499,758
|
38,670,970
|
|||||||
Total liabilities and stockholders’ equity
|
$
|
262,650,694
|
$
|
257,776,555
|
2016
|
2015
|
|||||||
Interest income
|
||||||||
Loans and fees on loans
|
$
|
5,794,040
|
$
|
5,356,148
|
||||
Federal funds sold
|
2,600
|
1,363
|
||||||
Investment securities available for sale, taxable
|
44,728
|
34,085
|
||||||
Investment securities available for sale, dividends
|
649
|
6,119
|
||||||
Deposits with banks
|
55,167
|
47,997
|
||||||
Total interest income
|
5,897,184
|
5,445,712
|
||||||
Interest expense
|
||||||||
Deposits
|
417,420
|
467,168
|
||||||
Fed funds purchased
|
5
|
3
|
||||||
Long-term debt
|
39,388
|
118,464
|
||||||
Total interest expense
|
456,813
|
585,635
|
||||||
Net interest income
|
5,440,371
|
4,860,077
|
||||||
Provision for (recapture of) loan losses
|
212,741
|
(43,496
|
)
|
|||||
Net interest income after provision for (recapture of) loan losses
|
5,227,630
|
4,903,573
|
||||||
Noninterest income
|
||||||||
Service charges on deposit accounts
|
321,365
|
399,665
|
||||||
Fees on loans delivered to correspondents
|
56,202
|
27,808
|
||||||
Other service charges and fees
|
375,375
|
359,488
|
||||||
Gain (loss) on the sale of investment securities
|
(33,127
|
)
|
4,376
|
|||||
Income from bank owned life insurance
|
94,095
|
73,569
|
||||||
Insurance commissions
|
230,877
|
215,315
|
||||||
Brokerage commissions
|
36,071
|
102,460
|
||||||
Other operating income
|
80,866
|
67,568
|
||||||
Bank-owned life insurance death benefit in excess of CSV
|
315,754
|
-
|
||||||
Total noninterest income
|
1,477,478
|
1,250,249
|
||||||
Noninterest expense
|
||||||||
Salaries and employee benefits
|
2,213,729
|
1,991,930
|
||||||
Occupancy expense
|
255,218
|
228,578
|
||||||
Equipment expense
|
137,852
|
127,256
|
||||||
Data processing
|
259,583
|
231,208
|
||||||
Foreclosed assets, net
|
43,081
|
85,611
|
||||||
Postage, printing and supplies
|
85,018
|
106,641
|
||||||
Professional fees
|
53,387
|
248,005
|
||||||
FDIC insurance premiums
|
62,987
|
56,539
|
||||||
Other expense
|
801,031
|
794,282
|
||||||
Total noninterest expense
|
3,911,886
|
3,870,050
|
||||||
Net income before income taxes
|
2,793,222
|
2,283,772
|
||||||
Income tax expense
|
877,447
|
815,402
|
||||||
Net income
|
1,915,775
|
1,468,370
|
||||||
Preferred stock dividends
|
(90,957
|
)
|
(90,957
|
)
|
||||
Net income available to common stockholders
|
$
|
1,824,818
|
$
|
1,377,413
|
||||
Basic earnings per common share
|
$
|
0.51
|
$
|
0.39
|
||||
Diluted earnings per common share
|
$
|
0.46
|
$
|
0.35
|
||||
Basic weighted average common shares outstanding
|
3,549,665
|
3,549,665
|
||||||
Diluted weighted average common shares outstanding
|
4,183,600
|
4,187,334
|
2016
|
2015
|
|||||||
Interest income
|
||||||||
Loans and fees on loans
|
$
|
2,920,977
|
$
|
2,676,839
|
||||
Federal funds sold
|
1,334
|
672
|
||||||
Investment securities available for sale, taxable
|
21,946
|
17,278
|
||||||
Investment securities available for sale, dividends
|
-
|
3,885
|
||||||
Deposits with banks
|
24,311
|
27,160
|
||||||
Total interest income
|
2,968,568
|
2,725,834
|
||||||
Interest expense
|
||||||||
Deposits
|
205,072
|
230,771
|
||||||
Fed funds purchased
|
5
|
3
|
||||||
Long-term debt
|
18,521
|
57,759
|
||||||
Total interest expense
|
223,598
|
288,533
|
||||||
Net interest income
|
2,744,970
|
2,437,301
|
||||||
Provision for loan losses
|
136,927
|
70,298
|
||||||
Net interest income after provision for loan losses
|
2,608,043
|
2,367,003
|
||||||
Noninterest income
|
||||||||
Service charges on deposit accounts
|
160,388
|
208,321
|
||||||
Fees on loans delivered to correspondents
|
49,008
|
22,162
|
||||||
Other service charges and fees
|
195,190
|
188,295
|
||||||
Income from bank owned life insurance
|
48,085
|
36,745
|
||||||
Insurance commissions
|
129,966
|
131,538
|
||||||
Brokerage commissions
|
21,390
|
23,419
|
||||||
Other operating income
|
19,140
|
14,535
|
||||||
Bank-owned life insurance death benefit in excess of CSV
|
315,754
|
-
|
||||||
Total noninterest income
|
938,921
|
625,015
|
||||||
Noninterest expense
|
||||||||
Salaries and employee benefits
|
1,135,671
|
959,599
|
||||||
Occupancy expense
|
126,125
|
119,230
|
||||||
Equipment expense
|
69,401
