These consolidated financial statements should be read in connection with the accompanying notes to the consolidated financial statements.
These consolidated financial statements should be read in connection with the accompanying notes to the consolidated financial statements.
These consolidated financial statements should be read in connection with the accompanying notes to the consolidated financial statements.
These consolidated financial statements should be read in connection with the accompanying notes to the consolidated financial statements.
These consolidated financial statements should be read in connection with the accompanying notes to the consolidated financial statements.
These consolidated financial statements should be read in connection with the accompanying notes to the consolidated financial statements.
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
CSB Bancorp, Inc. (the “Company” or “CSB”) was incorporated in 1991 in the State of Ohio, and is a registered bank holding company. The Company’s wholly-owned subsidiaries are The Commercial and Savings Bank of Millersburg, Ohio (the “Bank”) and CSB Investment Services, LLC. The Company, through its subsidiaries, operates in one industry segment, the commercial banking industry.
The Bank, an Ohio-chartered bank organized in 1879, provides financial services through its sixteen Banking Centers located in Holmes, Stark, Tuscarawas and Wayne counties. These communities are the source of a substantial majority of the Bank’s deposit, loan, and trust activities. The majority of the Bank’s income is derived from commercial and retail lending activities, and investments in securities. Its primary deposit products are checking, savings, and term certificate accounts. Its primary lending products are residential real estate, commercial real estate, commercial, and installment loans. Substantially, all loans are secured by specific items of collateral including business assets, consumer assets, and real estate. Commercial loans are expected to be repaid with cash flow from business operations. Real estate loans are secured by both residential and commercial real estate.
Significant accounting policies followed by the Company are presented below:
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
In preparing the Consolidated Financial Statements, in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions affecting the reported amounts of assets and liabilities as of the date of the Consolidated Balance Sheets and reported amounts of revenues and expenses during each reporting period. Actual results could differ from those estimates. The most significant estimates susceptible to change in the near term relate to management’s determination of the allowance for loan losses and the fair value of financial instruments.
PRINCIPLES OF CONSOLIDATION
The Consolidated Financial Statements include the accounts of the Company and its wholly-owned subsidiaries. All significant inter-company balances and transactions have been eliminated in consolidation.
The Bank has a trust department and the assets held by the Bank in fiduciary or agency capacities for its customers are not included in the Consolidated Balance Sheets as such items are not assets of the Bank.
CASH AND CASH EQUIVALENTS
For purposes of the Consolidated Statements of Cash Flows, cash, and cash equivalents include cash on hand and amounts due from banks which mature overnight or within ninety days.
CASH RESERVE REQUIREMENTS
Effective, March 26, 2020, the Federal Reserve reduced reserve requirements to zero for all depository institutions. There were no required federal reserves included in “Cash and due from banks” at December 31, 2021 or December 31, 2020. The required reserves are used to facilitate the implementation of monetary policy by the Federal Reserve System. The required reserves are computed by applying prescribed ratios to the classes of average deposit balances. These are held in the form of vault cash and depository amount held with the Federal Reserve Bank. Federal law prohibits the Company from borrowing from the Bank unless the loans are secured by specific collateral.
DEBT SECURITIES
At the time of purchase all debt securities are evaluated and designated as available-for-sale or held-to-maturity. Securities designated as available-for-sale are carried at fair value with unrealized gains and losses on such securities, net of applicable income taxes, recognized as other comprehensive income or loss. During 2021, approximately $77 million par value US Treasuries and mortgage-backed securities were transferred from available-for-sale to held-to-maturity. Held-to-maturity securities are carried at their fair value on the date of transfer or at amortized cost if security purchases are designated as held-to-maturity. On December 31, 2021, 56% of the total investment portfolio was classified as held-to-maturity. The amortized cost of debt securities is adjusted for the accretion of discounts to maturity and the amortization of premiums to the earlier of a bond’s call date or maturity based on the interest method. Such amortization and accretion is included in interest and dividends on securities.
Gains and losses on sales of securities are accounted for on a trade date basis, using the specific identification method, and are included in noninterest income. Securities are periodically reviewed for other-than-temporary impairment based upon a number of factors, including, but not limited to: the length of time and extent to which the market value has been less than cost, the financial condition of the underlying issuer, the receipt of principal and interest according to the contractual terms, the ability of the issuer to meet contractual obligations, the likelihood of the security’s ability to recover any decline in its market value and management’s intent, and ability to hold the security for a period of time sufficient to allow for a recovery in market value. Among the factors considered in determining management’s intent and ability to hold the security, is a review of the Company’s capital adequacy, interest rate risk position, and liquidity. The assessment of a security’s ability to recover any decline in market value, the ability of the issuer to meet contractual obligations, and management’s intent and ability to hold the security requires considerable judgment. A decline in value considered to be other-than-temporary, is recorded as a loss within noninterest income in the Consolidated Statements of Income.
12
EQUITY SECURITIES
Equity securities are held at fair value. Holding gains and losses are recorded in income. Dividends on equity securities are recognized as income when earned.
RESTRICTED STOCK
Investments in FHLB and Federal Reserve Bank stock are classified as restricted stock, carried at cost, and evaluated for impairment. The Bank is required to maintain an investment in common stock of the FHLB and Federal Reserve Bank because the Bank is a member of the FHLB and the Federal Reserve System.
LOANS
Loans that management has the intent and ability to hold for the foreseeable future, until maturity, or pay-off, generally are stated at their outstanding principal amount, adjusted for charge-offs, the allowance for loan losses, and any deferred loan fees or costs on originated loans. Interest is accrued based upon the daily outstanding principal balance. Loan origination fees and certain direct origination costs are capitalized and recognized as an adjustment of the yield over the life of the related loan.
Interest income is not reported when full repayment is in doubt, typically when the loan is impaired, or payments are past due over 90 days. All interest accrued, but not collected for loans placed on nonaccrual or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
At origination, a determination is made whether a loan will be held in the Bank’s portfolio or is intended for sale in the secondary market. Mortgage loans held for sale are recorded at the lower of the aggregate cost or fair value. Generally, these loans are held for sale for less than three (3) days. The Bank recognizes gains and losses on sales of the loans held for sale when the sale is completed.
ALLOWANCE FOR LOAN LOSSES
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect borrowers’ ability to repay, estimated value of any underlying collateral, and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans experiencing insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial, commercial real estate, construction loans, and troubled debt restructurings by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual residential real estate or consumer loans for impairment disclosures.
OTHER REAL ESTATE OWNED
Other real estate acquired through or in lieu of foreclosure is initially recorded at fair value, less estimated costs to sell, and any loan balance in excess of fair value is charged to the allowance for loan losses. Subsequent valuations are periodically performed and write-downs are included in noninterest expenses, as well as expenses related to maintenance of the properties. Gains or losses upon sale are recorded through noninterest income. Other real estate owned amounted to $0 on December 31, 2021 and 2020, respectively.
PREMISES AND EQUIPMENT
Premises and equipment are stated at cost, less accumulated depreciation and amortization. Land is carried at cost. Depreciation and amortization are determined based on the estimated useful lives of the individual assets (typically 20 to 40 years for buildings and 3 to 10 years for equipment) and is computed using the straight-line method. Leasehold improvements are amortized over the useful life of the asset, or lease term, whichever is shorter. Expenses for maintenance and repairs are charged against income as incurred. Costs of major additions and improvements are capitalized.
13
GOODWILL AND CORE DEPOSIT INTANGIBLE ASSETS
Goodwill is not amortized, but is tested for impairment at least annually in the fourth quarter or more frequently if indicators of impairment are present. The evaluation for impairment involves comparing the current fair value of the reporting unit to the carrying value, including goodwill. If the current fair value of a reporting unit exceeds the carrying value, no additional testing is required, and an impairment loss is not recorded. The Company uses market capitalization and multiples of tangible book value methods to determine the estimated current fair value of its reporting unit. Based on this analysis no impairment was recorded in 2021, 2020 or 2019.
The core deposit intangible assets are assigned useful lives, which are amortized on an accelerated basis over their weighted average lives. There was no remaining core deposit intangible at December 31,2021.
MORTGAGE SERVICING RIGHTS
Mortgage servicing rights (“MSRs”) represent the right to service loans for third party investors. MSRs are recognized at fair value as a separate asset upon the sale of mortgage loans to a third-party investor with the servicing rights retained by the Company. Originated MSRs are recorded at allocated fair value at the time of the sale of the loans to the third-party investor. MSRs are amortized in proportion to and over the estimated period of net servicing income. MSRs are carried at amortized cost, less a valuation allowance for impairment, if any. MSRs are evaluated on a discounted earnings basis to determine the present value of future earnings of the underlying serviced mortgages. All assumptions are reviewed annually, or more frequently if necessary, adjusted to reflect current, and anticipated market conditions.
BANK-OWNED LIFE INSURANCE
The cash surrender value of bank-owned life insurance policies is included as an asset on the Consolidated Balance Sheets and any increases in the cash surrender value are recorded as noninterest income on the Consolidated Statements of Income. In the event of the death of an individual insured under these policies, the Company would receive a death benefit, which would be recorded as noninterest income.
REPURCHASE AGREEMENTS
Substantially all securities sold under repurchase agreements represent amounts advanced by various customers. Securities owned by the Bank are pledged to secure those obligations. Repurchase agreements are not deposits and are not covered by federal deposit insurance.
ADVERTISING COSTS
All advertising costs are expensed as incurred. Advertising expenses amounted to $165 thousand, $165 thousand, and $223 thousand for the years ended 2021, 2020, and 2019, respectively.
FEDERAL INCOME TAXES
The Company and its subsidiaries file a consolidated tax return. Deferred income taxes are provided on temporary differences between financial statement and income tax reporting. Temporary differences are differences between the amounts of assets and liabilities reported for financial statement purposes and their respective tax bases. Deferred tax assets are recognized for temporary differences deductible in future years’ tax returns and for operating loss and tax credit carry forwards. Deferred tax assets are reduced by a valuation allowance if it is deemed more likely than not that some or all of the deferred tax assets will not be realized. Deferred tax liabilities are recognized for temporary differences taxable in future years’ tax returns.
The Bank, domiciled in Ohio, is not currently subject to state and local income taxes.
COMPREHENSIVE INCOME
The Company includes recognized revenue, expenses, gains, and losses in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the Consolidated Balance Sheets, net of tax, these items along with net income are components of comprehensive income.
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, (2) the transferee obtains the right (free of conditions constraining it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
PER SHARE DATA
Earnings per share is computed based on the weighted average number of shares of common stock outstanding during each year. The company currently maintains a simple capital structure, thus, there are no dilutive effects on earnings per share.
