Notes to Consolidated Financial Statements
Note 1. General
The consolidated financial statements include the accounts of Fauquier Bankshares, Inc. (the “Company”) and its wholly-owned subsidiary, The Fauquier Bank (the “Bank”), and the Bank’s wholly-owned subsidiaries, Fauquier Bank Services, Inc. and Specialty Properties Acquisitions - VA, LLC. Specialty Properties Acquisitions - VA, LLC was formed with the sole purpose of holding foreclosed property. The consolidated financial statements do not include the accounts of Fauquier Statutory Trust II, a wholly-owned subsidiary of the Company. In consolidation, significant intercompany financial balances and transactions have been eliminated. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the financial position as of March 31, 2020 and the results of operations for the three months ended March 31, 2020 and 2019, in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The notes included herein should be read in conjunction with the consolidated financial statements and accompanying notes included in the Company’s 2019 Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”).
The results of operations for the three months ended March 31, 2020 and 2019 are not necessarily indicative of the results expected for the full year or any other interim period.
Certain amounts in the 2019 consolidated financial statements have been reclassified to conform to the 2020 presentation. No reclassifications were significant and there was no effect on net income.
Significant Events
On March 11, 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) as a global pandemic, which continues to spread throughout the United States and around the world. Actions taken around the world to help mitigate the spread of COVID-19 include restrictions on travel, quarantines in certain areas, and forced closures for certain types of public places and businesses. COVID-19 and actions taken to mitigate its spread have had and are expected to continue to have an adverse impact on the economies and financial markets globally, nationally and locally. Due to COVID-19, market interest rates have declined significantly, with the 10-year U.S. Treasury bond falling below 1.00% on March 3, 2020 for the first time. Such events also may adversely affect business and consumer confidence, generally, and the Company and its clients, and their respective suppliers, vendors and processors, may be adversely affected. On March 3, 2020, the Federal Open Market Committee reduced the targeted federal funds interest rate range by 50 basis points to 1.00% - 1.25%. This range was further reduced to 0.00% - 0.25% on March 16, 2020. On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was enacted to, among other provisions, provide emergency assistance for individuals, families and businesses affected by COVID-19. The reductions in interest rates and other effects of COVID-19 may adversely affect the Company's financial condition and results of operations in future periods. It is unknown how long the adverse conditions associated with COVID-19 will last and what the complete financial effect will be to the Company. It is reasonably possible that estimates made in the financial statements could be materially and adversely impacted in the near term as a result of these conditions, including that credit quality on our loan portfolio may decline and loan defaults could increase.
Recent Accounting Pronouncements and Other Regulatory Statements
In June 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The amendments, 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
7
required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. Changes under ASU 2016-13 and subsequent updates represent a fundamental shift from existing GAAP and may result in a material increase to the Company's accounting for credit losses on financial instruments. To prepare for implementation of the new standard the Company has established a working group to evaluate the impact these changes will have on the Company’s financial statements and related disclosures. The Company has also contracted with a third-party for credit modeling in accordance with ASU 2016-13. The Company has focused on model validations, the development of processes and related controls, and the evaluation of parallel runs. The Company has not yet determined an estimate of the effect of these changes.
Effective November 25, 2019, the SEC adopted Staff Accounting Bulletin (“SAB”) 119. SAB 119 updated portions of SEC interpretative guidance to align with FASB Accounting Standards Codification (“ASC”) 326, “Financial Instruments – Credit Losses.” The SAB covers topics including (i) measuring current expected credit losses; (ii) development, governance, and documentation of a systematic methodology; (iii) documenting the results of a systematic methodology; and (iv) validating a systematic methodology.
In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): “Changes to the Disclosure Requirements for Fair Value Measurement.” ASU 2018-13 modifies the disclosure requirements on fair value measurements by requiring that Level 3 fair value disclosures include the range and weighted average of significant unobservable inputs used to develop those fair value measurements. For certain unobservable inputs, an entity may disclose other quantitative information in lieu of the weighted average if the entity determines that other quantitative information would be a more reasonable and rational method to reflect the distribution of unobservable inputs used to develop Level 3 fair value measurements. Certain disclosure requirements in Topic 820 were also removed or modified. ASU 2018-13 was effective for the Company on January 1, 2020. The Company does not expect the adoption of ASU 2018-13 to have a material impact on its consolidated financial statements.
In August 2018, the FASB issued ASU No. 2018-14, “Compensation - Retirement Benefits - Defined Benefit Plans - General (Subtopic 715-20): Disclosure Framework - Changes to the Disclosure Requirements for Defined Benefit Plans.” These amendments modify the disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans. Certain disclosure requirements have been deleted while the following disclosure requirements have been added: the weighted-average interest crediting rates for cash balance plans and other plans with promised interest crediting rates and an explanation of the reasons for significant gains and losses related to changes in the benefit obligation for the period. The amendments also clarify the disclosure requirements in paragraph 715-20-50-3, which state that the following information for defined benefit pension plans should be disclosed: The projected benefit obligation (“PBO”) and fair value of plan assets for plans with PBOs in excess of plan assets and the accumulated benefit obligation (“ABO”) and fair value of plan assets for plans with ABOs in excess of plan assets. The amendments are effective for fiscal years ending after December 15, 2020. Early adoption is permitted. The Company does not expect the adoption of ASU 2018-14 to have a material impact on its consolidated financial statements.
In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes.” The ASU is expected to reduce the cost and complexity related to the accounting for income taxes by removing specific exceptions to general principles in Topic 740 (eliminating the need for an organization to analyze whether certain exceptions apply in a given period) and improving financial statement preparers’ application of certain income tax-related guidance. This ASU is part of the FASB’s simplification initiative to make narrow-scope simplifications and improvements to accounting standards through a series of short-term projects. For public business entities, the amendments are effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. Early adoption is permitted. The Company is currently assessing the impact that ASU 2019-12 will have on its consolidated financial statements.
In January 2020, the FASB issued ASU 2020-01, “Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) – Clarifying the Interactions between Topic 321, Topic 323, and Topic 815.” The ASU is based on a consensus of the Emerging Issues Task Force and is expected to increase comparability in accounting for these transactions. ASU 2016-01 made targeted improvements to accounting for financial instruments, including providing an entity the ability to measure certain equity securities without a readily determinable fair value at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. Among other topics, the amendments clarify that an entity should consider observable transactions that require it to either apply or discontinue the equity method of accounting. For public business entities, the amendments in the ASU are effective for fiscal years beginning after December 15, 2020, and interim
8
periods within those fiscal years. Early adoption is permitted. The Company does not expect the adoption of ASU 2020-01 to have a material impact on its consolidated financial statements.
In March 2020, the FASB issued ASU No. 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 GAAP to contract modifications and hedging relationships, subject to meeting certain criteria, that reference London Inter-bank Offered Rate (“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. The Company is currently evaluating the impact of the reference rate reform on the Company’s consolidated financial statements.
On June 28, 2018, the SEC adopted amendments to the definition of “smaller reporting company” that were effective on September 10, 2018. Under the new definition, generally, a company qualifies as a “smaller reporting company” if (i) it has public float of less than $250 million or (ii) it has less than $100 million in annual revenues and (a) no public float or (b) public float of less than $700 million. Because of the Company’s public float being less than $250 million as of the measurement date in 2019, the Company is considered a smaller reporting company with respect to its SEC filings. On March 12, 2020, the SEC finalized amendments to its definitions of “accelerated filer” and “large accelerated filer.” The amendments increase the threshold criteria for meeting these filer classifications and are effective on April 27, 2020. Any changes in filer status are to be applied beginning with the filer’s first annual report filed with the SEC subsequent to the effective date. For the Company, this will be its annual report on Form 10-K with respect to the year ending December 31, 2020. Pursuant to Section 404(b) of the Sarbanes-Oxley Act, the classifications of “accelerated filer” and “large accelerated filer” require a public company to obtain an external auditor attestation concerning the effectiveness of a company’s internal control over financial reporting (“ICFR”) and include the opinion on ICFR in its annual report on Form 10-K. The Company has complied with such requirements during the years it was considered an accelerated filer. The SEC’s 2020 definition amendments exclude from the accelerated filer and large accelerated filer definitions an issuer that (i) is eligible to be a smaller reporting company and (ii) had annual revenues of less than $100 million in the most recent fiscal year. Such entity can now be considered a “non-accelerated filer.” With respect to the 2020 fiscal year, the Company expects to continue to be a smaller reporting company and no longer be considered an accelerated filer. This would mean the Company would not be required to obtain the external auditor attestation of its ICFR. If the Company’s annual revenues exceed $100 million, its category may change back to that of an accelerated filer. Non-accelerated filers have additional time to file quarterly and annual financial statements.