|
64,360
|
||||||
Data processing
|
130,007
|
108,202
|
||||||
Foreclosed assets, net
|
9,050
|
46,767
|
||||||
Postage, printing and supplies
|
41,539
|
65,317
|
||||||
Professional fees
|
35,684
|
106,006
|
||||||
FDIC insurance premiums
|
30,472
|
32,081
|
||||||
Other expense
|
378,348
|
335,820
|
||||||
Total noninterest expense
|
1,956,297
|
1,837,382
|
||||||
Net income before income taxes
|
1,590,667
|
1,154,636
|
||||||
Income tax expense
|
451,846
|
414,700
|
||||||
Net income
|
1,138,821
|
739,936
|
||||||
Preferred stock dividends
|
(45,730
|
)
|
(45,730
|
)
|
||||
Net income available to common stockholders
|
$
|
1,093,091
|
$
|
694,206
|
||||
Basic earnings per common share
|
$
|
0.31
|
$
|
0.20
|
||||
Diluted earnings per common share
|
$
|
0.27
|
$
|
0.18
|
||||
Basic weighted average common shares outstanding
|
3,549,665
|
3,549,665
|
||||||
Diluted weighted average common shares outstanding
|
4,183,600
|
4,187,257
|
Three Months
Ended June 30,
|
Six Months
Ended June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Net income
|
$
|
1,138,821
|
$
|
739,936
|
$
|
1,915,775
|
$
|
1,468,370
|
||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Investment securities available for sale:
|
||||||||||||||||
Unrealized holding gains (losses)
|
3,716
|
(2,615
|
)
|
11,172
|
10,211
|
|||||||||||
Tax effect
|
(1,362
|
)
|
338
|
(4,066
|
)
|
(4,464
|
)
|
|||||||||
Reclassification of (gains) losses recognized in net income
|
-
|
-
|
33,127
|
(4,376
|
)
|
|||||||||||
Tax effect
|
-
|
-
|
(11,263
|
)
|
1,488
|
|||||||||||
2,354
|
(2,277
|
)
|
28,970
|
2,859
|
||||||||||||
Comprehensive income
|
$
|
1,141,175
|
$
|
737,659
|
$
|
1,944,745
|
$
|
1,471,229
|
2016
|
2015
|
|||||||
Cash flows from operating activities
|
||||||||
Net income
|
$
|
1,915,775
|
$
|
1,468,370
|
||||
Adjustments to reconcile net income to net cash provided by operations:
|
||||||||
Depreciation and amortization
|
148,430
|
134,855
|
||||||
Gain on sale of property and equipment
|
(10
|
)
|
(50
|
)
|
||||
(Gain) loss on the sale of securities
|
33,127
|
(4,376
|
)
|
|||||
Loss on the sale of foreclosed assets
|
31,103
|
9,620
|
||||||
Provision (recapture) of loan losses
|
212,741
|
(43,496
|
)
|
|||||
Deferred income tax benefit
|
(3,682
|
)
|
(630
|
)
|
||||
Accretion of discount on securities, net of amortization of premiums
|
(1,766
|
)
|
(304
|
)
|
||||
Increase in cash surrender value of life insurance
|
(94,095
|
)
|
(73,569
|
)
|
||||
Bank-owned life insurance death benefit in excess of CSV
|
(315,754
|
)
|
(419,150
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Accrued income
|
67,871
|
(66,274
|
)
|
|||||
Other assets
|
(1,069,389
|
)
|
(427,953
|
)
|
||||
Accrued interest payable
|
36,654
|
30,255
|
||||||
Other liabilities
|
966,537
|
547,397
|
||||||
Net cash provided by operating activities
|
1,927,542
|
1,154,695
|
||||||
Cash flows from investing activities
|
||||||||
Net (increase) decrease in interest-bearing deposits with banks
|
6,928,999
|
432,980
|
||||||
Net increase in federal funds sold
|
(4,748
|
)
|
(2,546
|
)
|
||||
Purchases of investment securities
|
(1,500,516
|
)
|
(1,012,202
|
)
|
||||
Maturities of investment securities
|
2,003,678
|
1,002,913
|
||||||
Redemption of restricted equity
|
-
|
104,400
|
||||||
Purchase of restricted equity securities
|
(4,230
|
)
|
(11,180
|
)
|
||||
Net increase in loans
|
(10,290,202
|
)
|
(419,410
|
)
|
||||
Proceeds from the sale of investment securities
|
530,710
|
11,135
|
||||||
Proceeds from the sale of foreclosed assets
|
214,627
|
207,974
|
||||||
Purchases of property and equipment
|
(86,260
|
)
|
(490,093
|
)
|
||||
Purchase of bank owned life insurance
|
(1,500,000
|
)
|
-
|
|||||
Life insurance proceeds
|
695,811
|
1,001,320
|
||||||
Proceeds from the sale of property and equipment
|
10
|
50
|
||||||
Net cash provided by (used in) investing activities
|
(3,012,121
|
)
|
825,341
|
|||||
Cash flows from financing activities
|
||||||||
Net increase in deposits
|
4,001,072
|
766,488
|
||||||
Maturity of long-term debt
|
(1,000,000
|
)
|
(2,000,000
|
)
|
||||
Expenses incurred in recapitalization
|
(25,000
|
)
|
-
|
|||||
Dividends paid
|
(1,049,869
|
)
|
(872,386
|
)
|
||||
Net cash provided by (used in) financing activities
