Pathfinder Bancorp Inc
For the period ended Mar 31, 2025. Filed May 15, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 15, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
Notes to Consolidated Finan cial Statements (Unaudited)
Note 1: Basis of Presentation
The accompanying unaudited consolidated financial statements of Pathfinder Bancorp, Inc., (the “Company”), Pathfinder Bank (the “Bank”) and its other wholly owned subsidiaries have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information, the instructions for Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of consolidated financial condition, results of operations and cash flows in conformity with generally accepted accounting principles. In the opinion of management, all adjustments, consisting of normal recurring accruals considered necessary for a fair presentation, have been included. Certain amounts in the 2024 consolidated financial statements may have been reclassified to conform to the current period presentation. These reclassifications had no effect on net income or comprehensive income as previously reported. Operating results for the three months ended March 31, 2025 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2025 or any other interim period.
The Company's consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and follow practices within the banking industry. Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the consolidated financial statements; accordingly, as this information changes, the consolidated financial statements could reflect different estimates, assumptions, and judgments. Certain accounting policies inherently have a greater reliance on the use of estimates, assumptions, and judgments and as such, have a greater possibility of producing results that could be materially different from originally reported. Estimates, assumptions, and judgments are necessary when assets and liabilities are required to be recorded at fair value or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and information used to record valuation adjustments for certain assets and liabilities are based on quoted market prices or are provided by unaffiliated third-party sources, when available. When third party information is not available, valuation adjustments are estimated in good faith by management.
-8 -
Note 2: New Accounting Pronouncements
The Financial Accounting Standards Board (“FASB”) and, to a lesser extent, other authoritative rulemaking bodies promulgate generally accepted accounting principles (“GAAP”) to regulate the standards of accounting in the United States. From time to time, the FASB issues new GAAP standards, known as Accounting Standards Updates (“ASUs”) some of which, upon adoption, may have the potential to change the way in which the Company recognizes or reports within its consolidated financial statements. The following table provides a description of the accounting standards that are not currently effective, but could have an impact on the Company's consolidated financial statements upon adoption.
| Standards Adopted as of March 31, 2025 | |||
|---|---|---|---|
| Standard | Description | Required Date of Implementation | Effect on Consolidated Financial Statements |
| Income taxes (Topic 740): Improvements to Income Tax Disclosures 2023-09 | Amendments to ASC740 are being made to enhance the transparency and decision usefulness of income tax disclosures. The enhancements are made to provide information to better assess how an entity's operations and related tax risks and tax planning and operational opportunities affect its tax rate and prospects for future cash flows. The objective of these disclosure requirements is for an entity, particularly an entity operating in multiple jurisdictions, to disclose sufficient information to enable users of financial statements to understand the nature and magnitude of factors contributing to the difference between the effective tax rate and the statutory tax rate. | Public business entities are required to apply this guidance to annual periods beginning after December 15, 2024. | The adoption of this ASU does not have a material impact to the Company's consolidated financial statements. |
| Standards Not Yet Adopted as of March 31, 2025 | |||
|---|---|---|---|
| Standard | Description | Required Date of Implementation | Effect on Consolidated Financial Statements |
| Income Statement ASU 2024-03 (Subtopic 220-40): Disaggregation of Income Statement Expenses | ASU 2024-03 was issued to address requests from investors for more detailed information about the types of expenses in commonly presented income statement captions. The ASU requires new financial statement disclosures, disaggregating certain expense categories, such as compensation, depreciation, and amortization of intangible assets. This disaggregation is to be presented in a tabular format and aims to provide enhanced transparency into the relevant components of income statement expenses. | Fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. | The Company is evaluating the adoption of the ASU but does not expect it will have a material impact to the Company's consolidated financial statements. |
-9 -
Note 3: Earnings per Common Share
Following shareholder approval received on June 4, 2021, the Company converted 1,380,283 shares of its Series B Convertible Perpetual Preferred Stock ("Convertible Perpetual Preferred Stock") to an equal number of shares of its newly-created Series A Non-Voting Common Stock. The conversion, which was effective on June 28, 2021, represented 100% of the Company's Convertible Perpetual Preferred Stock outstanding at the time of the conversion and retired the Convertible Perpetual Preferred Stock in perpetuity.
The Company has voting common stock, non-voting common stock and a warrant that are all eligible to participate in dividends equal to the voting common stock dividends on a per share basis. Securities that participate in dividends, such as the Company’s non-voting common stock and warrant, are considered “participating securities”. The Company calculates net income available to voting common shareholders using the two-class method required for capital structures that include participating securities.
In applying the two-class method, basic net income per share was calculated by dividing net income (less any dividends on participating securities) by the weighted average number of shares of voting common stock and participating securities outstanding for the period. Diluted earnings per share may include the additional effect of other securities, if dilutive, in which case the dilutive effect of such securities is calculated by applying either the two-class method or the Treasury Stock method to the assumed exercise or vesting of potentially dilutive common shares. The method yielding the more dilutive result is ultimately reported for the applicable period. Potentially dilutive common stock equivalents primarily consist of employee stock options and restricted stock units. Unallocated common shares held by the ESOP are not included in the weighted average number of common shares outstanding for purposes of calculating earnings per common share until they are committed to be released to plan participants.
Anti-dilutive shares are common stock equivalents with average exercise prices in excess of the weighted average market price for the period presented. There wereno anti-dilutive stock options excised for the three months ended March 31, 2025 and March 31, 2024, respectively.
The following table sets forth the calculation of basic and diluted earnings per share.
| Three months ended March 31, | ||
|---|---|---|
| (In thousands, except share and per share data) | 2025 | 2024 |
| Net income attributable to Pathfinder Bancorp, Inc. | $2,974 | $2,120 |
| Series A Non-Voting Common Stock dividends | 138 | 138 |
| Warrant dividends | 13 | 13 |
| Undistributed earnings allocated to participating securities | 565 | 363 |
| Net income available to common shareholders - Voting | $2,258 | $1,606 |
| Net income attributable to Pathfinder Bancorp, Inc. | $2,974 | $2,120 |