In March 2020, various regulatory agencies, including the Board of Governors of the Federal Reserve System and the Federal Deposit Insurance Corporation (“the agencies”), issued an interagency statement on loan modifications and reporting for financial institutions working with customers affected by the COVID-19. The interagency statement was effective immediately and impacted accounting for loan modifications. Under ASC 310-40, “Receivables - Troubled Debt Restructurings by Creditors,” a restructuring of debt constitutes a troubled debt restructuring (“TDR”) if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The agencies confirmed with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs. This includes short-term modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. See Note 3 of the consolidated financial statements for additional disclosure of TDRs as of March 31, 2020. The Company has not yet determined an estimate of the impact this interagency guidance will have on its consolidated financial statements.
9
Note 2. Securities
The amortized cost and fair value of securities available for sale, with unrealized gains and losses follows:
|
|
March 31, 2020
|
|
(In thousands)
|
|
Amortized
Cost
|
|
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
(Losses)
|
|
|
Fair Value
|
|
Obligations of U.S. Government corporations and agencies
|
|
$
|
63,144
|
|
|
$
|
2,583
|
|
|
$
|
(10
|
)
|
|
$
|
65,717
|
|
Obligations of states and political subdivisions
|
|
|
15,005
|
|
|
|
931
|
|
|
|
(1
|
)
|
|
|
15,935
|
|
|
|
$
|
78,149
|
|
|
$
|
3,514
|
|
|
$
|
(11
|
)
|
|
$
|
81,652
|
|
|
|
December 31, 2019
|
|
(In thousands)
|
|
Amortized
Cost
|
|
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
(Losses)
|
|
|
Fair Value
|
|
Obligations of U.S. Government corporations and agencies
|
|
$
|
63,090
|
|
|
$
|
937
|
|
|
$
|
(86
|
)
|
|
$
|
63,941
|
|
Obligations of states and political subdivisions
|
|
|
15,054
|
|
|
|
802
|
|
|
|
(14
|
)
|
|
|
15,842
|
|
|
|
$
|
78,144
|
|
|
$
|
1,739
|
|
|
$
|
(100
|
)
|
|
$
|
79,783
|
|
The amortized cost and fair value of securities available for sale, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations without penalties.
|
|
March 31, 2020
|
|
(In thousands)
|
|
Amortized
Cost
|
|
|
Fair Value
|
|
Due in one year or less
|
|
$
|
1,003
|
|
|
$
|
1,004
|
|
Due after one year through five years
|
|
|
17,339
|
|
|
|
18,117
|
|
Due after five years through ten years
|
|
|
9,793
|
|
|
|
10,117
|
|
Due after ten years
|
|
|
50,014
|
|
|
|
52,414
|
|
|
|
$
|
78,149
|
|
|
$
|
81,652
|
|
During the three months ended March 31, 2020, there were no securities sold. Proceeds from principal repayments were $2.1 million and securities purchased were $2.3 million. During the three months ended March 31, 2019, $13.9 million of securities were sold. Proceeds from principal repayments were $2.4 million and securities purchased were $13.1 million. There were no impairment losses on securities during the three months ended March 31, 2020 and 2019.
The following table shows the Company’s securities with gross unrealized losses, by investment category and length of time that individual securities have been in a continuous unrealized loss position, at March 31, 2020 and December 31, 2019, respectively.
(In thousands)
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
March 31, 2020
|
|
Fair Value
|
|
|
Unrealized
(Losses)
|
|
|
Fair Value
|
|
|
Unrealized
(Losses)
|
|
|
Fair Value
|
|
|
Unrealized
(Losses)
|
|
Obligations of U.S. Government corporations and
agencies
|
|
$
|
2,743
|
|
|
$
|
(10
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,743
|
|
|
$
|
(10
|
)
|
Obligations of states and political subdivisions
|
|
|
310
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
310
|
|
|
|
(1
|
)
|
Total temporary impaired securities
|
|
$
|
3,053
|
|
|
$
|
(11
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3,053
|
|
|
$
|
(11
|
)
|
10
(In thousands)
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
December 31, 2019
|
|
Fair Value
|
|
|
Unrealized
(Losses)
|
|
|
Fair Value
|
|
|
Unrealized
(Losses)
|
|
|
Fair Value
|
|
|
Unrealized
(Losses)
|
|
Obligations of U.S. Government corporations and
agencies
|
|
$
|
11,460
|
|
|
$
|
(42
|
)
|
|
$
|
5,651
|
|
|
$
|
(44
|
)
|
|
$
|
17,111
|
|
|
$
|
(86
|
)
|
Obligations of states and political subdivisions
|
|
|
2,049
|
|
|
|
(14
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
2,049
|
|
|
|
(14
|
)
|
Total temporary impaired securities
|
|
$
|
13,509
|
|
|
$
|
(56
|
)
|
|
$
|
5,651
|
|
|
$
|
(44
|
)
|
|
$
|
19,160
|
|
|
$
|
(100
|
)
|
At March 31, 2020, there were 3 securities that were in a loss position due to market conditions, primarily interest rates, and not due to credit concerns. Because the Company intends to hold these investments to maturity and it is more likely than not that the Company will not be required to sell these investments before a recovery of unrealized losses, the Company does not consider these investments to be other-than-temporarily impaired at March 31, 2020 and no other-than-temporary impairment has been recognized.
The carrying value of securities pledged to secure deposits and for other purposes was $16.7 million and $16.6 million at March 31, 2020 and December 31, 2019, respectively.
Note 3. Loans and Allowance for Loan Losses
The Company’s allowance for loan losses has three basic components: the specific allowance, the general allowance, and the unallocated component. The specific allowance is used to individually allocate an allowance for larger balance, non-homogeneous loans identified as impaired. The general allowance is used for estimating the loss on pools of smaller balance, homogeneous loans, including 1-4 family mortgage loans and other consumer loans. Also, the general allowance is used for the remaining pool of larger balance, non-homogeneous loans which, were not identified as impaired. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
11
The following tables present the total allowance for loan losses by portfolio segment for the periods presented.