|
1,926,203
|
(2,105,898
|
)
|
|||||
Net increase (decrease) in cash and cash equivalents
|
841,624
|
(125,862
|
)
|
|||||
Cash and due from banks, beginning
|
5,874,561
|
6,236,749
|
||||||
Cash and due from banks, ending
|
$
|
6,716,185
|
$
|
6,110,887
|
||||
Supplemental disclosures of cash flow information
|
||||||||
Interest paid
|
$
|
420,159
|
$
|
555,635
|
||||
Taxes paid
|
$
|
1,050,247
|
$
|
828,479
|
||||
Supplemental disclosures of non-cash transactions
|
||||||||
Loans transferred to foreclosed properties
|
$
|
64,260
|
$
|
130,574
|
||||
Cash dividends declared but not paid
|
$
|
45,730
|
$
|
45,730
|
||||
Reclassification of Class A common stock
|
$
|
1,338,189
|
$
|
-
|
Preferred Stock
|
Common Stock
|
Common Stock,
Class A
|
Retained
|
Accumulated Other
Comprehensive
|
||||||||||||||||||||||||||||
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Earnings
|
Income (Loss)
|
Total
|
|||||||||||||||||||||||||
Balance, January 1, 2015
|
$
|
3,868,807
|
3,549,665
|
$
|
12,101,480
|
-
|
$
|
-
|
$
|
20,808,309
|
$
|
(7,942
|
)
|
$
|
36,770,654
|
|||||||||||||||||
Net income
|
-
|
-
|
-
|
-
|
-
|
1,468,370
|
-
|
1,468,370
|
||||||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
2,859
|
2,859
|
||||||||||||||||||||||||
Dividends declared on Series A convertible preferred stock ($.32 per share)
|
(59,157
|
)
|
(59,157
|
)
|
||||||||||||||||||||||||||||
Dividends declared on Series D convertible preferred stock ($.18 per share)
|
(31,800
|
)
|
(31,800
|
)
|
||||||||||||||||||||||||||||
Balance, June 30, 2015
|
$
|
3,868,807
|
3,549,665
|
$
|
12,101,480
|
-
|
$
|
-
|
$
|
22,185,722
|
$
|
(5,083
|
)
|
$
|
38,150,926
|
|||||||||||||||||
Balance January 1, 2016
|
$
|
3,868,807
|
3,549,665
|
$
|
12,101,480
|
-
|
$
|
-
|
$
|
22,727,587
|
$
|
(26,904
|
)
|
$
|
38,670,970
|
|||||||||||||||||
Net income
|
1,915,775
|
1,915,775
|
||||||||||||||||||||||||||||||
Other comprehensive income
|
28,970
|
28,970
|
||||||||||||||||||||||||||||||
Reclassification of Class A Common stock
|
(104,956
|
)
|
(1,338,189
|
)
|
104,956
|
1,338,189
|
||||||||||||||||||||||||||
Expenses associated with reclassification
|
(25,000
|
)
|
(25,000
|
)
|
||||||||||||||||||||||||||||
Dividends declared on Series A convertible preferred stock ($.32 per share)
|
(59,157
|
)
|
(59,157
|
)
|
||||||||||||||||||||||||||||
Dividends declared on Series D convertible preferred stock ($.18 per share)
|
(31,800
|
)
|
(31,800
|
)
|
||||||||||||||||||||||||||||
Balance, June 30, 2016
|
$
|
3,868,807
|
3,444,709
|
$
|
10,763,291
|
104,956
|
$
|
1,313,189
|
$
|
24,552,405
|
$
|
2,066
|
$
|
40,499,758
|
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
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
June 30, 2016
|
||||||||||||||||
Government-sponsored enterprises
|
$
|
4,000,000
|
$
|
2,825
|
$
|
-
|
$
|
4,002,825
|
||||||||
Mortgage-backed securities
|
16,548
|
436
|
-
|
16,984
|
||||||||||||
Corporate bonds
|
300,000
|
-
|
-
|
300,000
|
||||||||||||
$
|
4,316,548
|
$
|
3,261
|
$
|
-
|
$
|
4,319,809
|
|||||||||
December 31, 2015
|
||||||||||||||||
Government-sponsored enterprises
|
$
|
4,498,227
|
$
|
3,130
|
$
|
10,117
|
$
|
4,491,240
|
||||||||
Mortgage-backed securities
|
20,233
|
446
|
-
|
20,679
|
||||||||||||
Corporate bonds
|
300,000
|
-
|
300
|
299,700
|
||||||||||||
Equities and mutual funds
|
563,321
|
14,644
|
48,841
|
529,124
|
||||||||||||
$
|
5,381,781
|
$
|
18,220
|
$
|
59,258
|
$
|
5,340,743
|
Amortized
Cost
|
Fair
Value
|
|||||||
Due in one year or less
|
$
|
500,000
|
$
|
500,015
|
||||
Due after one year through five years
|
3,808,872
|
3,811,838
|
||||||
Due after five years through ten years
|
805
|
831
|
||||||
Due after ten years
|
6,871
|
7,125
|
||||||
$
|
4,316,548
|
$
|
4,319,809
|
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
December 31, 2015
|
||||||||||||||||||||||||
Government-sponsored enterprises
|
$
|
2,488,110
|
$
|
10,117
|
$
|
-
|
$
|
-
|
$
|
2,488,110
|
$
|
10,117
|
||||||||||||
Corporate bonds
|
-
|
-
|
299,700
|
300
|
299,700
|
300
|
||||||||||||||||||
Equities and mutual funds
|
63,865
|
22,785
|
41,140
|
26,056
|
105,005
|
48,841
|
||||||||||||||||||
$
|
2,551,975
|
$
|
32,902
|
$
|
340,840
|
$
|
26,356
|
$
|
2,892,815
|
$
|
59,258
|
NOTE 2. | SECURITIES, CONTINUED |