| Voting Common Stock dividends | 476 | 471 |
| Warrant dividends | 13 | 13 |
| Undistributed earnings allocated to participating securities | 1,829 | 1,165 |
| Net income available to common shareholders - Non-Voting | $656 | $471 |
| Basic and diluted weighted average common shares outstanding - Voting | 4,749 | 4,701 |
| Basic and diluted weighted average common shares outstanding - Series A Non-Voting | 1,380 | 1,380 |
| Basic earnings per common share-Voting | $0.48 | $0.34 |
| Basic earnings per common share-Series A Non-Voting | $0.48 | $0.34 |
| Diluted earnings per common share-Voting | $0.41 | $0.34 |
| Diluted earnings per common share-Series A Non-Voting | $0.41 | $0.34 |
-10 -
Note 4: Investment Securities
The amortized cost and estimated fair value of investment securities are summarized as follows:
| Gross · Gross · Estimated | |||||
|---|---|---|---|---|---|
| Amortized · Unrealized · Unrealized · Fair | |||||
| (In thousands) · Cost · Gains · Losses · Value | |||||
| Available-for-Sale Portfolio | |||||
| Debt investment securities: | |||||
| US Treasury, agencies and GSEs | $72,073 | $279 | $(3,172) | $69,180 | |
| State and political subdivisions | 35,279 | 15 | (2,861) | 32,433 | |
| Corporate | 10,946 | 156 | (217) | 10,885 | |
| Asset backed securities | 18,687 | 7 | (219) | 18,475 | |
| Residential mortgage-backed - US agency | 50,090 | 258 | (1,128) | 49,220 | |
| Collateralized mortgage obligations - US agency | 15,809 | 166 | (778) | 15,197 | |
| Collateralized mortgage obligations - Private label | 90,170 | 218 | (1,933) | 88,455 | |
| Total | 293,054 | 1,099 | (10,308) | 283,845 | |
| Equity investment securities: | |||||
| Common stock - financial services industry | 206 | - | - | 206 | |
| Total | 206 | - | - | 206 | |
| Total available-for-sale | $293,260 | $1,099 | $(10,308) | $284,051 | |
| Held-to-Maturity Portfolio | |||||
| Debt investment securities: | |||||
| US Treasury, agencies and GSEs | $3,593 | $ | - | $(235) | $3,358 |
| State and political subdivisions | 16,580 | 8 | (1,648) | 14,940 | |
| Corporate | 41,168 | 17 | (1,501) | 39,684 | |
| Asset backed securities | 12,566 | 12 | (494) | 12,084 | |
| Residential mortgage-backed - US agency | 9,484 | 34 | (590) | 8,928 | |
| Collateralized mortgage obligations - US agency | 11,556 | 2 | (1,077) | 10,481 | |
| Collateralized mortgage obligations - Private label | 61,014 | 54 | (1,495) | 59,573 | |
| Total | 155,961 | 127 | (7,040) | 149,048 | |
| Less: Allowance for credit losses | 257 | ||||
| Total held-to-maturity, net of allowance for credit losses | $155,704 | ||||
-11 -
| Gross · Gross · Estimated | |||||
|---|---|---|---|---|---|
| Amortized · Unrealized · Unrealized · Fair | |||||
| (In thousands) · Cost · Gains · Losses · Value | |||||
| Available-for-Sale Portfolio | |||||
| Debt investment securities: | |||||
| US Treasury, agencies and GSEs | $73,888 | $371 | $(3,834) | $70,425 | |
| State and political subdivisions | 35,128 | 122 | (1,928) | 33,322 | |
| Corporate | 10,956 | 209 | (284) | 10,881 | |
| Asset backed securities | 18,934 | 26 | (473) | 18,487 | |
| Residential mortgage-backed - US agency | 40,636 | 35 | (1,500) | 39,171 | |
| Collateralized mortgage obligations - US agency | 14,376 | 45 | (891) | 13,530 | |
| Collateralized mortgage obligations - Private label | 85,426 | 158 | (2,275) | 83,309 | |
| Total | 279,344 | 966 | (11,185) | 269,125 | |
| Equity investment securities: | |||||
| Common stock - financial services industry | 206 | - | - | 206 | |
| Total | 206 | - | - | 206 | |
| Total available-for-sale | $279,550 | $966 | $(11,185) | $269,331 | |
| Held-to-Maturity Portfolio | |||||
| Debt investment securities: | |||||
| US Treasury, agencies and GSEs | $3,648 | $ | - | $(282) | $3,366 |
| State and political subdivisions | 17,153 | 10 | (1,833) | 15,330 | |
| Corporate | 43,628 | 23 | (1,740) | 41,911 | |
| Asset backed securities | 13,050 | 8 | (557) | 12,501 | |
| Residential mortgage-backed - US agency | 9,575 | 32 | (728) | 8,879 | |
| Collateralized mortgage obligations - US agency | 11,940 | 3 | (1,223) | 10,720 | |
| Collateralized mortgage obligations - Private label | 59,946 | 40 | (1,670) | 58,316 | |
| Total | 158,940 | 116 | (8,033) | 151,023 | |
| Less: Allowance for credit losses | 257 | ||||
| Total held-to-maturity, net of allowance for credit losses | $158,683 | ||||
The amortized cost and estimated fair value of debt investments at March 31, 2025 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalties.
| Available-for-Sale | Held-to-Maturity | |||
|---|---|---|---|---|
| Amortized | Estimated | Amortized | Estimated | |
| (In thousands) | Cost | Fair Value | Cost | Fair Value |
| Due in one year or less | $6,558 | $6,665 | $5,929 | $5,913 |
| Due after one year through five years | 35,380 | 32,126 | 36,509 | 35,261 |
| Due after five years through ten years | 14,904 | 14,103 | 18,179 | 16,378 |
| Due after ten years | 80,143 | 78,079 | 13,290 | 12,514 |
| Sub-total | 136,985 | 130,973 | 73,907 | 70,066 |
| Residential mortgage-backed - US agency | 50,090 | 49,220 | 9,484 | 8,928 |
| Collateralized mortgage obligations - US agency | 15,809 | 15,197 | 11,556 | 10,481 |
| Collateralized mortgage obligations - Private label | 90,170 | 88,455 | 61,014 | 59,573 |
| Totals | $293,054 | $283,845 | $155,961 | $149,048 |
-12 -
The Company’s investment securities’ gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:
| Less than Twelve Months · Twelve Months or More · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of · Number of · Number of | |||||||||||
| Individual · Unrealized · Fair · Individual · Unrealized · Fair · Individual · Unrealized · Fair | |||||||||||
| (In thousands) · Securities · Losses · Value · Securities · Losses · Value · Securities · Losses · Value | |||||||||||
| Available-for-Sale Portfolio | |||||||||||
| US Treasury, agencies and GSEs | 1 | $(1) | $209 | 8 | $(3,171) | $26,938 | 9 | $(3,172) | $27,147 | ||
| State and political subdivisions | 7 | (157) | 4,261 | 21 | (2,704) | 26,292 | 28 | (2,861) | 30,553 | ||
| Corporate | - | - | - | 4 | (217) | 3,472 | 4 | (217) | 3,472 | ||
| Asset backed securities | 5 | (91) | 8,833 | 6 | (128) | 5,936 | 11 | (219) | 14,769 | ||
| Residential mortgage-backed - US agency | 7 | (283) | 13,920 | 10 | (845) | 9,634 | 17 | (1,128) | 23,554 | ||
| Collateralized mortgage obligations - US agency | - | - | - | 11 | (778) | 6,754 | 11 | (778) | 6,754 | ||
| Collateralized mortgage obligations - Private label | 20 | (115) | 36,598 | 18 | (1,818) | 20,515 | 38 | (1,933) | 57,113 | ||
| Totals | 40 | $(647) | $63,821 | 78 | $(9,661) | $99,541 | 118 | $(10,308) | $163,362 | ||
| Held-to-Maturity Portfolio | |||||||||||
| US Treasury, agencies and GSEs | - | $ | - | $ | - | 2 | $(235) | $3,358 | 2 | $(235) | $3,358 |
| State and political subdivisions | 3 | (4) | 358 | 16 | (1,644) | 12,675 | 19 | (1,648) | 13,033 | ||
| Corporate | - | - | - | 35 | (1,501) | 28,829 | 35 | (1,501) | 28,829 | ||
| Asset backed securities | 1 | (3) | 491 | 5 | (491) | 6,840 | 6 | (494) | 7,331 | ||
| Residential mortgage-backed - US agency | 1 | (50) | 2,863 | 6 | (540) | 4,801 | 7 | (590) | 7,664 | ||
| Collateralized mortgage obligations - US agency | - | - | - | 9 | (1,077) | 9,957 | 9 | (1,077) | 9,957 | ||
| Collateralized mortgage obligations - Private label | 6 | (54) | 12,300 | 23 | (1,441) | 30,844 | 29 | (1,495) | 43,144 | ||
| Totals | 11 | $(111) | $16,012 | 96 | $(6,929) | $97,304 | 107 | $(7,040) | $113,316 | ||
| Less than Twelve Months · Twelve Months or More · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of · Number of · Number of | |||||||||||
| Individual · Unrealized · Fair · Individual · Unrealized · Fair · Individual · Unrealized · Fair | |||||||||||
| (In thousands) · Securities · Losses · Value · Securities · Losses · Value · Securities · Losses · Value | |||||||||||
| Available-for-Sale Portfolio | |||||||||||
| US Treasury, agencies and GSEs | 2 | $(132) | $18,790 | 8 | $(3,702) | $26,748 | 10 | $(3,834) | $45,538 | ||
| State and political subdivisions | 6 | (3) | 900 | 21 | (1,925) | 25,211 | 27 | (1,928) | 26,111 | ||