14
The weighted average number of common shares outstanding for earnings per share computations was as follows:
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
Weighted average common shares |
|
|
2,980,602 |
|
|
|
2,980,602 |
|
|
|
2,980,602 |
|
Average treasury shares |
|
|
(247,476 |
) |
|
|
(238,252 |
) |
|
|
(238,306 |
) |
Total weighted average common shares outstanding basic and diluted |
|
|
2,733,126 |
|
|
|
2,742,350 |
|
|
|
2,742,296 |
|
Dividends per share are based on the number of shares outstanding at the declaration date.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
ASU 2016-13 - Financial Instruments - Credit Losses. The Update and all subsequent ASU’s that modified Topic 326, requires financial assets be presented at the net amount expected to be collected (i.e. net of expected credit losses), eliminating the probable recognition threshold for credit losses on financial assets measured at amortized cost. The measurement of expected credit losses should be based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We expect the Update will result in an increase in the allowance for credit losses for the estimated life of the financial asset, including an estimate for debt securities. The amount of any increase will be impacted by the portfolio composition and quality at the adoption date, as well as economic conditions and forecasts at that time. A cumulative-effect adjustment to retained earnings is required as of the beginning of the year of adoption. The Company expects to recognize a one-time cumulative effect adjustment to the allowance for loan losses but cannot yet determine the magnitude of any such one-time adjustment or the overall impact of the new guidance on the consolidated financial statements. In November 2019, the FASB deferred the effective date for ASC 326, Financial Instruments – Credit Losses, for smaller reporting companies to fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company qualifies as a smaller reporting company and does not expect to early adopt these ASU’s.
ASU 2017-04 - Simplifying the Test for Goodwill Impairment. The Update, and all subsequent ASU’s, simplifies the goodwill impairment test. Under the new guidance, Step 2 of the goodwill impairment process that requires an entity to determine the implied fair value of its goodwill by assigning fair value to all its assets and liabilities is eliminated. Instead, the entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. The new guidance is effective for annual and interim goodwill tests performed in fiscal years beginning after December 15, 2019. Early adoption is permitted. In November 2019, the FASB deferred the effective date for ASC 350, Intangibles – Goodwill and Other, for smaller reporting companies to fiscal years beginning after December 15, 2022, and interim periods within those fiscal years. This Update is not expected to have a material impact on the Company’s financial statements.
ASU 2020-4 – Reference Rate Reform (Topic 848). This update provides temporary optional expedients and exceptions to the U.S. GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens of the expected market transition from LIBOR and other interbank offered rates to alternative reference rates, such as Secured Overnight Financing Rate. Entities can elect not to apply certain modification accounting requirements to contracts affected by what the guidance calls reference rate reform if certain criteria are met. An entity that makes this election would not have to remeasure the contracts at the modification date or reassess a previous accounting determination. Also, entities can elect various optional expedients allowing them to continue applying hedge accounting for hedging relationships affected by reference rate reform, if certain criteria are met, and can make a one-time election to sell and/or reclassify held-to-maturity debt securities that reference an interest rate affected by reference rate reform. The amendments in this ASU are effective for all entities upon issuance through December 31, 2022. This Update is not expected to have a significant impact on the Company’s financial statements.
RECLASSIFICATION OF COMPARATIVE AMOUNTS
Certain comparative amounts from the prior years have been reclassified to conform to current year classifications. Such classifications had no effect on net income or shareholders’ equity.
15
NOTE 2 – SECURITIES
Securities consisted of the following on December 31:
(Dollars in thousands) |
|
Amortized
Cost |
|
|
Gross
Unrealized
Gains |
|
|
Gross
Unrealized
Losses |
|
|
Fair
Value |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
4,982 |
|
|
$ |
— |
|
|
$ |
(10 |
) |
|
$ |
4,972 |
|
U.S. Government agencies |
|
|
13,999 |
|
|
|
— |
|
|
|
(327 |
) |
|
|
13,672 |
|
Mortgage-backed securities of government agencies |
|
|
78,224 |
|
|
|
393 |
|
|
|
(843 |
) |
|
|
77,774 |
|
Asset-backed securities of government agencies |
|
|
760 |
|
|
|
— |
|
|
|
(7 |
) |
|
|
753 |
|
State and political subdivisions |
|
|
23,189 |
|
|
|
343 |
|
|
|
(201 |
) |
|
|
23,331 |
|
Corporate bonds |
|
|
11,238 |
|
|
|
57 |
|
|
|
(89 |
) |
|
|
11,206 |
|
Total available-for-sale |
|
|
132,392 |
|
|
|
793 |
|
|
|
(1,477 |
) |
|
|
131,708 |
|
Held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
|
12,700 |
|
|
|
32 |
|
|
|
(39 |
) |
|
|
12,693 |
|
Mortgage-backed securities of government agencies |
|
|
159,916 |
|
|
|
504 |
|
|
|
(766 |
) |
|
|
159,654 |
|
State and political subdivisions |
|
|
2,192 |
|
|
|
3 |
|
|
|
(14 |
) |
|
|
2,181 |
|
Total held-to-maturity |
|
|
174,808 |
|
|
|
539 |
|
|
|
(819 |
) |
|
|
174,528 |
|
Equity securities |
|
|
53 |
|
|
|
62 |
|
|
|
— |
|
|
|
115 |
|
Restricted stock |
|
|
4,614 |
|
|
|
— |
|
|
|
— |
|
|
|
4,614 |
|
Total securities |
|
$ |
311,867 |
|
|
$ |
1,394 |
|
|
$ |
(2,296 |
) |
|
$ |
310,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury security |
|
$ |
999 |
|
|
$ |
12 |
|
|
$ |
— |
|
|
$ |
1,011 |
|
U.S. Government agencies |
|
|
13,998 |
|
|
|
8 |
|
|
|
— |
|
|
|
14,006 |
|
Mortgage-backed securities of government agencies |
|
|
138,964 |
|
|
|
1,184 |
|
|
|
(136 |
) |
|
|
140,012 |
|
Asset-backed securities of government agencies |
|
|
848 |
|
|
|
— |
|
|
|
(11 |
) |
|
|
837 |
|
State and political subdivisions |
|
|
23,422 |
|
|
|
544 |
|
|
|
— |
|
|
|
23,966 |
|
Corporate bonds |
|
|
10,841 |
|
|
|
42 |
|
|
|
(277 |
) |
|
|
10,606 |
|
Total available-for-sale |
|
|
189,072 |
|
|
|
1,790 |
|
|
|
(424 |
) |
|
|
190,438 |
|
Held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities of government agencies |
|
|
5,620 |
|
|
|
192 |
|
|
|
(12 |
) |
|
|
5,800 |
|
State and political subdivisions |
|
|
3,425 |
|
|
|
— |
|
|
|
— |
|
|
|
3,425 |
|
Total held-to-maturity |
|
|
9,045 |
|
|
|
192 |
|
|
|
(12 |
) |
|
|
9,225 |
|
Equity securities |
|
|
53 |
|
|
|
34 |
|
|
|
— |
|
|
|
87 |
|
Restricted stock |
|
|
4,614 |
|
|
|
— |
|
|
|
— |
|
|
|
4,614 |
|
Total securities |
|
$ |
202,784 |
|
|
$ |
2,016 |
|
|
$ |
(436 |
) |
|
$ |
204,364 |
|
16
The amortized cost and fair value of debt securities on December 31, 2021, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
(Dollars in thousands) |
|
Amortized
Cost |
|
|
Fair
Value |
|
Available-for-sale |
|
|
|
|
|
|
|
|
Due in one year or less |
|
$ |
602 |
|
|
$ |
605 |
|
Due after one through five years |
|
|
29,583 |
|
|
|
29,589 |
|
Due after five through ten years |
|
|
30,066 |
|
|
|
29,884 |
|
Due after ten years |
|
|
72,141 |
|
|
|
71,630 |
|
Total debt securities available-for-sale |
|
$ |
132,392 |
|
|
$ |
131,708 |
|
|
|
|
|
|
|
|
|
|
Held-to-maturity |
|
|
|
|
|
|
|
|
Due after one through five years |
|
$ |
9,876 |
|
|
$ |
9,837 |
|
Due after five through ten years |
|
|
3,887 |
|
|
|
3,911 |
|
Due after ten years |
|
|
161,045 |
|
|
|
160,780 |
|
Total debt securities held-to-maturity |
|
$ |
174,808 |
|
|
$ |
174,528 |
|
Securities with a carrying value of approximately $103.0 million and $91.0 million were pledged on December 31, 2021 and 2020 respectively, to secure public deposits, as well as other deposits and borrowings as required or permitted by law.
Restricted stock primarily consists of investments in FHLB and Federal Reserve Bank stock. The Bank’s investment in FHLB stock amounted to $4.1 million on December 31, 2021 and 2020, respectively. Federal Reserve Bank stock was $471 thousand on December 31, 2021 and 2020.
There were no proceeds from sales of debt securities for the years ended December 31, 2021, 2020, and 2019. Gains and losses recognized on equity securities on the consolidated statements of income of $28 thousand, $(4) thousand, and $9 thousand, respectively for the years ended December 31, 2021, 2020, and 2019 were unrealized.