NOTE 3. | EARNINGS PER COMMON SHARE |
NOTE 4. | COMMITMENTS AND LETTERS OF CREDIT |
NOTE 5. | LOANS |
2016
|
2015
|
|||||||
Commercial
|
$
|
54,296,937
|
$
|
51,930,870
|
||||
Real estate:
|
||||||||
Construction and land development
|
9,334,109
|
9,669,380
|
||||||
Residential, 1-4 families
|
44,070,693
|
43,830,689
|
||||||
Residential, 5 or more families
|
1,100,398
|
1,155,535
|
||||||
Farmland
|
6,648,149
|
6,043,944
|
||||||
Nonfarm, nonresidential
|
90,222,849
|
82,595,636
|
||||||
Agricultural
|
1,444,955
|
1,609,150
|
||||||
Consumer, net of discounts of $19,804 in 2016 and $11,950 in 2015
|
4,407,255
|
4,532,179
|
||||||
211,525,345
|
201,367,383
|
|||||||
Deferred loan origination costs, net of (fees)
|
239,268
|
164,420
|
||||||
211,764,613
|
201,531,803
|
|||||||
Allowance for loan losses
|
(3,846,517
|
)
|
(3,626,908
|
)
|
||||
$
|
207,918,096
|
$
|
197,904,895
|
NOTE 5. | LOANS, CONTINUED |
NOTE 6. | ALLOWANCE FOR LOAN LOSSES |
Construction
&
Development
|
1-4 Family
Residential
|
Nonfarm,
Nonresidential
|
Commercial
&
Industrial
|
Consumer
|
Other
|
Total
|
||||||||||||||||||||||
June 30, 2016
|
||||||||||||||||||||||||||||
Allowance for credit losses:
|
||||||||||||||||||||||||||||
Beginning balance
|
$
|
150,400
|
$
|
790,200
|
$
|
1,020,400
|
$
|
1,361,814
|
$
|
177,894
|
$
|
126,200
|
$
|
3,626,908
|
||||||||||||||
Charge-offs
|
-
|
(62,665
|
)
|
(74,876
|
)
|
(5,129
|
)
|
(26,783
|
)
|
(33,514
|
)
|
(202,967
|
)
|
|||||||||||||||
Recoveries
|
-
|
7,050
|
6,116
|
187,036
|
4,490
|
4,643
|
209,835
|
|||||||||||||||||||||
Provision
|
(3,062
|
)
|
86,293
|
288,620
|
(225,950
|
)
|
(76,271
|
)
|
143,111
|
212,741
|
||||||||||||||||||
Ending balance
|
$
|
147,338
|
$
|
821,378
|
$
|
1,240,260
|
$
|
1,317,771
|
$
|
79,330
|
$
|
240,440
|
$
|
3,846,517
|
||||||||||||||
Ending balance: individually evaluated for impairment
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
10,625
|
$
|
-
|
$
|
-
|
$
|
10,625
|
||||||||||||||
Ending balance: collectively evaluated for impairment
|
$
|
147,338
|
$
|
821,378
|
$
|
1,240,260
|
$
|
1,307,146
|
$
|
79,330
|
$
|
240,440
|
$
|
3,835,892
|
||||||||||||||
Loans Receivable:
|
||||||||||||||||||||||||||||
Ending balance
|
$
|
9,334,109
|
$
|
44,070,693
|
$
|
90,222,849
|
$
|
54,296,937
|
$
|
4,407,255
|
$
|
9,193,502
|
$
|
211,525,345
|
||||||||||||||
Ending balance: individually evaluated for impairment
|
$
|
9,686
|
$
|
1,231,595
|
$
|
2,086,625
|
$
|
2,081,104
|
$
|
-
|
$
|
5,543
|
$
|
5,414,553
|
||||||||||||||
Ending balance: collectively evaluated for impairment
|
$
|
9,324,423
|
$
|
42,839,098
|
$
|
88,136,224
|
$
|
52,215,833
|
$
|
4,407,255
|
$
|
9,187,959
|
$
|
206,110,792
|
||||||||||||||
June 30, 2015
|
||||||||||||||||||||||||||||
Allowance for credit losses:
|
||||||||||||||||||||||||||||
Beginning balance
|
$
|
160,100
|
$
|
798,199
|
$
|
1,067,315
|
$
|
1,301,900
|
$
|
158,750
|
$
|
68,400
|
$
|
3,554,664
|
||||||||||||||
Charge-offs
|
-
|
(119,738
|
)
|
-
|
(14,308
|
)
|
(63,747
|
)
|
-
|
(197,793
|
)
|
|||||||||||||||||
Recoveries
|
-
|
1,470
|
556
|
355,079
|
16,089
|
-
|
373,194
|
|||||||||||||||||||||
Provision
|
(79,500
|
)
|
99,807
|
(20,437
|
)
|
(109,264
|
)
|
61,398
|
4,500
|
(43,496
|
)
|
|||||||||||||||||
Ending balance
|
$
|
80,600
|
$
|
779,738
|
$
|
1,047,434
|
$
|
1,533,407
|
$
|
172,490
|
$
|
72,900
|
$
|
3,686,569
|
||||||||||||||
Ending balance: individually evaluated for impairment
|
$
|
-
|
$
|
5,538
|
$
|
82,334
|
$
|
130,207
|
$
|
-
|
$
|
-
|
$
|
218,079
|
||||||||||||||
Ending balance: collectively evaluated for impairment
|
$
|
80,600
|
$
|
774,200
|
$
|
965,100
|
$
|
1,403,200
|
$
|
172,490
|
$
|
72,900
|
$
|
3,468,490
|
||||||||||||||
Loans Receivable:
|
||||||||||||||||||||||||||||
Ending balance
|
$
|
5,003,033
|
$
|
42,429,891
|
$
|
81,471,018
|
$
|
54,582,484
|
$
|
4,453,977
|
$
|
5,556,315
|
$
|
193,496,718
|
||||||||||||||
Ending balance: individually evaluated for impairment
|
$
|
12,364
|
$
|
902,831
|
$
|
2,638,166
|
$
|
1,001,378
|
$
|
-
|
$
|
238,369
|
$
|
4,793,108
|
||||||||||||||
Ending balance: collectively evaluated for impairment
|
$
|
4,990,669
|
$
|
41,527,060
|
$
|
78,832,852
|
$
|
53,581,106
|
$
|
4,453,977
|
$
|
5,317,946
|
$
|
188,703,610
|
NOTE 6.