| Corporate | - | - | - | 4 | (284) | 3,410 | 4 | (284) | 3,410 | ||
| Asset backed securities | 3 | (328) | 3,608 | 7 | (145) | 8,343 | 10 | (473) | 11,951 | ||
| Residential mortgage-backed - US agency | 13 | (794) | 29,628 | 9 | (706) | 6,107 | 22 | (1,500) | 35,735 | ||
| Collateralized mortgage obligations - US agency | 1 | (15) | 1,937 | 11 | (876) | 6,972 | 12 | (891) | 8,909 | ||
| Collateralized mortgage obligations - Private label | 9 | (43) | 15,561 | 20 | (2,232) | 23,309 | 29 | (2,275) | 38,870 | ||
| Totals | 34 | $(1,315) | $70,424 | 80 | $(9,870) | $100,100 | 114 | $(11,185) | $170,524 | ||
| Held-to-Maturity Portfolio | |||||||||||
| US Treasury, agencies and GSE's | - | $ | - | $ | - | 2 | $(282) | $3,366 | 2 | $(282) | $3,366 |
| State and political subdivisions | 6 | (5) | 1,438 | 16 | (1,828) | 12,561 | 22 | (1,833) | 13,999 | ||
| Corporate | 1 | (7) | 993 | 35 | (1,733) | 28,603 | 36 | (1,740) | 29,596 | ||
| Asset backed securities | 2 | (5) | 2,241 | 5 | (552) | 6,862 | 7 | (557) | 9,103 | ||
| Residential mortgage-backed - US agency | 1 | (115) | 2,808 | 7 | (613) | 4,866 | 8 | (728) | 7,674 | ||
| Collateralized mortgage obligations - US agency | - | - | - | 9 | (1,223) | 10,121 | 9 | (1,223) | 10,121 | ||
| Collateralized mortgage obligations - Private label | 3 | (55) | 8,644 | 26 | (1,615) | 34,539 | 29 | (1,670) | 43,183 | ||
| Totals | 13 | $(187) | $16,124 | 100 | $(7,846) | $100,918 | 113 | $(8,033) | $117,042 | ||
Excluding the effects of changes in the characteristics of individual debt securities that potentially give rise to credit losses, as described below, the fair market value of a debt security as of a particular measurement date is highly dependent upon prevailing market and economic environmental factors at the measurement date relative to the prevailing market and economic environmental factors present at the time the debt security was acquired. The most significant market and environmental factors include, but are not limited to (1) the general level of interest rates, (2) the relationship between shorter-term interest rates and longer-term interest rates (referred to as the “slope” or "shape" of the interest rate yield curve),
-13 -
(3) general bond market liquidity, (4) the recent and expected near-term volume of new issuances of similar debt securities, and (5) changes in the market values of individual loan collateral underlying mortgage-backed an asset-backed debt securities. Changes in interest rates affect the fair market values of debt securities by influencing the discount rate applied to the securities’ future expected cash flows. The higher the discount rate, the lower the resultant security fair value at the measurement date. Conversely, the lower the discount rate, the higher the resultant security fair value at the measurement date. In addition, the cumulative amount and timing of undiscounted cash flows of debt securities may also be affected by changes in interest rates. For any given level of movement in the general market and economic environmental factors described above, the magnitude of any particular debt security’s price changes will also depend heavily upon security-specific factors such as (1) the duration of the security, (2) imbedded optionality contractually granted to the issuer of the security with respect to principal prepayments, and (3) changes in the level of market premiums demanded by investors for securities with imbedded credit risk (where applicable).
When the fair value of any individual security categorized as available-for-sale ("AFS") or held-to-maturity ("HTM") is less than its amortized cost basis, an assessment is made as to whether or not an adjustment to current earnings for credit loss is required. In assessing potential credit losses, management also makes a quantitative determination of potential credit loss for all HTM securities even if the risk of credit loss is considered remote and uses a best estimate threshold for securities categorized as AFS. The Company considers numerous factors when determining whether a potential credit loss exists. The principal factors considered are (1) the financial condition of the issue and (guarantor, if any) any adverse conditions specifically related to the security, industry or geographic area, (2) failure of the issuer of the security to make scheduled interest or principal payments, (3) any changes to the rating of the security by a nationally recognized statistical rating organization (“NRSRO”), and (4) the presence of contractual credit enhancements, if any, including the guarantee of the federal government or any of its agencies.
The Company carries all of its AFS investments at fair value with any unrealized gains or losses reported, net of income tax effects, as an adjustment to shareholders' equity and included in accumulated other comprehensive income (loss), except for the credit-related portion of debt securities’ credit losses, if any, which are charged to earnings. The Company's ability to fully realize the value of its investments in various securities, including corporate debt securities, is dependent on the underlying creditworthiness of the issuing organization. In evaluating the debt securities portfolio (both AFS and HTM) for credit losses, management considers (1) the intent to sell the security; (2) if it is “more likely than not” the security is required to be sold before recovery of its amortized cost basis; or (3) if the present value of expected cash flows is insufficient to recover the entire amortized cost basis.
The portion of the investment securities portfolio, categorized as AFS, with an aggregate amortized historical cost of $293.3 million, had an aggregate fair value that was less than its aggregate amortized historical cost by $9.2 million, or -3.1%, at March 31, 2025. The AFS securities portfolio, with an aggregate amortized historical cost of $279.6 million, had an aggregate fair value that was less than its aggregate amortized historical cost by $10.2 million, or -3.7%, at December 31, 2024. The resultant $1.0 million total improvement in the fair value of the AFS investment portfolio's aggregate fair value relative to its aggregate amortized historical cost, in the three months ended March 31, 2025, was primarily due to changes in the interest rate environment (the general interest rate level and the relationships between shorter-term and longer-term interest rates, known as the 'yield curve') that occurred in that period. These changes in aggregate fair value relative to aggregate amortized historical cost that occurred in the three months ended March 31, 2025 did not represent any changes in credit loss estimations within the portfolio.
The portion of the investment securities portfolio, categorized as HTM, with an aggregate amortized historical cost of $156.0 million, had an aggregate fair value that was less than its aggregate amortized historical cost by $6.9 million, or -4.4%, at March 31, 2025. The portion of the investment securities portfolio, categorized as HTM, with an aggregate amortized historical cost of $158.9 million, had an aggregate fair value that was less than its aggregate amortized historical cost by $7.9 million, or -5.0%, at December 31, 2024. The resultant $1.0 million improvement in the aggregate fair value of the HTM investment portfolio, relative to its aggregate amortized historical cost, during the three months ended March 31, 2025, was primarily due to changes in the interest rate environment (the general interest rate level and the relationships between shorter-term and longer-term interest rates, known as the 'yield curve') that occurred in that period. These changes in aggregate fair value relative to aggregate amortized historical cost that occurred in the three months ended March 31, 2025 did not represent any changes in credit loss estimations within the portfolio. The Company does not intend to sell these
-14 - securities, nor is it more likely than not that the Company will be required to sell these securities prior to the recovery of the amortized cost.
