Virginia National Bankshares Corp
For the period ended Dec 31, 2024. Filed Mar 28, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Mar 28, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
To the Shareholders and Board of Directors
Virginia National Bankshares Corporation
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Virginia National Bankshares Corporation and Subsidiaries (the Company) as of December 31, 2024 and 2023, the related consolidated statements of income, comprehensive income, changes in shareholders' equity and cash flows for the years then ended, and the related notes to the consolidated financial statements (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Credit Losses (ACL) – Loans Collectively Evaluated for Credit Losses
Description of the Matter
As discussed in Note 1 (Summary of Significant Accounting Policies), Note 2 (Adoption of New Accounting Standards) and Note 5 (Allowance for Credit Losses) to the financial statements, the allowance for credit losses on loans is a valuation allowance that represents management’s best estimate of expected credit losses on loans measured at amortized cost considering available information, from internal and external sources, relevant to assessing collectability over the loans’ contractual terms. Loans which share common risk characteristics are pooled and collectively evaluated by the Company using historical data, as well as assessments of current conditions and reasonable and supportable forecasts of future conditions. The Company’s total ACL for loans was $8.5 million, of which all but $28 thousand was for loans collectively evaluated. The collectively evaluated ACL consists of quantitative and qualitative components.
Loans are segmented into pools based upon similar characteristics and risk profiles and based on the degree of correlation of how loans within each pool respond to various economic conditions. To determine the quantitative component of the ACL, the Company uses the discounted cash flow method to estimate expected credit losses for the identified loan pools other than student and Minute Lender loans, which use the remaining life method. The discounted cash flow method estimates the difference between the amortized cost of the loans and present value of expected cash flows. The remaining life method applied to the student and Minute Lender loans, determines a quantitative ACL by utilizing historical information to determine a quarterly expected loss rate and applying it to an expected remaining balance for each period to determine the expected loss for the segment.
In addition to the quantitative component, the collectively evaluated ACL also includes a qualitative component which aggregates management’s assessment of available information relevant to assessing collectability that is not captured in the quantitative loss estimation process. The qualitative factors considered by management include changes in lending policies and procedures; nature and volume of the portfolio; experience, depth and ability of lending personnel; trends in credit quality; quality of the loan review system; value of underlying collateral; volume and concentrations of credit; and the effects of other external factors. A qualitative factor for reasonable and supportable forecasts of economic conditions is also determined for those segments utilizing the remaining life method as it is not already incorporated into the quantitative component. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
Management exercised significant judgment when assessing the qualitive factors in estimating the ACL for collectively evaluated loans. We identified the measurement of the ACL for collectively evaluated loans as a critical audit matter as auditing this estimate involved especially complex and subjective auditor judgment in evaluating and testing management’s assertions over an inherently complex estimation process that requires significant management judgment.
The primary audit procedures we performed to address this critical audit matter included:
Obtaining an understanding of the Company’s ACL methodology, internal controls, and management review controls related to collectively evaluated loans, including the process of:
The continued usage of the discounted cashflow method as the primary expected loss model, including assessment and reasonableness of loan pools, model validation, monitoring, and the completeness and accuracy of key data inputs and assumptions.
Qualitative factors, including sources of reasonable and supportable economic forecasts and other key inputs.
Governance and management review processes.
Substantively testing management’s process for measuring the ACL related to collectively evaluated loans including:
Evaluating conceptual soundness, assumptions, and key data inputs of the Company’s discounted cashflow methodology, including the identification of loan pools, the probability of default and loss given default rate inputs, and the prepayment/curtailment rate inputs for each pool.
Evaluating the methodology and testing the accuracy of incorporating reasonable and supportable forecasts in the ACL for collectively evaluated loans.
Evaluating the completeness and accuracy of data inputs used as a basis for the qualitative factors.
Evaluating the qualitative factors for directional consistency in comparison to prior periods and for reasonableness in comparison to underlying supporting data.
Testing the mathematical accuracy of the ACL for collectively evaluated loans including both the discounted cashflow and qualitative factor components of the calculations.
/s/Yount, Hyde & Barbour, P.C.
We have served as the Company’s auditor since 1998.
Richmond, Virginia
March 28, 2025
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| ASSETS | ||
| Cash and due from banks | $5,311 | $18,074 |
| Interest bearing deposits in other banks | 11,792 | 10,316 |
| Securities: | ||
| Available for sale, at fair value | 263,537 | 420,595 |
| Restricted securities, at cost | 6,193 | 8,385 |
| Total securities | 269,730 | 428,980 |
| Loans | 1,235,969 | 1,092,665 |
| Allowance for credit losses | (8,455) | (8,395) |
| Loans, net | $1,227,514 | $1,084,270 |
| Premises and equipment, net | 15,383 | 16,195 |
| Bank owned life insurance | 40,059 | 38,904 |
| Goodwill | 7,768 | 7,768 |
| Core deposit intangible, net | 3,792 | 5,093 |
| Right of use asset, net | 5,551 | 6,748 |
| Deferred tax asset, net | 15,407 | 15,382 |
| Accrued interest receivable and other assets | 14,519 | 14,287 |
| Total assets | $1,616,826 | $1,646,017 |
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||
| Liabilities: | ||
| Demand deposits: | ||
| Noninterest bearing | $374,079 | $372,857 |
| Interest bearing | 303,405 | 305,541 |
| Money market and savings deposit accounts | 437,619 | 412,119 |
| Certificates of deposit and other time deposits | 308,443 | 318,581 |
| Total deposits | 1,423,546 | 1,409,098 |
| Federal funds purchased | 236 | 3,462 |
| Borrowings | 20,000 | 66,500 |
| Junior subordinated debt | 3,506 | 3,459 |
| Lease liability | 5,389 | 6,504 |
| Accrued interest payable and other liabilities | 3,847 | 3,954 |
| Total liabilities | 1,456,524 | 1,492,977 |
| Commitments and contingent liabilities | ||
| Shareholders' equity: | ||
| Preferred stock, $2.50 par value | - | - |
| Common stock, $2.50 par value | 13,263 | 13,258 |
| Capital surplus | 106,394 | 106,045 |
| Retained earnings | 82,507 | 73,781 |
| Accumulated other comprehensive (loss) | (41,862) | (40,044) |
| Total shareholders' equity | 160,302 | 153,040 |
| Total liabilities and shareholders' equity | $1,616,826 | $1,646,017 |
| Common shares outstanding | 5,370,912 | 5,365,982 |
| Common shares authorized | 10,000,000 | 10,000,000 |
| Preferred shares outstanding | - | - |
| Preferred shares authorized | 2,000,000 | 2,000,000 |
CONSOLIDATED STAT EMENTS OF INCOME
| For the years ended December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Interest and dividend income: | ||
| Loans, including fees | $66,534 | $56,053 |
| Federal funds sold | 765 | 207 |
| Other interest bearing deposits | 206 | 501 |
| Investment securities: | ||
| Taxable | 6,689 | 11,554 |
| Tax exempt | 1,302 | 1,308 |
| Dividends | 431 | 367 |
| Total interest and dividend income | 75,927 | 69,990 |
| Interest and dividend income: | ||
| Demand deposits | 272 | 346 |
| Money market and savings deposits | 11,803 | 9,673 |
| Certificates and other time deposits | 15,410 | 8,617 |
| Borrowings | 1,691 | 1,934 |
| Federal funds purchased | 29 | 138 |
| Junior subordinated debt | 346 | 313 |
| Total interest expense | 29,551 | 21,021 |
| Net interest income | 46,376 | 48,969 |
| (Recovery of) provision for credit losses | (600) | 734 |
| Net interest income after (recovery of) provision for credit losses | 46,976 | 48,235 |
| Noninterest income: | ||
| Wealth management fees | 1,152 | 1,976 |
| Deposit account fees | 1,363 | 1,593 |
| Debit/credit card and ATM fees | 1,914 | 2,268 |
| Bank owned life insurance income | 1,155 | 1,764 |
| Gains on sale of assets, net | 36 | 112 |
| Gains on early redemption of debt | 904 | - |
| Gain on termination of interest swap | - | 460 |
| Losses on sales of AFS, net | (4) | (206) |
| Other | 1,069 | 1,134 |
| Total noninterest income | 7,589 | 9,101 |
| Noninterest expense: | ||
| Salaries and employee benefits | 15,933 | 15,900 |
| Net occupancy | 3,662 | 4,017 |
| Equipment | 720 | 762 |
| Bank franchise tax | 1,452 | 1,220 |
| Computer software | 917 | 778 |
| Data processing | 2,647 | 2,799 |
| FDIC deposit insurance assessment | 700 | 710 |
| Marketing, advertising and promotion | 730 | 1,098 |
| Professional fees | 894 | 674 |
| Core deposit intangible amortization | 1,301 | 1,493 |
| Other | 4,710 | 4,612 |
| Total noninterest expense | 33,666 | 34,063 |
| Income before income taxes | 20,899 | 23,273 |
| Provision for income taxes | 3,933 | 4,010 |
| Net income | $16,966 | $19,263 |
| Net income per common share, basic | $3.16 | $3.60 |
| Net income per common share, diluted | $3.15 | $3.58 |
See Notes to the Consolidated Financial Statements
CONSOLIDATED STATEMENTSOF COMPREHENSIVE INCOME
(dollars in thousands)
| For the years endedDecember 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Net income | $16,966 | $19,263 |
| Other comprehensive income (loss): | ||
| Unrealized gains (losses) on securities, net of tax (benefit) of $483 and ($2,344) for the years ended December 31, 2024 and 2023 | (1,821) | 8,817 |
| Unrealized (losses) on interest rate swaps, net of tax benefit of $($9) for the year ended December 31, 2023 | - | (37) |
| Reclassification adjustment for realized gain on termination of interest rate swap, net of tax benefit of ($97) for the year ended December 31, 2023 | - | (363) |
| Reclassification adjustment for realized losses on securities, net of tax of $1 and $43 for the years ended December 31, 2024 and 2023 | 3 | 163 |
| Total other comprehensive income (loss) | (1,818) | 8,580 |
| Total comprehensive income | $15,148 | $27,843 |
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
| Accumulated | ||||||||
|---|---|---|---|---|---|---|---|---|
| Other | ||||||||
| Common · Capital · Retained · Comprehensive | ||||||||
| Stock · Surplus · Earnings · Loss · Total | ||||||||
| Balance, December 31, 2022 | $13,214 | $105,344 | $63,482 | $(48,624) | $133,416 | |||
| Exercise of stock options | 3 | 15 | - | - | 18 | |||
| Stock option expense | - | 142 | - | - | 142 | |||
| Restricted stock grant expense | - | 585 | - | - | 585 | |||
| Vested stock grants | 41 | (41) | - | - | - | |||
| Cash dividends declared ($1.32 per share) | - | - | (7,074) | - | (7,074) | |||
| Impact of adoption of CECL | (1,890) | - | (1,890) | |||||
| Net income | - | - | 19,263 | - | 19,263 | |||
| Other comprehensive income | - | - | - | 8,580 | 8,580 | |||
| Balance, December 31, 2023 | $13,258 | $106,045 | $73,781 | $(40,044) | $153,040 | |||
| Stock option expense | - | 131 | - | - | 131 | |||
| Restricted stock grant expense | - | 782 | - | - | 782 | |||
| Vested stock grants | 56 | (56) | - | - | - | |||
| Shares repurchased | (51) | (508) | - | - | (559) | |||
| Cash dividends declared ($1.32 per share) | - | - | (7,087) | - | (7,087) | |||
| Impact of adoption of proportional amortization method | - | - | (1,070) | - | (1,070) | |||
| Adjustment for Masonry Capital distribution | - | - | (83) | - | (83) | |||
| Net income | - | - | 16,966 | - | 16,966 | |||
| Other comprehensive loss | - | - | - | (1,818) | (1,818) | |||
| Balance, December 31, 2024 | $13,263 | $106,394 | $82,507 | $(41,862) | $160,302 | |||
CONSOLIDATED STATEM ENTS OF CASH FLOWS
(dollars in thousands)
| For the years ended December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||
| Net income | $16,966 | $19,263 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| (Recovery of) or provision for credit losses | (600) | 734 |
| Net accretion of certain acquisition-related adjustments | (2,567) | (6,191) |
| Amortization of intangible assets | 1,301 | 1,493 |
| Net amortization and (accretion) of securities | 526 | (2,444) |
| Net losses on sale of AFS | 4 | 206 |
| Net gain on early redemption of FHLB advances | (904) | - |
| Net gains on sales of other assets | (36) | (112) |
| Bank owned life insurance income | (1,155) | (1,764) |
| Depreciation and other amortization | 2,955 | 3,276 |
| Deferred tax (benefit) | (10) | (473) |
| Stock option expense | 130 | 142 |
| Stock grant expense | 838 | 585 |
| Net change in: | ||
| Accrued interest receivable and other assets | (1,359) | 52 |
| Accrued interest payable and other liabilities | (799) | (863) |
| Net cash provided by operating activities | 15,290 | 13,904 |
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||
| Purchases of available for sale securities | - | (83,164) |
| Net decrease (increase) in restricted investments | 2,191 | (3,248) |
| Proceeds from maturities, calls and principal payments of available for sale securities | 154,221 | 214,394 |
| Net increase in loans | (140,030) | (150,348) |
| Proceeds from sale of premises and equipment | 104 | 2,358 |
| Proceeds from settlement of bank owned life insurance | - | 1,412 |
| Purchase of bank premises and equipment, net | (733) | (1,171) |
| Net cash provided by (used in) investing activities | 15,753 | (19,767) |
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||
| Net increase (decrease) in demand deposits, NOW accounts, and money market accounts | 24,586 | (272,715) |
| Net (decrease) increase in certificates of deposit and other time deposits | (10,138) | 203,466 |
| Net (decrease) increase in Federal funds purchased | (3,226) | 3,462 |
| Net (decrease) increase in other borrowings | (45,906) | 66,500 |
| Proceeds from termination of interest swap | - | 460 |
| Proceeds from stock options exercised | - | 18 |
| Repurchases of common stock | (559) | - |
| Cash dividends paid | (7,087) | (7,074) |
| Net cash used in financing activities | (42,330) | (5,883) |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | $(11,287) | $(11,746) |
| CASH AND CASH EQUIVALENTS: | ||
| Beginning of period | $28,390 | $40,136 |
| End of period | $17,103 | $28,390 |
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | ||
| Cash payments for: | ||
| Interest | $29,767 | $22,147 |
| Taxes | $3,580 | $3,809 |
| SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES | ||
| Unrealized losses on available for sale securities | $(1,818) | $(2,302) |
Note 1 – Summary of Significant Accounting Policies
The Company -Headquartered in Charlottesville, Virginia, Virginia National Bankshares Corporation (the Company) (NASDAQ: VABK) is a bank holding company incorporated under the laws of the Commonwealth of Virginia. The Company is authorized to issue (a)10,000,000 shares of common stock with a par value of $2.50 per share and (b)2,000,000 shares of preferred stock at a par value $2.50 per share. There is currentlyno preferred stock outstanding. The Company is regulated under the Bank Holding Company Act of 1956, as amended and is subject to inspection, examination, and supervision by the Federal Reserve Board.
Virginia National Bank (the Bank) is a wholly-owned subsidiary of the Company and was organized in 1998 under federal law as a national banking association to engage in a general commercial and retail banking business. The Bank is also headquartered in Charlottesville, Virginia and primarily serves the Virginia communities in and around the cities of Charlottesville, Winchester, Manassas and Richmond, and the counties of Albemarle, Fauquier, Frederick and Prince William. As a national bank, the Bank is subject to the supervision, examination and regulation of the OCC.