|
ALLOWANCE FOR LOAN LOSSES, CONTINUED
|
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
||||||||||||||||
June 30, 2016
|
||||||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Construction and development
|
$
|
9,686
|
$
|
9,686
|
$
|
-
|
$
|
10,050
|
$
|
425
|
||||||||||
1-4 family residential
|
1,231,595
|
1,303,749
|
-
|
1,238,366
|
17,332
|
|||||||||||||||
Nonfarm, nonresidential
|
2,086,625
|
2,086,625
|
-
|
2,355,586
|
53,280
|
|||||||||||||||
Commercial and industrial
|
2,070,479
|
2,073,174
|
-
|
2,070,171
|
72,592
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
5,543
|
11,086
|
-
|
5,543
|
-
|
|||||||||||||||
5,403,928
|
5,484,320
|
-
|
5,679,716
|
143,629
|
||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Construction and development
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
1-4 family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial and industrial
|
10,625
|
10,625
|
10,625
|
10,654
|
169
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
10,625
|
10,625
|
10,625
|
10,654
|
169
|
||||||||||||||||
Combined:
|
||||||||||||||||||||
Construction and development
|
9,686
|
9,686
|
-
|
10,050
|
425
|
|||||||||||||||
1-4 family residential
|
1,231,595
|
1,303,749
|
-
|
1,238,366
|
17,332
|
|||||||||||||||
Nonfarm, nonresidential
|
2,086,625
|
2,086,625
|
2,355,586
|
53,280
|
||||||||||||||||
Commercial and industrial
|
2,081,104
|
2,083,799
|
10,625
|
2,080,825
|
72,761
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
5,543
|
11,086
|
-
|
5,543
|
-
|
|||||||||||||||
$
|
5,414,553
|
$
|
5,494,945
|
$
|
10,625
|
$
|
5,690,370
|
$
|
143,798
|
|||||||||||
December 31, 2015
|
||||||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Construction and development
|
$
|
11,061
|
$
|
11,061
|
$
|
-
|
$
|
11,408
|
$
|
1,005
|
||||||||||
1-4 family residential
|
966,420
|
975,909
|
-
|
966,971
|
47,320
|
|||||||||||||||
Nonfarm, nonresidential
|
2,640,143
|
2,640,143
|
-
|
2,542,346
|
99,820
|
|||||||||||||||
Commercial and industrial
|
1,676,119
|
1,676,119
|
-
|
1,647,548
|
86,843
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
11,085
|
11,085
|
-
|
11,085
|
591
|
|||||||||||||||
5,304,828
|
5,314,317
|
-
|
5,179,358
|
235,579
|
||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Construction and development
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
1-4 family residential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial and industrial
|
592,557
|
592,557
|
45,014
|
592,557
|
37,304
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
592,557
|
592,557
|
45,014
|
592,557
|
37,304
|
||||||||||||||||
Combined:
|
||||||||||||||||||||
Construction and development
|
11,061
|
11,061
|
-
|
11,408
|
1,005
|
|||||||||||||||
1-4 family residential
|
966,420
|
975,909
|
-
|
966,971
|
47,320
|
|||||||||||||||
Nonfarm, nonresidential
|
2,640,143
|
2,640,143
|
-
|
2,542,346
|
99,820
|
|||||||||||||||
Commercial and industrial
|
2,268,676
|
2,268,676
|
45,014
|
2,240,105
|
124,147
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
11,085
|
11,085
|
-
|
11,085
|
591
|
|||||||||||||||
|
$
|
5,897,385
|
$
|
5,906,874
|
$
|
45,014
|
$
|
5,771,915
|
$
|
272,883
|
NOTE 6.
|
ALLOWANCE FOR LOAN LOSSES, CONTINUED
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
90 Days Plus
Past Due
|
Total
Past Due
|
Current
|
Total
Financing
Receivables
|
Recorded
Investment
> 90 Days
and
Accruing
|
||||||||||||||||||||||
June 30, 2016
|
||||||||||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
9,334,109
|
$
|
9,334,109
|
$
|
-
|
||||||||||||||
1-4 family residential
|
307,109
|
156,742
|
469,481
|
933,332
|
43,137,361
|
44,070,693
|
-
|
|||||||||||||||||||||
Nonfarm, nonresidential
|
370,626
|
-
|
157,905
|
528,531
|
89,694,318
|
90,222,849
|
-
|
|||||||||||||||||||||
Commercial and industrial
|
-
|
-
|
130,880
|
130,880
|
54,166,057
|
54,296,937
|
30,809
|
|||||||||||||||||||||
Consumer
|
143,866
|
33,549
|
-
|
177,415
|
4,229,840
|
4,407,255
|
-
|
|||||||||||||||||||||
Other loans
|
-
|
-
|
5,543
|
5,543
|
9,187,959
|
9,193,502
|
-
|
|||||||||||||||||||||
Total
|
$
|
821,601
|
$
|
190,291
|
$
|
763,809
|
$
|
1,775,701
|
$
|
209,749,644
|
$
|
211,525,345
|
$
|
30,809
|
||||||||||||||
Percentage of total loans
|
0.39
|
%
|
0.09
|
%
|
0.36
|
%
|
0.84
|
%
|
99.16
|
%
|
100.00
|
%
|
||||||||||||||||
Non-accruals included above
|
||||||||||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||
1-4 family residential
|
-
|
212,908
|
469,481
|
682,389
|
86,941
|
769,330
|
||||||||||||||||||||||
Nonfarm, nonresidential