The following tables provide a rollforward of the allowance for credit losses on investment securities classified as held-to-maturity for the three months ended March 31, 2025 and 2024:
| (In thousands) · Government Issued and Government Sponsored Enterprise Securities · Mortgage and Asset-backed Securities · Securities Issued By State and Political Subdivisions · Corporate Securities · Total | |||||||
|---|---|---|---|---|---|---|---|
| Balance, December 31, 2024 | $ | - | $ | - | $1 | $256 | $257 |
| Provision for credit losses | - | - | - | - | - | ||
| Allowance on purchased financial assets with credit deterioration | - | - | - | - | - | ||
| Charge-offs of securities | - | - | - | - | - | ||
| Recoveries | - | - | - | - | - | ||
| Balance, March 31, 2025 | $ | - | $ | - | $1 | $256 | $257 |
| Government Issued and Government Sponsored Enterprise Securities · Mortgage and Asset-backed Securities · Securities Issued By State and Political Subdivisions · Corporate Securities · Total | |||||||
|---|---|---|---|---|---|---|---|
| Balance, December 31, 2023 | $ | - | $ | - | $2 | $350 | $352 |
| Provision for credit losses | - | - | - | 15 | 15 | ||
| Allowance on purchased financial assets with credit deterioration | - | - | - | - | - | ||
| Charge-offs of securities | - | - | - | - | - | ||
| Recoveries | - | - | - | - | - | ||
| Balance, March 31, 2024 | $ | - | $ | - | $2 | $365 | $367 |
The Company monitors the credit quality of the debt securities categorized as HTM primarily through the use of NRSRO credit ratings. These assessments are made on a quarterly basis. The following tables summarize the amortized cost of debt securities categorized as HTM at March 31, 2025 and December 31, 2024, aggregated by credit quality indicators:
| (In thousands) | March 31, 2025 | December 31, 2024 |
|---|---|---|
| AAA or equivalent | $33,877 | $38,304 |
| AA or equivalent, including securities issued by the United States Government or Government Sponsored Enterprises | 44,874 | 40,429 |
| A or equivalent | 8,717 | 12,602 |
| BBB or equivalent | 12,031 | 15,265 |
| BB or equivalent | 1,487 | 1,487 |
| Unrated | 54,975 | 50,853 |
| Total | $155,961 | $158,940 |
Gross realized (losses) gains on sales and redemptions of available-for-sale and held-to-maturity securities for the indicated periods are detailed below:
| For the three months | |||
|---|---|---|---|
| ended March 31, | |||
| (In thousands) · 2025 · 2024 | |||
| Realized gains on investments | $ | - | $734 |
| Realized losses on investments | (8) | (882) | |
| Total | $(8) | $(148) | |
-15 -
As of March 31, 2025 and December 31, 2024, securities with a fair value of $153.3 million and $119.8 million, respectively, were pledged to collateralize certain municipal deposit relationships. As of the same dates, securities with a fair value of $105.8 million and $123.2 million, respectively, were pledged against certain borrowing arrangements.
Management has reviewed its loan and mortgage-backed securities portfolios and determined that, to the best of its knowledge, only minimal exposure exists to sub-prime or other high-risk residential mortgages. With limited exceptions in the Company’s investment portfolio involving the most senior tranches of securitized bonds, the Company is not in the practice of investing in, or originating, these types of investment securities.
Note 5: Pension and Postretirement Benefits
The Company has a noncontributory defined benefit pension plan covering most employees. The plan provides defined benefits based on years of service and final average salary. On May 14, 2012, the Company informed its employees of its decision to freeze participation and benefit accruals under the plan, primarily to reduce some of the volatility in earnings that can accompany the maintenance of a defined benefit plan. The plan was frozen on June 30, 2012. Compensation earned by employees up to June 30, 2012 is used for purposes of calculating benefits under the plan but there are no future benefit accruals after this date. Participants as of June 30, 2012 will continue to earn vesting credit with respect to their frozen accrued benefits as they continue to work. In addition, the Company provides certain health and life insurance benefits for a limited number of eligible retired employees. The healthcare plan is contributory with participants’ contributions adjusted annually; the life insurance plan is noncontributory. Employees with less than 14 years of service as of January 1, 1995, are not eligible for the health and life insurance retirement benefits.
The composition of net periodic pension plan and postretirement plan costs for the indicated periods is as follows:
| Pension Benefits · Postretirement Benefits | ||||||
|---|---|---|---|---|---|---|
| For the three months ended March 31, | ||||||
| (In thousands) · 2025 · 2024 · 2025 · 2024 | ||||||
| Service cost · $ · - · $ · - · $ · - · $ · - | ||||||
| Interest cost | 144 | 139 | 2 | 2 | ||
| Expected return on plan assets | (256) | (253) | - | - | ||
| Amortization of prior service credits | - | - | (1) | (1) | ||
| Amortization of net losses/(gains) | 35 | 40 | (1) | (1) | ||
| Net periodic benefit plan (benefit) cost | $(77) | $(74) | $ | - | $ | - |
The Company will evaluate the need for further contributions to the defined benefit pension plan during 2025. The prepaid pension asset of $8.1 million and $7.9 million as of March 31, 2025 and December 31, 2024 respectively, is recorded in other assets on the consolidated statements of condition.
-16 -
Note 6: Loans
Major classifications of loans at the indicated dates are as follows:
| March 31, | December 31, | |
|---|---|---|
| (In thousands) | 2025 | 2024 |
| Residential mortgage loans: | ||
| 1-4 family first-lien residential mortgages | $243,854 | $251,373 |
| Construction | 3,162 | 4,864 |
| Total residential mortgage loans | 247,016 | 256,237 |
| Commercial loans: | ||
| Real estate | 381,479 | 377,619 |
| Lines of credit | 65,074 | 67,602 |
| Other commercial and industrial | 91,644 | 89,800 |
| Paycheck Protection Program loans | 96 | 113 |
| Tax exempt loans | 4,446 | 4,544 |
| Total commercial loans | 542,739 | 539,678 |
| Consumer loans: | ||
| Home equity and junior liens | 52,315 | 51,948 |
| Other consumer | 71,681 | 72,710 |
| Total consumer loans | 123,996 | 124,658 |
| Subtotal loans | 913,751 | 920,573 |
| Net deferred loan fees | (1,601) | (1,587) |
| Loans, net of deferred fees | 912,150 | 918,986 |
| Less allowance for credit losses | 17,407 | 17,243 |
| Loans receivable, net | $894,743 | $901,743 |
Although the Bank may sometimes purchase or fund loan participation interests outside its primary market areas, the Bank generally originates residential mortgage, commercial, and consumer loans largely to customers throughout Oswego and Onondaga counties. Although the Bank has a diversified loan portfolio, a substantial portion of its borrowers’ abilities to honor their loan contracts is dependent upon the counties’ employment and economic conditions.