|
|
March 31, 2020
|
|
(In thousands)
|
|
Commercial and Industrial
|
|
|
Commercial Real Estate
|
|
|
Construction and Land
|
|
|
Consumer
|
|
|
Student
|
|
|
Residential
Real Estate
|
|
|
Home Equity Lines of Credit
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance, December 31, 2019
|
|
$
|
296
|
|
|
$
|
1,788
|
|
|
$
|
652
|
|
|
$
|
154
|
|
|
$
|
65
|
|
|
$
|
1,596
|
|
|
$
|
326
|
|
|
$
|
350
|
|
|
$
|
5,227
|
|
Charge-offs
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3
|
)
|
Recoveries
|
|
|
7
|
|
|
|
2
|
|
|
|
-
|
|
|
|
11
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20
|
|
Provision
|
|
|
118
|
|
|
|
103
|
|
|
|
78
|
|
|
|
7
|
|
|
|
18
|
|
|
|
18
|
|
|
|
8
|
|
|
|
-
|
|
|
|
350
|
|
Ending balance,
March 31, 2020
|
|
$
|
421
|
|
|
$
|
1,893
|
|
|
$
|
730
|
|
|
$
|
171
|
|
|
$
|
81
|
|
|
$
|
1,614
|
|
|
$
|
334
|
|
|
$
|
350
|
|
|
$
|
5,594
|
|
Ending balances individually evaluated for impairment
|
|
$
|
20
|
|
|
$
|
222
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
242
|
|
Ending balances collectively evaluated for impairment
|
|
$
|
401
|
|
|
$
|
1,671
|
|
|
$
|
730
|
|
|
$
|
171
|
|
|
$
|
81
|
|
|
$
|
1,614
|
|
|
$
|
334
|
|
|
$
|
350
|
|
|
$
|
5,352
|
|
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
204
|
|
|
$
|
2,824
|
|
|
$
|
214
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
377
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
3,619
|
|
Collectively evaluated for impairment
|
|
|
35,911
|
|
|
|
181,954
|
|
|
|
71,542
|
|
|
|
6,727
|
|
|
|
7,976
|
|
|
|
224,984
|
|
|
|
34,980
|
|
|
|
|
|
|
|
564,074
|
|
Ending balance, March 31, 2020
|
|
$
|
36,115
|
|
|
$
|
184,778
|
|
|
$
|
71,756
|
|
|
$
|
6,727
|
|
|
$
|
7,976
|
|
|
$
|
225,361
|
|
|
$
|
34,980
|
|
|
|
|
|
|
$
|
567,693
|
|
|
|
March 31, 2019
|
|
(In thousands)
|
|
Commercial and Industrial
|
|
|
Commercial Real Estate
|
|
|
Construction and Land
|
|
|
Consumer
|
|
|
Student
|
|
|
Residential
Real Estate
|
|
|
Home Equity Lines of Credit
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance, December 31, 2018
|
|
$
|
483
|
|
|
$
|
1,738
|
|
|
$
|
635
|
|
|
$
|
145
|
|
|
$
|
68
|
|
|
$
|
1,311
|
|
|
$
|
446
|
|
|
$
|
350
|
|
|
$
|
5,176
|
|
Charge-offs
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(17
|
)
|
|
|
(3
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(20
|
)
|
Recoveries
|
|
|
-
|
|
|
|
75
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
75
|
|
Provision (recovery)
|
|
|
38
|
|
|
|
(106
|
)
|
|
|
87
|
|
|
|
28
|
|
|
|
-
|
|
|
|
22
|
|
|
|
(19
|
)
|
|
|
-
|
|
|
|
50
|
|
Ending balance, March 31, 2019
|
|
$
|
521
|
|
|
$
|
1,707
|
|
|
$
|
722
|
|
|
$
|
156
|
|
|
$
|
65
|
|
|
$
|
1,333
|
|
|
$
|
427
|
|
|
$
|
350
|
|
|
$
|
5,281
|
|
12
|
|
December 31, 2019
|
|
(In thousands)
|
|
Commercial and Industrial
|
|
|
Commercial Real Estate
|
|
|
Construction and Land
|
|
|
Consumer
|
|
|
Student
|
|
|
Residential
Real Estate
|
|
|
Home Equity Lines of Credit
|
|
|
Unallocated
|
|
|
Total
|
|
Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance, December 31, 2018
|
|
$
|
483
|
|
|
$
|
1,738
|
|
|
$
|
635
|
|
|
$
|
145
|
|
|
$
|
68
|
|
|
$
|
1,311
|
|
|
$
|
446
|
|
|
$
|
350
|
|
|
$
|
5,176
|
|
Charge-offs
|
|
|
(328
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(50
|
)
|
|
|
(13
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(391
|
)
|
Recoveries
|
|
|
2
|
|
|
|
80
|
|
|
|
-
|
|
|
|
14
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
96
|
|
Provision (recovery)
|
|
|
139
|
|
|
|
(30
|
)
|
|
|
17
|
|
|
|
45
|
|
|
|
10
|
|
|
|
285
|
|
|
|
(120
|
)
|
|
|
-
|
|
|
|
346
|
|
Ending balance, December 31, 2019
|
|
$
|
296
|
|
|
$
|
1,788
|
|
|
$
|
652
|
|
|
$
|
154
|
|
|
$
|
65
|
|
|
$
|
1,596
|
|
|
$
|
326
|
|
|
$
|
350
|
|
|
$
|
5,227
|
|
Ending balances individually evaluated for impairment
|
|
$
|
-
|
|
|
$
|
229
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
229
|
|
Ending balances collectively evaluated for impairment
|
|
$
|
296
|
|
|
$
|
1,559
|
|
|
$
|
652
|
|
|
$
|
154
|
|
|
$
|
65
|
|
|
$
|
1,596
|
|
|
$
|
326
|
|
|
$
|
350
|
|
|
$
|
4,998
|
|
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
187
|
|
|
$
|
2,847
|
|
|
$
|
233
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
379
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
3,646
|
|
Collectively evaluated for impairment
|
|
|
27,217
|
|
|
|
179,051
|
|
|
|
64,998
|
|
|
|
5,958
|
|
|
|
8,151
|
|
|
|
224,937
|
|
|
|
36,268
|
|
|
|
|
|
|
|
546,580
|
|
Ending balance, December 31, 2019
|
|
$
|
27,404
|
|
|
$
|
181,898
|
|
|
$
|
65,231
|
|
|
$
|
5,958
|
|
|
$
|
8,151
|
|
|
$
|
225,316
|
|
|
$
|
36,268
|
|
|
|
|
|
|
$
|
550,226
|
|
13
Loans by credit quality indicators were as follows at the dates presented:
|
|
March 31, 2020
|
|
(In thousands)
|
|
Commercial and Industrial
|
|
|
Commercial Real Estate
|
|
|
Construction and Land
|
|
|
Consumer
|
|
|
Student
|
|
|
Residential
Real Estate
|
|
|
Home Equity Lines of Credit
|
|
|
Total
|
|
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$
|
35,049
|
|
|
$
|
178,019
|
|
|
$
|
68,783
|
|
|
$
|
6,724
|
|
|
$
|
7,976
|
|
|
$
|
218,482
|
|
|
$
|
32,930
|
|
|
$
|
547,963
|
|
Special mention
|
|
|
650
|
|
|
|
3,460
|
|
|
|
2,590
|
|
|
|
3
|
|
|
|
-
|
|
|
|
332
|
|
|
|
127
|
|
|
|
7,162
|
|
Substandard
|
|
|
416
|
|
|
|
3,299
|
|
|
|
383
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,547
|
|
|
|
1,923
|
|
|
|
12,568
|
|
Doubtful
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
36,115
|
|
|
$
|
184,778
|
|
|
$
|
71,756
|
|
|
$
|
6,727
|
|
|
$
|
7,976
|
|
|
$
|
225,361
|
|
|
$
|
34,980
|
|
|
$
|
567,693
|
|
|
December 31, 2019
|
|
(In thousands)
|
Commercial and Industrial
|
|
|
Commercial Real Estate
|
|
|
Construction and Land
|
|
|
Consumer
|
|
|
Student
|
|
|
Residential
Real Estate
|
|
|
Home Equity Lines of Credit
|
|
|
Total
|
|
Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
$
|
26,555
|
|
|
$
|
175,063
|
|
|
$
|
62,231
|
|
|
$
|
5,955
|
|
|
$
|
8,151
|
|
|
$
|
218,686
|
|
|
$
|
34,218
|
|
|
$
|
530,859
|
|
Special mention
|
|
422
|
|
|
|
3,487
|
|
|
|
2,594
|
|
|
|
3
|
|
|
|
-
|
|
|
|
336
|
|
|
|
127
|
|
|
|
6,969
|
|
Substandard
|
|
427
|
|
|
|
3,348
|
|
|
|
406
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,294
|
|
|
|
1,923
|
|
|
|
12,398