|
367,876
|
-
|
157,905
|
525,781
|
146,261
|
672,042
|
||||||||||||||||||||||
Commercial and industrial
|
-
|
-
|
100,071
|
100,071
|
-
|
100,071
|
||||||||||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
Other loans
|
-
|
-
|
5,543
|
5,543
|
-
|
5,543
|
||||||||||||||||||||||
$
|
367,876
|
$
|
212,908
|
$
|
733,000
|
$
|
1,313,784
|
$
|
233,202
|
$
|
1,546,986
|
|||||||||||||||||
December 31, 2015
|
||||||||||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
9,669,380
|
$
|
9,669,380
|
$
|
-
|
||||||||||||||
1-4 family residential
|
412,158
|
395,682
|
277,572
|
1,085,412
|
42,745,277
|
43,830,689
|
-
|
|||||||||||||||||||||
Nonfarm, nonresidential
|
487,300
|
120,590
|
320,924
|
928,814
|
81,666,822
|
82,595,636
|
3,502
|
|||||||||||||||||||||
Commercial and industrial
|
72,259
|
748,958
|
193,165
|
1,014,382
|
50,916,488
|
51,930,870
|
7,866
|
|||||||||||||||||||||
Consumer
|
62,137
|
72,140
|
27,242
|
161,519
|
4,370,660
|
4,532,179
|
26,120
|
|||||||||||||||||||||
Other loans
|
-
|
11,085
|
-
|
11,085
|
8,797,544
|
8,808,629
|
-
|
|||||||||||||||||||||
Total
|
$
|
1,033,854
|
$
|
1,348,455
|
$
|
818,903
|
$
|
3,201,212
|
$
|
198,166,171
|
$
|
201,367,383
|
$
|
37,488
|
||||||||||||||
Percentage of total loans
|
0.51
|
%
|
0.67
|
%
|
0.41
|
%
|
1.59
|
%
|
98.41
|
%
|
100.00
|
%
|
||||||||||||||||
Non-accruals included above
|
||||||||||||||||||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||
1-4 family residential
|
-
|
-
|
277,572
|
277,572
|
248,468
|
526,040
|
||||||||||||||||||||||
Nonfarm, nonresidential
|
62,070
|
49,503
|
317,421
|
428,994
|
51,445
|
480,439
|
||||||||||||||||||||||
Commercial and industrial
|
-
|
-
|
185,300
|
185,300
|
-
|
185,300
|
||||||||||||||||||||||
Consumer
|
-
|
-
|
1,122
|
1,122
|
-
|
1,122
|
||||||||||||||||||||||
Other loans
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
$
|
62,070
|
$
|
49,503
|
$
|
781,415
|
$
|
892,988
|
$
|
299,913
|
$
|
1,192,901
|
NOTE 6.
|
ALLOWANCE FOR LOAN LOSSES, CONTINUED
|
Total
|
Pass Credits
|
Special
Mention
|
Substandard
|
Doubtful
|
||||||||||||||||
June 30, 2016
|
||||||||||||||||||||
Construction and development
|
$
|
9,334,109
|
$
|
9,334,109
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
44,070,693
|
43,077,665
|
777,446
|
215,582
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
90,222,849
|
88,711,073
|
1,143,900
|
367,876
|
-
|
|||||||||||||||
Commercial and industrial
|
54,296,937
|
52,229,418
|
2,064,823
|
2,696
|
-
|
|||||||||||||||
Consumer
|
4,407,255
|
4,397,435
|
9,820
|
-
|
-
|
|||||||||||||||
Other loans
|
9,193,502
|
9,187,959
|
-
|
5,543
|
-
|
|||||||||||||||
$
|
211,525,345
|
$
|
206,937,659
|
$
|
3,995,989
|
$
|
591,697
|
$
|
-
|
|||||||||||
Percentage of total loans
|
100.0
|
%
|
97.8
|
%
|
1.9
|
%
|
0.3
|
%
|
-
|
%
|
||||||||||
Guaranteed portion of loans
|
||||||||||||||||||||
Construction and development
|
$
|
86,922
|
$
|
86,922
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
546,125
|
378,604
|
-
|
167,521
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
36,449,869
|
36,342,990
|
106,879
|
-
|
-
|
|||||||||||||||
Commercial and industrial
|
11,311,543
|
10,773,095
|
537,100
|
1,348
|
-
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
698,732
|
695,961
|
-
|
2,771
|
-
|
|||||||||||||||
$
|
49,093,191
|
$
|
48,277,572
|
$
|
643,979
|
$
|
171,640
|
$
|
-
|
Total
|
Pass Credits
|
Special
Mention
|
Substandard
|
Doubtful
|
||||||||||||||||
December 31, 2015
|
||||||||||||||||||||
Construction and development
|
$
|
9,669,380
|
$
|
9,669,380
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
43,830,689
|
43,240,136
|
590,553
|
-
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
82,595,636
|
81,511,272
|
1,084,364
|
-
|
-
|
|||||||||||||||
Commercial and industrial
|
51,930,870
|
50,362,579
|
1,568,291
|
-
|
-
|
|||||||||||||||
Consumer
|
4,532,179
|
4,525,777
|
6,402
|
-
|
-
|
|||||||||||||||
Other loans
|
8,808,629
|
8,797,544
|
11,085
|
-
|
-
|
|||||||||||||||
$
|
201,367,383
|
$
|
198,106,688
|
$
|
3,260,695
|
$
|
-
|
$
|
-
|
|||||||||||
100.0
|
%
|
98.4
|
%
|
1.6
|
%
|
-
|
%
|
-
|
%
|
NOTE 6. | ALLOWANCE FOR LOAN LOSSES, CONTINUED |
Total
|
Pass Credits
|
Special
Mention
|
Substandard
|
Doubtful
|
||||||||||||||||
Guaranteed portion of loans
|
||||||||||||||||||||
Construction and development
|
$
|
88,754
|
$
|
88,754
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
1-4 family residential
|
642,150
|
433,306
|
208,844
|
-
|
-
|
|||||||||||||||
Nonfarm, nonresidential
|
36,610,890
|
36,250,939