Periodically, the Bank acquires diversified pools of loans, originated by unrelated third parties, as part of the Company’s overall balance sheet management strategies. These acquisitions took place with nine separate transactions, that occurred between 2017 and 2019, with an additional six transactions occurring in 2021, and one transaction in 2024. The following tables detail the purchased loan pool positions held by the Bank at March 31, 2025 and December 31, 2024 (the month/year of the earliest acquisition date is depicted in parentheses):
-17 -
| (In thousands, except number of loans) | March 31, 2025 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Original Balance · Current Balance · Unamortized Premium/ (Discount) · Number of Loans · Maturity Range (in years) · Cumulative net charge-offs | |||||||||
| Commercial and industrial loans (6/2019) | $6,800 | $1,100 | $ | - | 18 | 1-5 | $ | - | |
| Home equity lines of credit (8/2019) | 21,900 | 3,300 | 4 | 88 | 4-25 | 97 | |||
| Unsecured consumer loan pool 2 (11/2019) | 26,600 | 4 | - | 3 | 0-1 | - | |||
| Residential real estate loans (12/2019) | 4,300 | 4,200 | 277 | 54 | 16-24 | - | |||
| Unsecured consumer loan pool 1 (12/2019) | 5,400 | 400 | - | 36 | 0-2 | - | |||
| Unsecured consumer installment loans pool 3 (12/2019)(2) | 10,300 | 160 | - | 65 | 0-8 | 109 | |||
| Secured consumer installment loans pool 4 (12/2020) | 14,500 | 9,000 | (1,212) | 468 | 20-24 | 3 | |||
| Unsecured consumer loans pool 5 (1/2021)(1) | 24,400 | 12,300 | (330) | 585 | 6-21 | 1,192 | |||
| Revolving commercial line of credit 1 (3/2021) | 11,600 | - | - | 1 | 0 | - | |||
| Secured consumer installment loans (11/2021) | 21,300 | 16,000 | (2,541) | 794 | 16-24 | 506 | |||
| Unsecured consumer loans pool 6 (11/2021)(1) | 22,200 | 14,800 | (2,016) | 500 | 6-23 | 1,145 | |||
| Revolving commercial line of credit 1 (7/2024) | 1,050 | 7,000 | 28 | 1 | 0-1 | - | |||
| Total | $170,350 | $68,264 | $(5,790) | 2,613 | $3,052 | ||||
| (In thousands, except number of loans) | December 31, 2024 | ||||||||
| Original Balance · Current Balance · Unamortized Premium/ (Discount) · Number of Loans · Maturity Range (in years) · Cumulative net charge-offs | |||||||||
| Commercial and industrial loans (6/2019) | $6,800 | 1,200 | - | 19 | 1-5 | - | |||
| Home equity lines of credit (8/2019) | 21,900 | 3,500 | 5 | 92 | 4-25 | 97 | |||
| Unsecured consumer loan pool 2 (11/2019) | 26,600 | 10 | - | 12 | 0-1 | - | |||
| Residential real estate loans (12/2019) | 4,300 | 4,200 | 278 | 54 | 16-25 | - | |||
| Unsecured consumer loan pool 1 (12/2019) | 5,400 | 500 | - | 41 | 1-2 | - | |||
| Unsecured consumer installment loans pool 3 (12/2019)(2) | 10,300 | 150 | 3 | 79 | 0-8 | 112 | |||
| Secured consumer installment loans pool 4 (12/2020) | 14,500 | 9,300 | (1,257) | 475 | 21-24 | 22 | |||
| Unsecured consumer loans pool 5 (1/2021)(1) | 24,400 | 12,600 | (342) | 595 | 6-21 | 1,124 | |||
| Revolving commercial line of credit 1 (3/2021) | 11,600 | 7,900 | - | 1 | 0-1 | - | |||
| Secured consumer installment loans (11/2021) | 21,300 | 16,300 | (2,613) | 802 | 17-24 | 467 | |||
| Unsecured consumer loans pool 6 (11/2021)(1) | 22,200 | 15,200 | (2,069) | 506 | 7-23 | 1,196 | |||
| Revolving commercial line of credit 1 (7/2024) | 1,050 | 4,800 | 31 | 1 | 0-1 | - | |||
| Total | $170,350 | $75,660 | $(5,964) | 2,677 | $3,018 | ||||
1 On December 7, 2023, the Bank settled two pay-fixed interest rate swap derivative contracts, previously established with an unaffiliated third party and designated as fair value interest rate hedges. The hedging swap contracts were related to two purchased consumer installment loan pools comprised of loans secured by residential home solar power infrastructure. These contracts were entered into on February 13, 2021 (notional amount of $12.2 million) and December 8, 2021 (notional amount of $8.5 million). The Bank realized gains related to the settlement of these two hedging contracts were $117,000 and $694,000, respectively. These gains on the extinguishment of the hedging swap contracts are reported as a reduction of the carrying value of the hedged loan pools and will be recognized as an enhancement to the reported yield on those loan pools over the original contractual life of the hedging swap contracts. The unamortized portion of these gains totaled $676,000 at March 31, 2025.
2 In December 2023, the primary servicer for a purchased pool of consumer installment loans declared bankruptcy and the Bank placed the loans within the serviced pool on nonaccrual status pending the release of collected funds by the U.S. Bankruptcy Court of jurisdiction. The current balance reflects anticipated principal payments that are expected to be received from the pool’s underlying borrowers. At March 31, 2025, approximately $155,000 remains due from borrowers under the scheduled repayment terms of their original loan agreements. Under a series of released orders from the Court, monthly payments to the Bank resumed in late 2024 and the Bank’s management expects to ultimately collect substantially all of the outstanding principal balance collected from the pool’s underlying borrowers. Therefore, management does not consider the loans in this pool to be impaired and the loans within the serviced pool are back on accrual status at March 31, 2025.
On both March 31, 2025 and December 31, 2024, the allowance for credit loss ("ACL") related to these pools was $3.9 million.
-18 -
As of March 31, 2025 and December 31, 2024, residential mortgage loans with a carrying value of $109.5 million and $113.8 million, respectively, have been pledged by the Company to the Federal Home Loan Bank of New York (“FHLBNY”) under a blanket collateral agreement to secure the Company’s line of credit and term borrowings.
Loan Origination / Risk Management
The Company’s lending policies and procedures are presented in Note 5 to the audited consolidated financial statements included in the 2024 Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 31, 2025 and have not changed. As part of the execution of the Company’s overall balance sheet management strategies, the Bank will acquire participating interests in loans originated by unrelated third parties on an occasional basis. The purchase of participations in loans that are originated by third parties only occurs after the completion of thorough pre-acquisition due diligence. Loans in which the Company acquires a participating interest are determined to meet, in all material respects, the Company’s internal underwriting policies, including credit and collateral suitability thresholds, prior to acquisition. In addition, the financial condition of the originating financial institutions, which are generally retained as the ongoing loan servicing provider for participations acquired by the Bank, are analyzed prior to the acquisition of the participating interests and monitored on a regular basis thereafter for the life of those interests.
To develop and document a systematic methodology for determining the allowance for credit losses, the Company has divided the loan portfolio into three portfolio segments, each with different risk characteristics but with similar methodologies for assessing risk. Each portfolio segment is broken down into loan classes where appropriate. Loan classes contain unique measurement attributes, risk characteristics, and methods for monitoring and assessing risk that are necessary to develop the allowance for credit losses. Unique characteristics such as borrower type, loan type, collateral type, and risk characteristics define each class.