17
The following table presents gross unrealized losses, fair value of securities, aggregated by investment category, and length of time individual securities have been in a continuous unrealized loss position, on December 31:
|
|
Less Than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
(Dollars in thousands) |
|
Gross
Unrealized
Losses |
|
|
Fair
Value |
|
|
Gross
Unrealized
Losses |
|
|
Fair
Value |
|
|
Gross
Unrealized
Losses |
|
|
Fair
Value |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
(10 |
) |
|
$ |
4,972 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(10 |
) |
|
$ |
4,972 |
|
U.S. Government agencies |
|
|
(69 |
) |
|
|
2,930 |
|
|
|
(258 |
) |
|
|
10,742 |
|
|
|
(327 |
) |
|
|
13,672 |
|
Mortgage-backed securities of government
agencies |
|
|
(574 |
) |
|
|
43,595 |
|
|
|
(269 |
) |
|
|
12,653 |
|
|
|
(843 |
) |
|
|
56,248 |
|
Asset-backed securities of government
agencies |
|
|
— |
|
|
|
— |
|
|
|
(7 |
) |
|
|
753 |
|
|
|
(7 |
) |
|
|
753 |
|
State and political subdivisions |
|
|
(201 |
) |
|
|
9,646 |
|
|
|
— |
|
|
|
— |
|
|
|
(201 |
) |
|
|
9,646 |
|
Corporate bonds |
|
|
(44 |
) |
|
|
5,710 |
|
|
|
(45 |
) |
|
|
955 |
|
|
|
(89 |
) |
|
|
6,665 |
|
Held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
|
(39 |
) |
|
|
9,837 |
|
|
|
— |
|
|
|
— |
|
|
|
(39 |
) |
|
|
9,837 |
|
Mortgage-backed securities of government
agencies |
|
|
(766 |
) |
|
|
98,906 |
|
|
|
— |
|
|
|
— |
|
|
|
(766 |
) |
|
|
98,906 |
|
State and political subdivisions |
|
|
(14 |
) |
|
|
1,749 |
|
|
|
— |
|
|
|
— |
|
|
|
(14 |
) |
|
|
1,749 |
|
Total temporarily impaired securities |
|
$ |
(1,717 |
) |
|
$ |
177,345 |
|
|
$ |
(579 |
) |
|
$ |
25,103 |
|
|
$ |
(2,296 |
) |
|
$ |
202,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities of government
agencies |
|
$ |
(70 |
) |
|
$ |
10,808 |
|
|
$ |
(66 |
) |
|
$ |
8,974 |
|
|
$ |
(136 |
) |
|
$ |
19,782 |
|
Asset-backed securities of government
agencies |
|
|
— |
|
|
|
— |
|
|
|
(11 |
) |
|
|
837 |
|
|
|
(11 |
) |
|
|
837 |
|
Corporate bonds |
|
|
(32 |
) |
|
|
1,968 |
|
|
|
(245 |
) |
|
|
3,733 |
|
|
|
(277 |
) |
|
|
5,701 |
|
Held-to-maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities of government
agencies |
|
|
(12 |
) |
|
|
1,734 |
|
|
|
— |
|
|
|
— |
|
|
|
(12 |
) |
|
|
1,734 |
|
Total temporarily impaired securities |
|
|
(114 |
) |
|
$ |
14,510 |
|
|
$ |
(322 |
) |
|
$ |
13,544 |
|
|
$ |
(436 |
) |
|
$ |
28,054 |
|
There were 66 securities in an unrealized loss position on December 31, 2021, eleven (11) of which were in a continuous loss position for twelve (12) or more months. At least quarterly, the Company conducts a comprehensive security-level impairment assessment. The assessments are based on the nature of the securities, the extent and duration of the securities, the extent and duration of the loss, and management’s intent to sell or if it is more likely than not that management will be required to sell a security before recovery of its amortized cost basis, which may be maturity. Management believes the Company will fully recover the cost of these securities and it does not intend to sell these securities and likely will not be required to sell them before the anticipated recovery of the remaining amortized cost basis, which may be maturity. As a result, management concluded that these securities were not other-than-temporarily impaired on December 31, 2021.
18
NOTE 3 – LOANS
Loans consisted of the following on December 31:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
Commercial |
|
$ |
123,933 |
|
|
$ |
191,540 |
|
Commercial real estate |
|
|
194,754 |
|
|
|
187,221 |
|
Residential real estate |
|
|
168,247 |
|
|
|
177,155 |
|
Construction & land development |
|
|
46,042 |
|
|
|
36,038 |
|
Consumer |
|
|
16,074 |
|
|
|
17,916 |
|
Total loans before deferred loan (fees) and costs |
|
|
549,050 |
|
|
|
609,870 |
|
Deferred loan (fees) and costs |
|
|
104 |
|
|
|
(711 |
) |
Total loans |
|
$ |
549,154 |
|
|
$ |
609,159 |
|
Loan Origination/Risk Management
The Company has certain lending policies and procedures in place designed to maximize loan income within an acceptable level of risk. Management reviews and the Board of Directors approves these policies and procedures 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 non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
Commercial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand their business. Underwriting standards are designed to promote relationship banking rather than transactional banking. The Company’s management examines current and occasionally projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. However, the cash flows of borrowers may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and generally incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial loans, in addition to those of real estate loans. These loans 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 largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s commercial real estate portfolio are diverse in terms of type. This diversity helps reduce the Company’s exposure to adverse economic events that affect any single industry. Management monitors and evaluates commercial real estate loans based on collateral, geography, and risk grade criteria.
With respect to loans to developers and builders secured by non-owner occupied properties, the Company generally requires the borrower to have had an existing relationship with the Company and have a proven record of success. Construction and land development loans are underwritten utilizing independent appraisal reviews, sensitivity analysis of absorption, lease rates, and financial analysis of developers and property owners. Construction and land development loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction and land development loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property, or permanent financing from the Company. These loans are closely monitored by on-site inspections and are considered to have higher risk than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions, and the availability of long-term financing.
The Company originates consumer loans utilizing a judgmental underwriting process. Policies and procedures are developed and modified, as needed, by management to monitor and manage consumer loan risk. This activity, coupled with relatively small loan amounts spread across many individual borrowers, minimizes risk.
The Company engages an independent loan review vendor that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the Audit Committee. 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.
Paycheck Protection Program
The Coronavirus Aid, Relief, and Economic Security Act, or CARES Act, was signed into law on March 27, 2020 and provided over $2 trillion in economic relief to individuals and businesses impacted by the COVID-19 pandemic. The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new 7(a) loan program called the Paycheck Protection Program (“PPP”). As a qualified SBA lender, the Company was automatically authorized to originate PPP loans. The PPP provides loans to small businesses who have been affected by economic conditions as a result of COVID-19 to provide cash flow assistance to employers who maintain their payroll (including
19
healthcare and certain related expenses), mortgage interest, rent, leases, utilities and interest on existing debt during the COVID-19 emergency. During 2021 and 2020, the Company originated 1,351 PPP loans with principal balances of $128.9 million. The PPP loans are 100% guaranteed by the SBA and are eligible for forgiveness by the SBA to the extent that the proceeds are used to cover eligible payroll costs, interest costs, rent, and utility costs over a period of up to 24 weeks after the loan is made if certain conditions are met regarding employee retention and compensation levels. PPP loans deemed eligible for forgiveness by the SBA will be repaid by the SBA to the Company. As of December 31, 2021, the Company has received $124.3 million in loan forgiveness from the SBA. The remaining $4.6 million of PPP loans are included in the Commercial loan category with no allowance for loan losses allocated.
In accordance with the SBA terms and conditions on these PPP loans, the Company received approximately $5.4 million in fees associated with the processing of these loans. Upon funding of the loans, these fees were deferred and are being amortized over the life of the loan as an adjustment to yield in accordance with FASB ASC 310-20-25-2. During 2021 and 2020, $3.0 million and $2.2 million of these fees were recognized in income, respectively with $170 thousand remaining to be recognized.
Concentrations of Credit
Nearly all the Company’s lending activity occurs within the State of Ohio, including the four counties of Holmes, Stark, Tuscarawas, and Wayne, as well as other markets. The majority of the Company’s loan portfolio consists of commercial and industrial and commercial real estate loans. Credit concentrations, including commitments, as determined using North American Industry Classification Codes (NAICS), to the four largest industries compared to total loans at December 31, 2021, included $52 million, or 9%, of total loans to lessors of non-residential buildings or dwellings; $33 million, or 6%, of total loans to assisted living facilities for the elderly; $28 million, or 5%, of total loans to lessors of other real estate property; and $14 million, or 3%, of total loans to lessors of residential buildings and dwellings. These loans are generally secured by real property and equipment, with repayment expected from operational cash flow. Credit evaluation is based on a review of cash flow coverage of principal, interest payments, and the adequacy of the collateral received.
Allowance for Loan Losses
The following table details activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2021, 2020, and 2019. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
During 2021, the increase in the provision for loan losses for construction and land development loans was primarily related to loans to assisted living facilities that have been affected by the COVID-19 pandemic. The decrease in the provision related to commercial, commercial real estate and residential real estate loans was primarily related to the improvement in economic conditions along with fewer delinquent and nonperforming loans and improvement in adversely classified loans. The provision related to consumer loans increased primarily as a result of the increase in historical losses of loans in this category.
During 2020, the increase in the provision for loan losses for commercial real estate loans was primarily related to businesses affected by the COVID economic shutdown. The provision for losses in the construction and land development category also increased due to effects of the COVID shutdown as well as the increase in volume of loans. The provision related to commercial loans decreased primarily as a result of the decrease in loans graded special mention along with the decrease in historical losses of loans in this category.
During 2019, the increase in the provision for loan losses related to commercial loans was primarily related to loans in the sawmill industry affected by tariffs on trade with China along with an increase in loans in the special mention category. The increase in the provision for commercial real estate loans was primarily related to the $13 million increase in loan volume. The increase in the provision related to consumer loans was due to historical losses of loans in this category. The decrease in the provision related to residential real estate loans was primarily related to the decrease in specific allocation amounts related to three mortgage loans.