|
|
Doubtful
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loss
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
$
|
27,404
|
|
|
$
|
181,898
|
|
|
$
|
65,231
|
|
|
$
|
5,958
|
|
|
$
|
8,151
|
|
|
$
|
225,316
|
|
|
$
|
36,268
|
|
|
$
|
550,226
|
|
The past due status of loans at the dates presented were:
|
|
March 31, 2020
|
|
(In thousands)
|
|
30-59 Days
Past Due
|
|
|
60-89 Days
Past Due
|
|
|
90+ Days Past Due
|
|
|
Total Past Due
|
|
|
Current
|
|
|
Total Loans
|
|
|
90+ Days Past Due and Accruing
|
|
|
Nonaccruals
|
|
Commercial and industrial
|
|
$
|
130
|
|
|
$
|
753
|
|
|
$
|
20
|
|
|
$
|
903
|
|
|
$
|
35,212
|
|
|
$
|
36,115
|
|
|
$
|
-
|
|
|
$
|
20
|
|
Commercial real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
989
|
|
|
|
989
|
|
|
|
183,789
|
|
|
|
184,778
|
|
|
|
-
|
|
|
|
989
|
|
Construction and land
|
|
|
97
|
|
|
|
73
|
|
|
|
-
|
|
|
|
170
|
|
|
|
71,586
|
|
|
|
71,756
|
|
|
|
-
|
|
|
|
-
|
|
Consumer
|
|
|
25
|
|
|
|
1
|
|
|
|
-
|
|
|
|
26
|
|
|
|
6,701
|
|
|
|
6,727
|
|
|
|
-
|
|
|
|
-
|
|
Student
|
|
|
218
|
|
|
|
260
|
|
|
|
1,153
|
|
|
|
1,631
|
|
|
|
6,345
|
|
|
|
7,976
|
|
|
|
1,153
|
|
|
|
-
|
|
Residential real estate
|
|
|
395
|
|
|
|
-
|
|
|
|
-
|
|
|
|
395
|
|
|
|
224,966
|
|
|
|
225,361
|
|
|
|
-
|
|
|
|
-
|
|
Home equity lines of credit
|
|
|
74
|
|
|
|
-
|
|
|
|
-
|
|
|
|
74
|
|
|
|
34,906
|
|
|
|
34,980
|
|
|
|
-
|
|
|
|
1
|
|
Total
|
|
$
|
939
|
|
|
$
|
1,087
|
|
|
$
|
2,162
|
|
|
$
|
4,188
|
|
|
$
|
563,505
|
|
|
$
|
567,693
|
|
|
$
|
1,153
|
|
|
$
|
1,010
|
|
14
|
|
December 31, 2019
|
|
(In thousands)
|
|
30-59 Days
Past Due
|
|
|
60-89 Days
Past Due
|
|
|
90+ Days Past Due
|
|
|
Total Past Due
|
|
|
Current
|
|
|
Total Loans
|
|
|
90+ Days Past Due and Accruing
|
|
|
Nonaccruals
|
|
Commercial and industrial
|
|
$
|
330
|
|
|
$
|
-
|
|
|
$
|
34
|
|
|
$
|
364
|
|
|
$
|
27,040
|
|
|
$
|
27,404
|
|
|
$
|
34
|
|
|
$
|
-
|
|
Commercial real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
989
|
|
|
|
989
|
|
|
|
180,909
|
|
|
|
181,898
|
|
|
|
-
|
|
|
|
989
|
|
Construction and land
|
|
|
5,472
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,472
|
|
|
|
59,759
|
|
|
|
65,231
|
|
|
|
-
|
|
|
|
-
|
|
Consumer
|
|
|
11
|
|
|
|
1
|
|
|
|
-
|
|
|
|
12
|
|
|
|
5,946
|
|
|
|
5,958
|
|
|
|
-
|
|
|
|
-
|
|
Student
|
|
|
345
|
|
|
|
220
|
|
|
|
1,204
|
|
|
|
1,769
|
|
|
|
6,382
|
|
|
|
8,151
|
|
|
|
1,205
|
|
|
|
-
|
|
Residential real estate
|
|
|
739
|
|
|
|
109
|
|
|
|
397
|
|
|
|
1,245
|
|
|
|
224,071
|
|
|
|
225,316
|
|
|
|
397
|
|
|
|
-
|
|
Home equity lines of credit
|
|
|
389
|
|
|
|
-
|
|
|
|
-
|
|
|
|
389
|
|
|
|
35,879
|
|
|
|
36,268
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
7,286
|
|
|
$
|
330
|
|
|
$
|
2,624
|
|
|
$
|
10,240
|
|
|
$
|
539,986
|
|
|
$
|
550,226
|
|
|
$
|
1,636
|
|
|
$
|
989
|
|
The following table presents information related to impaired loans, by portfolio segment, at the dates presented.
|
|
March 31, 2020
|
|
(In thousands)
|
|
Recorded Investment
|
|
|
Unpaid Principal Balance
|
|
|
Related Allowance
|
|
|
Average Recorded Investment
|
|
|
Interest Income Recognized
|
|
With no specific allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial
|
|
$
|
184
|
|
|
$
|
184
|
|
|
$
|
-
|
|
|
$
|
186
|
|
|
$
|
1
|
|
Commercial real estate
|
|
|
1,032
|
|
|
|
1,032
|
|
|
|
-
|
|
|
|
1,040
|
|
|
|
14
|
|
Construction and land
|
|
|
214
|
|
|
|
214
|
|
|
|
-
|
|
|
|
223
|
|
|
|
3
|
|
Residential real estate
|
|
|
377
|
|
|
|
377
|
|
|
|
-
|
|
|
|
378
|
|
|
|
4
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial
|
|
$
|
20
|
|
|
$
|
20
|
|
|
$
|
20
|
|
|
$
|
20
|
|
|
$
|
-
|
|
Commercial real estate
|
|
|
1,792
|
|
|
|
1,792
|
|
|
|
222
|
|
|
|
1,796
|
|
|
|
9
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial
|
|
$
|
204
|
|
|
$
|
204
|
|
|
$
|
20
|
|
|
$
|
206
|
|
|
$
|
1
|
|
Commercial real estate
|
|
|
2,824
|
|
|
|
2,824
|
|
|
|
222
|
|
|
|
2,836
|
|
|
|
23
|
|
Construction and land
|
|
|
214
|
|
|
|
214
|
|
|
|
-
|
|
|
|
223
|
|
|
|
3
|
|
Residential real estate
|
|
|
377
|
|
|
|
377
|
|
|
|
-
|
|
|
|
378
|
|
|
|
4
|
|
Total
|
|
$
|
3,619
|
|
|
$
|
3,619
|
|
|
$
|
242
|
|
|
$
|
3,643
|
|
|
$
|
31
|
|
|
|
December 31, 2019
|
|
(In thousands)
|
|
Recorded Investment
|
|
|
Unpaid Principal Balance
|
|
|
Related Allowance
|
|
|
Average Recorded Investment
|
|
|
Interest Income Recognized
|
|
With no specific allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial
|
|
$
|
187
|
|
|
$
|
187
|
|
|
$
|
-
|
|
|
$
|
287
|
|
|
$
|
13
|
|
Commercial real estate
|
|
|
1,048
|
|
|
|
1,048
|
|
|
|
-
|
|
|
|
1,213
|
|
|
|
61
|
|
Construction and land
|
|
|
233
|
|
|
|
233
|
|
|
|
-
|
|
|
|
494
|
|
|
|
25
|
|
Residential real estate
|
|
|
379
|
|
|
|
379
|
|
|
|
-
|
|
|
|
384
|
|
|
|
16
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
|
1,799
|
|
|
|
1,813
|
|
|
|
229
|
|
|
|
1,806
|
|
|
|
38
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial
|
|
$
|
187
|
|
|
$
|
187
|
|
|
$
|
-
|
|
|
$
|
287
|
|
|
$
|
13
|
|
Commercial real estate
|
|
|
2,847
|
|
|
|
2,861
|
|
|
|
229
|
|
|
|
3,019
|
|
|
|
99
|
|
Construction and land
|
|
|
233
|
|
|
|
233
|
|
|
|
-
|
|
|
|
494
|
|
|
|
25
|
|
Residential real estate
|
|
|
379
|
|
|
|
379
|
|
|
|
-
|
|
|
|
384
|
|
|
|
16
|
|
Total
|
|
$
|
3,646
|
|
|
$
|
3,660
|
|
|
$
|
229
|
|
|
$
|
4,184
|
|
|
$
|
153
|
|
15
TDRs are those loans for which a concession has been granted to a borrower experiencing financial difficulties. TDRs are identified at the point when the borrower enters into a modification program. Under the CARES Act, banks may elect to deem that loan modifications do not result in TDRs if they are (i) related to COVID-19; (ii) executed on a loan that was not more than 30 days past due as of December 31, 2019; and (iii) executed between March 1, 2020, and the earlier of (a) 60 days after the date of termination of the COVID-19 national emergency period or (b) December 31, 2020. Additionally, other short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. This includes short-term modifications such as payment deferrals, fee waivers, extensions of repayment terms, or delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. At March 31, 2020, the Company had not modified any loans under this guidance.