The Bank offers a full range of banking and related financial services to meet the needs of individuals, businesses and charitable organizations, including the fiduciary services of VNB Trust and Estate Services. Investment management services were offered through Masonry Capital Management, LLC, a registered investment adviser and wholly-owned subsidiary of the Company, prior to the sale of the business to an officer of the Company effective April 1, 2024.
The Bank, through its financial subsidiary Fauquier Bank Services, Inc., has equity ownership interests in Bankers Insurance, LLC, a Virginia independent insurance company, and Bankers Title Shenandoah, LLC, a title insurance company, both of which are owned by a consortium of Virginia community banks.
The Bank has another subsidiary, Special Properties Acquisition - VA, LLC, which was originally formed by Fauquier to hold other real estate owned; however, there areno assets currently held by this subsidiary.
In addition, the Company owns Fauquier Statutory Trust II (“Trust II”), which is an unconsolidated subsidiary. The subordinated debt owed to Trust II is reported as a liability of the Company.
Basis of Financial Information -The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America and to the reporting guidelines prescribed by regulatory authorities. The following is a description of the more significant of those policies and practices.
Principles of consolidation – The Consolidated Financial Statements include the accounts of the Company, and its wholly-owned subsidiaries, the Bank and Masonry Capital. All significant intercompany balances and transactions have been eliminated in consolidation.
Use of estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the ACL (including individually evaluated loans), acquisition accounting, intangible assets, income taxes, and fair value measurements.
Cash flow reporting – For purposes of the statements of cash flows, the Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents. Cash and cash equivalents consist of cash on hand, funds due from banks, interest bearing deposits in other banks and federal funds sold.
Securities –Unrestricted investments are classified in two categories as described below.
Securities held to maturity –Securities classified as held to maturity are those debt securities the Company has both the positive intent and ability to hold to maturity regardless of changes in market conditions, liquidity needs or changes in general economic conditions. Currently the Company has no securities classified as held to maturity because of Management’s desire to have more flexibility in managing the investment portfolio.
Securities available for sale –Securities classified as AFS are those debt securities that the Company intends to hold for an indefinite period of time but not necessarily to maturity. Any decision to sell a security classified as AFS would be based on various factors, including significant movements in interest rates, changes in the maturity mix of the Company’s assets and liabilities, liquidity needs, regulatory capital considerations, and other similar factors. AFS securities are carried at fair value. Unrealized gains or losses are reported as a separate component of other comprehensive income. Realized gains or losses, determined on the basis of the cost of specific securities sold, are included in earnings.
Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities or to “call” dates, whichever occurs first. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.
For AFS securities, management evaluates all investments in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely than not that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.
If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an ACL, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that has not been recorded through an ACL is recognized in other comprehensive income.
Changes in the ACL are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the ACL when management believes an AFS security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. At December 31, 2024, there was no ACL related to the AFS securities portfolio.
Restricted securities– As members of the FRB and the FHLB, the Company is required to maintain certain minimum investments in the common stock of the FRB and FHLB. Required levels of investments are based upon the Bank’s capital and a percentage of qualifying assets. Additionally, the Company has purchased common stock in CBBFC, the holding company for Community Bankers’ Bank and an investment in an SBA loan fund. These restricted securities are carried at cost.
Loans – Loans are reported at the principal balance outstanding net of unearned discounts and of the ACL. Interest income on loans is reported on the level-yield method and includes amortization of deferred loan fees and costs over the loan term.
Loans acquired in a business combination are recorded at estimated fair value on the date of acquisition. In the case of loans that have experienced more than insignificant deterioration in credit quality since origination as of the acquisition date, the loan’s amortized cost basis is increased above estimated fair value by the amount of expected credit losses as of the acquisition date, and a corresponding ACL is also recorded. Any remaining non-credit discount or premium for such purchased loans with credit deterioration (or PCD loans) and any fair value discount or premium for non-PCD loans is accreted or amortized as an adjustment to yield over the estimated lives of the loans using the level-yield method. There isno ACL established for non-PCD loans as part of a business combination.
Further information regarding the Company’s accounting policies related to past due loans, non-accrual loans and individually evaluated loans is presented in Note 4 - Loans.
Allowance for credit losses–The ACL on loans is established through charges to earnings in the form of a provision for credit losses. Loan losses are charged against the ACL for the difference between the carrying value of the loan and the estimated net realizable value or fair value of the collateral, if collateral dependent, when management believes that the collectability of the principal is unlikely. Subsequent recoveries, if any, are credited to the ACL.
The ACL represents management’s current estimate of expected credit losses over the contractual term of loans held for investment, and is recorded at an amount that, in management’s judgment, reduces the recorded investment in loans to the net amount expected to be collected. No ACL is recorded on accrued interest receivable and amounts written-off are reversed by an adjustment to interest income. Management’s judgment in determining the level of the ACL is based on evaluations of historical loan losses, current conditions and reasonable and supportable forecasts relevant to the collectability of loans. Loans that share common risk characteristics are evaluated collectively using a discounted cash flow approach for all loans except for student loans and Minute Lender loans, which are evaluated using a remaining life methodology. The discounted cash flow approach used by the Company utilizes loan-level cash flow projections and pool-level assumptions. Further information regarding the Company’s policies and methodology used to estimate the ACL is presented in Note 5 – Allowance for Credit Losses.
Management’s estimate of the ACL on loans that are collectively evaluated also includes a qualitative assessment of available information relevant to assessing collectability that is not captured in the loss estimation process. Factors considered by management are detailed in Note 2 - Adoption of New Accounting Standards. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available.
Transfers of financial assets –Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company or its subsidiaries – put presumptively beyond reach of the transferor and its creditors, even in bankruptcy or other receivership, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company or its subsidiaries does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity or the ability to unilaterally cause the holder to return specific assets.
Premises and equipment – Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed by the straight-line method based on the estimated useful lives of assets, which range from 3 to 40 years. Expenditures for repairs and maintenance are charged to expense as incurred. The costs of major renewals and betterments are capitalized and depreciated over their estimated useful lives. Upon disposition, the asset and related accumulated depreciation are removed from the books and any resulting gain or loss is charged to income. More information regarding premises and equipment is presented in Note 6 – Premises and Equipment.
Leases – The Company recognizes a lease liability and a right-of-use asset in connection with leases in which it is a lessee, except for leases with a term of twelve months or less. A lease liability represents the Company’s obligation to make future payments under lease contracts, and a right-of-use asset represents the Company’s right to control the use of the underlying property during the lease term. Lease liabilities and right-of-use assets are recognized upon commencement of a lease and measured as the present value of lease payments over the lease term, discounted at the incremental borrowing rate of the lessee. Further information regarding leases is presented in Note 7 – Leases.
Intangible assets – Goodwillis determined as the excess of the fair value of the consideration transferred over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and other intangible assets acquired in a business combination and determined to have an indefinite useful lifeare not amortized, but tested for impairment at least annually, or more frequently if events and circumstances exist that indicate that a goodwill impairment test should be performed. The Company performs the test as of December 31 of each year whereby the estimated fair value is compared to the carrying value. Intangible assets with definite useful lives are amortized over their estimated useful lives, which range from 3 to 10 years, to their estimated residual values. Goodwill is the only intangible asset with an indefinite life included on the Company’s Consolidated Balance Sheets. Management has concluded that no impairment of these assets existed as of the balance sheet date. More information regarding intangible assets is presented in Note 8 – Goodwill and Other Intangible Assets.
BOLI – The Company has purchased life insurance on certain key employees and acquired BOLI policies as part of the Merger. These policies are recorded at their cash surrender value on the Consolidated Balance Sheets. Income generated from polices is recorded as noninterest income.
Other Real Estate Owned – Assets acquired through or in lieu of loan foreclosures are held for sale and are initially recorded at fair value less selling costs at the date of foreclosure, establishing a new cost basis. When the carrying amount exceeds the acquisition date fair value less selling costs, the excess is charged off against the ACL. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell, and any valuation adjustments occurring from post-acquisition reviews are charged to expense as incurred. Revenue and expenses from operations and changes in the valuation allowance are included in other expenses on the Company’s Consolidated Statements of Income.
Fair value measurements– ASC Topic 820, “Fair Value Measurements and Disclosures,” defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and requires certain disclosures about fair value measurements. In general, fair values of financial instruments are based upon internally developed models that primarily use, as inputs, observable market-based parameters. Any such valuation adjustments are applied consistently over time. Additional information on fair value measurements is presented in Note 17 – Fair Value Measurements.
Stock-based compensation – The Company accounts for all plans under recognition and measurement accounting principles which require that the compensation cost relating to stock-based payment transactions be recognized in the financial statements. Stock-based compensation arrangements include stock options and unrestricted or restricted stock grants. For stock options, compensation is estimated at the date of grant, using the Black-Scholes option valuation model for determining fair value. The model employs the following assumptions:
Dividend yield - calculated as the ratio of historical cash dividends paid per share of common stock to the stock price on the date of grant;
Expected life (term of the option) - based on the average of the contractual life and vesting schedule for the respective option;
Expected volatility - based on the monthly historical volatility of the Company’s stock price over the expected life of the options;
Risk-free interest rate - based upon the U.S. Treasury bill yield curve, for periods within the contractual life of the option, in effect at the time of grant.
The Company has elected to estimate forfeitures when recognizing compensation expense, and this estimate of forfeitures is adjusted over the requisite service period or vesting schedule based on the extent to which actual forfeitures differ from such estimates. Changes in estimated forfeitures are recognized through a cumulative catch-up adjustment, which is recognized in the period of change, and also will impact the amount of estimated unamortized compensation expense to be recognized in future periods. Further information on stock-based compensation is presented in Note 19 – Stock Incentive Plans.
Net income per common share – Basic net income per share, commonly referred to as earnings per share, represent income available to common shareholders divided by the weighted-average number of common shares outstanding during the period, including restricted shares that have not yet vested as these are considered participating securities during the vesting period. Diluted net income per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate solely to outstanding stock options and are determined using the treasury stock method. Additional information on net income per share is presented in Note 20 – Net Income per Share.
Comprehensive income – Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on AFS securities and interest rate swaps, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income (loss). Further information on the Company’s other comprehensive income (loss) is presented in the Consolidated Statements of Comprehensive Income.
Derivative Financial Instruments– The Company recognizes derivative financial instruments in the Consolidated Balance Sheets at fair value. The fair value of a derivative is determined by quoted market prices and mathematical models using current and historical data. If certain hedging criteria are met, including testing for hedge effectiveness, special hedge accounting may be applied. The Company assesses each hedge, both at inception and on an ongoing basis, to determine whether the derivative used in a hedging transaction is effective in offsetting changes in the fair value or cash flows of the hedged item and whether the derivative is expected to remain effective during subsequent periods. The Company discontinues hedge accounting when (i) it determines that a derivative is no longer effective in offsetting changes in fair value or cash flows of a hedged item; (ii) the derivative expires or is sold, terminated or exercised; (iii) probability exists that the forecasted transaction will no longer occur or; (iv) management determines that designating the derivative as a hedging instrument is no longer appropriate. When hedge accounting is discontinued and a derivative remains outstanding, the Company recognizes the derivative in the balance sheet at its fair value and changes in the fair value are recognized in net income.
At inception, the Company designates a derivative as (i) a fair value hedge of recognized assets or liabilities or of unrecognized firm commitments (fair value hedge) or (ii) a hedge of forecasted transactions or variable cash flows to be received or paid in conjunction with recognized assets or liabilities (cash flow hedge). For a derivative treated as a fair value hedge, a change in fair value is recorded as an adjustment to the hedged item and recognized in net income. For a derivative treated as a cash flow hedge, the effective portion of a change in fair value is recorded as an adjustment to the hedged item and recognized as a component of accumulated other comprehensive income (loss) within shareholders’ equity. For a derivative treated as a cash flow hedge, the ineffective portion of a change in fair value is recorded as an adjustment to the hedged item and recognized in net income. Further information on the Company's derivative financial instruments is presented in Note 23 -Derivatives Instruments and Hedging Activities.
Advertising costs – The Company follows the policy of charging the costs of advertising to expense as they are incurred.
Income taxes – Deferred taxes are provided on the asset and liability method whereby deferred tax assets are recognized for deductible temporary differences, operating loss carry forwards, and tax credit carry forwards. Deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
When tax returns are filed, it is highly probable that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying Consolidated Balance Sheets along with any associated interest and penalties that would be payable to the taxing authorities upon examination.
The Company acquired as a result of the Merger certain limited partnership investments in affordable housing projects located in the Commonwealth of Virginia. During 2024, the Company adopted the proportional amortization method of accounting for all qualifying equity investments within these limited partnerships. These investments are included in other assets on the Consolidated Balance Sheets. These partnership investments generate a return through the realization of federal income tax credits, as well as other tax benefits, such as tax deductions from net operating losses of the investments over a period of time. The investments are accounted for under the proportional amortization method, with the expense included within income tax provision on the Consolidated Statements of Income. All of the Company's tax credit investments are evaluated for impairment at the end of each reporting period.
Interest and penalties associated with unrecognized tax benefits, if any, are classified as additional income taxes in the statements of income. For the years ended December 31, 2024 and 2023, there wereno such interest or penalties recognized. Further information on the Company’s accounting policies for income taxes is presented in Note 11 – Income Taxes.
Securities and other property held in a fiduciary capacity – Securities and other property held by VNB Trust and Estate Services in a fiduciary or agency capacity are not assets of the Company and are not included in the accompanying Consolidated Financial Statements.
Revenue Recognition –ASU 2014-09, “Revenue from Contracts with Customers”, and all subsequent amendments to the ASU (collectively “Topic 606”), (i) creates a single framework for recognizing revenue from contracts with customers that fall within its scope and (ii) revises when it is appropriate to recognize a gain (loss) from the transfer of nonfinancial assets, such as OREO. The majority of the Company’s revenue is from interest income, including loans and securities, which are outside the scope of the standard. The services that fall within the scope of the standard are presented within noninterest income on the consolidated statement of income and are recognized as revenue as the Company satisfies its obligations to the customer. The revenue that falls within the scope of Topic 606 is primarily related to service charges on deposit accounts, debit/credit card and ATM fees, asset management fees and sales of other real estate owned, when applicable.
Reclassifications – Certain reclassifications have been made to the prior year financial statements to conform to current year presentation. The results of the reclassifications are not considered material.
Recent Significant Accounting Pronouncements
Improvements to Income Tax Disclosures –In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold, which is greater than 5% of the amount computed by multiplying pretax income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater than 5% of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning after December 15, 2024. Early adoption is permitted. The amendments should be applied on a prospective basis; however, retrospective application is permitted. The Company does not expect the adoption of ASU 2023-09 to have a material impact on its Consolidated Financial Statements.
Other accounting standards that have been issued by the FASB or other standards-setting bodies are not currently expected to have a material effect on the Company's financial position, results of operations or cash flows.
Note 2 - Adoption of New Accounting Standards
Financial Instruments – Credit Losses - On January 1, 2023, the Company adopted ASU 2016-13, “Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial Instruments," and ASU 2022-02, “Financial Instruments-Credit Losses, Troubled Debt Restructurings and Vintage Disclosures,” collectively referred to as ASC 326. This standard, in part, replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss ("CECL") methodology. ASC 326 requires an estimate of credit losses for the remaining estimated life of the financial assets using historical experience, current conditions, and reasonable and supportable forecasts and generally applies to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities, and some off-balance sheet credit exposures such as unfunded commitments to extend credit. Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an ACL. Purchased credit deteriorated loans will receive an initial allowance at the acquisition date that represents an adjustment to the amortized cost basis of the loan, with no impact to earnings.
In addition, ASU 326 made changes to the accounting for available-for-sale debt securities. One change is to require credit losses to be presented as an allowance rather than as a write-down on available for sale debt securities if management does not intend to sell and does not believe that it is more likely than not, they will be required to sell.