20
Summary of Allowance for Loan Losses
(Dollars in thousands) |
|
Commercial |
|
|
Commercial
Real Estate |
|
|
Residential
Real Estate |
|
|
Construction
& Land
Development |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
1,739 |
|
|
$ |
3,469 |
|
|
$ |
1,156 |
|
|
$ |
756 |
|
|
$ |
352 |
|
|
$ |
802 |
|
|
$ |
8,274 |
|
Provision for loan losses |
|
|
(495 |
) |
|
|
(639 |
) |
|
|
(189 |
) |
|
|
624 |
|
|
|
99 |
|
|
|
(55 |
) |
|
|
(655 |
) |
Charge-offs |
|
|
(35 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(95 |
) |
|
|
|
|
|
|
(130 |
) |
Recoveries |
|
|
31 |
|
|
|
8 |
|
|
|
25 |
|
|
|
— |
|
|
|
65 |
|
|
|
|
|
|
|
129 |
|
Net (charge-offs)
recoveries |
|
|
(4 |
) |
|
|
8 |
|
|
|
25 |
|
|
|
— |
|
|
|
(30 |
) |
|
|
|
|
|
|
(1 |
) |
Ending balance |
|
$ |
1,240 |
|
|
$ |
2,838 |
|
|
$ |
992 |
|
|
$ |
1,380 |
|
|
$ |
421 |
|
|
$ |
747 |
|
|
$ |
7,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
2,408 |
|
|
$ |
2,153 |
|
|
$ |
1,152 |
|
|
$ |
203 |
|
|
$ |
481 |
|
|
$ |
620 |
|
|
$ |
7,017 |
|
Provision for loan losses |
|
|
(722 |
) |
|
|
1,413 |
|
|
|
16 |
|
|
|
865 |
|
|
|
(104 |
) |
|
|
182 |
|
|
|
1,650 |
|
Charge-offs |
|
|
(77 |
) |
|
|
(138 |
) |
|
|
(15 |
) |
|
|
(312 |
) |
|
|
(100 |
) |
|
|
|
|
|
|
(642 |
) |
Recoveries |
|
|
130 |
|
|
|
41 |
|
|
|
3 |
|
|
|
— |
|
|
|
75 |
|
|
|
|
|
|
|
249 |
|
Net (charge-offs)
recoveries |
|
|
53 |
|
|
|
(97 |
) |
|
|
(12 |
) |
|
|
(312 |
) |
|
|
(25 |
) |
|
|
— |
|
|
|
(393 |
) |
Ending balance |
|
$ |
1,739 |
|
|
$ |
3,469 |
|
|
$ |
1,156 |
|
|
$ |
756 |
|
|
$ |
352 |
|
|
$ |
802 |
|
|
$ |
8,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
2,178 |
|
|
$ |
1,791 |
|
|
$ |
1,245 |
|
|
$ |
258 |
|
|
$ |
306 |
|
|
$ |
129 |
|
|
$ |
5,907 |
|
Provision for loan losses |
|
|
102 |
|
|
|
361 |
|
|
|
(100 |
) |
|
|
(55 |
) |
|
|
341 |
|
|
|
491 |
|
|
|
1,140 |
|
Charge-offs |
|
|
(47 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(211 |
) |
|
|
|
|
|
|
(258 |
) |
Recoveries |
|
|
175 |
|
|
|
1 |
|
|
|
7 |
|
|
|
— |
|
|
|
45 |
|
|
|
|
|
|
|
228 |
|
Net (charge-offs)
recoveries |
|
|
128 |
|
|
|
1 |
|
|
|
7 |
|
|
|
— |
|
|
|
(166 |
) |
|
|
— |
|
|
|
(30 |
) |
Ending balance |
|
$ |
2,408 |
|
|
$ |
2,153 |
|
|
$ |
1,152 |
|
|
$ |
203 |
|
|
$ |
481 |
|
|
$ |
620 |
|
|
$ |
7,017 |
|
21
The following table presents the balance in the allowance for loan losses and the ending loan balances by portfolio segment and impairment method as of December 31:
(Dollars in thousands) |
|
Commercial |
|
|
Commercial
Real Estate |
|
|
Residential
Real Estate |
|
|
Construction
& Land
Development |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance balances
attributable to loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for
impairment |
|
$ |
208 |
|
|
$ |
9 |
|
|
$ |
2 |
|
|
$ |
— |
|
|
|
3 |
|
|
$ |
— |
|
|
$ |
222 |
|
Collectively evaluated for
impairment |
|
|
1,032 |
|
|
|
2,829 |
|
|
|
990 |
|
|
|
1,380 |
|
|
|
418 |
|
|
|
747 |
|
|
|
7,396 |
|
Total ending allowance
balance |
|
$ |
1,240 |
|
|
$ |
2,838 |
|
|
$ |
992 |
|
|
$ |
1,380 |
|
|
$ |
421 |
|
|
$ |
747 |
|
|
$ |
7,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually
evaluated for
impairment |
|
$ |
342 |
|
|
$ |
291 |
|
|
$ |
856 |
|
|
$ |
329 |
|
|
$ |
137 |
|
|
|
|
|
|
$ |
1,955 |
|
Loans collectively
evaluated for
impairment |
|
|
123,591 |
|
|
|
194,463 |
|
|
|
167,391 |
|
|
|
45,713 |
|
|
|
15,937 |
|
|
|
|
|
|
|
547,095 |
|
Total ending loans balance |
|
$ |
123,933 |
|
|
$ |
194,754 |
|
|
$ |
168,247 |
|
|
$ |
46,042 |
|
|
$ |
16,074 |
|
|
|
|
|
|
$ |
549,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance balances
attributable to loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for
impairment |
|
$ |
4 |
|
|
$ |
20 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
|
5 |
|
|
$ |
— |
|
|
$ |
30 |
|
Collectively evaluated for
impairment |
|
|
1,735 |
|
|
|
3,449 |
|
|
|
1,155 |
|
|
|
756 |
|
|
|
347 |
|
|
|
802 |
|
|
|
8,244 |
|
Total ending allowance
balance |
|
$ |
1,739 |
|
|
$ |
3,469 |
|
|
$ |
1,156 |
|
|
$ |
756 |
|
|
$ |
352 |
|
|
$ |
802 |
|
|
$ |
8,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually
evaluated for
impairment |
|
$ |
2,560 |
|
|
$ |
2,875 |
|
|
$ |
756 |
|
|
$ |
— |
|
|
$ |
141 |
|
|
|
|
|
|
$ |
6,332 |
|
Loans collectively
evaluated for
impairment |
|
|
188,980 |
|
|
|
184,346 |
|
|
|
176,399 |
|
|
|
36,038 |
|
|
|
17,775 |
|
|
|
|
|
|
|
603,538 |
|
Total ending loans balance |
|
$ |
191,540 |
|
|
$ |
187,221 |
|
|
$ |
177,155 |
|
|
$ |
36,038 |
|
|
$ |
17,916 |
|
|
|
|
|
|
$ |
609,870 |
|
22
The following table presents loans individually evaluated for impairment by class of loans as of December 31:
(Dollars in thousands) |
|
Unpaid
Principal
Balance |
|
|
Recorded
Investment
With No
Allowance |
|
|
Recorded
Investment
With
Allowance |
|
|
Total
Recorded
Investment 1 |
|
|
Related
Allowance |
|
|
Average
Recorded
Investment |
|
|
Interest
Income
Recognized |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
354 |
|
|
$ |
134 |
|
|
$ |
208 |
|
|
$ |
342 |
|
|
$ |
208 |
|
|
$ |
1,397 |
|
|
$ |
23 |
|
Commercial real estate |
|
|
433 |
|
|
|
233 |
|
|
|
59 |
|
|
|
292 |
|
|
|
9 |
|
|
|
1,945 |
|
|
|
85 |
|
Residential real estate |
|
|
925 |
|
|
|
571 |
|
|
|
291 |
|
|
|
862 |
|
|
|
2 |
|
|
|
826 |
|
|
|
31 |
|
Construction & land development |
|
|
646 |
|
|
|
330 |
|
|
|
— |
|
|
|
330 |
|
|
|
— |
|
|
|
330 |
|
|
|
— |
|
Consumer |
|
|
141 |
|
|
|
23 |
|
|
|
119 |
|
|
|
142 |
|
|
|
3 |
|
|
|
132 |
|
|
|
8 |
|
Total impaired loans |
|
$ |
2,499 |
|
|
$ |
1,291 |
|
|
$ |
677 |
|
|
$ |
1,968 |
|
|
$ |
222 |
|
|
$ |
4,630 |
|
|
$ |
147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
2,604 |
|
|
$ |
1,965 |
|
|
$ |
597 |
|
|
$ |
2,562 |
|
|
$ |
4 |
|
|
$ |
2,305 |
|
|
$ |
66 |
|
Commercial real estate |
|
|
3,755 |
|
|
|
2,673 |
|
|
|
211 |
|
|
|
2,884 |
|
|
|
20 |
|
|
|
2,569 |
|
|
|
13 |
|
Residential real estate |
|
|
923 |
|
|
|
513 |
|
|
|
247 |
|
|
|
760 |
|
|
|
1 |
|
|
|
782 |
|
|
|
33 |
|
Consumer |
|
|
143 |
|
|
|
— |
|
|
|
146 |
|
|
|
146 |
|
|
|
5 |
|
|
|
114 |
|
|
|
7 |
|
Total impaired loans |
|
$ |
7,425 |
|
|
$ |
5,151 |
|
|
$ |
1,201 |
|
|
$ |
6,352 |
|
|
$ |
30 |
|
|
$ |
5,770 |
|
|
$ |
119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
2,982 |
|
|
$ |
2,541 |
|
|
$ |
16 |
|
|
$ |
2,557 |
|
|
$ |
16 |
|
|
$ |
2,054 |
|
|
$ |
68 |
|
Commercial real estate |
|
|
2,952 |
|
|
|
2,471 |
|
|
|
176 |
|
|
|
2,647 |
|
|
|
17 |
|
|
|
2,517 |
|
|
|
11 |
|
Residential real estate |
|
|
1,024 |
|
|
|
457 |
|
|
|
396 |
|
|
|
853 |
|
|
|
1 |
|
|
|
1,093 |
|
|
|
54 |
|
Consumer |
|
|
14 |
|
|
|
14 |
|
|
|
— |
|
|
|
14 |
|
|
|
— |
|
|
|
12 |
|
|
|
1 |
|
Total impaired loans |
|
$ |
6,972 |
|
|
$ |
5,483 |
|
|
$ |
588 |
|
|
$ |
6,071 |
|
|
$ |
34 |
|
|
$ |
5,676 |
|
|
$ |
134 |
|
1 Includes principal, accrued interest, unearned fees, and origination costs.
The following table presents the aging of accruing past due and nonaccrual loans by class of loans as of December 31:
|
|
|
|
|
|
Accruing Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
Current |
|
|
30-59
Days
Past Due |
|
|
60-89
Days
Past Due |
|
|
90 Days +
Past Due |
|
|
Nonaccrual |
|
|
Total Past
Due and
Nonaccrual |
|
|
Total
Loans |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
123,698 |
|
|
$ |
5 |
|
|
$ |
17 |
|
|
$ |
5 |
|
|
$ |
208 |
|
|
$ |
235 |
|
|
$ |
123,933 |
|
Commercial real estate |
|
|
194,615 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
139 |
|
|
|
139 |
|
|
|
194,754 |
|
Residential real estate |
|
|
167,689 |
|
|
|
191 |
|
|
|
— |
|
|
|
— |
|
|
|
367 |
|
|
|
558 |
|
|
|
168,247 |
|
Construction & land development |
|
|
45,713 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
329 |
|
|
|
329 |
|
|
|
46,042 |
|
Consumer |
|
|
15,863 |
|
|
|
171 |
|
|
|
— |
|
|
|
— |
|
|
|
40 |
|
|
|
211 |
|
|
|
16,074 |
|
Total loans |
|
$ |
547,578 |
|
|
$ |
367 |
|
|
$ |
17 |
|
|
$ |
5 |
|
|
$ |
1,083 |
|
|
$ |
1,472 |
|
|
$ |
549,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
190,264 |
|
|
$ |
51 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,225 |
|
|
$ |
1,276 |
|
|
$ |
191,540 |
|
Commercial real estate |
|
|
185,005 |
|
|
|
11 |
|
|
|
— |
|
|
|
— |
|
|
|
2,205 |
|
|
|
2,216 |
|
|
|
187,221 |
|
Residential real estate |
|
|
175,812 |
|
|
|
606 |
|
|
|
— |
|
|
|
49 |
|
|
|
688 |
|
|
|
1,343 |
|
|
|
177,155 |
|
Construction & land development |
|
|
35,721 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
317 |
|
|
|
317 |
|
|
|
36,038 |
|
Consumer |
|
|
17,713 |
|
|
|
168 |
|
|
|
22 |
|
|
|
— |
|
|
|
13 |
|
|
|
203 |
|
|
|
17,916 |
|
Total loans |
|
$ |
604,515 |
|
|
$ |
836 |
|
|
$ |
22 |
|
|
$ |
49 |
|
|
$ |
4,448 |
|
|
$ |
5,355 |
|
|
$ |
609,870 |
|
CARES Act Loan Modifications
The Company offered loan modifications to customers under the COVID-19 loan modification program. Loan modifications consisted of three (3) to four (4) months deferral of principal and interest payments, and extension of maturity date. During 2021, there were five loans
23
totaling $1.1 million, granted modifications under this program. During 2020, there were 197 loans granted modifications totaling $64.9 million. As of December 31, 2021 there was one modified loan for $125 thousand in nonaccrual status and one loan for $148 thousand that was 30 days past due. All remaining loans provided modifications were performing in accordance with their terms as of December 31, 2021. In accordance with the CARES Act, these loans are not required to be evaluated as TDR’s.