There were no loans modified as TDRs for the three months ended March 31, 2020 and 2019. At March 31, 2020, there were five loans in the portfolio, totaling $2.4 million, that have been identified as TDRs, which were current and performing in accordance with the modified terms. These TDRs existed prior to COVID-19. At December 31, 2019, there were five loans in the portfolio, totaling $2.5 million, that were identified as TDRs, which were current and performing in accordance with the modified terms. There were no defaults on TDRs occurring within 12 months of modification during the three months ended March 31, 2020 and 2019.
At March 31, 2020 and 2019, the Company had no foreclosed residential real estate property in its possession or in the process of foreclosure.
Note 4. Junior Subordinated Debt
On September 21, 2006, the Company’s wholly-owned Connecticut statutory business trust, Fauquier Statutory Trust II (“Trust II”), privately issued $4.0 million face amount of the trust’s Floating Rate Capital Securities in a pooled capital securities offering. Simultaneously, Trust II used the proceeds of that sale to purchase $4.0 million principal amount of the Company’s Floating Rate Junior Subordinated Deferrable Interest Debentures due 2036. The interest rate on the capital security resets every three months at 1.70% above the then current three-month LIBOR. Interest is paid quarterly. Total capital securities at March 31, 2020 and December 31, 2019 were $4.1 million. The Trust II issuance of capital securities and the respective subordinated debentures are callable at any time. The subordinated debentures are an unsecured obligation of the Company and are junior in right of payment to all present and future senior indebtedness of the Company. The capital securities are guaranteed by the Company on a subordinated basis.
Note 5. Derivative Instruments and Hedging Activities
The Company uses interest rate swaps to reduce interest rate risk and to manage net interest income. Interest differentials paid or received under the swap agreements are reflected as adjustments to interest income. These interest rate swap agreements include both cash flow and fair value hedge derivative instruments that qualify for hedge accounting. The notional amounts of the interest rate swaps are not exchanged and do not represent exposure to credit loss. In the event of default by a counter party, the risk in these transactions is the cost of replacing the agreements at current market rates.
The Company entered into an interest rate swap agreement on July 1, 2010 to manage the interest rate exposure on its Junior Subordinated Debt due 2036. By entering into this agreement, the Company converts a floating rate liability into a fixed rate liability through 2020. Under the terms of the agreement, the Company receives interest quarterly at the rate equivalent to the three-month LIBOR plus 1.70%, repricing every three months on the same date as the Company’s Junior Subordinated Debt and pays interest monthly at the fixed rate of 3.21%. Interest expense on the interest rate swap was $13,000 and $5,000 for the three months ended March 31, 2020 and 2019, respectively. In addition, on June 24, 2016, the Company entered into a forward interest rate swap agreement to convert the floating rate liability on the same Junior Subordinated Debt to fixed from 2020 to 2031. There was no interest expense recognized on the forward interest rate swap for the three months ended March 31, 2020 and 2019, and there will be no exchange of payments until 2020. Both of these swaps are designated as cash flow hedges and changes in the fair value are recorded as an adjustment through other comprehensive income.
The Company entered into two swap agreements to manage the interest rate risk related to two commercial loans on February 11, 2015 and April 7, 2015. The agreements allow the Company to convert fixed rate assets to floating rate assets through
16
2022 and 2025. The Company receives interest monthly at the rate equivalent to one-month LIBOR plus a spread repricing on the same date as the loans and pays interest at fixed rates. Interest expense on these swaps was $2,000 for the three months ended March 31, 2020 and interest income was $9,000 for the three months ended March 31, 2019. These swaps are designated as fair value hedges and changes in fair value are recorded in current earnings.
Cash collateral held at other banks for these swaps was $1.1 million and $730,000 at March 31, 2020 and December 31, 2019, respectively. Collateral is dependent on the market valuation of the underlying hedges.
The effects of derivative instruments on the consolidated financial statements as of March 31, 2020 and December 31, 2019 are as follows:
(In thousands)
|
|
March 31, 2020
|
Derivatives designated as hedging instruments
|
|
Notional/Contract Amount
|
|
|
Fair Value
|
|
|
Fair Value
Balance Sheet Location
|
|
Expiration Date
|
Interest rate swap - cash flow
|
|
$
|
4,000
|
|
|
$
|
(48
|
)
|
|
Other Liabilities
|
|
9/15/2020
|
Interest rate forward swap - cash flow
|
|
|
4,000
|
|
|
|
(556
|
)
|
|
Other Liabilities
|
|
6/15/2031
|
Interest rate swap - fair value
|
|
|
1,213
|
|
|
|
(80
|
)
|
|
Other Liabilities
|
|
4/9/2025
|
Interest rate swap - fair value
|
|
|
4,283
|
|
|
|
(115
|
)
|
|
Other Liabilities
|
|
2/12/2022
|
(In thousands)
|
|
December 31, 2019
|
Derivatives designated as hedging instruments
|
|
Notional/Contract Amount
|
|
|
Fair Value
|
|
|
Fair Value
Balance Sheet Location
|
|
Expiration Date
|
Interest rate swap - cash flow
|
|
$
|
4,000
|
|
|
$
|
(41
|
)
|
|
Other Liabilities
|
|
9/15/2020
|
Interest rate forward swap - cash flow
|
|
|
4,000
|
|
|
|
(59
|
)
|
|
Other Liabilities
|
|
6/15/2031
|
Interest rate swap - fair value
|
|
|
1,167
|
|
|
|
(17
|
)
|
|
Other Liabilities
|
|
4/9/2025
|
Interest rate swap - fair value
|
|
|
4,230
|
|
|
|
(23
|
)
|
|
Other Liabilities
|
|
2/12/2022
|
Note 6. Earnings Per Share
The following table shows the weighted average number of shares used in computing earnings per share and the effect on weighted average number of shares of dilutive potential common stock.
|
|
Three Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
Shares
|
|
|
Per Share Amount
|
|
|
Shares
|
|
|
Per Share Amount
|
|
Basic earnings per share
|
|
|
3,788,626
|
|
|
$
|
0.37
|
|
|
|
3,778,895
|
|
|
$
|
0.43
|
|
Effect of dilutive stock awards
|
|
|
6,238
|
|
|
|
|
|
|
|
10,015
|
|
|
|
|
|
Diluted earnings per share
|
|
|
3,794,864
|
|
|
$
|
0.37
|
|
|
|
3,788,910
|
|
|
$
|
0.43
|
|
Unvested restricted shares have voting rights and receive nonforfeitable dividends during the vesting period; therefore, they are included in calculating basic earnings per share. The portion of unvested performance-based restricted stock units that are expected to vest, but have not yet been awarded, are included in the calculation of diluted earnings per share.
17
Note 7. Share-based Compensation
Stock Incentive Plan
On May 21, 2019, the shareholders of the Company approved the Fauquier Bankshares, Inc. Amended and Restated Stock Incentive Plan (the “Plan”). The Plan superceded the Company’s stock incentive plan that was approved by shareholders in 2009. Under the Plan, awards of options, restricted stock, and other stock-based awards may be granted to employees, directors or consultants of the Company or any affiliate. The effective date of the Plan is May 21, 2019 with a termination date of May 21, 2029. The Company’s Board of Directors may terminate, suspend or modify the Plan within certain restrictions. The Plan authorizes for issuance 350,000 shares of the Company’s common stock.