The Company adopted ASC 326 and all related subsequent amendments thereto effective January 1, 2023 using the modified retrospective approach for all financial assets measured at amortized cost and off-balance sheet credit exposures. The transition adjustment of the adoption included an increase in the ACL on loans of $2.5 million, which is presented as a reduction to net loans outstanding, and an increase in the ACL for unfunded loan commitments of $253 thousand, which is recorded within Accrued interest payable and other liabilities on the Consolidated Balance Sheets. The Company recorded a net decrease to opening retained earnings as of January 1, 2023 of $1.9 million, for the cumulative effect of adopting ASC 326, which reflects the transition adjustments noted above, net of the applicable deferred tax assets recorded. Results for reporting periods beginning after January 1, 2023 are presented under ASC 326 while prior period amounts continue to be reported in accordance with previously applicable accounting standards ("Incurred Loss"). Subsequent to adoption, the Company will record adjustments to its ACL and reserve for unfunded commitments through the provision for credit losses in the Consolidated Statements of Income.
ASC 326 also replaced the Company's previous accounting policies for PCI loans and TDRs. With the adoption of ASC 326, loans previously designated as PCI loans were designated as purchased loans with credit deterioration (PCD loans). The Company adopted ASC 326 using the prospective transition approach for PCD loans that were previously identified as PCI and accounted for under ASC 310-30. On January 1, 2023, the Company's PCD loans were adjusted to reflect the addition of $355 thousand of expected credit losses to the amortized cost basis of the loans and a corresponding increase to the ACL. The remaining noncredit discount, the difference between the adjusted amortized cost basis and the outstanding principal balance on PCD loans, will be accreted into interest income over the estimated remaining lives of the loans using the effective interest rate method. The evaluation of the ACL will include PCD loans together with other loans that share similar risk characteristics, rather than using the separate pools that were used under PCI accounting. The adoption of ASC 326 also replaced previous TDR accounting guidance, and the evaluation of the ACL will include loans previously designated as TDRs together with other loans that share similar risk characteristics.
The adoption of ASC 326 did not affect the carrying value of debt securities or the amount of unrealized gains and losses recorded in accumulated other comprehensive loss. Upon adoption of ASC 326, the Company did not have any securities included in its portfolio where OTTI had previously been recognized or that required an ACL. Therefore, the Company determined that an ACL on AFS securities was not deemed material.
The following table illustrates the impact of adopting ASC 326:
| December 31, 2022 | January 1, 2023 | January 1, 2023 | |
|---|---|---|---|
| (Dollars in thousands) | As Previously Reported (Incurred Loss) | Impact of ASC 326 | As Reported Under ASC 326 |
| Assets: | |||
| Loans, gross | $936,415 | $355 | $936,770 |
| Allowance for credit losses: | |||
| Commercial | 194 | (11) | 183 |
| Real estate construction and land | 221 | 440 | 661 |
| 1-4 family residential mortgages | 1,618 | 14 | 1,632 |
| Commercial mortgages | 2,820 | 1,577 | 4,397 |
| Consumer | 699 | 471 | 1,170 |
| Allowance for credit losses | $5,552 | $2,491 | $8,043 |
| Loans, net | $930,863 | $(2,136) | $928,727 |
| Net deferred tax asset | $17,315 | $499 | $17,814 |
| Liabilities: | |||
| Reserve for credit losses on unfunded commitments | 60 | 253 | 313 |
| Total equity | $133,416 | $(1,890) | $131,526 |
Available for Sale Securities - For AFS securities, management evaluates all investments in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely than not that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.
If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an ACL, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that has not been recorded through an ACL is recognized in other comprehensive income.
Changes in the ACL are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the ACL when management believes an AFS security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. At December 31, 2024 and December 31, 2023, there was no ACL related to the AFS securities portfolio.
Loans - Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase premiums and discounts and deferred fees and costs. Accrued interest receivable related to loans totaled $4.9 million at December 31, 2024 and was reported in Accrued interest receivable and other assets on the Consolidated Balance Sheets. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using methods that approximate a level yield without anticipating prepayments.
The accrual of interest is generally discontinued when a loan becomes 90 days past due and is not well collateralized and in the process of collection, or when management believes, after considering economic and business conditions and collection efforts, that the principal or interest will not be collectible in the normal course of business. Past due status is based on contractual terms of the loan. A loan is considered to be past due when a scheduled payment has not been received 30 days after the contractual due date.
All accrued interest is reversed against interest income when a loan is placed on nonaccrual status. Interest received on such loans is accounted for using the cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, there is a sustained period of repayment performance, and future payments are reasonably assured.
Allowance for Credit Losses - Purchased Credit Deteriorated Loans - Upon adoption of ASC 326, loans that were designated as PCI loans under the previous accounting guidance were classified as PCD loans without reassessment.
In future acquisitions, the Company may purchase loans, some of which may have experienced more than insignificant credit deterioration since origination. In those cases, the Company will consider internal loan grades, delinquency status and other relevant factors in assessing whether purchased loans are PCD. PCD loans are recorded at the amount paid. An initial ACL is determined using the same methodology as other loans held for investment, but with no impact to earnings. The initial ACL determined on a collective basis is allocated to individual loans. The sum of the loan's purchase price and ACL becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent to initial recognition, PCD loans are subject to the same interest income recognition and impairment model as non-PCD loans, with changes to the ACL recorded through provision expense.
Allowance for Credit Losses - Loans -The ACL is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the ACL when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Accrued interest receivable is excluded from the estimate of credit losses.
The ACL represents management’s estimate of lifetime credit losses inherent in loans as of the balance sheet date. The ACL is estimated by management using relevant available information, from both internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.
The Company measures expected credit losses for loans on a pooled basis when similar risk characteristics exist. The Company has identified ten portfolio segments and calculates the ACL for each using the methodology specified below(with the major classification noted in italics):
Discounted cash flow methodology:
Commercial and industrial(Commercial)
Construction(Real estate construction and land)
Consumer(Consumer)
Commercial real estate, non-owner occupied(Commercial mortgage)
Commercial real estate, owner occupied(Commercial mortgage)
Home equity and junior liens(1-4 family residential mortgage)
Multifamily(Commercial mortgage)
Residential first lien(1-4 family residential mortgage)
Remaining life methodology:
Minute lender(Consumer/Commercial)
Student loans(Consumer)
Additionally, the ACL calculation includes adjustments for qualitative risk factors that are likely to cause estimated credit losses to differ from historical experience. These qualitative adjustments may increase reserve levels and include: adjustments for changes in lending policies and procedures and underwriting practices; changes in national, regional and local economic conditions; changes in the nature and volume of the portfolio and terms of loans; changes in the experience, depth and ability of credit and loan operations staff; changes in the volume and severity of past due, special mention and substandard loans; changes in the quality of the loan review system; changes in the value of underlying collateral for loans that are not collateral dependent; the existence and effect of any concentrations of credit and changes in the levels of such concentrations, and the effect of other external factors such as competition, legal and regulatory requirements, on the level of estimated credit losses.
Loans that do not share risk characteristics are evaluated on an individual basis and are not included in the collective analysis. The ACL on loans that are individually evaluated may be estimated based on their expected cash flows, or in the case of loans for which repayment is expected substantially through the sale of collateral, the expected credit losses are based on the fair value of collateral at the reporting dated adjusted for selling costs as appropriate.
Allowance for Credit Losses – Reserve for Unfunded Commitments -The Company records an ACL for off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for credit losses in the Company’s Consolidated Statements of Income. The ACL for off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The allowance for unfunded commitments is included in Accrued interest payable and other liabilities on the Company’s Consolidated Balance Sheets.
Accrued Interest Receivable -The Company elected not to measure an ACL for accrued interest receivable and instead elected to reverse interest income on loans that are placed on nonaccrual status, which is generally when the instrument is 90 days past due, or earlier if the Company believes the collection of interest is doubtful. The Company has concluded that this policy results in the timely reversal of uncollectible interest.
Segment Reporting -On December 31, 2024, the Company adopted ASU 2023-07, “Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures.” These amendments required that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, required other segment items by reportable segment to be disclosed and a description of their composition, and required disclosure of the title and position of the chief operating decision maker and an explanation of how they use the reported measure of segment profit or loss in assessing segment performance and deciding how to allocate resources. The amendments were applied retrospectively to all prior periods presented and didnot have a material effect on the Company’s Consolidated Financial Statements. Refer to Note 24 - Segment Reporting for more information about the Company’s segment disclosure.
Accounting for Investments in Tax Credit Structures - Effective January 1, 2024, the Company adopted the provision of ASU 2023-02, "Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method," which permits reporting entities to make an accounting policy election to account for tax equity investments using the proportional amortization method if certain conditions are met. The election is to be made on a tax-credit-program-by-tax-credit-program basis and should be applied consistently to all investments within an elected tax credit program. Upon the adoption of ASU 2023-02, the Company elected to apply the proportional amortization method of accounting to its low-income housing tax credit (LIHTC) investments. The proportional amortization method recognizes the amortized cost of the investment as a component of income tax expense on the Consolidated Statements of Income and as a component of operating activities within other assets and other liabilities on the Consolidated Statements of Cash Flows. See Note 26 - Investments in Affordable Housing Projects for additional information.
Note 3 – Securities
The amortized cost and fair values of securities available for sale as of December 31, 2024 and December 31, 2023 are as follows:
| December 31, 2024 · Amortized · Gross Unrealized · Gross Unrealized · Fair | |||||
|---|---|---|---|---|---|
| (Dollars in thousands) · Cost · Gains · (Losses) · Value | |||||
| U.S. Treasury securities | $1,500 | $ | - | $(7) | $1,493 |
| U.S. Government agencies | 34,998 | - | (5,363) | 29,635 | |
| MBS/CMO | 158,554 | 14 | (25,757) | 132,811 | |
| Corporate bonds | 17,782 | - | (191) | 17,591 | |
| Municipal bonds | 103,693 | - | (21,686) | 82,007 | |
| Total Securities Available for Sale | $316,527 | $14 | $(53,004) | $263,537 | |
| December 31, 2023 | Amortized | Gross Unrealized | Gross Unrealized | Fair |
|---|---|---|---|---|
| (Dollars in thousands) | Cost | Gains | (Losses) | Value |
| U.S. Treasury securities | $122,288 | $35 | $(615) | $121,708 |
| U.S. Government agencies | 45,131 | - | (5,550) | 39,581 |
| MBS/CMO | 179,920 | 171 | (24,947) | 155,144 |
| Corporate bonds | 19,680 | 1 | (552) | 19,129 |
| Municipal bonds | 104,265 | 31 | (19,263) | 85,033 |
| Total Securities Available for Sale | $471,284 | $238 | $(50,927) | $420,595 |
All mortgage-backed securities included in the above tables were issued by U.S. government agencies and corporations. At December 31, 2024, the securities issued by political subdivisions or agencies were highly rated with 93% of themunicipal bonds having A+ or higher ratings. Approximately 63% of the municipal bonds are general obligation bonds with issuers that are geographically diverse.
Marketable equity securities consist of nominal investments made by the Company in equity positions of various community banks and bank holding companies and are reported in other assets at fair value on the Consolidated Balance Sheets. Unrealized gains and losses are recorded in the Consolidated Statements of Income.
There wereno unrestricted securities classified as held to maturity as of December 31, 2024 or December 31, 2023.
Restricted securities are securities with limited marketability and consist of stock in the FRB, FHLB, CBBFC and an investment in an SBA loan fund. These restricted securities, totaling$6.2 million and$8.4 million as of December 31, 2024 and December 31, 2023, respectively, are carried at cost.
During the year ended December 31, 2024 and December 31, 2023, $39.6 million and $49.8 million of securities were sold incurring pre-tax losses of $4 thousand and $206 thousand, respectively. All of these sales were part of strategic decisioning to reinvest proceeds into higher yielding assets.
Securities pledged to secure deposits and for other purposes and to facilitate borrowing from the FRB, had carrying values of $21.9 million at December 31, 2024 and $21.8 million at December 31, 2023.
Year-end securities with unrealized losses, segregated by length of time in a continuous unrealized loss position, were as follows:
| (Dollars in thousands) · Less than 12 Months · 12 Months or more · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Fair · Unrealized · Fair · Unrealized · Fair · Unrealized | ||||||||
| Value · Losses · Value · Losses · Value · Losses | ||||||||
| U.S. Treasury Securities | $ | - | $ | - | $1,493 | $(7) | $1,493 | $(7) |
| U.S. Government agencies | - | - | 29,551 | (5,363) | 29,551 | (5,363) | ||
| MBS/CMO | - | - | 130,128 | (25,757) | 130,128 | (25,757) | ||
| Corporate bonds | - | - | 17,591 | (191) | 17,591 | (191) | ||
| Municipal bonds | 2,284 | (19) | 78,648 | (21,667) | 80,932 | (21,686) | ||
| $2,284 | $(19) | $257,411 | $(52,985) | $259,695 | $(53,004) | |||
| (Dollars in thousands) · Less than 12 Months · 12 Months or more · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Fair · Unrealized · Fair · Unrealized · Fair · Unrealized | ||||||||
| Value · Losses · Value · Losses · Value · Losses | ||||||||
| U.S. Treasury Securities | $ | - | $ | - | $52,298 | $(615) | $52,298 | $(615) |
| U.S. Government agencies | 10,090 | (20) | 29,490 | (5,530) | 39,580 | (5,550) | ||
| MBS/CMO | - | - | 150,045 | (24,947) | 150,045 | (24,947) | ||
| Corporate bonds | - | - | 19,129 | (552) | 19,129 | (552) | ||
| Municipal bonds | - | - | 82,140 | (19,263) | 82,140 | (19,263) | ||
| $10,090 | $(20) | $333,102 | $(50,907) | $343,192 | $(50,927) | |||
As of December 31, 2024, there were$259.7 million, or 271 issues, of individual securities in a loss position. These securities had an unrealized loss of$53.0 million and consisted of 1 Treasury security,19 Agency securities,115 mortgage-backed/CMOs,127 municipal bonds, and 9 corporate securities.
The Company’s securities portfolio is primarily made up of fixed rate bonds, whose prices move inversely with interest rates. Any unrealized losses are largely due to increases in market interest rates over the yields available at the time the underlying securities were purchased. The fair value is expected to recover as the bonds approach their maturity date or repricing date or if market yields for such investments decline. At the end of any accounting period, the portfolio may have both unrealized gains and losses. Management evaluates all investments in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely than not that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.
If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an ACL, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that has not been recorded through an ACL is recognized in other comprehensive income.
Changes in the ACL are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the ACL when management believes an AFS security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell is met. At December 31, 2024, there wasno ACL related to the AFS securities portfolio.