Troubled Debt Restructurings
The Company had troubled debt restructurings (“TDRs”) of $1.3 million as of December 31, 2021, with $14 thousand of specific reserves allocated to customers whose loan terms have been modified in TDRs. On December 31, 2021, $1.2 million of the loans classified as TDRs were performing in accordance with their modified terms. The remaining $98 thousand were classified as nonaccrual. On December 31, 2020, the Company had TDRs of $2.8 million, with $30 thousand of specific reserves allocated.
Loan modifications considered TDRs completed during the year ended December 31 were as follows:
(Dollars in thousands) |
|
Number Of
Loans Restructured |
|
|
Pre-Modification
Recorded Investment |
|
|
Post-Modification
Recorded Investment |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
4 |
|
|
$ |
960 |
|
|
$ |
960 |
|
Commercial Real Estate |
|
|
2 |
|
|
|
1,686 |
|
|
|
1,686 |
|
Residential Real Estate |
|
|
1 |
|
|
|
159 |
|
|
|
159 |
|
Consumer |
|
|
1 |
|
|
|
13 |
|
|
|
13 |
|
Total restructured loans |
|
|
8 |
|
|
$ |
2,818 |
|
|
$ |
2,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
6 |
|
|
$ |
648 |
|
|
$ |
648 |
|
Commercial Real Estate |
|
|
2 |
|
|
|
177 |
|
|
|
177 |
|
Residential Real Estate |
|
|
2 |
|
|
|
189 |
|
|
|
189 |
|
Consumer |
|
|
6 |
|
|
|
146 |
|
|
|
146 |
|
Total restructured loans |
|
|
16 |
|
|
$ |
1,160 |
|
|
$ |
1,160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
1 |
|
|
$ |
17 |
|
|
$ |
17 |
|
Total restructured loans |
|
|
1 |
|
|
$ |
17 |
|
|
$ |
17 |
|
The loans restructured were modified by changing the monthly payment to interest only and extending the maturity dates. No principal reductions were made. There was one loan in the amount of $200 thousand restructured in 2018 that has subsequently defaulted in 2019.
Real Estate Loans in Foreclosure
There was no other real estate owned on December 31, 2021, or 2020, respectively. There were no mortgage loans in the process of foreclosure on December 31, 2021, and $21 thousand on December 31, 2020.
Credit Quality Indicators
The Company categorizes commercial and commercial real estate loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes commercial and commercial real estate loans individually by classifying the loans as to credit risk. This analysis includes commercial loans with an outstanding balance greater than $500 thousand. This analysis is performed on an annual basis.
The Company uses the following definitions for risk ratings:
Pass. Loans classified as pass (Cash Secured, Exceptional, Acceptable, Monitor or Pass Watch) may exhibit a wide array of characteristics but at a minimum represent an acceptable risk to the Bank. Borrowers in this rating may have leveraged but acceptable balance sheet positions, satisfactory asset quality, stable to favorable sales and earnings trends, acceptable liquidity, and adequate cash flow. Loans are considered fully collectible and require an average amount of administration. While generally adhering to credit policy, these loans may exhibit occasional exceptions that do not result in undue risk to the Bank. Borrowers are generally capable of absorbing setbacks, financial and otherwise, without the threat of failure.
Special Mention. Loans classified as special mention have a material weakness deserving of management’s close attention. If left uncorrected, these weaknesses may result in deterioration of the repayment prospects for the loan or of the Bank’s credit position at some future date.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses jeopardizing the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
24
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, values, highly questionable, and improbable.
Loans not meeting the criteria above that are analyzed individually as part of the above-described process are considered to be pass rated loans. Loans listed as not rated are either less than $500 thousand or are included in groups of homogeneous loans. Based on the most recent analysis performed, the risk category of loans by class was as follows on December 31:
(Dollars in thousands) |
|
Pass |
|
|
Special
Mention |
|
|
Substandard |
|
|
Doubtful |
|
|
Not
Rated |
|
|
Total |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
114,608 |
|
|
$ |
5,959 |
|
|
$ |
2,203 |
|
|
$ |
— |
|
|
$ |
1,163 |
|
|
$ |
123,933 |
|
Commercial real estate |
|
|
176,547 |
|
|
|
7,313 |
|
|
|
10,186 |
|
|
|
— |
|
|
|
708 |
|
|
|
194,754 |
|
Construction & land development |
|
|
33,205 |
|
|
|
5,439 |
|
|
|
329 |
|
|
|
— |
|
|
|
7,069 |
|
|
|
46,042 |
|
Total |
|
$ |
324,360 |
|
|
$ |
18,711 |
|
|
$ |
12,718 |
|
|
$ |
— |
|
|
$ |
8,940 |
|
|
$ |
364,729 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
177,620 |
|
|
$ |
2,352 |
|
|
$ |
9,644 |
|
|
$ |
— |
|
|
$ |
1,924 |
|
|
$ |
191,540 |
|
Commercial real estate |
|
|
161,091 |
|
|
|
2,545 |
|
|
|
21,812 |
|
|
|
— |
|
|
|
1,773 |
|
|
|
187,221 |
|
Construction & land development |
|
|
29,182 |
|
|
|
— |
|
|
|
— |
|
|
|
317 |
|
|
|
6,539 |
|
|
|
36,038 |
|
Total |
|
$ |
367,893 |
|
|
$ |
4,897 |
|
|
$ |
31,456 |
|
|
$ |
317 |
|
|
$ |
10,236 |
|
|
$ |
414,799 |
|
Management monitors the credit quality of residential real estate and consumer loans as homogenous groups. These loans are evaluated based on delinquency status and included in the past due table in this section. Nonperforming loans include loans past due 90 days and greater and loans on nonaccrual of interest status.
Mortgage Servicing Rights
For the years ended December 31, 2021, and 2020, the Company had outstanding MSRs of $604 thousand and $488 thousand, respectively. No valuation allowance was recorded on December 31, 2021, or 2020, as the fair value of the MSRs exceeded their carrying value. On December 31, 2021, the Company had $133.8 million residential mortgage loans with servicing retained as compared to $107.1 million with servicing retained on December 31, 2020.
Total loans serviced for others approximated $142.1 million and $117.5 million on December 31, 2021, and 2020, respectively.
NOTE 4 – PREMISES AND EQUIPMENT
Premises and equipment consisted of the following on December 31:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
Land and improvements |
|
$ |
2,550 |
|
|
$ |
2,550 |
|
Buildings and improvements |
|
|
14,420 |
|
|
|
12,664 |
|
Furniture and equipment |
|
|
6,621 |
|
|
|
6,499 |
|
Leasehold improvements |
|
|
329 |
|
|
|
329 |
|
|
|
|
23,920 |
|
|
|
22,042 |
|
Accumulated depreciation |
|
|
10,054 |
|
|
|
9,409 |
|
Premises and equipment, net |
|
$ |
13,866 |
|
|
$ |
12,633 |
|
Depreciation expense amounted to $753 thousand, $704 thousand, and $562 thousand for the years ended December 31, 2021, 2020, and 2019, respectively.
NOTE 5 – LEASES
Operating leases in which the Company is the lessee are recorded as operating lease Right of Use (“ROU”) assets and operating lease liabilities, included in other assets and other liabilities, respectively, on the consolidated balance sheets. The Company does not currently have any finance leases. Operating lease ROU assets represent the right to use an underlying asset during the lease term and operating lease liabilities represent the obligation to make lease payments arising from the lease. The Company elected to adopt the transition method, which uses a modified retrospective transition approach. ROU assets and operating lease liabilities are recognized as of the date of adoption based on the present value of the remaining lease payments using a discount rate that represents the Company’s incremental borrowing rate at the date of initial application.
25
Operating lease expense, which is comprised of amortization of the ROU asset and the implicit interest accreted on the operating lease liability, is recognized on a straight-line basis over the lease term and is recorded in occupancy and equipment expense in the consolidated statements of income and other comprehensive income. The leases relate to bank branches with remaining lease terms of generally 3 to 5 years. Certain lease arrangements contain extension options which are typically 5 years at the then fair market rental rates. As these extension options are generally considered reasonably certain of exercise, they are included in the lease term.
As of December 31, 2021, operating lease ROU assets were $409 thousand, and liabilities were $400 thousand. For the years ended December 31, 2021, 2020, and 2019, CSB recognized $105 thousand, $105 thousand, and $71 thousand in operating lease cost respectively.