The following table illustrates the portfolio segments and classes for the Company’s loan portfolio:
| Portfolio Segment | Class |
|---|---|
| Residential Mortgage Loans | 1-4 family first-lien residential mortgages |
| Construction | |
| Commercial Loans | Real estate |
| Lines of credit | |
| Other commercial and industrial | |
| Tax exempt loans | |
| Consumer Loans | Home equity and junior liens |
| Other consumer |
-19 -
The following tables present the classes of the loan portfolio as of March 31, 2025, summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company's internal risk rating system as of the dates indicated:
| Term Loans By Origination Year · Revolving · Revolving loans converted to | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · loans · term loans · Total | |||||||||||
| Commercial real estate: | |||||||||||
| Pass | $10,901 | $46,380 | $46,770 | $61,063 | $49,483 | $131,609 | $ | - | $ | - | $346,206 |
| Special Mention | 2,483 | - | - | 7,509 | - | 4,037 | - | - | 14,029 | ||
| Substandard | - | 838 | 4,147 | 8,616 | 4,708 | 2,727 | - | - | 21,036 | ||
| Doubtful | - | - | 150 | - | - | 58 | - | - | 208 | ||
| Total commercial real estate | 13,384 | 47,218 | 51,067 | 77,188 | 54,191 | 138,431 | - | - | 381,479 | ||
| Commercial lines of credit: | |||||||||||
| Pass | - | - | - | - | - | - | 54,113 | 2,598 | 56,711 | ||
| Special Mention | - | - | - | - | - | - | 6,676 | - | 6,676 | ||
| Substandard | - | - | - | - | - | - | 1,133 | 554 | 1,687 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total commercial lines of credit | - | - | - | - | - | - | 61,922 | 3,152 | 65,074 | ||
| Other commercial and industrial: | |||||||||||
| Pass | 3,776 | 14,430 | 19,958 | 13,477 | 3,429 | 17,362 | 7,073 | - | 79,505 | ||
| Special Mention | 518 | 2,280 | 2,169 | 14 | 281 | 27 | - | - | 5,289 | ||
| Substandard | - | - | 128 | 1,077 | 199 | 4,665 | - | - | 6,069 | ||
| Doubtful | - | - | 328 | 24 | 429 | - | - | - | 781 | ||
| Total other commercial and industrial | 4,294 | 16,710 | 22,583 | 14,592 | 4,338 | 22,054 | 7,073 | - | 91,644 | ||
| Paycheck Protection Program loans | |||||||||||
| Pass | - | - | - | - | - | 96 | - | - | 96 | ||
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | - | - | - | - | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total Paycheck Protection Program loans | - | - | - | - | - | 96 | - | - | 96 | ||
| Tax exempt loans | |||||||||||
| Pass | - | 87 | - | - | - | 4,359 | - | - | 4,446 | ||
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | - | - | - | - | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total tax exempt loans | - | 87 | - | - | - | 4,359 | - | - | 4,446 | ||
-20 -
| Term Loans By Origination Year · Revolving · Revolving loans converted to | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · loans · term loans · Total | |||||||||||
| 1-4 family first-lien residential mortgages: | |||||||||||
| Pass | $3,193 | $8,524 | $15,743 | $28,242 | $45,288 | $139,885 | $ | - | $ | - | $240,875 |
| Special Mention | - | - | - | - | - | 599 | - | - | 599 | ||
| Substandard | - | - | - | 102 | 91 | 1,217 | - | - | 1,410 | ||
| Doubtful | - | - | - | - | - | 970 | - | - | 970 | ||
| Total 1-4 family first-lien residential mortgages | 3,193 | 8,524 | 15,743 | 28,344 | 45,379 | 142,671 | - | - | 243,854 | ||
| Construction: | |||||||||||
| Pass | - | 3,162 | - | - | - | - | - | - | 3,162 | ||
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | - | - | - | - | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total construction | - | 3,162 | - | - | - | - | - | - | 3,162 | ||
| Home equity and junior liens: | |||||||||||
| Pass | 3,684 | 2,753 | 3,888 | 3,053 | 2,816 | 12,531 | 21,502 | 903 | 51,130 | ||
| Special Mention | - | - | - | - | - | 53 | 20 | - | 73 | ||
| Substandard | - | - | 63 | - | 12 | 365 | 657 | 6 | 1,103 | ||
| Doubtful | - | - | - | - | - | - | - | 9 | 9 | ||
| Total home equity and junior liens | 3,684 | 2,753 | 3,951 | 3,053 | 2,828 | 12,949 | 22,179 | 918 | 52,315 | ||
| Other Consumer: | |||||||||||
| Pass | 1,668 | 3,442 | 58,071 | 3,542 | 1,886 | 2,951 | - | - | 71,560 | ||
| Special Mention | - | - | 6 | 1 | - | 15 | - | - | 22 | ||
| Substandard | - | - | 18 | 16 | 65 | - | - | - | 99 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total other consumer | 1,668 | 3,442 | 58,095 | 3,559 | 1,951 | 2,966 | - | - | 71,681 | ||
| Net deferred loan fees | (637) | 125 | 30 | (180) | (192) | (747) | - | - | (1,601) | ||
| Total loans | $25,586 | $82,021 | $151,469 | $126,556 | $108,495 | $322,779 | $91,174 | $4,070 | $912,150 | ||
-21 -
The following tables present the classes of the loan portfolio as of December 31, 2024, summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company's internal risk rating system as of the dates indicated:
| Term Loans By Origination Year · Revolving · Revolving loans converted to | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · loans · term loans · Total | |||||||||||
| Commercial real estate: | |||||||||||
| Pass | $45,123 | $51,531 | $61,943 | $50,014 | $27,688 | $107,106 | $ | - | $ | - | $343,405 |
| Special Mention | - | - | 16,160 | - | - | 4,370 | - | - | 20,530 | ||
| Substandard | 838 | 4,165 | 500 | 4,819 | 215 | 2,938 | - | - | 13,475 | ||
| Doubtful | - | 150 | - | - | - | 59 | - | - | 209 | ||
| Total commercial real estate | 45,961 | 55,846 | 78,603 | 54,833 | 27,903 | 114,473 | - | - | 377,619 | ||
| Commercial lines of credit: | |||||||||||
| Pass | - | - | - | - | - | - | 57,618 | 2,495 | 60,113 | ||
| Special Mention | - | - | - | - | - | - | 5,622 | 190 | 5,812 | ||
| Substandard | - | - | - | - | - | - | 1,309 | 368 | 1,677 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total commercial lines of credit | - | - | - | - | - | - | 64,549 | 3,053 | 67,602 | ||
| Other commercial and industrial: | |||||||||||
| Pass | 14,141 | 20,814 | 14,160 | 4,186 | 3,987 | 14,609 | 6,022 | - | 77,919 | ||
| Special Mention | 2,640 | 2,220 | 65 | 258 | 34 | - | - | - | 5,217 | ||
| Substandard | - | 132 | 1,041 | - | 312 | 4,398 | - | - | 5,883 | ||
| Doubtful | - | 328 | 24 | 429 | - | - | - | - | 781 | ||
| Total other commercial and industrial | 16,781 | 23,494 | 15,290 | 4,873 | 4,333 | 19,007 | 6,022 | - | 89,800 | ||
| Paycheck Protection Program loans | |||||||||||
| Pass | - | - | - | - | 113 | - | - | - | 113 | ||
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | - | - | - | - | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total Paycheck Protection Program loans | - | - | - | - | 113 | - | - | - | 113 | ||
| Tax exempt loans | |||||||||||
| Pass | 87 | - | - | - | 94 | 4,363 | - | - | 4,544 | ||
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | - | - | - | - | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total tax exempt loans | 87 | - | - | - | 94 | 4,363 | - | - | 4,544 | ||
-22 -
| Term Loans By Origination Year · Revolving · Revolving loans converted to | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · loans · term loans · Total | |||||||||||
| 1-4 family first-lien residential mortgages: | |||||||||||
| Pass | $11,085 | $15,922 | $29,167 | $48,525 | $35,973 | $107,571 | $ | - | $ | - | $248,243 |
| Special Mention | - | - | - | - | 554 | 473 | - | - | 1,027 | ||
| Substandard | - | - | - | 91 | 207 | 713 | - | - | 1,011 | ||
| Doubtful | - | - | - | - | 152 | 940 | - | - | 1,092 | ||
| Total 1-4 family first-lien residential mortgages | 11,085 | 15,922 | 29,167 | 48,616 | 36,886 | 109,697 | - | - | 251,373 | ||
| Construction: | |||||||||||
| Pass | 4,864 | - | - | - | - | - | - | - | 4,864 | ||
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | - | - | - | - | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total construction | 4,864 | - | - | - | - | - | - | - | 4,864 | ||
| Home equity and junior liens: | |||||||||||
| Pass | 6,113 | 4,092 | 3,181 | 2,906 | 1,692 | 11,807 | 20,352 | 706 | 50,849 | ||
| Special Mention | - | - | - | - | - | 75 | 20 | - | 95 | ||
| Substandard | - | - | - | 12 | - | 320 | 657 | 6 | 995 | ||
| Doubtful | - | - | - | - | - | - | - | 9 | 9 | ||
| Total home equity and junior liens | 6,113 | 4,092 | 3,181 | 2,918 | 1,692 | 12,202 | 21,029 | 721 | 51,948 | ||
| Other Consumer: | |||||||||||
| Pass | 4,475 | 58,818 | 3,908 | 2,021 | 1,031 | 2,305 | - | - | 72,558 | ||
| Special Mention | 2 | 2 | 20 | 5 | 24 | 13 | - | - | 66 | ||
| Substandard | - | - | 10 | 76 | - | - | - | - | 86 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total other consumer | 4,477 | 58,820 | 3,938 | 2,102 | 1,055 | 2,318 | - | - | 72,710 | ||
| Net deferred loan fees | (462) | 18 | (171) | (197) | (70) | (705) | - | - | (1,587) | ||
| Total loans | $88,906 | $158,192 | $130,008 | $113,145 | $72,006 | $261,355 | $91,600 | $3,774 | $918,986 | ||
Management has reviewed its loan portfolio and determined that, to the best of its knowledge, no material exposure exists to sub-prime or other high-risk residential mortgages. The Company is not in the practice of originating these types of loans.