The amortized cost and fair value of AFS debt securities at December 31, 2024 are presented below based upon contractual maturities, by major investment categories. Expected maturities may differ from contractual maturities because issuers have the right to call or prepay obligations.
| (Dollars in thousands) · Amortized Cost · Fair Value | ||||
|---|---|---|---|---|
| U.S. Treasury securities | ||||
| One year or less | $1,500 | $1,493 | ||
| After one year to five years | - | - | ||
| $1,500 | $1,493 | |||
| U.S. Government agencies | ||||
| One year or less | $ | - | $ | - |
| After one to five years | 12,218 | 10,826 | ||
| After five years to ten years | 18,780 | 15,863 | ||
| Ten years or more | 4,000 | 2,946 | ||
| $34,998 | $29,635 | |||
| MBS/CMO | ||||
| One year or less | $ | - | $ | - |
| After one year to five years | 5,212 | 4,954 | ||
| After five years to ten years | 1,965 | 1,815 | ||
| Ten years or more | 151,377 | 126,042 | ||
| $158,554 | $132,811 | |||
| Corporate bonds | ||||
| One year or less | $9,992 | $9,931 | ||
| After one year to five years | 7,790 | 7,660 | ||
| $17,782 | $17,591 | |||
| Municipal bonds | ||||
| One year or less | $610 | $608 | ||
| After one year to five years | 4,801 | 4,661 | ||
| After five years to ten years | 23,280 | 21,031 | ||
| Ten years or more | 75,002 | 55,707 | ||
| $103,693 | $82,007 | |||
| Total Debt Securities Available for Sale | $316,527 | $263,537 | ||
Note 4 – Loans
On January 1, 2023, the Company adopted ASC 326. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loans receivable. For further information and discussion regarding the Company's adoption of ASC and CECL, see Note 2 - Adoption of New Accounting Standards. All loan information presented as of December 31, 2024 and December 31, 2023 is in accordance with ASC 326.
The composition of the loan portfolio by major loan classification appears below. Note that all loan balances are presented net of credit and other fair value discounts, when applicable. The Company has elected to exclude accrued interest receivable, totaling $4.9 million and $4.3 million as of December 31, 2024 and December 31, 2023, respectively, from the amortized cost basis of loans.
| (Dollars in thousands) | December 31, | December 31, |
|---|---|---|
| 2024 | 2023 | |
| Commercial | $257,671 | $152,517 |
| Real estate construction and land | 36,977 | 33,682 |
| 1-4 family residential mortgages | 313,610 | 317,558 |
| Commercial mortgages | 593,496 | 550,867 |
| Consumer | 34,215 | 38,041 |
| Total loans | $1,235,969 | $1,092,665 |
| Less: Allowance for credit losses | (8,455) | (8,395) |
| Net loans | $1,227,514 | $1,084,270 |
The balances in the table above include unamortized premiums and net deferred loan costs and fees. Unamortized premiums on loans purchased (excluding loans acquired during the Merger) were $10.3 million and $4.6 million as of December 31, 2024 and December 31, 2023, respectively, increasing primarily due to the increased volume of purchases of government-guaranteed loans in 2024. Net deferred loan fees totaled $3.1 million and $2.5 million as of December 31, 2024 and December 31, 2023, respectively.
Commercial loans reported above include (i) organic loans originated by the Bank’s commercial lenders, (ii) the government guaranteed portion of loans which the Company purchased that are 100% guaranteed by either the United States Department of Agriculture (USDA) or the SBA, and (iii) PPP loans through the SBA. The government guaranteed loans are typically purchased at a premium. In the event of early prepayment, the Bank may need to write off any unamortized premium. As of December 31, 2024 and December 31, 2023, the portfolio of government guaranteed loans, included in the commercial loan balance in the table above, was $218.3 million and $109.7 million, respectively.
Real estate construction and land loans consist primarily of loans for the purchase or refinance of unimproved lots or raw land. Additionally, the Company finances the construction of real estate projects typically where the permanent mortgage will remain with the Company.
1-4 family residential mortgages include consumer purpose 1-4 family residential properties and home equity loans, as well as investor-owned residential real estate. The Company typically originates residential mortgages with the intention of retaining in its portfolio adjustable-rate mortgages and shorter-term, fixed-rate loans. Currently, the Company only originates investor-owned residential mortgage loans.
In addition, residential mortgages include packages of 1-4 family residential mortgages that have been purchased, with each purchased loan individually underwritten by the Company prior to the closing of the sale. The balance in these purchased loan packages totaled approximately $5.7 million and $7.8 million as of December 31, 2024 and December 31, 2023, respectively.
Commercial mortgages are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan.
Consumer loans are generally small loans spread across many borrowers and are underwritten after determining the ability of the consumer borrower to repay their obligations as agreed. Consumer loans may be secured or unsecured and are comprised of revolving lines, installment loans and other consumer loans. Included in consumer loans are private student loan packages that were purchased beginning in 2015. As of December 31, 2024, the balance in these purchased student loan packages totaled approximately $16.2 million compared to $20.1 million at December 31, 2023. Deposit account overdrafts are included in the consumer loan balances and totaled $36 thousand and $252 thousand at December 31, 2024 and December 31, 2023, respectively.
Acquired loans - Loans acquired in business combinations are recorded in the Consolidated Balance Sheets at fair value at the acquisition date underthe acquisition method of accounting. The table above includes a net fair value mark of $4.4 million and $6.2 million on the purchased impaired loans and $2.4 million and $3.2 million on the purchased performing loans as of December 31, 2024 and December 31, 2023, respectively, on the Acquired Loans.
Loan origination/risk management - The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and the Board of Directors approves lending policies on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies, and nonperforming and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
Independent loan review on a portion of the loan portfolio is performed by an independent loan review firm that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the Audit and Compliance Committee of the Board. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Company’s policies and procedures.
Concentrations of credit - Most of the Company’s lending activity occurs within the Commonwealth of Virginia, predominantly in the Company’s primary markets and surrounding areas. The majority of the Company’s loan portfolio consists of commercial real estate loans. The Company manages this risk by using specific underwriting policies and procedures for these types of loans and by avoiding excessive concentrations to any one business or industry. Of the $593.5 million of commercial mortgages held on the balance sheet as of December 31, 2024,$309.8 million consists of non-owner occupied commercial real estate,$107.2 million of multifamily, and $176.5 million of owner occupied CRE. No CRE loans were over 90 days past due or on non-accrual as of December 31, 2024.
Related party loans - In the ordinary course of business, the Company has granted loans to certain directors, principal officers and their affiliates (collectively referred to as “related party loans”). Activity in related party loans during 2024 and 2023 is presented in the following table.
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Balance outstanding at beginning of year | $13,015 | $15,533 |
| Principal additions | 2 | 132 |
| Principal reductions | (4,140) | (2,650) |
| Balance outstanding at end of year | $8,877 | $13,015 |
Past due, non-accrual and charged-off loans - Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due.
Loans are placed on non-accrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due. In determining whether or not a borrower may be unable to meet payment obligations for each class of loans, the Company considers the borrower’s debt service capacity through the analysis of current financial information, if available, and/or current information with regards to the Company’s collateral position. Regulatory provisions generally require a loan to be placed on non-accrual status if (i) principal or interest has been in default for a period of 90 days or more unless the loan is both well secured and in the process of collection or (ii) full payment of principal and interest is not expected. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income on non-accrual loans is recognized only to the extent that cash payments are received in excess of principal due. A loan may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at least six months) of repayment performance by the borrower.
Loans are charged off when 120 days past due. Smaller, unsecured consumer loans, including the student loan portfolio, are typically charged-off when management judges such loans to be uncollectible or the borrowers file for bankruptcy; these loans are generally not placed in non-accrual status prior to charge-off. The Company has contracted with a third party to proactively manage the collections of past due student loans; this third party has extensive experience and specializes in this type of asset management.
The following table shows the aging of the Company's loan portfolio, by class, at December 31, 2024 and December 31, 2023:
| (dollars in thousands) · 30-59 Days · 60-89Days · 90 Days or More PastDue and Still Accruing · Nonaccrual Loans · Current · TotalLoans | |||||||
|---|---|---|---|---|---|---|---|
| Commercial | $9,173 | $354 | $705 | $ | - | $247,439 | $257,671 |
| Real estate construction and land | - | - | - | - | 36,977 | 36,977 | |
| 1-4 family residential mortgages | 1,131 | 317 | - | 2,267 | 309,895 | 313,610 | |
| Commercial mortgages | - | - | - | - | 593,496 | 593,496 | |
| Consumer loans | 66 | 90 | 49 | - | 34,010 | 34,215 | |
| Total Loans | $10,370 | $761 | $754 | $2,267 | $1,221,817 | $1,235,969 | |
| Commercial | $378 | $369 | $782 | $ | - | $150,988 | $152,517 |
| Real estate construction and land | 70 | 37 | - | - | 33,575 | 33,682 | |
| 1-4 family residential mortgages | 1,834 | 860 | - | 1,438 | 313,426 | 317,558 | |
| Commercial mortgages | 6,304 | - | - | 414 | 544,149 | 550,867 | |
| Consumer loans | 225 | 141 | 97 | - | 37,578 | 38,041 | |
| Total Loans | $8,811 | $1,407 | $879 | $1,852 | $1,079,716 | $1,092,665 | |
The following tables shows the Company's amortized cost basis of loans on nonaccrual status as of December 31, 2024 and December 31, 2023. All nonaccrual loans are evaluated for an ACL on an individual basis. Onlyone nonaccrual loan required an ACL as of December 31, 2024 and December 31, 2023, in the amount of $28 thousand and $4 thousand, respectively, dueto collateral value shortfall.
| (Dollars in thousands) | Nonaccrual Loans with No Allowance | Nonaccrual Loans with an Allowance | Total Nonaccrual Loans |
|---|---|---|---|
| Commercial · $ · - · $ · - · $ · - | |||
| Real estate construction and land | - | - | - |
| 1-4 family residential mortgages | 1,887 | 380 | 2,267 |
| Commercial mortgages | - | - | - |
| Consumer | - | - | - |
| Total Loans | $1,887 | $380 | $2,267 |
| (Dollars in thousands) | Nonaccrual Loans with No Allowance | Nonaccrual Loans with an Allowance | Total Nonaccrual Loans |
|---|---|---|---|
| Commercial · $ · - · $ · - · $ · - | |||
| Real estate construction and land | - | - | - |
| 1-4 family residential mortgages | 1,383 | 55 | 1,438 |
| Commercial mortgages | 414 | - | 414 |
| Consumer | - | - | - |
| Total Loans | $1,797 | $55 | $1,852 |
From time-to-time, the Company modifies loans to borrowers who are experiencing financial difficulties by providing term extensions, interest rate reductions or other-than-insignificant payment delays. As the effect of most modifications is already included in the ACL due to the measurement methodologies used in its estimate, the ACL is typically not adjusted upon modification. During the twelve months ended December 31, 2024 and 2023, no loans were modified for borrowers experiencing financial difficulties.
The Company closely monitors the performance of all modified loans to understand the effectiveness of its modification efforts. Upon determination, if applicable, that all or a portion of a modified loan is uncollectible, that amount is charged against the ACL. There were no payment defaults during the twelve months ended December 31, 2024 of modified loans that were modified during the previous twelve months and all are current as of December 31, 2024.
There wereno loans secured by 1-4 family residential property that were in the process of foreclosure at either December 31, 2024 or December 31, 2023.
The outstanding principal balance of loans acquired in business combinations as of December 31, 2024 and December 31, 2023 are as follows:
| (Dollars in thousands) | December 31, 2024 | ||
|---|---|---|---|
| Acquired Loans - Purchased Credit Deteriorated | Acquired Loans - Purchased Performing | Acquired Loans - Total | |
| Outstanding principal balance | $25,598 | $228,376 | $253,974 |
| Carrying amount: | |||
| Commercial | $14 | $3,915 | $3,929 |
| Real estate construction and land | 564 | 1,605 | 2,169 |
| 1-4 family residential mortgages | 9,380 | 128,386 | 137,766 |
| Commercial mortgages | 11,199 | 91,826 | 103,025 |
| Consumer | 23 | 277 | 300 |
| Total acquired loans | $21,180 | $226,009 | $247,189 |
| (Dollars in thousands) | December 31, 2023 | ||
|---|---|---|---|
| Acquired Loans - Purchased Credit Impaired | Acquired Loans - Purchased Performing | Acquired Loans - Total | |
| Outstanding principal balance | $29,206 | $267,717 | $296,923 |
| Carrying amount: | |||
| Commercial | $62 | $9,242 | $9,304 |
| Real estate construction and land | 662 | 1,727 | 2,389 |
| 1-4 family residential mortgages | 10,046 | 143,323 | 153,369 |
| Commercial mortgages | 12,251 | 109,500 | 121,751 |
| Consumer | 33 | 678 | 711 |
| Total acquired loans | $23,054 | $264,470 | $287,524 |
Note 5 – Allowance for Credit Losses
On January 1, 2023, the Company adopted ASC 326. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost. For further information and discussion regarding the Company's adoption of CECL, see Note 2 - Adoption of New Accounting Standards. All ACL information presented as of December 31, 2024 and December 31, 2023 is in accordance with ASC 326.
The ACL on the loan portfolio is a material estimate for the Company. The Company estimates is ACL on its loan portfolio on a quarterly basis. The Company utilizes two methodologies in its development of the ACL, discounted cash flow and remaining life.
Discounted Cash Flow
o
DCF models, being periodic in nature, allow for effective incorporation of a reasonable and supportable forecast in a directionally consistent and objective manner.
o
The analysis aligns well with other calculations/actions outside the ACL estimation, which will mitigate model risk in other areas and allow for symmetrical application. For example, fair value (exit price notion), profitability analysis, IRR calculations, ALM, stress testing, and other forms of cash flow analysis.
o
Peer data is available for certain inputs (Probability of Default and Loss Given Default) if first-party data is not available or meaningful. This is made possible by the periodic nature of the model.
o
The DCF methodology is utilized on the following pools: 1) Commercial & Industrial; 2) Construction; 3) Consumer; 4) CRE Non-Owner Occupied; 5) CRE Owner Occupied; 6) HELOC & Junior Lien; 7) Residential 1st Lien; and 8) Multifamily.
Remaining Life
o
This methodology leverages a quarterly loss rate as well as future expectations of portfolio balances to calculate a reserve.
o
There are two main strengths of this methodology. First, it is fairly easy to execute and does not rely on large quantities of historical loan-level data. Second, it can satisfy the need to incorporate a reasonable and supportable forecast in a straightforward manner by either applying a forecast policy of “applicable history” or leveraging an actual econometric model for the analysis.
o
The remaining life methodology is utilized on the following pools: 1) Minute Lender; and 2) Student Loans.
Maximum Loss Rate - Management utilizes the same model to calculate maximum loss rates and expected loss rates for each segment. No additional models or methodologies were used to quantify the maximum loss rate, rather, a worst-case economic environment is utilized in the models. This process ensures symmetry between the maximum loss rate and the quantified loss rate. This process also leverages the well-documented regression models used in model development.
The process for deriving the maximum loss rate is outlined below:
The economic forecast reflects the worst economic environment observed for each economic factor. This is done by quantifying a rolling 1-year average for each economic factor. Then, the most pessimistic 1-year average observations are captured and utilized as economic forecast inputs within the application.
The economic forecast assumed is a ‘worst-case’ economic environment with inputs reflective of the great recession.
The economic forecast is used to quantify credit risk in the form of Loss Rate. The resulting periodic default and loss rates are applied to the prepayment adjusted amortization schedules for each segment.
The resulting ACL, which represents a lifetime reserve (symmetrical to the base model), is input into the qualitative framework’s maximum loss rate field. The difference between the expected model and the maximum model results are then allocated based on weight and risk assignment.
Qualitative Factors -ASC 326 requires an entity to adjust historical loss information to reflect the extent to which management expects reasonable and supportable forecasts to differ from the conditions that existed for the period over which historical information was evaluated. The adjustments for reasonable and supportable forecasts may be qualitative in nature and should reflect changes related to relevant data.
The Company utilizes a scorecard approach to assign qualitative factors. The scorecard approach is in alignment with the AICPA audit considerations for CECL which states:
These adjustments should be grounded in a methodology that is subject to appropriate governance, challenge, and periodic controlled reevaluation. Such methodology will generally require significant management judgment. The information used to support management’s adjustments may be publicly available information, information specifically developed for the entity via management’s specialist (internal or external), or other relevant and reliable information.