The following table summarizes other information related to our operating leases:
December 31, 2021 |
|
|
|
|
|
Weighted-average remaining lease term - operating leases in years |
|
|
4.2 |
|
|
Weighted-average discount rate - operating leases |
|
|
3.15 |
|
% |
The following table presents aggregate lease maturities and obligations as of December 31, 2021:
(Dollars in thousands) |
|
|
|
|
December 31, 2021 |
|
|
|
|
2022 |
|
|
96 |
|
2023 |
|
|
105 |
|
2024 |
|
|
105 |
|
2025 |
|
|
74 |
|
2026 |
|
|
46 |
|
2027 and thereafter |
|
|
6 |
|
Total lease payments |
|
|
432 |
|
Less: interest |
|
|
32 |
|
Present value of lease liabilities |
|
$ |
400 |
|
NOTE 6 – CORE DEPOSIT INTANGIBLE ASSETS
Core Deposit Intangible
No additional core deposit intangible was recorded in 2021, 2020, or 2019. The core deposit intangible asset will be amortized over an estimated life of ten years. Amortization expense related to the core deposit intangible asset totaled $44 thousand, $60 thousand, and $63 thousand in 2021, 2020, and 2019, respectively. The following table shows the core deposit intangible and the related accumulated amortization as of December 31:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
|
2019 |
|
Gross carrying amount |
|
$ |
1,251 |
|
|
$ |
1,251 |
|
|
$ |
1,251 |
|
Accumulated amortization |
|
|
(1,251 |
) |
|
|
(1,207 |
) |
|
|
(1,147 |
) |
Net carrying amount |
|
$ |
— |
|
|
$ |
44 |
|
|
$ |
104 |
|
NOTE 7 – INTEREST-BEARING DEPOSITS
Interest-bearing deposits on December 31 were as follows:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
Demand |
|
$ |
242,387 |
|
|
$ |
243,467 |
|
Savings |
|
|
304,639 |
|
|
|
252,712 |
|
Time deposits: |
|
|
|
|
|
|
|
|
In excess of $250,000 |
|
|
26,213 |
|
|
|
23,378 |
|
Other |
|
|
95,162 |
|
|
|
99,954 |
|
Total interest-bearing deposits |
|
$ |
668,401 |
|
|
$ |
619,511 |
|
26
On December 31, 2021, stated maturities of time deposits were as follows:
(Dollars in thousands) |
|
|
|
|
2022 |
|
$ |
79,518 |
|
2023 |
|
|
27,975 |
|
2024 |
|
|
7,621 |
|
2025 |
|
|
3,873 |
|
2026 |
|
|
2,388 |
|
Total |
|
$ |
121,375 |
|
NOTE 8 – BORROWINGS
Short-term borrowings
Short-term borrowings include overnight repurchase agreements, federal funds purchased, and short-term advances through the FHLB. The outstanding balances and related information for short-term borrowings are summarized as follows:
(Dollars in thousands) |
|
2021 |
|
|
|
2020 |
|
|
Balance at year-end |
|
$ |
36,530 |
|
|
|
$ |
37,215 |
|
|
Average balance outstanding |
|
|
38,680 |
|
|
|
|
43,017 |
|
|
Maximum month-end balance |
|
|
39,665 |
|
|
|
|
48,865 |
|
|
Weighted-average rate at year-end |
|
|
0.12 |
|
% |
|
|
0.14 |
|
% |
Weighted-average rate during the year |
|
|
0.14 |
|
|
|
|
0.21 |
|
|
Average balances outstanding during the year represent daily average balances; average interest rates represent interest expenses divided by the related average balances.
The following table provides additional detail regarding the collateral pledged to secure repurchase agreements accounted for as secured borrowings:
|
|
Remaining Contractual Maturity
Overnight and Continuous |
|
(Dollars in thousands) |
|
December 31,
2021 |
|
|
December 31,
2020 |
|
Securities of U.S. Government agencies and mortgage-backed securities of
government agencies pledged, fair value |
|
$ |
36,737 |
|
|
$ |
37,393 |
|
Repurchase agreements |
|
|
36,530 |
|
|
|
37,215 |
|
Other borrowings
The following table sets forth information concerning other borrowings:
|
|
Maturity Range |
|
Weighted
Average
Interest |
|
|
Stated Interest
Rate Range |
|
|
At December 31, |
|
(Dollars in thousands) |
|
From |
|
To |
|
Rate |
|
|
From |
|
|
To |
|
|
2021 |
|
|
2020 |
|
Fixed-rate amortizing |
|
4/1/24 |
|
6/1/37 |
|
|
1.92 |
% |
|
|
1.16 |
% |
|
|
2.01 |
% |
|
$ |
3,407 |
|
|
$ |
4,664 |
|
27
Maturities of other borrowings on December 31, 2021, are summarized as follows for the years ended December 31:
(Dollars in thousands) |
|
Amount |
|
|
Weighted
Average
Rate |
|
|
2022 |
|
|
946 |
|
|
|
1.86 |
|
% |
2023 |
|
|
707 |
|
|
|
1.87 |
|
|
2024 |
|
|
488 |
|
|
|
1.94 |
|
|
2025 |
|
|
349 |
|
|
|
1.98 |
|
|
2026 |
|
|
262 |
|
|
|
1.98 |
|
|
2027 and beyond |
|
|
655 |
|
|
|
1.99 |
|
|
|
|
$ |
3,407 |
|
|
|
1.92 |
|
% |
Monthly principal and interest payments, as well as 10% – 20% principal curtailments on the borrowings’ anniversary dates are due on the fixed-rate amortizing borrowings. FHLB borrowings are secured by a blanket collateral agreement. On December 31, 2021, the Company had the capacity to borrow an additional $107.1 million from the FHLB.
NOTE 9 – INCOME TAXES
Income tax expense (benefit) was as follows:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
|
2019 |
|
Current |
|
$ |
2,698 |
|
|
$ |
2,564 |
|
|
$ |
2,438 |
|
Deferred |
|
|
(131 |
) |
|
|
(36 |
) |
|
|
66 |
|
Total income tax provision |
|
$ |
2,567 |
|
|
$ |
2,528 |
|
|
$ |
2,504 |
|
Effective tax rates differ from the federal statutory rate of 21% for 2021, 2020, and 2019 applied to income before taxes due to the following:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
|
2019 |
|
Expected provision using statutory federal income tax rate |
|
$ |
2,815 |
|
|
$ |
2,750 |
|
|
$ |
2,713 |
|
Effect of bond and loan tax-exempt income |
|
|
(121 |
) |
|
|
(117 |
) |
|
|
(124 |
) |
Bank owned life insurance income |
|
|
(130 |
) |
|
|
(110 |
) |
|
|
(94 |
) |
Other |
|
|
3 |
|
|
|
5 |
|
|
|
9 |
|
Total income tax provision |
|
$ |
2,567 |
|
|
$ |
2,528 |
|
|
$ |
2,504 |
|
The tax effects of temporary differences that give rise to deferred tax assets and deferred tax liabilities on December 31 were as follows:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
Allowance for loan losses |
|
$ |
1,698 |
|
|
$ |
1,835 |
|
Unrealized loss on securities |
|
$ |
565 |
|
|
$ |
— |
|
Other |
|
|
50 |
|
|
|
22 |
|
Deferred tax assets |
|
|
2,313 |
|
|
|
1,857 |
|
Premises and equipment |
|
|
(683 |
) |
|
|
(564 |
) |
Federal Home Loan Bank stock dividends |
|
|
(376 |
) |
|
|
(376 |
) |
Deferred loan fees |
|
|
(267 |
) |
|
|
(282 |
) |
Prepaid expenses |
|
|
(157 |
) |
|
|
(114 |
) |
Unrealized gain on securities |
|
|
— |
|
|
|
(262 |
) |
Other |
|
|
(505 |
) |
|
|
(412 |
) |
Deferred tax liabilities |
|
|
(1,988 |
) |
|
|
(2,010 |
) |
Net deferred tax asset (liability) |
|
$ |
325 |
|
|
$ |
(153 |
) |
28
There is currently no liability for uncertain tax positions and no known unrecognized tax benefits. The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in the provision for income taxes in the Consolidated Statements of Income. With few exceptions, the Company is no longer subject to U.S. federal, state, or local income tax examinations by tax authorities for years prior to 2018.
NOTE 10 – EMPLOYEE BENEFITS
The Company sponsors a contributory 401(k) profit-sharing plan (the “Plan”) covering substantially all employees who meet certain age and service requirements. The Plan permits investment in the Company’s common stock subject to various limitations and provides for discretionary profit sharing and matching contributions. The discretionary profit-sharing contribution is determined annually by the Board of Directors and amounted to 3% in 2021, 2020, and 2019 of each eligible participant’s compensation. Beginning in 2018, the Plan provided for a 100% Company match up to a maximum of 4% of eligible compensation. The Company auto enrolls all eligible new hires into the Plan. Expense under the Plan amounted to approximately $615 thousand, $655 thousand, and $679 thousand for 2021, 2020, and 2019, respectively.
The Company sponsors a non-qualified deferred compensation plan covering eligible officers. Expense under the plan amounted to $0.6 thousand and $0.1 thousand in 2021 and 2020, respectively.
NOTE 11 – FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
The Bank is 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 are primarily loan commitments to extend credit and letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amounts recognized in the Consolidated Balance Sheets. The contract amount of these instruments reflects the extent of involvement the Bank has in these financial instruments. The Bank’s exposure to credit loss in the event of the nonperformance by the other party to the financial instruments for loan commitments to extend credit and letters of credit is represented by the contractual amounts of these instruments. The Bank uses the same credit policies in making loan commitments as it does for on-balance sheet loans.
The following financial instruments whose contract amount represents credit risk were outstanding on December 31:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
Commitments to extend credit |
|
$ |
246,838 |
|
|
$ |
227,532 |
|
Letters of credit |
|
|
964 |
|
|
|
700 |
|
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. Consumer commitments generally have fixed expiration dates and commercial commitments are generally due on demand and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral, obtained if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the customer. Collateral held varies but may include residential real estate, accounts receivable, recognized inventory, property, plant and equipment, and income-producing commercial properties.
Letters of credit are written conditional commitments issued by the Company to guarantee the performance of a customer to a third party and are reviewed for renewal at expiration. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. The Company requires collateral supporting these commitments when deemed appropriate.
The Company had a reserve for unfunded loan commitments of $128 thousand as of December 31, 2021 and $25 thousand as of December 31, 2020.
NOTE 12 – RELATED-PARTY TRANSACTIONS
In the ordinary course of business, loans are made by the Bank to executive officers, directors, their immediate family members, and their related business interests consistent with Federal Reserve Regulation O and GAAP definition of related parties.
The following is an analysis of activity of related-party loans for the years ended December 31:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
Balance at beginning of year |
|
$ |
84 |
|
|
$ |
873 |
|
New loans and advances |
|
|
11 |
|
|
|
31 |
|
Repayments, including loans sold |
|
|
49 |
|
|
|
769 |
|
Changes in related parties 1 |
|
|
— |
|
|
|
(51 |
) |
Balance at end of year |
|
$ |
46 |
|
|
$ |
84 |
|
29
1 The adjustments made in 2020 relate to the retirement of a director.
Deposits from executive officers, directors, their immediate family members, and their related business interests on December 31, 2021, and 2020 were approximately $6.2 million and $7.5 million.
NOTE 13 – REGULATORY MATTERS
The Company (on a consolidated basis) and Bank are subject to various regulatory capital requirements administered by the federal and state 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 Company’s and Bank’s financial performance. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Bank must meet specific capital guidelines involving quantitative measures of the assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios (set forth in the following table) of Total capital, Tier 1 capital and Common equity tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to average assets (as defined). Management believes as of December 31, 2021 and 2020, the Company and Bank met or exceeded all capital adequacy requirements to which they are subject.