|
359,951
|
-
|
-
|
|||||||||||||||
Commercial and industrial
|
11,674,243
|
11,555,133
|
119,110
|
-
|
-
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other loans
|
713,210
|
707,667
|
5,543
|
-
|
-
|
|||||||||||||||
$
|
49,729,247
|
$
|
49,035,799
|
$
|
693,448
|
$
|
-
|
$
|
-
|
NOTE 7. | TROUBLED DEBT RESTRUCTURINGS |
For the three months ended
June 30, 2016
|
For the six months ended
June 30, 2016
|
|||||||||||||||||||||||
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
|
137,472
|
137,472
|
1
|
137,472
|
137,472
|
||||||||||||||||||
Nonfarm, nonresidential
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Commercial and industrial
|
2
|
41,435
|
41,435
|
2
|
41,435
|
41,435
|
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, 2016
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Government-sponsored enterprises
|
$
|
4,003
|
$
|
-
|
$
|
4,003
|
$
|
-
|
||||||||
Mortgage-backed securities
|
17
|
-
|
17
|
-
|
||||||||||||
Corporate bonds
|
300
|
-
|
-
|
300
|
||||||||||||
Total assets at fair value
|
$
|
4,320
|
$
|
-
|
$
|
4,020
|
$
|
300
|
(in thousands)
|
||||||||||||||||
December 31, 2015
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Government-sponsored enterprises
|
$
|
4,491
|
$
|
-
|
$
|
4,491
|
$
|
-
|
||||||||
Mortgage-backed securities
|
21
|
-
|
21
|
-
|
||||||||||||
Corporate bonds
|
300
|
-
|
-
|
300
|
||||||||||||
Equities and mutual funds
|
529
|
529
|
-
|
-
|
||||||||||||
Total assets at fair value
|
$
|
5,341
|
$
|
529
|
$
|
4,512
|
$
|
300
|
Level 3
|
||||||||
2016
|
2015
|
|||||||
(in thousands)
|
Fair Value
|
Fair Value
|
||||||
Corporate Bonds – Available for Sale
|
||||||||
Balance, January 1
|
$
|
300
|
$
|
255
|
||||
Total unrealized gain (loss) included in income
|
-
|
-
|
||||||
Total unrealized gain (loss) included in other comprehensive income
|
-
|
30
|
||||||
Bonds called
|
-
|
-
|
||||||
Balance, June 30
|
$
|
300
|
$
|
285
|
NOTE 8. | FAIR VALUE, CONTINUED |
(in thousands)
|
||||||||||||||||
June 30, 2016
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Foreclosed assets
|
$
|
203
|
$
|
-
|
$
|
-
|
$
|
203
|
||||||||
Servicing assets
|
335
|
-
|
-
|
335
|
||||||||||||
Total assets at fair value
|
$
|
538
|
$
|
-
|
$
|
-
|
$
|
538
|
(in thousands)
|
||||||||||||||||
December 31, 2015
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Impaired loans:
|
||||||||||||||||
Commercial and industrial
|
$
|
548
|
$
|
-
|
$
|
-
|
$
|
548
|
||||||||
Foreclosed assets
|
384
|
-
|
-
|
384
|
||||||||||||
Servicing assets
|
340
|
-
|
-
|
340
|
||||||||||||
Total assets at fair value
|
$
|
1,272
|
$
|
-
|
$
|
-
|
$
|
1,272
|
NOTE 8. | FAIR VALUE, CONTINUED |
Fair Value Measurements
|
||||||||||||||||||||
(dollars in thousands)
|
Carrying
Amount |
Fair Value
|
Quoted
Prices in
Active
Markets for
Identical
Assets or
Liabilities
(Level 1) |
Significant
Other
Observable
Inputs
(Level 2) |
Significant
Unobservable
Inputs
(Level 3) |
|||||||||||||||
June 30, 2016
|
||||||||||||||||||||
Financial Instruments – Assets
|
||||||||||||||||||||
Loans, net
|
$
|
207,918
|
$
|
214,128
|
$
|
-
|
$
|
-
|
$
|
214,128
|
||||||||||
Financial Instruments-Liabilities
|
||||||||||||||||||||
Deposits
|
216,689
|
209,838
|
-
|
73,022
|
136,816
|
|||||||||||||||
Long-Term Debt
|
1,750
|
1,750
|
-
|
-
|
1,818
|
|||||||||||||||
December 31, 2015
|
||||||||||||||||||||
Financial Instruments – Assets
|
||||||||||||||||||||
Loans, net
|
$
|
197,905
|
$
|
203,047
|
-
|
-
|
$
|
203,047
|
||||||||||||
Financial Instruments-Liabilities
|
||||||||||||||||||||
Deposits
|
212,688
|
205,778
|
-
|
74,693
|
131,085
|
|||||||||||||||
Long-Term Debt
|
2,750
|
2,865
|
-
|
-
|
2,865
|
NOTE 9. | RECLASSIFICATION OF COMMON STOCK |
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 |
Ratio
|
Minimum
Required
For Capital
Adequacy
Purposes
|
|||||||
June 30, 2016:
|
||||||||
Total Capital
|
||||||||
(to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
19.81
|
%
|
8.625
|
%
|
||||
Surrey Bank & Trust
|
19.49
|
%
|
8.625
|
%
|
||||
Common Equity Tier I Capital
|
||||||||
(to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
16.70
|
%
|
5.125
|
%
|
||||
Surrey Bank & Trust
|
18.22
|
%
|
5.125
|
%
|
||||
Tier I Capital
|
||||||||
(to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
18.55
|
%
|
6.0
|
%
|
||||
Surrey Bank & Trust
|
18.22
|
%
|
6.0
|
%
|
||||
Tier I Capital
|
||||||||
(to Average Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
15.12
|
%
|
4.0
|
%
|
||||
Surrey Bank & Trust
|
14.86
|
%
|
4.0
|
%
|