The purpose of the qualitative scorecard is to provide a qualitative estimate of the expected credit losses of the current loan portfolio in response to potential limitations of the quantitative model. It is used to aid in the assessment of the unquantifiable factors affecting expected credit losses in the loan portfolio. Benefits of the scorecard include directional consistency, objectivity, controls and quantification framework (auditable).
For each segment, the scorecard calculates the difference between the quantitative expected credit loss and the maximum loss rate. This difference represents all available qualitative adjustment that can be applied to that segment.
Individual Evaluation - In accordance with ASC 326, the Company will evaluate individual loans for expected credit losses when those loans do not share similar risk characteristics with loans evaluated using a collective (pooled) basis. Loans will not be included in both collective and individual analysis. Individual analysis will establish a specific reserve for each loan, using one of four methods: 1) Fair Value of Collateral Method (Collateral Relationship); 2) Cash Flow Method; 3) Advanced Cash Flow Method; or 4) Loan Pricing Method.
Management has elected to perform an individual evaluation on all loans in nonaccrual status. As of December 31, 2024, after reviewing each loan in nonaccrual status, a specific reserve of $28 thousand was established. As of December 31, 2023, after reviewing each loan on nonaccrual status, a specific reserve of $4 thousand was established.
The primary driver in the increase in reserves from adoption date of January 1, 2023 to December 31, 2024 is due to the increase in organic loan growth during the period, offset by net recoveries due to successful collection efforts.
The following tables shows the ACL activity by loan portfolio for thetwelve months ended December 31, 2024 and December 31, 2023:
| (Dollars in thousands) | CommercialLoans | Real EstateConstructionand Land | 1-4 Family Residential Mortgages | CommercialMortgages | ConsumerLoans | Total |
|---|---|---|---|---|---|---|
| Balance as of December 31, 2022 | $194 | $221 | $1,618 | $2,820 | $699 | $5,552 |
| Impact of ASC 326 adoption | (11) | 440 | 14 | 1,577 | 471 | $2,491 |
| Charge-offs | - | - | - | - | (721) | $(721) |
| Recoveries | 168 | - | 10 | 42 | 157 | $377 |
| Provision for (recovery of) credit losses | (158) | (199) | (150) | 822 | 381 | $696 |
| Balance as of December 31, 2023 | $193 | $462 | $1,492 | $5,261 | $987 | $8,395 |
| Balance as of December 31, 2023 | $193 | $462 | $1,492 | $5,261 | $987 | $8,395 |
| Charge-offs | (288) | - | - | - | (471) | (759) |
| Recoveries | 723 | - | 11 | 573 | 230 | 1,537 |
| Provision for (recovery of) credit losses | 132 | 275 | 1,048 | (2,301) | 128 | (718) |
| Balance as of December 31, 2024 | $760 | $737 | $2,551 | $3,533 | $874 | $8,455 |
The following table presents a breakdown of the provision for credit losses for the periods indicated:
| (Dollars in thousands) | December 31,2024 | December 31,2023 |
|---|---|---|
| Provision for (recovery of) credit losses | $(718) | $696 |
| Provision for unfunded commitments | 118 | 38 |
| Total | $(600) | $734 |
The following table presents the Company's amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses, and the related ACL allocated to those loans as of December 31, 2024 and December 31, 2023:
| December 31, 2024 · December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · Real Estate Secured Loans · ACL - Loans · Real Estate Secured Loans · ACL - Loans | |||||||
| Commercial real estate - non owner occupied | $ | - | $ | - | $414 | $ | - |
| 1-4 family residential mortgages | 2,267 | 28 | 1,438 | 4 | |||
| Total | $2,267 | $28 | $1,852 | $4 | |||
Credit Quality Indicators
The Company utilizes the following credit quality indicators:
Pass
Loans with the following risk ratings are pooled by class and considered together as “Pass”:
Excellent– minimal risk loans secured by cash or fully guaranteed by a U.S. government agency
Good– low risk loans secured by marketable collateral within margin
Satisfactory– modest risk loans where the borrower has strong and liquid financial statements and more than adequate cash flow
Average– average risk loans where the borrower has reasonable debt service capacity
Marginal– acceptable risk loans where the borrower has acceptable financial statements but is leveraged
Watch
These loans have an acceptable risk but require more attention than normal servicing.
Special Mention
These potential problem loans are currently protected but are potentially weak.
Substandard
These problem loans are inadequately protected by the sound worth and paying capacity of the borrower and/or the value of any collateral pledged. These loans may be considered impaired and evaluated on an individual basis.
Doubtful
Loans with this rating have significant deterioration in the sound worth and paying capacity of the borrower and/or the value of any collateral pledged, making collection or liquidation of the loan in full highly questionable. These loans would be considered impaired and evaluated on an individual basis.
The following table presents the Company's recorded investment in loans by credit quality indicators by year of origination as of December 31, 2024. Current period gross write-off amounts represent write-offs for twelve months ended December 31, 2024:
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving Loans · Loans Converted to Term · Total | ||||||||||||||||||
| Commercial | ||||||||||||||||||
| Pass | $102,378 | $99,341 | $11,116 | $1,770 | $2,818 | $23,171 | $15,821 | $3 | $256,418 | |||||||||
| Watch | 41 | 74 | 154 | 57 | 104 | 28 | - | - | 458 | |||||||||
| Special Mention | - | - | - | - | - | - | - | 6 | 6 | |||||||||
| Substandard | - | 5 | 294 | - | 20 | 132 | 7 | 331 | 789 | |||||||||
| Total commercial | $102,419 | $99,420 | $11,564 | $1,827 | $2,942 | $23,331 | $15,828 | $340 | $257,671 | |||||||||
| Current period gross write-off | $ | - | $14 | $38 | $ | - | $103 | $133 | $ | - | $ | - | $288 | |||||
| Real estate construction and land | ||||||||||||||||||
| Pass | $6,613 | $14,844 | $2,445 | $2,364 | $1,615 | $1,476 | $ | - | $ | - | $29,357 | |||||||
| Watch | - | 1,057 | - | 159 | - | - | - | - | 1,216 | |||||||||
| Special Mention | - | - | - | - | - | 243 | - | - | 243 | |||||||||
| Substandard | - | - | 6,121 | - | - | 40 | - | - | 6,161 | |||||||||
| Total real estate construction and land | $6,613 | $15,901 | $8,566 | $2,523 | $1,615 | $1,759 | $ | - | $ | - | $36,977 | |||||||
| Current period gross write-off | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| 1-4 family residential mortgages | ||||||||||||||||||
| Pass | $21,285 | $16,942 | $11,889 | $51,277 | $71,422 | $97,356 | $17,555 | $563 | $288,289 | |||||||||
| Watch | - | 4,787 | 501 | 2,417 | 247 | 1,706 | 767 | 654 | 11,079 | |||||||||
| Special Mention | 199 | 1,000 | 1,057 | 918 | - | 5,291 | 92 | - | 8,557 | |||||||||
| Substandard | - | - | 1,434 | 54 | 1,292 | 2,293 | 397 | 215 | 5,685 | |||||||||
| Total 1-4 family residential mortgage | $21,484 | $22,729 | $14,881 | $54,666 | $72,961 | $106,646 | $18,811 | $1,432 | $313,610 | |||||||||
| Current period gross write-off | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Commercial mortgages | ||||||||||||||||||
| Pass | $98,264 | $106,442 | $37,153 | $39,435 | $80,542 | $197,875 | $1,215 | $572 | $561,498 | |||||||||
| Watch | - | 1,776 | - | - | 11,385 | 4,594 | - | - | 17,755 | |||||||||
| Special Mention | 82 | - | 1,511 | 1,406 | 1,506 | 7,701 | - | - | 12,206 | |||||||||
| Substandard | - | - | - | 1,750 | 287 | - | - | - | 2,037 | |||||||||
| Total commercial mortgages | $98,346 | $108,218 | $38,664 | $42,591 | $93,720 | $210,170 | $1,215 | $572 | $593,496 | |||||||||
| Current period gross write-off | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Consumer | ||||||||||||||||||
| Pass | $698 | $1,104 | $67 | $243 | $134 | $16,603 | $15,135 | $3 | $33,987 | |||||||||
| Watch | - | - | - | 23 | - | 59 | - | - | 82 | |||||||||
| Special Mention | - | - | - | - | - | 89 | - | - | 89 | |||||||||
| Substandard | 7 | 1 | - | - | - | 49 | - | - | 57 | |||||||||
| Total consumer | $705 | $1,105 | $67 | $266 | $134 | $16,800 | $15,135 | $3 | $34,215 | |||||||||
| Current period gross write-off | $ | - | $ | - | $ | - | $ | - | $4 | $466 | $1 | $ | - | $471 | ||||
The following table presents the Company's recorded investment in loans by credit quality indicators by year of origination as of December 31, 2023. Current period gross write-off amounts represent write-offs for twelve months ended December 31, 2023:
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving Loans · Loans Converted to Term · Total | ||||||||||||||||||
| Commercial | ||||||||||||||||||
| Pass | $85,529 | $12,344 | $2,712 | $4,989 | $7,121 | $16,873 | $21,806 | $112 | $151,486 | |||||||||
| Watch | - | 41 | - | - | - | - | - | - | 41 | |||||||||
| Special Mention | - | - | - | - | - | 79 | 8 | - | 87 | |||||||||
| Substandard | - | 97 | 1 | 135 | 53 | 212 | 50 | 355 | 903 | |||||||||
| Total commercial | $85,529 | $12,482 | $2,713 | $5,124 | $7,174 | $17,164 | $21,864 | $467 | $152,517 | |||||||||
| Current period gross write-off | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Real estate construction and land | ||||||||||||||||||
| Pass | $12,425 | $11,748 | $3,683 | $1,717 | $955 | $1,293 | $129 | $ | - | $31,950 | ||||||||
| Watch | - | - | - | - | - | 299 | - | - | 299 | |||||||||
| Special Mention | - | - | - | - | - | 37 | - | - | 37 | |||||||||
| Substandard | 1,351 | - | - | - | - | 45 | - | - | 1,396 | |||||||||
| Total real estate construction and land | $13,776 | $11,748 | $3,683 | $1,717 | $955 | $1,674 | $129 | $ | - | $33,682 | ||||||||
| Current period gross write-off | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| 1-4 family residential mortgages | ||||||||||||||||||
| Pass | $19,482 | $14,712 | $54,066 | $74,539 | $24,999 | $85,836 | $20,571 | $524 | $294,729 | |||||||||
| Watch | - | 1,621 | 1,874 | 602 | - | 7,149 | 1,166 | - | 12,412 | |||||||||
| Special Mention | - | 1,089 | 1,458 | 1,958 | 270 | 1,591 | 78 | 138 | 6,582 | |||||||||
| Substandard | - | - | 55 | 1,194 | 97 | 2,094 | 395 | - | 3,835 | |||||||||
| Total 1-4 family residential mortgage | $19,482 | $17,422 | $57,453 | $78,293 | $25,366 | $96,670 | $22,210 | $662 | $317,558 | |||||||||
| Current period gross write-off | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Commercial mortgages | ||||||||||||||||||
| Pass | $112,093 | $41,433 | $46,315 | $101,205 | $45,809 | $171,184 | $1,502 | $76 | $519,617 | |||||||||
| Watch | - | - | 1,196 | 166 | 165 | 14,188 | - | - | 15,715 | |||||||||
| Special Mention | - | - | 391 | 278 | - | 4,130 | - | - | 4,799 | |||||||||
| Substandard | 150 | - | 1,824 | 3,032 | - | 5,730 | - | - | 10,736 | |||||||||
| Total commercial mortgages | $112,243 | $41,433 | $49,726 | $104,681 | $45,974 | $195,232 | $1,502 | $76 | $550,867 | |||||||||
| Current period gross write-off | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Consumer | ||||||||||||||||||
| Pass | $1,149 | $193 | $420 | $273 | $107 | $20,836 | $14,710 | $37,688 | ||||||||||
| Watch | - | - | 7 | - | 9 | 190 | - | 206 | ||||||||||
| Special Mention | - | - | - | - | - | 132 | 1 | 5 | 138 | |||||||||
| Substandard | 1 | - | - | - | 8 | - | - | 9 | ||||||||||
| Total consumer | $1,150 | $193 | $427 | $273 | $124 | $21,158 | $14,711 | $5 | $38,041 | |||||||||
| Current period gross write-off | $ | - | $ | - | $19 | $16 | $28 | $654 | $4 | $ | - | $721 | ||||||
Note 6 – Premises and Equipment
Premises and equipment are summarized as follows:
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 |
|---|---|---|
| Leasehold improvements | $15,166 | $15,148 |
| Building and land | 13,526 | 13,511 |
| Construction and fixed assets in progress | 154 | 193 |
| Furniture and equipment | 8,770 | 8,231 |
| Computer software | 3,047 | 3,042 |
| $40,663 | $40,125 | |
| Less: accumulated depreciation and amortization | 25,280 | 23,930 |
| $15,383 | $16,195 |
Depreciation and amortization on these premises and equipment totaled$1.5 million for each of the years ended December 31, 2024 and December 31, 2023.
Note 7 – Leases
At December 31, 2024, the Company had leased certain of its banking and operations offices, or the land on which such offices were built, under operating lease agreements on terms ranging from 1 to 20 years, most with renewal options. Each of the Company’s long-term lease agreements are classified as operating leases. Certain of these leases offer theoption to extend the lease term and the Company has included such extensions in its calculation of the lease liabilities to the extent the options are reasonably assured of being exercised. The lease agreements do not provide for residual value guarantees and have no restrictions or covenants that would impact dividends or require incurring additional financial obligations. Refer to Note 14 – Related Party Transactions for information regarding leasing transactions with related parties.
The following tables present information about the Company’s leases:
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 |
|---|---|---|
| Lease liability | $5,389 | $6,504 |
| Right-of-use asset | $5,551 | $6,748 |
| Weighted average remaining lease term | 5.14 years | 4.71 years |
| Weighted average discount rate | 3.02% | 2.28% |
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Operating lease expense | $1,667 | $1,740 |
| Short-term lease expense | 44 | 332 |
| Total lease expense | $1,711 | $2,072 |
| Cash paid for amounts included in lease liabilities | $1,582 | $1,542 |
A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total of operating lease liabilities is as follows:
| (Dollars in thousands) | December 31, 2024 |
|---|---|
| Twelve months ending December 31, 2025 | $1,497 |
| Twelve months ending December 31, 2026 | 1,159 |
| Twelve months ending December 31, 2027 | 1,063 |
| Twelve months ending December 31, 2028 | 917 |
| Twelve months ending December 31, 2029 | 541 |
| Thereafter | 654 |
| Total undiscounted cash flows | $5,831 |
| Less: Discount | (442) |
| Lease liability | $5,389 |
Note 8 – Goodwill and Other Intangible Assets
The carrying amount of goodwill was$7.8 million at December 31, 2024 and December 31, 2023. There wereno changes in the recorded balance of goodwill during the twelve months ended December 31, 2024.
The Company had $3.8 million and $5.1 million of other intangible assets as of December 31, 2024 and December 31, 2023, respectively, which were recognized in connection with the core deposits acquired from Fauquier in 2021.
The following table summarizes the gross carrying amounts and accumulated amortization of other intangible assets:
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | ||
|---|---|---|---|---|
| Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |
| Amortized intangible assets: | ||||
| Core deposit intangible | $9,660 | $(5,868) | $9,660 | $(4,567) |
The Company recognized $1.3 million and $1.5 million during the years ending December 31, 2024 and 2023, respectively, in amortization expense from these identified intangible assets with a finite life. Estimated future amortization expense by year as of December 31, 2024 is as follows:
| Core | |
|---|---|
| Deposit | |
| (Dollars in thousands) | Intangible |
| 2025 | 1,110 |
| 2026 | 918 |
| 2027 | 726 |
| 2028 | 535 |
| 2029 | 503 |
| Thereafter | - |
| Total | $3,792 |
Note 9 – Deposits
At December 31, 2024, the scheduled maturities of time deposits are as follows:
| (Dollars in thousands) | |
|---|---|
| 2025 | $275,554 |
| 2026 | 28,966 |
| 2027 | 2,942 |
| 2028 | 756 |
| 2029 | 225 |
| $308,443 | |
The aggregate amount of time deposits with a minimum balance of $250 thousand was $102.1 million at December 31, 2024 and $106.6 million at December 31, 2023.