Restricted Shares
Restricted shares are accounted for using the fair market value of the Company’s common stock on the date on which these shares were awarded. The restricted shares issued to certain executive officers are subject to a vesting period, whereby the restrictions on the shares lapse on the third anniversary of the date the shares were awarded. Compensation expense for these shares is recognized over the three-year period. The restricted shares issued to nonemployee directors are not subject to a vesting period and compensation expense is recognized on the date the shares are granted. Compensation expense for restricted shares was $125,000 and $129,000, net of forfeitures, for the three months ended March 31, 2020 and 2019, respectively. The total unrecognized compensation expense related to restricted shares was $273,000 and $284,000 for the three months ended March 31, 2020 and 2019, respectively. This expense is expected to be recognized through 2023.
A summary of the status of the Company’s unvested restricted shares granted under the Plan is presented below:
|
|
March 31, 2020
|
|
|
March 31, 2019
|
|
|
|
Shares
|
|
|
Weighted Average Grant Date Fair Value
Per Share
|
|
|
Shares
|
|
|
Weighted Average Grant Date Fair Value
Per Share
|
|
Unvested shares, beginning
|
|
|
20,352
|
|
|
$
|
20.20
|
|
|
|
22,569
|
|
|
$
|
17.98
|
|
Granted
|
|
|
12,182
|
|
|
|
20.95
|
|
|
|
12,058
|
|
|
|
21.69
|
|
Vested
|
|
|
(10,684
|
)
|
|
|
19.14
|
|
|
|
(10,553
|
)
|
|
|
17.84
|
|
Forfeited or surrendered
|
|
|
(2,007
|
)
|
|
|
19.21
|
|
|
|
(440
|
)
|
|
|
14.98
|
|
Unvested shares, ending
|
|
|
19,843
|
|
|
$
|
21.33
|
|
|
|
23,634
|
|
|
$
|
20.10
|
|
Performance-based Restricted Stock Units
The Company grants performance-based restricted stock units to certain executive officers. Performance-based restricted stock units are accounted for using the fair market value of the Company’s common stock on the date awarded, and adjusted as the market value of the stock changes. Performance-based restricted stock units vest according to a three-year cliff, becoming fully vested after three full years of continued employment. Performance-based restricted stock unit awards are earned at the end of a three-year performance period based on predetermined performance goals as compared with a predetermined peer group of banks. Until vesting, the shares underlying the units are not issued and are not included in shares outstanding. Compensation expense for performance-based restricted stock units was $(112,000) and $25,000, net of forfeitures, for the three months ended March 31, 2020 and 2019. The total unrecognized compensation expense related to performance-based restricted stock units was $106,000 and $200,000 for the three months ended March 31, 2020 and 2019, respectively. This expense is expected to be recognized through 2023 and is dependent upon management reaching the predetermined goals.
18
A summary of the status of the Company’s unvested performance-based restricted stock units is presented below:
|
|
March 31, 2020
|
|
|
March 31, 2019
|
|
|
|
Restricted Stock Units
|
|
|
Weighted Average Grant Date Fair Value
Per Share
|
|
|
Restricted Stock Units
|
|
|
Weighted Average Grant Date Fair Value
Per Share
|
|
Unvested shares, beginning
|
|
|
30,012
|
|
|
$
|
18.90
|
|
|
|
22,103
|
|
|
$
|
17.90
|
|
Granted
|
|
|
7,889
|
|
|
|
20.95
|
|
|
|
7,909
|
|
|
|
21.69
|
|
Vested
|
|
|
(826
|
)
|
|
|
19.74
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
(11,701
|
)
|
|
|
16.92
|
|
|
|
-
|
|
|
|
-
|
|
Unvested shares, ending
|
|
|
25,374
|
|
|
$
|
20.43
|
|
|
|
30,012
|
|
|
$
|
18.98
|
|
Note 8. Employee Benefit Plans
The Company has supplemental executive retirement plans (“SERP”) for certain executives in which the contributions are solely funded by the Company. Benefits are to be paid in monthly installments following retirement or death. The SERP liability was $2.9 million at March 31, 2020 and December 31, 2019. For the three months ended March 31, 2020 and 2019, SERP expenses were $71,000 and $73,000, respectively.
The Company has a defined contribution retirement plan under Internal Revenue Code of 1986 Section 401(k) covering all employees who are at least 18 years of age and worked more than 20 hours per week. Under the plan, a participant may contribute an amount up to 100% of their covered compensation for the year, not to exceed the dollar limit set by law (Code Section 402(g)). The Company will make an annual matching contribution equal to 100% on the first 6% of compensation deferred, for a maximum match of 6% of compensation. The Company makes an additional safe harbor contribution equal to 3% of compensation to all eligible participants. The Company’s 401(k) plan expenses were $236,000 and $231,000 for the three months ended March 31, 2020 and 2019, respectively.
The Company maintains a Director Deferred Compensation Plan (“Deferred Compensation Plan”). This plan provides that any nonemployee director of the Company may elect to defer receipt of all or any portion of his or her compensation as a director. A participating director may elect to have amounts held in a deferred cash account, which is credited on a quarterly basis with interest equal to the highest rate offered by the Bank at the end of the preceding quarter. Alternatively, a participant may elect to have a deferred stock account in which deferred amounts are treated as if invested in the Company’s common stock at the fair market value on the date of deferral. The value of a stock account will change based upon the fair market value of an equivalent number of shares of common stock. In addition, the deferred amounts deemed invested in common stock will be credited with dividends on an equivalent number of shares. Amounts considered invested in the Company’s common stock are paid, at the election of the director, either in cash or in whole shares of the common stock and cash-in-lieu of fractional shares. Directors may elect to receive amounts contributed to their respective accounts in one or up to five installments. There were no directors participating in the Deferred Compensation Plan during the three months ended March 31, 2020 and 2019.
The Company has a nonqualified deferred compensation program for a former key employee’s retirement, in which the contribution expense is funded solely by the Company. The retirement benefit to be provided is variable based upon the performance of underlying life insurance policy assets. Deferred compensation expense for the three months ended March 31, 2020 and 2019 was $8,000 and $16,000, respectively. Concurrent with the establishment of the deferred compensation program, the Company purchased life insurance policies on this employee with the Company named as owner and beneficiary. These life insurance policies are intended to be utilized as a source of funding the deferred compensation program. Income on these life insurance policies was $7,100 for each of the three months ended March 31, 2020 and 2019. The Company has recorded on its consolidated balance sheets $1.4 million in cash surrender value of these policies at March 31, 2020 and December 31, 2019 and accrued liabilities of $154,000 and $153,000 at March 31, 2020 and December 31, 2019, respectively.
19
Note 9. Fair Value Measurement
GAAP requires the Company to record fair value adjustments to certain assets and liabilities. The fair value of certain assets and liabilities is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market in an orderly transaction between market participants as of the measurement date.
GAAP requires that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. GAAP also establishes a fair value hierarchy which prioritizes the valuation inputs into three broad levels. Based on the underlying inputs, each fair value measurement in its entirety is reported in one of the three levels. These levels are:
Level 1:Inputs are defined as quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2:
|
Inputs are defined as inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.
|
Level 3:Inputs are defined as unobservable inputs for the asset or liability.
The following describes the valuation techniques used by the Company to measure certain financial assets and liabilities recorded at fair value on a recurring basis in the consolidated financial statements:
Securities available for sale: Fair value measurement is based upon quoted market prices, when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data (Level 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). The Company’s investment portfolio is primarily valued using fair value measurements that are considered to be Level 2. The Company has contracted with an independent pricing service that uses Intercontinental Exchange (“ICE”) as the primary source for valuation. ICE utilizes evaluated pricing models that vary by asset class and include available trade, bid, and other market information. Generally, the methodology includes broker quotes, proprietary models, vast descriptive terms and conditions databases, as well as extensive quality control programs.
Interest rate swaps: The Company recognizes interest rate swaps at fair value and classifies as Level 2. The Company has contracted with a third-party to provide valuations for interest rate swaps using standard valuation techniques.