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
December 31, 2015:
|
||||||||
Total Capital
|
||||||||
(to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
20.88
|
%
|
8.0
|
%
|
||||
Surrey Bank & Trust
|
20.52
|
%
|
8.0
|
%
|
||||
Common Equity Tier I Capital
|
||||||||
(to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
17.56
|
%
|
4.5
|
%
|
||||
Surrey Bank & Trust
|
19.25
|
%
|
4.5
|
%
|
||||
Tier I Capital
|
||||||||
(to Risk-Weighted Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
19.61
|
%
|
6.0
|
%
|
||||
Surrey Bank & Trust
|
19.25
|
%
|
6.0
|
%
|
||||
Tier I Capital
|
||||||||
(to Average Assets)
|
||||||||
Surrey Bancorp (Consolidated)
|
13.74
|
%
|
4.0
|
%
|
||||
Surrey Bank & Trust
|
13.48
|
%
|
4.0
|
%
|
June 30,
2016
|
December 31,
2015
|
|||||||
Nonaccrual loans
|
$
|
1,546,986
|
$
|
1,192,901
|
||||
Loans past due 90 days and still accruing
|
30,809
|
37,488
|
||||||
Foreclosed assets
|
202,982
|
384,452
|
||||||
Total
|
$
|
1,780,777
|
$
|
1,614,841
|
||||
Total assets
|
$
|
262,650,694
|
$
|
257,776,555
|
||||
Ratio of nonperforming assets to total assets
|
0.68
|
%
|
0.63
|
%
|
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
June 30,
2016
|
December 31,
2015
|
|||||||
Construction and development
|
$
|
9,686
|
$
|
11,061
|
||||
1-4 family residential
|
1,231,595
|
1,149,257
|
||||||
Nonfarm, nonresidential
|
2,086,625
|
2,640,143
|
||||||
Commercial and industrial
|
2,081,104
|
2,268,676
|
||||||
Consumer
|
-
|
1,122
|
||||||
Other loans
|
5,543
|
11,085
|
||||||
Total impaired and nonaccrual
|
$
|
5,414,553
|
$
|
6,081,344
|
||||
Guaranteed portion
|
$
|
1,138,762
|
$
|
1,575,318
|
June 30, 2016
|
December 31, 2015
|
|||||||||||||||
Construction and development
|
$
|
9,334,109
|
4.41
|
%
|
$
|
9,669,380
|
4.80
|
%
|
||||||||
1-4 family residential
|
44,070,693
|
20.84
|
%
|
43,830,689
|
21.77
|
%
|
||||||||||
Multi-family
|
1,100,398
|
0.52
|
%
|
1,155,535
|
0.57
|
%
|
||||||||||
Farmland
|
6,648,149
|
3.15
|
%
|
6,043,944
|
3.00
|
%
|
||||||||||
Nonfarm, nonresidential
|
90,222,849
|
42.66
|
%
|
82,595,636
|
41.02
|
%
|
||||||||||
Total real estate
|
151,376,198
|
71.58
|
%
|
143,295,184
|
71.16
|
%
|
||||||||||
Agricultural
|
1,444,955
|
0.68
|
%
|
1,609,150
|
0.80
|
%
|
||||||||||
Commercial and industrial
|
54,296,937
|
25.67
|
%
|
51,930,870
|
25.79
|
%
|
||||||||||
Consumer
|
4,407,255
|
2.08
|
%
|
4,532,179
|
2.25
|
%
|
||||||||||
Total loans
|
$
|
211,525,345
|
100.00
|
%
|
$
|
201,367,383
|
100.00
|
%
|
June 30,
|
Guaranteed Portion
|
|||||||||||
2016
|
Amount
|
Percentage
|
||||||||||
Construction and development
|
$
|
9,334,109
|
$
|
86,922
|
0.93
|
%
|
||||||
1-4 family residential
|
44,070,693
|
546,125
|
1.24
|
%
|
||||||||
Multi-family
|
1,100,398
|
2,771
|
0.25
|
%
|
||||||||
Farmland
|
6,648,149
|
695,961
|
10.47
|
%
|
||||||||
Nonfarm, nonresidential
|
90,222,849
|
36,449,869
|
40.40
|
%
|
||||||||
Total real estate
|
151,376,198
|
37,781,648
|
24.96
|
%
|
||||||||
Agricultural
|
1,444,955
|
-
|
-
|
%
|
||||||||
Commercial and industrial
|
54,296,937
|
11,311,543
|
20.83
|
%
|
||||||||
Consumer
|
4,407,255
|
-
|
-
|
%
|
||||||||
Total loans
|
$
|
211,525,345
|
$
|
49,093,191
|
23.21
|
%
|
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED |
June 30, 2016
|
December 31, 2015
|
|||||||||||||||
30-89 Days
|
90 Days Plus
|
30-89 Days
|
90 Days Plus
|
|||||||||||||
Construction and development
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
1-4 family residential
|
463,851
|
469,481
|
807,840
|
277,572
|
||||||||||||
Nonfarm, non-residential
|
370,626
|
157,905
|
607,890
|
320,924
|
||||||||||||
Commercial and industrial
|
-
|
130,880
|
821,217
|
193,165
|
||||||||||||
Consumer
|
177,415
|
-
|
134,277
|
27,242
|
||||||||||||
Other loans
|
-
|
5,543
|
11,085
|
-
|
||||||||||||
$
|
1,011,892
|
$
|
763,809
|
$
|
2,382,309
|
$
|
818,903
|
|||||||||
Non-accrual loans included above
|
$
|
580,784
|
$
|
733,000
|
$
|
111,573
|
$
|
781,415
|
||||||||
Guaranteed portion
|
$
|
18,258
|
$
|
271,285
|
$
|
348,362
|
$
|
362,297
|
||||||||
Ratio to total loans
|
0.48
|
%
|
0.36
|
%
|
1.18
|
%
|
0.41
|
%
|
||||||||
Ratio to total loans, net of guarantees
|
0.61
|
%
|
0.30
|
%
|
1.34
|
%
|
0.30
|
%
|
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, 2016
|
/s/ Edward C. Ashby, III
|
Edward C. Ashby, III
|
|
President and Chief Executive Officer
|
|
(Principal Executive Officer)
|
Date: August 12, 2016
|
/s/ Mark H. Towe
|
Mark H. Towe
|
|
Sr. Vice President and Chief Financial Officer
|
|
(Principal Financial Officer)
|