Nonaccrual and Past Due Loans
Loans are considered past due if the required principal and interest payments have not been received within thirty days of the payment due date. Loans are placed on nonaccrual when the contractual payment of principal and interest has become 90 days past due or when management has serious doubts about further collectability of principal or interest, even though the loan may be currently performing.
-23 -
An aging analysis of past due loans, not including net deferred loan costs, segregated by portfolio segment and class of loans, as of March 31, 2025 and December 31, 2024, are detailed in the following tables:
| 30-59 Days · 60-89 Days · 90 Days · Total · Total Loans | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | Past Due | Past Due | and Over | Past Due | Current | Receivable |
| Residential mortgage loans: | ||||||
| 1-4 family first-lien residential mortgages | $2,888 | $546 | $1,857 | $5,291 | $238,563 | $243,854 |
| Construction | - | - | - | - | 3,162 | 3,162 |
| Loans held-for-sale | - | - | - | - | - | - |
| Total residential mortgage loans | 2,888 | 546 | 1,857 | 5,291 | 241,725 | 247,016 |
| Commercial loans: | ||||||
| Real estate | 2,970 | 50 | 6,962 | 9,982 | 371,497 | 381,479 |
| Lines of credit | 2,502 | - | 452 | 2,954 | 62,120 | 65,074 |
| Other commercial and industrial | 1,302 | 2,453 | 3,196 | 6,951 | 84,693 | 91,644 |
| Paycheck Protection Program loans | - | - | - | - | 96 | 96 |
| Tax exempt loans | - | - | - | - | 4,446 | 4,446 |
| Total commercial loans | 6,774 | 2,503 | 10,610 | 19,887 | 522,852 | 542,739 |
| Consumer loans: | ||||||
| Home equity and junior liens | 634 | 442 | 370 | 1,446 | 50,869 | 52,315 |
| Other consumer | 637 | 386 | 395 | 1,418 | 70,263 | 71,681 |
| Total consumer loans | 1,271 | 828 | 765 | 2,864 | 121,132 | 123,996 |
| Total loans | $10,933 | $3,877 | $13,232 | $28,042 | $885,709 | $913,751 |
| 30-59 Days · 60-89 Days · 90 Days · Total · Total Loans | ||||||
| (In thousands) | Past Due | Past Due | and Over | Past Due | Current | Receivable |
| Residential mortgage loans: | ||||||
| 1-4 family first-lien residential mortgages | $2,262 | $805 | $3,162 | $6,229 | $245,144 | $251,373 |
| Construction | - | - | - | - | 4,864 | 4,864 |
| Loans held-for-sale | - | - | - | - | - | - |
| Total residential mortgage loans | 2,262 | 805 | 3,162 | 6,229 | 250,008 | 256,237 |
| Commercial loans: | ||||||
| Real estate | 1,110 | 2,086 | 10,261 | 13,457 | 364,162 | 377,619 |
| Lines of credit | 953 | 28 | 1,448 | 2,429 | 65,173 | 67,602 |
| Other commercial and industrial | 3,022 | 366 | 6,503 | 9,891 | 79,909 | 89,800 |
| Paycheck Protection Program loans | - | - | - | - | 113 | 113 |
| Tax exempt loans | - | - | - | - | 4,544 | 4,544 |
| Total commercial loans | 5,085 | 2,480 | 18,212 | 25,777 | 513,901 | 539,678 |
| Consumer loans: | ||||||
| Home equity and junior liens | 584 | 329 | 414 | 1,327 | 50,621 | 51,948 |
| Other consumer | 912 | 560 | 296 | 1,768 | 70,942 | 72,710 |
| Total consumer loans | 1,496 | 889 | 710 | 3,095 | 121,563 | 124,658 |
| Total loans | $8,843 | $4,174 | $22,084 | $35,101 | $885,472 | $920,573 |
-24 -
As of March 31, 2025 and December 31, 2024, the amount of interest income recognized on nonaccrual loans and the cost basis of nonaccrual loans, for which there is no ACL, are detailed in the following tables. All loans greater than 90 days past due are classified as nonaccrual.
| As of and for the three months ended | |||
|---|---|---|---|
| (In thousands) | Nonaccrual Loans | Nonaccrual loans without related allowance for credit loss | Recognized interest income |
| Residential mortgage loans: | |||
| 1-4 family first-lien residential mortgages | $1,857 | $639 | $23 |
| Total residential mortgage loans | 1,857 | 639 | 23 |
| Commercial loans: | |||
| Real estate | 6,962 | 5,078 | 19 |
| Lines of credit | 452 | 250 | 1 |
| Other commercial and industrial | 3,196 | 1,037 | 44 |
| Total commercial loans | 10,610 | 6,365 | 64 |
| Consumer loans: | |||
| Home equity and junior liens | 395 | - | 8 |
| Other consumer | 370 | - | 3 |
| Total consumer loans | 765 | - | 11 |
| Total nonaccrual loans | $13,232 | $7,004 | $98 |
| As of and for the year ended | |||
|---|---|---|---|
| (In thousands) | Nonaccrual Loans | Nonaccrual loans without related allowance for credit loss | Recognized interest income |
| Residential mortgage loans: | |||
| 1-4 family first-lien residential mortgages | $3,162 | $641 | $102 |
| Total residential mortgage loans | 3,162 | 641 | 102 |
| Commercial loans: | |||
| Real estate | 10,261 | 4,537 | 302 |
| Lines of credit | 1,448 | 1,255 | 81 |
| Other commercial and industrial | 6,503 | 1,921 | 258 |
| Total commercial loans | 18,212 | 7,713 | 641 |
| Consumer loans: | |||
| Home equity and junior liens | 414 | - | 10 |
| Other consumer | 296 | - | 21 |
| Total consumer loans | 710 | - | 31 |
| Total nonaccrual loans | $22,084 | $8,354 | $774 |
At March 31, 2025, the Bank's 80 nonperforming loans represented 1.5% of total loans, with an aggregate outstanding balance of $13.2 million, as compared to 93 loans, representing 2.4% of total loans, with an aggregate outstanding balance of $22.1 million at December 31, 2024. This decrease in nonaccrual balances of $8.9 million was primarily the result of three large commercial loans returning to accrual status during the three months ended March 31, 2025.
The measurement of individually evaluated loans is generally based upon the present value of future cash flows discounted at the historical effective interest rate, except that all collateral-dependent loans are measured based on the fair value of the collateral, less costs to sell. The Company utilizes the Discounted Cash Flow (“DCF”) method for its pooled segment calculation. The DCF method implements a probability of default with loss given default and loss exposure at default
-25 - estimation. The probability of default and loss given default are applied to future cash flows that are adjusted to present value and these discounted expected losses become the Allowance for Credit Losses.
Loans Modified With Borrowers Experiencing Financial Difficulty
When the Company modifies a loan with a borrower experiencing financial difficulty, a potential impairment is analyzed either based on the present value of the expected future cash flows discounted at the interest rate of the original loan terms or the fair value of the collateral less costs to sell. If it is determined that the value of the loan is less than its recorded investment, then impairment is recognized as a component of the provision for credit losses, an associated increase to the allowance for credit losses or as a charge-off to the allowance for credit losses in the current period.