20
The following table presents the balances of financial assets and liabilities measured at fair value on a recurring basis:
|
|
Fair Value Measurements
|
|
(In thousands)
|
|
Balance
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Assets at March 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of U.S. Government corporations and agencies
|
|
$
|
65,717
|
|
|
$
|
-
|
|
|
$
|
65,717
|
|
|
$
|
-
|
|
Obligations of states and political subdivisions
|
|
|
15,935
|
|
|
|
-
|
|
|
|
15,935
|
|
|
|
-
|
|
Total available for sale securities
|
|
|
81,652
|
|
|
|
-
|
|
|
|
81,652
|
|
|
|
-
|
|
Mutual funds
|
|
|
412
|
|
|
|
412
|
|
|
|
-
|
|
|
|
-
|
|
Total assets at fair value
|
|
$
|
82,064
|
|
|
$
|
412
|
|
|
$
|
81,652
|
|
|
$
|
-
|
|
Liabilities at March 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
$
|
799
|
|
|
$
|
-
|
|
|
$
|
799
|
|
|
$
|
-
|
|
Total liabilities at fair value
|
|
$
|
799
|
|
|
$
|
-
|
|
|
$
|
799
|
|
|
$
|
-
|
|
Assets at December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of U.S. Government corporations and agencies
|
|
$
|
63,941
|
|
|
$
|
-
|
|
|
$
|
63,941
|
|
|
$
|
-
|
|
Obligations of states and political subdivisions
|
|
|
15,842
|
|
|
|
-
|
|
|
|
15,842
|
|
|
|
-
|
|
Total available for sale securities
|
|
|
79,783
|
|
|
|
-
|
|
|
|
79,783
|
|
|
|
-
|
|
Mutual funds
|
|
|
403
|
|
|
|
403
|
|
|
|
-
|
|
|
|
-
|
|
Total assets at fair value
|
|
$
|
80,186
|
|
|
$
|
403
|
|
|
$
|
79,783
|
|
|
$
|
-
|
|
Liabilities at December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
|
140
|
|
|
$
|
-
|
|
|
$
|
140
|
|
|
$
|
-
|
|
Total liabilities at fair value
|
|
$
|
140
|
|
|
$
|
-
|
|
|
$
|
140
|
|
|
$
|
-
|
|
The Company may be required, from time to time, to measure and recognize certain assets at fair value on a nonrecurring basis in accordance with GAAP. The following describes the valuation techniques and inputs used by the Company in determining the fair value of certain assets recorded at fair value on a nonrecurring basis in the consolidated financial statements.
Mortgage Loans Held for Sale: Mortgage loans held for sale are carried at lower of cost or market value. These loans currently consist of 1-4 family residential loans originated for sale in the secondary market. Fair value is based on the price secondary markets are currently offering for similar loans using observable market data which is not materially different than cost due to the short duration between origination and sale (Level 2). No nonrecurring fair value adjustments were recorded on mortgage loans held for sale during the three months ended March 31, 2020 and 2019. Net gains and losses on the sale of loans are recorded as a component of noninterest income on the consolidated statements of operations.
Impaired Loans: A loan is designated as impaired when, in the judgment of management based on current information and events, it is probable that all amounts due according to the contractual terms of the loan agreement will not be collected. The measurement of loss associated with impaired loans can be based on either the observable market price of the loans or the fair value of the collateral securing the loans, or the present value of the cash flows. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. The vast majority of the Company’s collateral is real estate. The value of real estate collateral is determined utilizing an income or market valuation approach based on an appraisal of one year or less, conducted by an independent, licensed appraiser using observable market data (Level 2). However, if the collateral is in the process of construction or if an appraisal of the real estate property is more than one year old and not solely based on observable market comparables or management determines the fair value of the collateral is further impaired below the appraised value, then the fair value is considered Level 3. The value of business equipment is based upon an outside appraisal of one year or less, if deemed significant, or the net book value on the applicable business’ financial statements if not considered significant using observable market data. Likewise, values for inventory and accounts receivable collateral are based on financial statement balances or aging reports (Level 3). Any fair value adjustments are recorded in the period incurred as provision for loan losses on the consolidated statements of operations.
21
Other Real Estate Owned: OREO is measured at fair value less estimated selling costs. Fair value is based upon independent market prices, appraised values of the collateral, or management’s estimation of the value of the collateral. The Company considers OREO as Level 3.
The following table summarizes the Company’s financial assets that were measured at fair value on a nonrecurring basis at March 31, 2020 and December 31, 2019.
|
|
March 31, 2020
|
|
(In thousands)
|
|
Balance
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans held for sale
|
|
$
|
936
|
|
|
$
|
-
|
|
|
$
|
936
|
|
|
$
|
-
|
|
Impaired loans, net
|
|
|
1,570
|
|
|
|
-
|
|
|
|
839
|
|
|
|
731
|
|
Other real estate owned, net
|
|
|
1,356
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,356
|
|
|
|
December 31, 2019
|
|
(In thousands)
|
|
Balance
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans held for sale
|
|
$
|
247
|
|
|
$
|
-
|
|
|
$
|
247
|
|
|
$
|
-
|
|
Impaired loans, net
|
|
|
1,570
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,570
|
|
Other real estate owned, net
|
|
|
1,356
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,356
|
|
The following table displays quantitative information about Level 3 fair value measurements at March 31, 2020 and December 31, 2019.
|
|
March 31, 2020
|
|
(Dollars in thousands)
|
|
Fair Value
|
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Weighted Average Discount
|
|
Impaired loans, net
|
|
$
|
731
|
|
|
Appraised values
|
|
Age of appraisal, current market conditions, experience within local market
|
|
|
13
|
%
|
Other real estate owned, net
|
|
|
1,356
|
|
|
Appraised values
|
|
Age of appraisal, current market conditions and selling costs
|
|
|
18
|
%
|
Total
|
|
$
|
2,087
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
(Dollars in thousands)
|
|
Fair Value
|
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Weighted Average Discount
|
|
Impaired loans, net
|
|
$
|
1,570
|
|
|
Appraised values
|
|
Age of appraisal, current market conditions, experience within local market
|
|
|
13
|
%
|
Other real estate owned, net
|
|
|
1,356
|
|
|
Appraised values
|
|
Age of appraisal, current market conditions and selling costs
|
|
|
18
|
%
|
Total
|
|
$
|
2,926
|
|
|
|
|
|
|
|
|
|
22
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. Additionally, 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 estimated fair values and related carrying amounts of the Company’s financial instruments are as follows:
|
|
March 31, 2020
|
|
(In thousands)
|
|
Carrying Amount
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Fair Value
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments
|
|
$
|
32,767
|
|
|
$
|
32,767
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
32,767