Included in the time deposits reported above are Certificate of Deposit Account Registry Service CDs, whereby depositors can obtain FDIC deposit insurance on account balances of up to $50 million. CDARSTM deposits totaled $4.9 million as of December 31, 2024 and $7.2 million as of December 31, 2023, all of which were reciprocal balances for the Bank’s customers. In May 2018, the EGRRCPA was enacted, which excluded reciprocal CDARS™ deposits for certain banks from brokered deposit treatment up to the lesser of $5 billion or 20% of a bank’s total liabilities. Therefore, the Company’s CDARS™ reciprocal deposits as of December 31, 2024 and December 31, 2023 were not treated as brokered deposits. The Company hadno brokered deposits as of December 31, 2024 and $1.7 million of brokered deposits as of December 31, 2023.
The Company implemented an Insured Cash Sweep®product during 2018. At December 31, 2024, ICS® balances, included in demand deposit and money market account balances, were $44.5 million and $122.1 million, respectively. At December 31, 2023, ICS® balances, included in demand deposit and money market account balances, were $44.2 million and $107.3 million, respectively. Such balances were not treated as brokered deposits.
Deposit account overdrafts reported as loans totaled $36 thousand and $252 thousand at December 31, 2024 and December 31, 2023, respectively.
The Company has entered into deposit transactions with certain directors, principal officers and their affiliates (collectively referred to as “related party deposits”), all of which are under the same terms as other customers. The aggregate amount of these related party deposits was $4.9 million and $4.4 million as of December 31, 2024 and December 31, 2023, respectively.
Note 10 – Borrowings
The Company uses both short-term and long-term borrowings to supplement deposits when they are available at a lower overall cost to the Company or they can be invested at a positive rate of return.
Each FHLB credit program has its own interest rate, which may be fixed or variable, and carries a range of maturities. The FHLB may prescribe the acceptable uses to which the advances may be put, as well as on the size of the advances and repayment provisions. The Company has pledged commercial real estate loans as collateral for FHLB borrowings. The Company had $20.0 million and $66.5 million in outstanding FHLB advances as of December 31, 2024 and December 31, 2023, respectively.
In addition to access to short-term borrowings from FHLB, the Company uses federal funds purchased for short-term borrowing needs. Available borrowing arrangements maintained by the Bank include formal federal funds lines with five major correspondent banks. As of December 31, 2024 and December 31, 2023, the balance on these lines was $236 thousand and $3.5 million, respectively.
The Company’s unused lines of credit for future borrowings total approximately $198.9 million at December 31, 2024, which consists of $80.1 million available from the FHLB and $118.7 million from third-party financial institutions. Additional loans and securities are available that can be pledged as collateral for future borrowings from the FRB or the FHLB above the current lendable collateral value.
Information related to borrowings as of December 31, 2024 and 2023 is as follows:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Federal funds purchased | $236 | $3,462 |
| FHLB advances | $20,000 | $66,500 |
| Total borrowings | $20,236 | $69,962 |
| Maximum amount at any month-end during the year | $55,702 | $80,808 |
| Annual average balance outstanding | $36,600 | $39,917 |
| Annual average interest rate paid | 4.70% | 5.19% |
| Annual interest rate at end of period | 4.82% | 4.92% |
Note 11 – Income Taxes
The Company files tax returns in the U.S. federal jurisdiction. With few exceptions, the Company is no longer subject to U.S. federal tax examinations by tax authorities for years prior to 2020.
The Commonwealth of Virginia assesses a Bank Franchise Tax on banks instead of a state income tax. The Bank Franchise Tax expense is reported in noninterest expense, and the calculation of that tax is unrelated to taxable income.
Net deferred tax assets consist of the following components as of year-end:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Deferred tax assets: | ||
| Allowance for credit or loan losses | $1,874 | $1,836 |
| Acquisition accounting | 1,425 | 1,974 |
| Fixed assets | 971 | 853 |
| Investments in pass-throughs | - | 182 |
| Nonaccrual loan interest | 30 | 39 |
| Stock option/grant expense | 125 | 101 |
| Home equity closing costs | 93 | 84 |
| Deferred compensation expense | - | 3 |
| Deferred loan fees | 652 | 528 |
| Securities available for sale unrealized loss | 11,128 | 10,940 |
| Total deferred tax assets | $16,298 | $16,540 |
| Deferred tax liabilities: | ||
| Goodwill and other intangible assets | 721 | 967 |
| Trust preferred | 130 | 140 |
| Right of use asset | 34 | 51 |
| Equity in earnings of subsidiaries | 6 | - |
| Total deferred tax liabilities | 891 | 1,158 |
| Net deferred tax assets | $15,407 | $15,382 |
The provision for income taxes charged to operations for years ended December 31, 2024 and December 31, 2023 consists of the following:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Current tax expense | $3,923 | $3,537 |
| Deferred tax expense | 10 | 473 |
| Provision for income taxes | $3,933 | $4,010 |
The Company’s income tax provision differs from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income for the years ended December 31, 2024 and December 31, 2023 due to the following:
| (Dollars in thousands) | 2024 | 2023 |
|---|---|---|
| Federal statutory rate | 21% | 21% |
| Computed statutory tax expense | $4,389 | $4,887 |
| Increase (decrease) in tax resulting from: | ||
| Tax-exempt interest income | (38) | (145) |
| Tax-exempt income from BOLI | (243) | (370) |
| Stock option/stock grant expense | 35 | 13 |
| Investment in qualified housing projects | (141) | (405) |
| Other (income) expenses | (69) | 30 |
| Provision for income taxes | $3,933 | $4,010 |
Note 12 – Commitments and Contingent Liabilities
In the normal course of business, there are various outstanding commitments and contingent liabilities, which are not reflected in the accompanying Consolidated Financial Statements. The Company does not anticipate any material loss as a result of these transactions.
The Bank is typically required to maintain cash reserve balances on hand or with the Federal Reserve Bank (FRB). At December 31, 2024 and December 31, 2023, there wasno minimum reserve requirement as a result of a rule adopted by the FRB in March 2020 eliminating the reserve requirement.
Note 13 – Financial Instruments with Off-Balance Sheet Risk and Credit Risk
The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments consist primarily of commitments to extend credit, such as unfunded lines of credit and standby letters of credit. The Company also treats authorization limits for originating ACH transactions as commitments. In addition to the amounts shown below, the Company has extended commitment letters at December 31, 2024 in the amount of $13.6 million to various borrowers. At December 31, 2023, commitment letters totaled $13.0 million. Commitment letters are done in the normal course of business and typically expire after 120 days. All of these off-balance-sheet instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet, although material losses are not anticipated. The contract or notional amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual notional amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.
The totals for financial instruments whose contract amount represents credit risk are shown below:
| Notional Amount | ||
|---|---|---|
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 |
| Unfunded lines-of-credit | $111,556 | $129,711 |
| ACH | 19,386 | 17,861 |
| Letters of credit | 12,204 | 10,221 |
| Total | $143,146 | $157,793 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral normally consists of real property.
Standby letters of credit are conditional commitments by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds real estate and bank deposits as collateral supporting those commitments for which collateral is deemed necessary.
The Company has approximately $2.0 million in deposits in other financial institutions in excess of amounts insured by the FDIC at December 31, 2024.
Note 14 – Related Party Transactions
From time-to-time, the Company and its subsidiaries have business dealings with companies owned by directors and beneficial shareholders of the Company. Payments made to these companies that exceeded the disclosure threshold of $120 thousand in 2024 are reported below.
In 2024 and 2023, leasing/rental expenditures of $562 thousand and $543 thousand respectively, (including reimbursements for taxes, insurance, and other expenses) were paid to an entity indirectly owned by a director of the Company.
Note 15 – Capital Requirements
The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Bank’s Consolidated Financial Statements. Under capital adequacy guidelines and the regulatory framework for PCA, the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Federal banking regulations also impose regulatory capital requirements on bank holding companies. However, in August 2018, the Federal Reserve Board issued an interim final rule, which was effective August 30, 2018, that expanded its small bank holding company policy statement (the “SBHC Policy Statement”) to bank holding companies with total consolidated assets of less than $3 billion (up from the prior $1 billion threshold). Under the SBHC Policy Statement, qualifying bank holding companies have additional flexibility in the amount of debt they can issue and are also exempt from the Basel III Capital Rules (subsidiary depository institutions of qualifying bank holding companies are still subject to capital requirements). The Company currently has less than $3 billion in total consolidated assets and would likely qualify under the revised SBHC Policy Statement. However, the Company does not currently intend to issue a material amount of debt or take any other action that would cause its capital ratios to fall below the minimum ratios required by the Basel III Capital Rules.
The Basel III Capital Rules require banks and bank holding companies to comply with the following minimum capital ratios: (i) a ratio of common equity Tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer” (effectively resulting in a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 7%); (ii) a ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the 2.5% capital conservation buffer (effectively resulting in a minimum Tier 1 capital ratio of 8.5%); (iii) a ratio of total capital to risk-weighted assets of at least 8.0%, plus the 2.5% capital conservation buffer (effectively resulting in a minimum total capital ratio of 10.5%); and (iv) a leverage ratio of 4%, calculated as the ratio of Tier 1 capital to balance sheet exposures plus certain off-balance sheet exposures (computed as the average for each quarter of the month-end ratios for the quarter).
With respect to the Bank, the PCA regulations, to be “well capitalized” under the revised regulations, a bank must have the following minimum capital ratios: (i) a common equity Tier 1 capital ratio of at least 6.5%; (ii) a Tier 1 capital to risk-weighted assets ratio of at least 8.0%; (iii) a total capital to risk-weighted assets ratio of at least 10.0%; and (iv) a leverage ratio of at least 5.0%.
The Bank’s capital ratios remained well above the levels designated by bank regulators as “well capitalized” at December 31, 2024 and 2023. There are no conditions or events since that management believes have changed the institution’s category.
On September 17, 2019 the FDIC finalized a rule that introduced an optional simplified measure of capital adequacy for qualifying community banking organizations, referred to as, the CBLR framework, as required by the EGRRCPA. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework.
In order to qualify for the CBLR framework, a community banking organization must have a tier 1 leverage ratio of greater than 9%, less than $10 billion in total consolidated assets, and limited amounts of off-balance-sheet exposures and trading assets and liabilities. A qualifying community banking organization that opts into the CBLR framework and meets all requirements under the framework will be considered to have met the well-capitalized ratio requirements under the PCA regulations and will not be required to report or calculate risk-based capital.
The CBLR framework was available for banks to use in their March 31, 2020 Call Report and going forward. The Bank decided not to opt into the CBLR framework.
The Bank calculates its regulatory capital under the Basel III regulatory capital framework. The table below summarizes the Bank’s regulatory capital and related ratios for the periods presented:
| December 31, 2024 | Minimum | |||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | To Be Well Capitalized | |||||
| Minimum Capital · Under Prompt Corrective | ||||||
| Actual | Requirement | Action Provisions | ||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| Total Capital | ||||||
| (To Risk Weighted Assets) | ||||||
| Bank | $200,817 | 18.60% | $86,385 | 8.00% | $107,981 | 10.00% |
| Common Equity Tier 1 Capital | ||||||
| (To Risk Weighted Assets) | ||||||
| Bank | $191,894 | 17.77% | $48,591 | 4.50% | $70,188 | 6.50% |
| Tier 1 Capital | ||||||
| (To Risk Weighted Assets) | ||||||
| Bank | $191,894 | 17.77% | $64,789 | 6.00% | $86,385 | 8.00% |
| Tier 1 Capital | ||||||
| (To Average Assets) | ||||||
| Bank | $191,894 | 11.55% | $66,461 | 4.00% | $83,076 | 5.00% |
| December 31, 2023 | Minimum | |||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | To Be Well Capitalized | |||||
| Minimum Capital · Under Prompt Corrective | ||||||
| Actual | Requirement | Action Provisions | ||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| Total Capital | ||||||
| (To Risk Weighted Assets) | ||||||
| Bank | $190,992 | 18.12% | $84,306 | 8.00% | $105,383 | 10.00% |
| Common Equity Tier 1 Capital | ||||||
| (To Risk Weighted Assets) | ||||||
| Bank | $182,247 | 17.29% | $47,422 | 4.50% | $68,499 | 6.50% |
| Tier 1 Capital | ||||||
| (To Risk Weighted Assets) | ||||||
| Bank | $182,247 | 17.29% | $63,230 | 6.00% | $84,306 | 8.00% |
| Tier 1 Capital | ||||||
| (To Average Assets) | ||||||
| Bank | $182,247 | 11.05% | $65,994 | 4.00% | $82,492 | 5.00% |
Note 16 – Dividend Restrictions
The primary source of funds for the dividends paid by the Company to shareholders is dividends received from the Bank. Federal regulations limit the amount of dividends which the Bank can pay to the Company without obtaining prior approval. The amount of cash dividends that the Bank may pay is limited to current year earnings plus retained net profits for the two preceding years. In addition, dividends paid by the Bank would be prohibited if the effect thereof would cause the Bank’s capital to be reduced below applicable minimum capital requirements.
In addition to the regulatory limits, the Company’s Board of Directors, under current policies, will generally only consider a cash dividend payment to shareholders that does not exceed 50% of the Bank’s core net income annually. Core net income excludes nonrecurring income and expense items in calculating the payout ratio. Quarterly dividend payments may be in excess of this range if the annual payout is anticipated to be within the range.
At December 31, 2024, the maximum amount of retained earnings available to the Bank for cash dividends to the Company was $40.4 million.
Note 17 – Fair Value Measurements
Determination of Fair Value
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with the “Fair Value Measurements and Disclosures” topic of FASB ASC 825, the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability (exit price) in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The fair value guidance provides a consistent definition of fair value, which focuses on exit price in the principal or most advantageous market for the asset or liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.
Fair Value Hierarchy
In accordance with this guidance, the Company groups its financial assets and financial liabilities generally measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
Level 1 - Valuation is based on quoted prices in active markets for identical assets and liabilities.
Level 2 - Valuation is based on observable inputs including quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets and liabilities in less active markets, and model-based valuation techniques for which significant assumptions can be derived primarily from or corroborated by observable data in the market.
Level 3 - Valuation is based on model-based techniques that use one or more significant inputs or assumptions that are unobservable in the market.
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 financial statements:
Securities available for sale
Securities available for sale are recorded at fair value on a recurring basis. 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. Third party vendors compile prices from various sources and may determine the fair value of identical or similar securities by using pricing models that consider observable market data (Level 2).