As of December 31, 2021, the most recent notification from federal and state banking agencies categorized the Bank as “well capitalized” under the regulatory framework for prompt corrective action. To be categorized as “well capitalized” an institution must maintain minimum Total risk-based, Tier 1 risk-based, Common equity Tier 1, and Tier 1 leverage ratios as set forth in the following tables. There are no known conditions or events since that notification that Management believes have changed the Bank’s category.
30
The actual capital amounts and ratios of the Company and Bank as of December 31 are presented in the following tables:
|
|
Actual |
|
|
|
Minimum
Required For
Capital Adequacy
Purposes |
|
|
|
Minimum Required
To Be Well Capitalized
Under Prompt
Corrective Action |
|
|
(Dollars in thousands) |
|
Amount |
|
|
Ratio |
|
|
|
Amount |
|
|
Ratio |
|
|
|
Amount |
|
|
Ratio |
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
101,999 |
|
|
|
17.5 |
|
% |
|
$ |
46,615 |
|
|
|
8.0 |
|
% |
|
$ |
58,268 |
|
|
|
10.0 |
|
% |
Bank |
|
|
100,547 |
|
|
|
17.3 |
|
|
|
|
46,599 |
|
|
|
8.0 |
|
|
|
|
58,248 |
|
|
|
10.0 |
|
|
Tier 1 capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
94,712 |
|
|
|
16.3 |
|
|
|
|
34,961 |
|
|
|
6.0 |
|
|
|
|
46,615 |
|
|
|
8.0 |
|
|
Bank |
|
|
93,260 |
|
|
|
16.0 |
|
|
|
|
34,949 |
|
|
|
6.0 |
|
|
|
|
46,599 |
|
|
|
8.0 |
|
|
Common equity tier 1 capital to
risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
94,712 |
|
|
|
16.3 |
|
|
|
|
26,221 |
|
|
|
4.5 |
|
|
|
|
37,875 |
|
|
|
6.5 |
|
|
Bank |
|
|
93,260 |
|
|
|
16.0 |
|
|
|
|
26,212 |
|
|
|
4.5 |
|
|
|
|
37,861 |
|
|
|
6.5 |
|
|
Tier 1 leverage ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
94,712 |
|
|
|
8.3 |
|
|
|
|
45,441 |
|
|
|
4.0 |
|
|
|
|
56,801 |
|
|
|
5.0 |
|
|
Bank |
|
|
93,260 |
|
|
|
8.2 |
|
|
|
|
45,433 |
|
|
|
4.0 |
|
|
|
|
56,791 |
|
|
|
5.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
95,149 |
|
|
|
16.9 |
|
% |
|
$ |
44,969 |
|
|
|
8.0 |
|
% |
|
$ |
56,211 |
|
|
|
10.0 |
|
% |
Bank |
|
|
93,333 |
|
|
|
16.6 |
|
|
|
|
44,954 |
|
|
|
8.0 |
|
|
|
|
56,193 |
|
|
|
10.0 |
|
|
Tier 1 capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
88,101 |
|
|
|
15.7 |
|
|
|
|
33,727 |
|
|
|
6.0 |
|
|
|
|
44,969 |
|
|
|
8.0 |
|
|
Bank |
|
|
86,285 |
|
|
|
15.4 |
|
|
|
|
33,716 |
|
|
|
6.0 |
|
|
|
|
44,954 |
|
|
|
8.0 |
|
|
Common equity tier 1 capital to
risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
88,101 |
|
|
|
15.7 |
|
|
|
|
25,295 |
|
|
|
4.5 |
|
|
|
|
36,537 |
|
|
|
6.5 |
|
|
Bank |
|
|
86,285 |
|
|
|
15.4 |
|
|
|
|
25,287 |
|
|
|
4.5 |
|
|
|
|
36,526 |
|
|
|
6.5 |
|
|
Tier 1 leverage ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
88,101 |
|
|
|
8.7 |
|
|
|
|
40,518 |
|
|
|
4.0 |
|
|
|
|
50,647 |
|
|
|
5.0 |
|
|
Bank |
|
|
86,285 |
|
|
|
8.5 |
|
|
|
|
40,511 |
|
|
|
4.0 |
|
|
|
|
50,638 |
|
|
|
5.0 |
|
|
The Company’s primary source of funds with which to pay dividends, are dividends received from the Bank. The payment of dividends by the Bank to the Company is subject to restrictions by its regulatory agencies. These restrictions generally limit dividends to current year net income and prior two-years’ net retained earnings. Also, dividends may not reduce capital levels below the minimum regulatory requirements disclosed in the prior table. Under these provisions, on January 1, 2022, the Bank could dividend $13.6 million to the Company. The Company does not anticipate the financial need to obtain regulatory approval to pay dividends. Federal law prevents the Company from borrowing from the Bank unless loans are secured by specific obligations. Further, such secured loans are limited to an amount not exceeding ten percent of the Bank’s common stock and capital surplus.
31
NOTE 14 – CONDENSED PARENT COMPANY FINANCIAL INFORMATION
A summary of condensed financial information of the parent company as of December 31, 2021, and 2020, and for each of the three years in the period ended December 31, 2021 follows:
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
CONDENSED BALANCE SHEETS |
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Cash deposited with subsidiary bank |
|
$ |
1,244 |
|
|
$ |
1,631 |
|
Investment in subsidiary bank |
|
|
95,863 |
|
|
|
92,043 |
|
Securities available-for-sale |
|
|
115 |
|
|
|
87 |
|
Other assets |
|
|
143 |
|
|
|
146 |
|
TOTAL ASSETS |
|
$ |
97,365 |
|
|
$ |
93,907 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Total liabilities |
|
$ |
50 |
|
|
$ |
48 |
|
Total shareholders’ equity |
|
|
97,315 |
|
|
|
93,859 |
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
$ |
97,365 |
|
|
$ |
93,907 |
|
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
|
2019 |
|
CONDENSED STATEMENTS OF COMPREHENSIVE INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
Dividends on securities |
|
$ |
3 |
|
|
$ |
3 |
|
|
$ |
3 |
|
Dividends from subsidiary |
|
|
4,150 |
|
|
|
4,140 |
|
|
|
3,170 |
|
Unrealized gain (loss) on equity securities |
|
|
28 |
|
|
|
(4 |
) |
|
|
9 |
|
Other income |
|
|
— |
|
|
|
4 |
|
|
|
— |
|
Total income |
|
|
4,181 |
|
|
|
4,143 |
|
|
|
3,182 |
|
Operating expenses |
|
|
341 |
|
|
|
357 |
|
|
|
357 |
|
Income before taxes and undistributed equity
income of subsidiary |
|
|
3,840 |
|
|
|
3,786 |
|
|
|
2,825 |
|
Income tax benefit |
|
|
(65 |
) |
|
|
(76 |
) |
|
|
(73 |
) |
Equity earnings in subsidiary, net of dividends |
|
|
6,932 |
|
|
|
6,706 |
|
|
|
7,516 |
|
NET INCOME |
|
$ |
10,837 |
|
|
$ |
10,568 |
|
|
$ |
10,414 |
|
COMPREHENSIVE INCOME |
|
$ |
7,726 |
|
|
$ |
11,482 |
|
|
|
11,898 |
|
(Dollars in thousands) |
|
2021 |
|
|
2020 |
|
|
2019 |
|
CONDENSED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
10,837 |
|
|
$ |
10,568 |
|
|
$ |
10,414 |
|
Adjustments to reconcile net income to cash provided by
operations: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity earnings in subsidiary, net of dividends |
|
|
(6,932 |
) |
|
|
(6,706 |
) |
|
|
(7,516 |
) |
Change in other assets, liabilities |
|
|
(22 |
) |
|
|
(3 |
) |
|
|
(38 |
) |
Net cash provided by operating activities |
|
|
3,883 |
|
|
|
3,859 |
|
|
|
2,860 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends paid |
|
|
(3,331 |
) |
|
|
(3,099 |
) |
|
|
(2,962 |
) |
(Purchase) issuance of treasury stock |
|
|
(939 |
) |
|
|
— |
|
|
|
4 |
|
Net cash used in financing activities |
|
|
(4,270 |
) |
|
|
(3,099 |
) |
|
|
(2,958 |
) |
(Decrease) increase in cash |
|
|
(387 |
) |
|
|
760 |
|
|
|
(98 |
) |
Cash at beginning of year |
|
|
1,631 |
|
|
|
871 |
|
|
|
969 |
|
Cash at end of year |
|
$ |
1,244 |
|
|
$ |
1,631 |
|
|
$ |
871 |
|
32
NOTE 15 – FAIR VALUE MEASUREMENTS
The Company provides disclosures about assets and liabilities carried at fair value. The framework provides a fair value hierarchy prioritizing the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities and lowest priority to unobservable inputs. The three broad levels of the fair value hierarchy are described below:
Level I: |
|
Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets the Company has the ability to access. |
Level II: |
|
Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; inputs other than quoted prices observable for the asset or liability; inputs derived principally from or corroborated by observable market data by or other means including certified appraisals. If the asset or liability has a specified (contractual) term, the Level II input must be observable for substantially the full term of the asset or liability. |
Level III: |
|
Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
The following table presents the assets reported on the consolidated statements of financial condition at their fair value on a recurring basis as of December 31, 2021, and December 31, 2020, by level within the fair value hierarchy. No liabilities were carried at fair value. As required by the accounting standards, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. Equity securities with readily determinable values and U.S. Treasury Notes are valued at the closing price reported on the active market on which the individual securities are traded. Obligations of U.S. government agencies, mortgage-backed securities, asset-backed securities, obligations of states and political subdivisions and corporate bonds are valued at observable market data for similar assets. Equity securities without readily determinable values are carried at amortized cost, adjusted for impairment and observable price changes.