|
|
Securities available for sale
|
|
|
81,652
|
|
|
|
-
|
|
|
|
81,652
|
|
|
|
-
|
|
|
|
81,652
|
|
Restricted investments
|
|
|
1,838
|
|
|
|
-
|
|
|
|
1,838
|
|
|
|
-
|
|
|
|
1,838
|
|
Mortgage loans held for sale
|
|
|
936
|
|
|
|
-
|
|
|
|
936
|
|
|
|
-
|
|
|
|
936
|
|
Loans, net
|
|
|
562,099
|
|
|
|
-
|
|
|
|
-
|
|
|
|
558,626
|
|
|
|
558,626
|
|
Accrued interest receivable
|
|
|
1,926
|
|
|
|
-
|
|
|
|
1,926
|
|
|
|
-
|
|
|
|
1,926
|
|
Mutual funds
|
|
|
412
|
|
|
|
412
|
|
|
|
-
|
|
|
|
-
|
|
|
|
412
|
|
Bank-owned life insurance
|
|
|
14,051
|
|
|
|
-
|
|
|
|
14,051
|
|
|
|
-
|
|
|
|
14,051
|
|
Total financial assets
|
|
$
|
695,681
|
|
|
$
|
33,179
|
|
|
$
|
100,403
|
|
|
$
|
558,626
|
|
|
$
|
692,208
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
629,560
|
|
|
$
|
-
|
|
|
$
|
630,149
|
|
|
$
|
-
|
|
|
$
|
630,149
|
|
FHLB advances
|
|
|
12,673
|
|
|
|
-
|
|
|
|
13,137
|
|
|
|
-
|
|
|
|
13,137
|
|
Junior subordinated debt
|
|
|
4,124
|
|
|
|
-
|
|
|
|
4,322
|
|
|
|
-
|
|
|
|
4,322
|
|
Accrued interest payable
|
|
|
169
|
|
|
|
-
|
|
|
|
169
|
|
|
|
-
|
|
|
|
169
|
|
Interest rate swaps
|
|
|
799
|
|
|
|
-
|
|
|
|
799
|
|
|
|
-
|
|
|
|
799
|
|
Total financial liabilities
|
|
$
|
647,325
|
|
|
$
|
-
|
|
|
$
|
648,576
|
|
|
$
|
-
|
|
|
$
|
648,576
|
|
|
|
December 31, 2019
|
|
(In thousands)
|
|
Carrying Amount
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Fair Value
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments
|
|
$
|
46,341
|
|
|
$
|
46,341
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
46,341
|
|
Securities available for sale
|
|
|
79,783
|
|
|
|
-
|
|
|
|
79,783
|
|
|
|
-
|
|
|
|
79,783
|
|
Restricted investments
|
|
|
2,016
|
|
|
|
-
|
|
|
|
2,016
|
|
|
|
-
|
|
|
|
2,016
|
|
Mortgage loans held for sale
|
|
|
247
|
|
|
|
|
|
|
|
247
|
|
|
|
-
|
|
|
|
247
|
|
Loans, net
|
|
|
544,999
|
|
|
|
-
|
|
|
|
-
|
|
|
|
541,367
|
|
|
|
541,367
|
|
Accrued interest receivable
|
|
|
1,984
|
|
|
|
-
|
|
|
|
1,984
|
|
|
|
-
|
|
|
|
1,984
|
|
Mutual funds
|
|
|
403
|
|
|
|
403
|
|
|
|
-
|
|
|
|
-
|
|
|
|
403
|
|
Bank-owned life insurance
|
|
|
13,961
|
|
|
|
-
|
|
|
|
13,961
|
|
|
|
-
|
|
|
|
13,961
|
|
Total financial assets
|
|
$
|
689,734
|
|
|
$
|
46,744
|
|
|
$
|
97,991
|
|
|
$
|
541,367
|
|
|
$
|
686,102
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
622,155
|
|
|
$
|
-
|
|
|
$
|
622,295
|
|
|
$
|
-
|
|
|
$
|
622,295
|
|
FHLB advances
|
|
|
16,695
|
|
|
|
-
|
|
|
|
16,724
|
|
|
|
-
|
|
|
|
16,724
|
|
Junior subordinated debt
|
|
|
4,124
|
|
|
|
-
|
|
|
|
4,446
|
|
|
|
-
|
|
|
|
4,446
|
|
Accrued interest payable
|
|
|
217
|
|
|
|
-
|
|
|
|
217
|
|
|
|
-
|
|
|
|
217
|
|
Interest rate swaps
|
|
|
140
|
|
|
|
-
|
|
|
|
140
|
|
|
|
-
|
|
|
|
140
|
|
Total financial liabilities
|
|
$
|
643,331
|
|
|
$
|
-
|
|
|
$
|
643,822
|
|
|
$
|
-
|
|
|
$
|
643,822
|
|
23
The Company assumes interest rate risk (the risk that general interest rate levels will change) during its normal operations. As a result, the fair values of the Company’s financial instruments will change when interest rate levels change and that change may be either favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk. However, borrowers with fixed rate obligations are less likely to prepay in a rising rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate environment. Management monitors rates and maturities of assets and liabilities and attempts to minimize interest rate risk by adjusting terms of new loans and deposits and by investing in securities with terms that mitigate the Company’s overall interest rate risk.
Note 10. Accumulated Other Comprehensive Income (Loss)
Changes in accumulated other comprehensive income (loss), net of tax, for the three months ended March 31, 2020 and 2019 were:
(In thousands)
|
|
Gains (Losses) on Cash Flow Hedges
|
|
|
Unrealized Gains (Losses) on Available for Sale Securities
|
|
|
Supplemental Executive Retirement Plans
|
|
|
Total
|
|
Balance, December 31, 2018
|
|
$
|
172
|
|
|
$
|
(850
|
)
|
|
$
|
140
|
|
|
$
|
(538
|
)
|
Other comprehensive income (loss) before reclassifications
|
|
|
(92
|
)
|
|
|
922
|
|
|
|
-
|
|
|
|
830
|
|
Balance, March 31, 2019
|
|
$
|
80
|
|
|
$
|
72
|
|
|
$
|
140
|
|
|
$
|
292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2019
|
|
$
|
(78
|
)
|
|
$
|
1,292
|
|
|
$
|
157
|
|
|
$
|
1,371
|
|
Other comprehensive income (loss) before reclassifications
|
|
|
(399
|
)
|
|
|
1,473
|
|
|
|
-
|
|
|
|
1,074
|
|
Balance, March 31, 2020
|
|
$
|
(477
|
)
|
|
$
|
2,765
|
|
|
$
|
157
|
|
|
$
|
2,445
|
|
Note 11. Investment in Affordable Housing Projects
The Company invests in certain qualified affordable housing projects located in the Commonwealth of Virginia. The general purpose of these investments is to develop and preserve affordable housing for low income families through residential rental property projects. The Company exerts no control over the operating or financial policies of the partnerships. Return on these investments is through receipt of tax credits and other tax benefits which are subject to recapture by taxing authorities based on compliance features at the project level. The investments are due to expire by 2035. The Company accounts for the affordable housing investments using the equity method and has recorded $4.1 million and $4.2 million in other assets at March 31, 2020 and December 31, 2019, respectively, and $717,000 and $749,000 million in other liabilities related to unfunded capital calls through 2023 at March 31, 2020 and December 31, 2019, respectively. The related federal tax credits, included in income tax expense in the consolidated statements of operations, for the three months ended March 31, 2020 and 2019 were $117,000 and $140,000, respectively. There were $105,000 and $83,000 in flow-through losses recorded in noninterest income during the three months ended March 31, 2020 and 2019.
Note 12.Leases
The following tables present information about the Company’s leases at the dates indicated:
(Dollars in thousands)
|
|
March 31, 2020
|
|
Lease liability
|
|
$
|
4,947
|
|
Right-of-use asset
|
|
$
|
4,909
|
|
Weighted average remaining lease term
|
|
8.49 years
|
|
Weighted average discount rate
|
|
|
3.55
|
%
|
24
|
|
Three Months Ended March 31,
|
|
(In thousands)
|
|
2020
|
|
|
2019
|
|
Lease Expense
|
|
|
|
|
|
|
|
|
Operating lease expense
|
|
$
|
211
|
|
|
$
|
211
|
|
Short-term lease expense
|
|
|
5
|
|
|
|
4
|
|
Total lease expense
|
|
$
|
216
|
|
|
$
|
215
|
|
|
|
|
|
|
|
|
|
|
Cash paid for amounts included in lease liabilities
|
|
$
|
166
|
|
|
$
|
207
|
|
The following table presents a maturity schedule of undiscounted cash flows that contribute to the lease liability at March 31, 2020:
(In thousands)
|
|
|
|
|
Undiscounted Cash Flow
|
|
March 31, 2020
|
|
Nine months ending December 31, 2020
|
|
$
|
448
|
|
Twelve months ending December 31, 2021
|
|
|
682
|
|
Twelve months ending December 31, 2022
|
|
|
694
|
|
Twelve months ending December 31, 2023
|
|
|
707
|
|
Twelve months ending December 31, 2024
|
|
|
646
|
|
Thereafter
|
|
|
2,604
|
|
Total undiscounted cash flows
|
|
$
|
5,781
|
|
Less: Discount
|
|
|
(834
|
)
|
Lease liability
|
|
$
|
4,947
|
|
25