The following tables present the balances measured at fair value on a recurring basis:
| Fair Value Measurements at December 31, 2024 Using: | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) · Quoted Prices in Active Markets for Identical Assets · SignificantOtherObservableInputs · SignificantUnobservableInputs | ||||||
| Description · Balance · (Level 1) · (Level 2) · (Level 3) | ||||||
| Assets: | ||||||
| U.S. Treasury securities | $1,493 | $ | - | $1,493 | $ | - |
| U.S. Government agencies | 29,635 | - | 29,635 | - | ||
| MBS/CMOs | 132,811 | - | 132,811 | - | ||
| Corporate bonds | 17,591 | - | 17,591 | - | ||
| Municipal bonds | 82,007 | - | 82,007 | - | ||
| Total securities available for sale | $263,537 | $ | - | $263,537 | $ | - |
| Total assets at fair value | $263,537 | $ | - | $263,537 | $ | - |
| Fair Value Measurements at December 31, 2023 Using: | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) · Quoted Prices in Active Markets for Identical Assets · SignificantOtherObservableInputs · SignificantUnobservableInputs | ||||||
| Balance · (Level 1) · (Level 2) · (Level 3) | ||||||
| Assets: | ||||||
| U.S. Treasury securities | $121,708 | $ | - | $121,708 | $ | - |
| U.S. Government agencies | 39,581 | - | 39,581 | - | ||
| MBS/CMOs | 155,144 | - | 155,144 | - | ||
| Corporate bonds | 19,129 | - | 19,129 | - | ||
| Municipal bonds | 85,033 | - | 85,033 | - | ||
| Total securities available for sale | $420,595 | $ | - | $420,595 | $ | - |
| Total assets at fair value | $420,595 | $ | - | $420,595 | $ | - |
Certain financial assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or writedowns of individual assets.
The following describes the valuation techniques used by the Company to measure certain financial assets recorded at fair value on a nonrecurring basis in the Consolidated Financial Statements:
Collateral Dependent Loans with an ACL
In accordance with ASC 326, the Company may determine that an individual loan exhibits unique risk characteristics which differentiate it from other loans within its loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific allocations of the ACL are determined by analyzing the borrower's ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. the Company reevaluates the fair value of collateral supporting collateral dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated by appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice.
The following table presents the Company's assets that were measured at fair value on a nonrecurring basis as of December 31, 2024 and December 31, 2023:
| (Dollars in thousands) · Quoted Pricesin ActiveMarkets forIdentical Assets · SignificantOtherObservableInputs · SignificantUnobservableInputs | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Description · Balance · (Level 1) · (Level 2) · (Level 3) | |||||||||
| Assets: | |||||||||
| Individually evaluated loans | $461 | $ | - | $ | - | $461 | |||
| Valuation · Unobservable · Discount | |||||||||
| Description | Fair Value | Technique | Inputs | Rate | |||||
| Assets: | |||||||||
| Individually evaluated loans | $461 | Market comparables | Discount applied to recent appraisal | 20.0% | |||||
ASC 825, “Financial Instruments,” requires disclosures about fair value of financial instruments for interim periods and excludes certain financial instruments and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.
The Company uses the exit price notion in calculating the fair values of financial instruments not measured at fair value on a recurring basis.
The carrying values and estimated fair values of the Company’s financial instruments are as follows:
| Fair Value Measurements at December 31, 2024 Using: | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · Quoted Prices in Active Markets for Identical Assets · Significant Other Observable Inputs · Significant Unobservable Inputs | ||||||||
| Carrying value · Level 1 · Level 2 · Level 3 · Fair Value | ||||||||
| Assets | ||||||||
| Cash and cash equivalent | $17,103 | $17,103 | $ | - | $ | - | $17,103 | |
| Available for sale securities | 263,537 | - | 263,537 | - | 263,537 | |||
| Restricted securities | 6,193 | - | 6,193 | - | 6,193 | |||
| Loans, net | 1,227,514 | - | - | 1,183,182 | 1,183,182 | |||
| Bank owned life insurance | 40,059 | - | 40,059 | - | 40,059 | |||
| Accrued interest receivable | 6,426 | - | 1,509 | 4,917 | 6,426 | |||
| Liabilities | ||||||||
| Demand deposits and interest bearing transaction and money market accounts | $1,115,103 | $ | - | $1,115,103 | $ | - | $1,115,103 | |
| Certificates of deposit | 308,443 | - | 308,856 | - | 318,768 | |||
| Federal funds purchased | 236 | 236 | - | - | 236 | |||
| Borrowings | 20,000 | - | 20,000 | - | 20,000 | |||
| Junior subordinated debt | 3,506 | - | 3,506 | - | 3,506 | |||
| Accrued interest payable | 1,837 | - | 1,837 | - | 1,837 | |||
| Fair Value Measurements at December 31, 2023 Using: | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · Quoted Prices in Active Markets for Identical Assets · Significant Other Observable Inputs · Significant Unobservable Inputs | ||||||||
| Carrying value · Level 1 · Level 2 · Level 3 · Fair Value | ||||||||
| Assets | ||||||||
| Cash and cash equivalent | $28,390 | $28,390 | $ | - | $ | - | $28,390 | |
| Available for sale securities | 420,595 | - | 420,595 | - | 420,595 | |||
| Restricted securities | 8,385 | - | 8,385 | - | 8,385 | |||
| Loans, net | 1,084,270 | - | - | 1,029,359 | 1,029,359 | |||
| Bank owned life insurance | 38,904 | - | 38,904 | - | 38,904 | |||
| Accrued interest receivable | 6,179 | - | 1,916 | 4,263 | 6,179 | |||
| Liabilities | ||||||||
| Demand deposits and interest bearing transaction and money market accounts | $1,090,517 | $ | - | $1,090,517 | $ | - | $1,090,517 | |
| Certificates of deposit | 318,581 | - | 318,768 | - | 318,768 | |||
| Federal funds purchased | 3,462 | 3,462 | - | - | 3,462 | |||
| Borrowings | 66,500 | - | 66,360 | - | 66,360 | |||
| Junior subordinated debt | 3,459 | - | 3,459 | - | 3,459 | |||
| Accrued interest payable | 2,143 | - | 2,143 | - | 2,143 | |||
The Company assumes interest rate risk (the risk that general interest rate levels will change) as a result of 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 and more likely to prepay in a falling 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 18 – Employee Benefit Plans
The Company has a 401(k) plan available to all employees who are at least 18 years of age. Employees are able to elect the amount to contribute, not to exceed a maximum amount as determined by Internal Revenue Service regulation. The Company matches 100% of the first 6% of employee contributions.
“Vesting” refers to the rights of ownership to the assets in the 401(k) accounts. Matching contributions as well as employee contributions are fully vested immediately.
The Company contributed $622 thousand and $657 thousand to the 401(k) plan in 2024 and 2023, respectively. These expenses represent the matching contribution by the Company.
The Company, as a result of the Merger, provides a post-retirement benefit forone retired employee. The liability associated with this benefit of $123 thousand as of December 31, 2024 is included in Accrued interest payable and other liabilities on the Consolidated Balance Sheet.
Note 19 – Stock Incentive Plans
At the Annual Shareholders Meeting on June 23, 2022, shareholders approved the Virginia National Bankshares Corporation 2022 Stock Incentive Plan. The 2022 Plan made available up to 150,000 shares of the Company’s common stock to be issued to plan participants. The 2014 Plan made available up to 275,625 shares of the Company’s common stock, as adjusted by prior issued stock dividends, to be issued to plan participants. The 2022 Plan and the 2014 Plan provide for granting of both incentive and nonqualified stock options, as well as restricted stock, unrestricted stock and other stock based awards. No new grants can be issued under the 2014 Plan as this plan has expired.
For the 2022 Plan, the option price for any stock options cannot be less that the fair value of the Company’s stock on the grant date. In addition,95% of the common stock authorized for issuance must have a vesting or exercise schedule of at least one year. For the 2014 Plan, the option price of incentive stock options cannot be less than the fair value of the stock at the time an option is granted and nonqualified stock options may be granted at prices established by the Board of Directors, including prices less than the fair value on the date of grant. Outstanding stock options generally expireten years from the grant date. Stock options generally vest by the fourth or fifth anniversary of the date of the grant.
A summary of the shares issued and available under each of the Plans is shown below as of December 31, 2024. Share data and exercise price range per share have been adjusted to reflect prior stock dividends. Although the 2014 Plan has expired andno new grants will be issued under this plan, there were shares issued before the plan expired which are still outstanding as shown below.
| 2022 Plan | 2014 Plan | |
|---|---|---|
| Aggregate shares issuable | 150,000 | 275,625 |
| Options issued, net of forfeited and expired options | (53,700) | (172,506) |
| Unrestricted stock issued | - | (11,635) |
| Restricted stock grants issued | (44,212) | (83,653) |
| Cancelled due to Plan expiration | - | (7,831) |
| Remaining available for grant | 52,088 | - |
| Stock grants issued and outstanding: | ||
| Total vested and unvested shares | 44,212 | 95,888 |
| Fully vested shares | 4,733 | 69,478 |
| Option grants issued and outstanding: | ||
| Total vested and unvested shares | 53,700 | 169,301 |
| Fully vested shares | 680 | 144,980 |
| Exercise price range | $25.10 to $39.01 | $23.75 to $42.62 |
The Company accounts for all of its stock incentive plans under recognition and measurement accounting principles which require that the compensation cost relating to stock-based payment transactions be recognized in the financial statements. Stock-based compensation arrangements for 2024 and prior years include stock options, unrestricted stock and restricted stock. All stock-based payments to employees are required to be valued using a fair value method on the date of grant and expensed based on that fair value over the applicable vesting period.
Stock Options
Changes in the stock options outstanding related to all of the Plans are summarized below.
| (Dollars in thousands except weighted average data) | Number ofOptions | Weighted AverageExercise Price | AggregateIntrinsic Value |
|---|---|---|---|
| Outstanding at January 1, 2024 | 174,201 | $33.94 | $664 |
| Issued | 50,300 | 30.78 | |
| Exercised | - | - | |
| Forfeited | (1,500) | (35.35) | |
| Expired | - | - | |
| Outstanding at December 31, 2024 | 223,001 | $33.22 | $844 |
| Options exercisable at December 31, 2024 | 145,660 | $34.83 |
For the years ended December 31, 2024 and 2023, the Company recognized $131 thousand and $142 thousand, respectively, in compensation expense for stock options. As of December 31, 2024, there was $395 thousand in unrecognized compensation expense for stock options remaining to be recognized in future reporting periods through 2029. The fair value of any option grant is estimated at the grant date using the Black-Scholes pricing model.
There were stock option grants of 50,300 shares and 11,800 shares issued during the years ended December 31, 2024 and December 31, 2023, respectively. The fair value on each option granted during the current year was estimated based on the assumptions noted in the following table:
| For the year ended | |
|---|---|
| Expected volatility1 | 27.70% |
| Expected dividends2 | 4.00% |
| Expected term (in years)3 | 6.3% - 6.5% |
| Risk-free rate4 | 4.45% |
1 Based on the monthly historical volatility of the Company’s stock price over the expected life of the options.
2 Calculated as the ratio of historical dividends paid per share of common stock to the stock price on the date of grant.
3 Based on the average of the contractual life and vesting period for the respective option.
4 Based upon an interpolated US Treasury yield curve interest rate that corresponds to the contractual life of the option, in effect at the time of the grant.
Summary information pertaining to options outstanding at December 31, 2024, as adjusted for Stock Dividends, is as follows:
| Options Outstanding · Options Exercisable | |||||
|---|---|---|---|---|---|
| Exercise Price | Number ofOptionsOutstanding | Weighted-AverageRemainingContractual Life | Weighted-AverageExercisePrice | Number ofOptionsExercisable | Weighted-AverageExercisePrice |
| $23.75 to $30.00 | 101,300 | 6.8 Years | 25.85 | 52,480 | 24.71 |
| $30.01 to $40.00 | 64,220 | 6.9 Years | 36.43 | 35,700 | 37.17 |
| $40.01 to $42.62 | 57,481 | 3.4 years | 42.62 | 57,480 | 42.62 |
| Total | 223,001 | 6.0 Years | $33.22 | 145,660 | $34.83 |
Stock Grants
Restricted stock grants –During 2024,25,280 shares of restricted stock were granted to employees and non-employee directors, vesting over afour-year orfive-year period. During 2023,27,332 shares of restricted stock were granted. In 2024 and 2023, restricted stock grants resulted in an associated expense of $782 thousand and $585 thousand, respectively. As of December 31, 2024, there was $1.7 million in unrecognized compensation expense for restricted stock grants remaining to be recognized in future reporting periods through 2028.
| (Dollars in thousands except weighted average data) | Number ofShares | Weighted AverageGrant DateFair ValuePer Share | AggregateIntrinsic Value |
|---|---|---|---|
| Outstanding at January 1, 2024 | 62,721 | $32.56 | $2,396 |
| Issued | 25,280 | 30.05 | 966 |
| Vested | (22,112) | (31.47) | (845) |
| Forfeited | - | - | - |
| Nonvested at December 31, 2024 | 65,889 | $31.96 | $2,517 |
The weighted average period over which nonvested restricted stock grants are expected to be recognized is 1.4 years.
Note 20 – Net Income per Share
The table below shows the weighted average number of shares used in computing net income per common share and the effect on the weighted average number of shares of potential dilutive common stock for the years ended December 31, 2024 and 2023. Potential dilutive common stock equivalents have no effect on net income available to the Company’s shareholders. Diluted net income per share is computed based on the weighted average number of shares of common stock equivalents outstanding, to the extent dilutive. The Company’s common stock equivalents relate to outstanding common stock options.
Nonvested restricted stock is included in the calculation of basic and diluted net income per share. The weighted average shares below as of December 31, 2024 and December 31, 2023 include 65,889 and 62,721 shares, respectively, of such restricted stock that have not yet vested. The recipients of nonvested restricted shares have full voting and dividend rights.
| (Dollars in thousands) | Net Income | WeightedAverageShares | Per ShareAmount |
|---|---|---|---|
| Basic net income per share | $16,966 | 5,371,439 | $3.16 |
| Effect of dilutive stock options | - | 20,675 | (0.01) |
| Diluted net income per share | $16,966 | 5,392,114 | $3.15 |
| Basic net income per share | $19,263 | 5,357,085 | $3.60 |
| Effect of dilutive stock options | - | 16,167 | (0.02) |
| Diluted net income per share | $19,263 | 5,373,252 | $3.58 |
In 2024 and 2023, stock options representing 121,701 and 109,201 average shares, respectively, were not included in the calculation of net income per share, as their effect would have been antidilutive.
Note 21 - Junior Subordinated Debt
On September 21, 2006, Fauquier’s wholly owned Connecticut statutory business trust, Fauquier Statutory Trust II, privately issued $4.0 million face amount of the trust’s Floating Rate Capital Securities in a pooled capital securities offering. Simultaneously, the trust used the proceeds of that sale to purchase $4.0 million principal amount of the Fauquier’s Floating Rate Junior Subordinated Deferrable Interest Debentures due 2036. Historically, the interest rate on the capital security reset every three months at 1.70% above the then current three-month CME Term SOFR plus a spread adjustment of 0.26% and was paid quarterly.
Total capital securities at December 31, 2024 and 2023 were$3.5 million, as adjusted to fair value as of the date of the Merger. 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 22 - Other Comprehensive Income (Loss)
The following table presents the changes in each component of accumulated other comprehensive income (loss) as of December 31, 2024 and December 31, 2023:
| (Dollars in thousands) · AFS Securities · Total | ||||
|---|---|---|---|---|
| Accumulated other comprehensive loss at December 31, 2023 | $(40,044) | $(40,044) | ||
| Other comprehensive loss arising during the period | (2,304) | (2,304) | ||
| Related income tax effects | 483 | 483 | ||
| (1,821) | (1,821) | |||
| Reclassification into net income | 4 | 4 | ||
| Related income tax effects | (1) | (1) | ||
| 3 | 3 | |||
| Accumulated other comprehensive loss at December 31, 2024 | $(41,862) | $(41,862) | ||
| AFS Securities · Interest Rate Swap · Total | ||||
| Accumulated other comprehensive income (loss) at December 31, 2022 | $(49,024) | $400 | $(48,624) | |
| Other comprehensive gains (losses) arising during the period | 11,160 | (46) | 11,114 | |
| Related income tax effects | (2,343) | 9 | (2,334) | |
| 8,817 | (37) | 8,780 | ||
| Reclassification into net income | 206 | (460) | (254) | |
| Related income tax effects | (43) | 97 | 54 | |
| 163 | (363) | (200) | ||
| Accumulated other comprehensive loss at December 31, 2023 | $(40,044) | $ | - | $(40,044) |
Note 23 - Derivative Instruments and Hedging Activities
From time to time, the Company uses derivative financial instruments primarily to manage risks to the Company associated with changing interest rates, and to assist customers with their risk management objectives. The Company designates certain interest rate swaps as hedging instruments in qualifying cash flow hedges. The changes in fair value of these designated hedging instruments is reported as a component of other comprehensive income. Customer accommodation loan swaps are derivative contracts that are not designated in a qualifying hedging relationship.