(Dollars in thousands) |
|
Level I |
|
|
Level II |
|
|
Level III |
|
|
Total |
|
Assets: |
|
|
|
|
|
December 31,
2021 |
|
|
|
|
|
Securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
4,972 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,972 |
|
U.S. Government agencies |
|
|
— |
|
|
|
13,672 |
|
|
|
— |
|
|
|
13,672 |
|
Mortgage-backed securities of government
agencies |
|
|
— |
|
|
|
77,774 |
|
|
|
— |
|
|
|
77,774 |
|
Asset-backed securities of government agencies |
|
|
— |
|
|
|
753 |
|
|
|
— |
|
|
|
753 |
|
State and political subdivisions |
|
|
— |
|
|
|
23,331 |
|
|
|
— |
|
|
|
23,331 |
|
Corporate bonds |
|
|
— |
|
|
|
11,206 |
|
|
|
— |
|
|
|
11,206 |
|
Total available-for-sale securities |
|
$ |
4,972 |
|
|
$ |
126,736 |
|
|
$ |
— |
|
|
$ |
131,708 |
|
Equity securities |
|
$ |
69 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
December 31,
2020 |
|
|
|
|
|
Securities available-for-sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury security |
|
$ |
1,011 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,011 |
|
U.S. Government agencies |
|
|
— |
|
|
|
14,006 |
|
|
|
— |
|
|
|
14,006 |
|
Mortgage-backed securities of government
agencies |
|
|
— |
|
|
|
140,012 |
|
|
|
— |
|
|
|
140,012 |
|
Asset-backed securities of government agencies |
|
|
— |
|
|
|
837 |
|
|
|
— |
|
|
|
837 |
|
State and political subdivisions |
|
|
— |
|
|
|
23,966 |
|
|
|
— |
|
|
|
23,966 |
|
Corporate bonds |
|
|
— |
|
|
|
10,606 |
|
|
|
— |
|
|
|
10,606 |
|
Total available-for-sale securities |
|
$ |
1,011 |
|
|
$ |
189,427 |
|
|
$ |
— |
|
|
$ |
190,438 |
|
Equity securities |
|
$ |
41 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
41 |
|
33
There were no assets measured on a nonrecurring basis as of December 31, 2021. The following table presents the assets measured on a nonrecurring basis on the consolidated balance sheets at their fair value as of December 31, 2020, by level within the fair value hierarchy. Impaired loans that are collateral dependent are written down to fair value through the establishment of specific reserves. Techniques used to value the collateral securing the impaired loans include: quoted market prices for identical assets classified as Level I inputs; observable inputs, employed by certified appraisers, for similar assets classified as Level II inputs. In cases where valuation techniques included unobservable inputs and are based on estimates and assumptions developed by management based on the best information available under each circumstance, the asset valuation is classified as Level III inputs.
(Dollars in thousands) |
|
|
Level I |
|
|
|
Level II |
|
|
|
Level III |
|
|
|
Total |
|
Assets measured on a nonrecurring basis |
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
Impaired loans |
|
$ |
|
— |
|
|
$ |
|
— |
|
|
$ |
|
10 |
|
|
$ |
|
10 |
|
The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has utilized Level III inputs to determine fair value:
Quantitative Information about Level III Fair Value Measurements
|
|
Fair Value |
|
|
Valuation |
|
Unobservable |
|
Range |
|
(Dollars in thousands) |
|
Estimate |
|
|
Techniques |
|
Input |
|
(Weighted Average) |
|
|
|
December 31,
2020 |
|
Impaired loans |
|
$ |
10 |
|
|
Appraisal of |
|
Appraisal adjustments 2 |
|
-20% |
|
|
|
|
|
|
|
collateral 1 |
|
Liquidation expense 2 |
|
-10% |
|
1 Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various inputs which are not identifiable.
2 Appraisals may be adjusted by management for qualitative factors such as estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
NOTE 16 – FAIR VALUES OF FINANCIAL INSTRUMENTS
The estimated fair values of recognized financial instruments carried at amortized cost as of December 31 were as follows:
|
|
2021 |
|
|
|
|
Carrying |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fair |
|
(Dollars in thousands) |
|
|
Value |
|
|
Level I |
|
|
Level II |
|
|
Level III |
|
|
Value |
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held-to-maturity |
|
$ |
|
174,808 |
|
|
$ |
12,693 |
|
|
$ |
161,835 |
|
|
$ |
— |
|
|
$ |
174,528 |
|
Loans held for sale |
|
|
|
231 |
|
|
|
238 |
|
|
|
— |
|
|
|
— |
|
|
|
238 |
|
Net loans |
|
|
|
541,536 |
|
|
|
— |
|
|
|
— |
|
|
|
548,317 |
|
|
|
548,317 |
|
Mortgage servicing rights |
|
|
|
604 |
|
|
|
— |
|
|
|
— |
|
|
|
604 |
|
|
|
604 |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
|
1,002,747 |
|
|
$ |
881,372 |
|
|
$ |
— |
|
|
$ |
121,005 |
|
|
$ |
1,002,377 |
|
Other borrowings |
|
|
|
3,407 |
|
|
|
— |
|
|
|
— |
|
|
|
3,431 |
|
|
|
3,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
Carrying |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fair |
|
(Dollars in thousands) |
|
|
Value |
|
|
Level I |
|
|
Level II |
|
|
Level III |
|
|
Value |
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held-to-maturity |
|
$ |
|
9,045 |
|
|
$ |
— |
|
|
$ |
9,225 |
|
|
$ |
— |
|
|
$ |
9,225 |
|
Loans held for sale |
|
|
|
1,378 |
|
|
|
1,428 |
|
|
|
— |
|
|
|
— |
|
|
|
1,428 |
|
Net loans |
|
|
|
600,885 |
|
|
|
— |
|
|
|
— |
|
|
|
598,583 |
|
|
|
598,583 |
|
Mortgage servicing rights |
|
|
|
488 |
|
|
|
— |
|
|
|
— |
|
|
|
488 |
|
|
|
488 |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
|
891,562 |
|
|
$ |
768,230 |
|
|
$ |
— |
|
|
$ |
124,127 |
|
|
$ |
892,357 |
|
Other borrowings |
|
|
|
4,664 |
|
|
|
— |
|
|
|
— |
|
|
|
4,775 |
|
|
|
4,775 |
|
34
Other financial instruments carried at amortized cost include cash and cash equivalents, restricted stock, bank-owned life insurance, accrued interest receivable, short-term borrowings, and accrued interest payable, all of which have a level 1 fair value that approximates their carrying value.
NOTE 17 – ACCUMULATED OTHER COMPREHENSIVE INCOME
The following table presents the changes in accumulated other comprehensive income (loss) by component net of tax for the years ended December 31, 2021, 2020, and 2019:
(Dollars in thousands) |
|
Pretax |
|
|
Tax Effect |
|
|
After-Tax |
|
BALANCE AS OF DECEMBER 31, 2018 |
|
$ |
(1,786 |
) |
|
$ |
374 |
|
|
$ |
(1,412 |
) |
Unrealized holding gain (loss) on available-for-sale
securities arising during the period |
|
|
1,803 |
|
|
|
(378 |
) |
|
|
1,425 |
|
Amortization of held-to-maturity discount resulting
from transfer |
|
|
75 |
|
|
|
(16 |
) |
|
|
59 |
|
Total other comprehensive income |
|
|
1,878 |
|
|
|
(394 |
) |
|
|
1,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AS OF DECEMBER 31, 2019 |
|
$ |
92 |
|
|
$ |
(20 |
) |
|
$ |
72 |
|
Unrealized holding gain (loss) on available-for-sale
securities arising during the period |
|
|
1,094 |
|
|
|
(230 |
) |
|
|
864 |
|
Amortization of held-to-maturity discount resulting
from transfer |
|
|
63 |
|
|
|
(13 |
) |
|
|
50 |
|
Total other comprehensive income |
|
|
1,157 |
|
|
|
(243 |
) |
|
|
914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AS OF DECEMBER 31, 2020 |
|
$ |
1,249 |
|
|
$ |
(263 |
) |
|
$ |
986 |
|
Unrealized holding gain (loss) on available-for-sale
securities arising during the period |
|
|
(2,050 |
) |
|
|
432 |
|
|
|
(1,618 |
) |
Unrealized loss on securities transferred from available-for-sale to held to maturity |
|
|
(1,976 |
) |
|
|
415 |
|
|
|
(1,561 |
) |
Amortization of held-to-maturity discount resulting
from transfer |
|
|
86 |
|
|
|
(18 |
) |
|
|
68 |
|
Total other comprehensive loss |
|
|
(3,940 |
) |
|
|
829 |
|
|
|
(3,111 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AS OF DECEMBER 31, 2021 |
|
$ |
(2,691 |
) |
|
$ |
566 |
|
|
$ |
(2,125 |
) |
NOTE 18 – CONTINGENT LIABILITIES
In the normal course of business, the Company is subject to pending and threatened legal actions. Although, the Company is not able to predict the outcome of such actions, after reviewing pending and threatened actions, management believes that the outcome of any or all such actions will not have a material adverse effect on the results of operations or shareholders’ equity of the Company.
The Company has an employment agreement with an officer. Upon the occurrence of certain types of termination of employment, the Company may be required to make specified severance payments if termination occurs within a specified period of time, generally two years from the date of the agreement, or pursuant to certain change in control transactions.
35
NOTE 19– QUARTERLY FINANCIAL DATA (UNAUDITED)
The following is a summary of selected quarterly financial data (unaudited) for the years ended December 31:
(Dollars in thousands, except per share data) |
|
Interest
Income |
|
|
Net
Interest
Income |
|
|
Net
Income |
|
|
Basic
Earnings
Per Share |
|
|
Diluted
Earnings
Per Share |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First quarter |
|
$ |
7,581 |
|
|
$ |
7,008 |
|
|
$ |
2,885 |
|
|
$ |
1.05 |
|
|
$ |
1.05 |
|
Second quarter |
|
|
7,014 |
|
|
|
6,471 |
|
|
|
2,745 |
|
|
|
1.00 |
|
|
|
1.00 |
|
Third quarter |
|
|
7,805 |
|
|
|
7,325 |
|
|
|
2,901 |
|
|
|
1.06 |
|
|
|
1.06 |
|
Fourth quarter |
|
|
7,129 |
|
|
|
6,713 |
|
|
|
2,306 |
|
|
|
0.85 |
|
|
|
0.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First quarter |
|
$ |
7,817 |
|
|
$ |
6,916 |
|
|
$ |
2,483 |
|
|
$ |
0.91 |
|
|
$ |
0.91 |
|
Second quarter |
|
|
7,731 |
|
|
|
7,012 |
|
|
|
2,606 |
|
|
|
0.95 |
|
|
|
0.95 |
|
Third quarter |
|
|
7,714 |
|
|
|
7,041 |
|
|
|
2,800 |
|
|
|
1.02 |
|
|
|
1.02 |
|
Fourth quarter |
|
|
7,804 |
|
|
|
7,184 |
|
|
|
2,679 |
|
|
|
0.97 |
|
|
|
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First quarter |
|
$ |
7,968 |
|
|
$ |
7,011 |
|
|
$ |
2,540 |
|
|
$ |
0.93 |
|
|
$ |
0.93 |
|
Second quarter |
|
|
8,121 |
|
|
|
7,071 |
|
|
|
2,586 |
|
|
|
0.94 |
|
|
|
0.94 |
|
Third quarter |
|
|
8,262 |
|
|
|
7,188 |
|
|
|
2,695 |
|
|
|
0.98 |
|
|
|
0.98 |
|
Fourth quarter |
|
|
8,110 |
|
|
|
7,129 |
|
|
|
2,593 |
|
|
|
0.95 |
|
|
|
0.95 |
|
36