Cash flow hedges. The Company designates interest rate swaps as cash flow hedges when they are used to manage exposure to variability in cash flows on variable rate borrowings such as the Company’s junior subordinated debt. These interest rate swaps are derivative financial instruments that manage the risk of variability in cash flows by exchanging variable-rate interest payments on a notional amount of the Company’s borrowings for fixed-rate interest payments. Interest rate swaps designated as cash flow hedgesare expected to be highly effective in offsetting the effect of changes in interest rates on the amount of variable-rate interest payments, and the Company assesses the effectiveness of each hedging relationship quarterly. If the Company determines that a cash flow hedge is no longer highly effective, future changes in the fair value of the hedging instrument would be reported in earnings. As of December 31, 2022, the Company had a designated cash flow hedge to manage its exposure to variability in cash flows on certain variable rate borrowings through 2036. In anticipation of terminating the borrowing position, such hedge position was liquidated in the first quarter of 2023 for a gain of $479 thousand. There were no hedges in place as of December 31, 2024.
Unrealized gains or losses recorded in other comprehensive income (loss) related to cash flow hedges are reclassified into earnings in the same period(s) during which the hedged interest payments affect earnings. When a designated hedging instrument is terminated and the hedged interest payments remain probable of occurring, any remaining unrecognized gain or loss in other comprehensive income is reclassified into earnings in the period(s) during which the forecasted interest payments affect earnings. Amounts reclassified into earnings and interest receivable or payable under designated interest rate swaps are reported in interest expense. The Company does not expect any unrealized losses related to cash flow hedges to be reclassified into earnings in the next twelve months since there are currently no open hedge positions.
Loan swap agreements. Note that the Company offers loan swap agreements to commercial loan customers who are eligible contract participants as expanded under the Dodd-Frank Act, whereby a contracted third party accepts the interest rate risk as part of a separate agreement with the customer. For these arrangements, the Company underwrites the credit risk, books a floating rate loan and does not carry the derivative on its Consolidated Balance Sheets. There were no loan swap agreements in place as of December 31, 2024 or 2023.
Note 24 – Segment Reporting
Virginia National Bankshares Corporation hasthree reportable segments. Each reportable segment is a strategic business unit that offers different products and services. They are managed separately, because each segment appeals to different markets and, accordingly, require different technology and marketing strategies. The accounting policies of the segments are the same as those described in the summary of significant accounting policies provided earlier in this report.
The reportable segments are:
Bank -The commercial banking segment involves making loans and generating deposits from individuals, businesses and charitable organizations. Loan fee income, service charges from deposit accounts, and other non-interest-related fees, such as fees for debit cards and ATM usage and fees for treasury management services, generate additional income for the Bank segment.
VNB Trust and Estate Services – VNB Trust and Estate Services offers corporate trustee services, trust and estate administration, IRA administration and custody services. Revenue for this segment is generated from administration, service and custody fees, as well as management fees which are derived from Assets Under Management. Investment management services currently are offered through in-house and third-party managers. In addition, royalty income, in the form of fixed and incentive fees, from the sale of Swift Run Capital Management, LLC in 2013 is reported as income of VNB Trust and Estate Services. More information on royalty income and the related sale can be found under Note 1 - Summary of Significant Accounting Policies.
Masonry Capital - Masonry Capital offers investment management services for separately managed accounts and a private investment fund employing a value-based, catalyst-driven investment strategy. Revenue for this segment is generated from management fees which are derived from Assets Under Management and incentive income which is based on the investment returns generated on performance-based Assets Under Management. Note that the membership interests in this business line were sold to an officer of the Company effective April 1, 2024. Subsequent to the date of sale, the Company will receive an annual revenue-share amount for a period ofsix years. No expenses will be incurred by the Company related to Masonry Capital subsequent to April 1, 2024.
The Company's chief operating decision makers are the President/Chief Executive Officer and the Chief Financial Officer. The CODMs use income, operating expenses and net income to evaluate income generated from segment assets, including AUMs, in deciding whether to reinvest profits into the segments or into other parts of the Company, such as for acquisitions or to pay dividends. Net income is used to monitor budget versus actual results. The CODMs also use income, operating expenses and net income in competitive analysis by benchmarking to the Company's competitors. The competitive analysis along with monitoring of budgeted versus actual results are used in assessing performance of the segments and determining if a segment should be continued or sold.
Segment information for the years ended December 31, 2024 and 2023 is shown in the following tables. Note that asset information is not reported below, as the assets of VNB Trust & Estate Services are reported at the Bank level; also, assets specifically allocated to the lines of business other than the Bank are insignificant and are no longer provided to the CODM.
| 2024(Dollars in thousands) · Bank · VNB Trust &EstateServices · MasonryCapital · Consolidated | ||||||
|---|---|---|---|---|---|---|
| Net interest income | $46,376 | $ | - | $ | - | $46,376 |
| Recovery of credit losses | (600) | - | - | (600) | ||
| Net interest income after recovery of credit losses | $46,976 | $ | - | $ | - | $46,976 |
| Noninterest income: | ||||||
| Wealth management fees | - | 961 | 191 | 1,152 | ||
| Deposit account fees | 1,363 | - | - | 1,363 | ||
| Debit/credit card and ATM fees | 1,914 | - | - | 1,914 | ||
| Bank owned life insurance income | 1,155 | - | - | 1,155 | ||
| Gains (losses) on sale of assets, net | 36 | - | - | 36 | ||
| Gains on early redemption of debt | 904 | - | - | 904 | ||
| Losses on sales of AFS, net | (4) | - | - | (4) | ||
| Other | 1,001 | 68 | - | 1,069 | ||
| Total noninterest income | $6,369 | $1,029 | $191 | $7,589 | ||
| Noninterest expense: | ||||||
| Salaries and employee benefits | 14,847 | 949 | 137 | 15,933 | ||
| Net occupancy | 3,525 | 130 | 7 | 3,662 | ||
| Equipment | 702 | 17 | 1 | 720 | ||
| Bank franchise tax | 1,452 | - | - | 1,452 | ||
| Computer software | 917 | - | - | 917 | ||
| Data processing | 2,530 | 112 | 5 | 2,647 | ||
| FDIC deposit insurance assessment | 700 | - | - | 700 | ||
| Marketing, advertising and promotion | 727 | 2 | 1 | 730 | ||
| Professional fees | 728 | 139 | 27 | 894 | ||
| Core deposit intangible amortization | 1,301 | - | - | 1,301 | ||
| Other | 4,665 | 28 | 17 | 4,710 | ||
| Total noninterest expense | $32,094 | $1,377 | $195 | $33,666 | ||
| Income before income taxes | 21,251 | (348) | (4) | 20,899 | ||
| Provision for (benefit of) income taxes | 4,008 | (73) | (2) | 3,933 | ||
| Net income (loss) | $17,243 | $(275) | $(2) | $16,966 | ||
| 2023(Dollars in thousands) · Bank · VNB Trust &EstateServices · MasonryCapital · Consolidated | ||||||
|---|---|---|---|---|---|---|
| Net interest income | $48,969 | $ | - | $ | - | $48,969 |
| Provision for credit losses | 734 | - | - | 734 | ||
| Net interest income after provision for credit losses | $48,235 | $ | - | $ | - | $48,235 |
| Noninterest income: | ||||||
| Wealth management fees | - | 969 | 1,007 | 1,976 | ||
| Deposit account fees | 1,593 | - | - | 1,593 | ||
| Debit/credit card and ATM fees | 2,268 | - | - | 2,268 | ||
| Bank owned life insurance income | 1,764 | - | - | 1,764 | ||
| Gains on sale of assets, net | 112 | - | - | 112 | ||
| Gain termination of interest rate swap | 460 | - | - | 460 | ||
| Losses on sales of AFS, net | (206) | - | - | (206) | ||
| Other | 1,073 | 61 | - | 1,134 | ||
| Total noninterest income | $7,064 | $1,030 | $1,007 | $9,101 | ||
| Noninterest expense: | ||||||
| Salaries and employee benefits | 14,369 | 940 | 591 | 15,900 | ||
| Net occupancy | 3,856 | 131 | 30 | 4,017 | ||
| Equipment | 745 | 14 | 3 | 762 | ||
| Bank franchise tax | 1,220 | - | - | 1,220 | ||
| Computer software | 778 | - | - | 778 | ||
| Data processing | 2,554 | 206 | 39 | 2,799 | ||
| FDIC deposit insurance assessment | 710 | - | - | 710 | ||
| Marketing, advertising and promotion | 1,095 | - | 3 | 1,098 | ||
| Professional fees | 488 | 94 | 92 | 674 | ||
| Core deposit intangible amortization | 1,493 | - | - | 1,493 | ||
| Other | 4,514 | 33 | 65 | 4,612 | ||
| Total noninterest expense | $31,822 | $1,418 | $823 | $34,063 | ||
| Income before income taxes | 23,477 | (388) | 184 | 23,273 | ||
| Provision for (benefit of) income taxes | 4,052 | (81) | 39 | 4,010 | ||
| Net income (loss) | $19,425 | $(307) | $145 | $19,263 | ||
Note 25 – Condensed Parent Company Financial Statements
Condensed financial statements pertaining only to the Parent Company are presented below. The investment in subsidiary is accounted for using the equity method of accounting.
Cash dividend payments authorized by the Bank’s Board of Directors were paid to the Parent Company in 2024 and 2023, totaling $9.5 million and $6.0 million, respectively.
The payment of dividends by the Bank is restricted by various regulatory limitations. Banking regulations also prohibit extensions of credit to the parent company unless appropriately secured by assets. For more detail on dividends, see Note 16 – Dividend Restrictions.
Condensed Parent Company Only
| BALANCE SHEETS | ||
|---|---|---|
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 |
| ASSETS | ||
| Cash and due from banks | $989 | $251 |
| Investment securities | 63 | 63 |
| Investments in subsidiaries | 161,592 | 155,409 |
| Other assets | 1,235 | 803 |
| Total assets | $163,879 | $156,526 |
| LIABILITIES & SHAREHOLDERS' EQUITY | ||
| Junior subordinated debt | $3,506 | $3,459 |
| Other liabilities | 71 | 27 |
| Stockholders' equity | 160,302 | 153,040 |
| Total liabilities and stockholders' equity | $163,879 | $156,526 |
| STATEMENTS OF INCOME | ||
|---|---|---|
| (Dollars in thousands) | For the years ended | |
| December 31, 2024 | December 31, 2023 | |
| Dividends from subsidiary | $9,500 | $6,000 |
| Net interest expense | (346) | (309) |
| Noninterest income | 8 | 463 |
| Noninterest expense | 1,762 | 1,375 |
| Income before income taxes | $7,400 | $4,779 |
| Income tax (benefit) | (414) | (233) |
| Income before equity in undistributed earnings of subsidiaries | $7,814 | $5,012 |
| Equity in undistributed earnings of subsidiaries | 9,152 | 14,251 |
| Net income | $16,966 | $19,263 |
Condensed Parent Company Only (Continued)
| STATEMENTS OF CASH FLOWS | |||
|---|---|---|---|
| (Dollars in thousands) | For the years ended | ||
| December 31, 2024 · December 31, 2023 | |||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Net income | $16,966 | $19,263 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Equity in undistributed earnings of subsidiaries | (9,152) | (14,251) | |
| Net accretion of certain acquisition-related adjustments | 47 | 46 | |
| Deferred tax expense (benefit) | (275) | ||
| Stock option & restricted stock grant expense | 912 | 727 | |
| Shares repurchased | (559) | - | |
| (Increase) decrease in other assets | (432) | 138 | |
| Increase (decrease) in other liabilities | 44 | (23) | |
| Net cash provided by operating activities | $7,826 | $5,625 | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Gain on termination of swap | - | 460 | |
| Liquidation of swap collateral | - | (585) | |
| Proceeds from stock options exercised | - | 18 | |
| Dividends paid | (7,087) | (7,074) | |
| Net cash used in financing activities | $(7,087) | $(7,181) | |
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 739 | (1,556) | |
| CASH AND CASH EQUIVALENTS | |||
| Beginning of period | 251 | 1,807 | |
| End of period | $990 | $251 | |
Note 26 – Investment in Affordable Housing Projects
The Company acquired as a result of the Merger certain limited partnership investments in affordable housing projects located in the Commonwealth of Virginia. These partnerships exist 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 2036. There are currentlyno unfunded capital commitments.
The Company has historically accounted for the affordable housing investments using the equity method and had recorded $2.4 million in other assets on the Consolidated Balance Sheet as of December 31, 2023. The related federal tax credits for the year ended December 31, 2023 were $405 thousand and were included in income tax expense in the Consolidated Statement of Income. There were $151 thousand in flow-through losses recognized by the Company during the year ended December 31, 2023 that were included as a reduction of noninterest income.
Effective January 1, 2024, the Company adopted the proportional amortization method of accounting for all qualifying equity investments within the LIHTC program. Under a modified retrospective transition, a reporting entity evaluates all investments for which it still expects to receive income tax credits or other income tax benefits as of the beginning of the period of adoption. The assessment of whether the investment qualifies for the proportional amortization method is performed as of the date the investment was entered into. A cumulative-effect adjustment reflecting the difference between the previous method used to account for the tax equity investment and the application of the proportional amortization method since the investment was entered into is recognized in the opening balance of retained earnings as of the beginning of the period of adoption, which amounted to a $1.1 million reduction in retained earnings, as reflected on the Consolidated Statement of Changes in Shareholders' Equity. As of December 31, 2024, the Company had recorded $2.2 million in LIHTC equity investments recorded as a component of accrued interest and other assets on the Consolidated Balance Sheets. The Company records income tax credits and other income tax benefits received from its LIHTC investments as a component of the provision for income taxes on the Consolidated Statements of Income and as a component of operating activities on the Consolidated Statements of Cash Flows. Investments accounted for using the proportional amortization method are amortized and recorded as a component of the income tax provision on the Consolidated Statements of Income.
Note 27 - Sale of Masonry Capital Management, LLC
Effective April 1, 2024, the Company sold the membership interests in Masonry Capital Management, LLC to an officer of the Company. Subsequent to the date of sale, the Company will receive an annual revenue-share amount for a period ofsix years. No expenses will be incurred by the Company related to Masonry Capital subsequent to the effective date of sale. The sale of this business line did not meet the requirements for classification of discontinued operations, as the sale did not represent a strategic shift in the Company's operations or plans and will not have a major effect on the Company's future operations or financial results.
Note 28 - Share Repurchase Plan
During the second quarter of 2023, the Board of Directors approved a share repurchase plan of up to 5% of outstanding common stock. Repurchases may be made through open market purchases or in privately negotiated transactions. The actual timing, number, and value of shares repurchased under the plan will be determined by a committee of the Board.
During 2024, a total of 20,350 shares have been repurchased at an average price of $27.42.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.