Because the effect of most loan modifications made with borrowers experiencing financial difficulty is already included in the allowance for credit losses, a change to the allowance for credit losses is generally not recorded upon modification. In some cases, the Company will modify a certain loan by providing multiple types of concessions. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession such as an interest rate reduction, may be granted. Nonaccrual loans that are modified will remain on nonaccrual status, but may move to accrual status after they have performed according to the modified terms for a period of time of at least six months.
The financial impact of commercial real estate loan modifications made to borrowers experiencing financial difficult during the three months ended March 31, 2025 related to one borrower that was granted a maturity extension of 48 months. The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The payment status of modified loans were current during the three months ending March 31, 2025. There were no loan modifications made to borrowers experiencing financial difficulty during the three months ended March 31, 2024.
The following table presents the amortized cost basis of loans at March 31, 2025 and December 31, 2024 that were experiencing financial difficulty and modified, by class and by type of modification.
| (In thousands) | Term Extension | Total Class of Receivable |
|---|---|---|
| Residential mortgage loans · $ · - · - | ||
| Commercial real estate | 2,031 | 1% |
| Commercial lines of credit | - | - |
| Commercial and industrial | - | - |
| Home equity and consumer | - | - |
| Total | $2,031 | 1% |
| (In thousands) | Term Extension | Total Class of Receivable |
|---|---|---|
| Residential mortgage loans · $ · - · - | ||
| Commercial real estate | 2,096 | 1% |
| Commercial lines of credit | - | - |
| Commercial and industrial | - | - |
| Home equity and consumer | - | - |
| Total | $2,096 | 1% |
Note 7: Allowance for Credit Losses
Management extensively reviews recent trends in historical losses, qualitative factors, including concentrations of loans to related borrowers and concentrations of loans by collateral type, and specific reserve requirements on loans individually evaluated in its determination of the adequacy of the credit losses. The Company recorded $457,000 in provision for credit losses ("PCL") for the three month period ended March 31, 2025, as compared to $726,000 for the three month period ended March 31, 2024.
-26 -
There was a $269,000 decrease in provision for credit losses in the three months ended March 31, 2025, when compared to the same three month period in 2024. During the first quarter of 2025, the Company recorded a $504,000 increase to provision for credit losses related to its loan portfolio and a reduction to its reserves related to unfunded commitments in the amount of $47,000. The provision in the quarter ended March 31, 2025 was reflective of the qualitative factors used in determining the adequacy of the ACL and changes in the levels of delinquent and nonaccrual loans. The first quarter PCL reflects an addition to reserves considering asset quality metrics.
The following table summarizes all activity related to the ACL from December 31, 2024 to March 31, 2025 and to the recorded PCL for the three months ended March 31, 2025 (in thousands):
| ACL - Loans · Reserves as of December 31, 2024 · Q1 2025 Charge-Offs · Q1 2025 Recoveries · Q1 2025 PCL · Reserves as of March 31, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| Individually evaluated | $2,485 | $ | - | $ | - | $5 | $2,490 |
| Overdraft | - | (38) | 9 | 29 | - | ||
| Pooled - quantitative | 6,570 | (263) | 20 | 311 | 6,638 | ||
| Pooled - qualitative | 4,269 | - | - | 159 | 4,428 | ||
| Purchased | 3,919 | (207) | 139 | - | 3,851 | ||
| Total ACL - Loans | $17,243 | $(508) | $168 | $504 | $17,407 | ||
| ACL - Held-To-Maturity | 257 | - | - | - | 257 | ||
| Other Liabilities - Unfunded Commitments | 550 | - | - | (47) | 503 | ||
| Total ACL | $18,050 | $(508) | $168 | $457 | $18,167 | ||
The following table summarizes all activity related to the ACL from December 31, 2023 to March 31, 2024 and to the recorded PCL for the three months ended March 31, 2024 (in thousands):
| ACL - Loans · Reserves as of December 31, 2023 · Q1 2024 Charge-Offs · Q1 2024 Recoveries · Q1 2024 PCL · Reserves as of March 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Individually evaluated | $3,716 | $ | - | $ | - | $100 | $3,816 |
| Overdraft | 364 | (5) | 4 | - | 363 | ||
| Pooled - quantitative | 6,203 | (63) | 34 | 101 | 6,275 | ||
| Pooled - qualitative | 3,566 | - | - | 509 | 4,075 | ||
| Purchased | 2,126 | - | - | - | 2,126 | ||
| Total ACL - Loans | $15,975 | $(68) | $38 | $710 | $16,655 | ||
| ACL - Held-To-Maturity | 352 | - | - | 15 | 367 | ||
| Other Liabilities - Unfunded Commitments | 589 | - | - | 1 | 590 | ||
| Total ACL | $16,916 | $(68) | $38 | $726 | $17,612 | ||
-27 -
Summarized in the tables below are changes in the allowance for credit losses for loans for the indicated periods and information pertaining to the allocation of the balances of the credit losses, loans receivable based on individual, and collective evaluation by loan portfolio class. An allocation of a portion of the allowance to a given portfolio class does not limit the Company’s ability to absorb losses in another portfolio class.
| 1-4 family | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| first-lien · Residential · Other · Paycheck | ||||||||||
| residential · construction · Commercial · Commercial · commercial · Protection | ||||||||||
| (In thousands) · mortgage · mortgage · real estate · lines of credit · and industrial · Program | ||||||||||
| Allowance for credit losses: | ||||||||||
| Beginning Balance | $1,467 | $592 | $6,746 | $749 | $2,879 | $ | - | |||
| Charge-offs | - | - | - | (92) | (80) | - | ||||
| Recoveries | 3 | - | 1 | - | 4 | - | ||||
| Provisions (credits) | (37) | (88) | 332 | 254 | 45 | - | ||||
| Ending balance | $1,433 | $504 | $7,079 | $911 | $2,848 | $ | - | |||
| Ending balance: related to loans individually evaluated | $41 | $ | - | $1,004 | $253 | $1,012 | $ | - | ||
| Ending balance: related to loans collectively evaluated | $1,392 | $504 | $6,075 | $658 | $1,836 | $ | - | |||
| Loans receivables: | ||||||||||
| Ending balance | $243,854 | $3,162 | $381,479 | $65,074 | $91,644 | $96 | ||||
| Ending balance: individually evaluated | $1,170 | $ | - | $10,650 | $503 | $2,945 | $ | - | ||
| Ending balance: collectively evaluated | $242,684 | $3,162 | $370,829 | $64,571 | $88,699 | $96 | ||||
| Home equity · Other | ||||||||||
| Tax exempt · and junior liens · Consumer · Total | ||||||||||
| Allowance for credit losses: | ||||||||||
| Beginning Balance | $4 | $715 | $4,091 | 17,243 | ||||||
| Charge-offs | - | - | (336) | (508) | ||||||
| Recoveries | - | 1 | 159 | 168 | ||||||
| Provisions (credits) | (2) | (22) | 22 | 504 | ||||||
| Ending balance | $2 | $694 | $3,936 | $17,407 | ||||||
| Ending balance: related to loans individually evaluated | $ | - | $180 | $ | - | $2,490 | ||||
| Ending balance: related to loans collectively evaluated | $2 | $514 | $3,936 | $14,917 | ||||||
| Loans receivables: | ||||||||||
| Ending balance | $4,446 | $52,315 | $71,681 | $913,751 | ||||||
| Ending balance: individually evaluated | $ | - | $530 | $ | - | $15,798 | ||||
| Ending balance: collectively evaluated | $4,446 | $51,785 | $71,681 | $897,953 | ||||||
-28 -
| 1-4 family | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| first-lien · Residential · Other · Paycheck | |||||||||
| residential · construction · Commercial · Commercial · commercial · Protection | |||||||||
| (In thousands) · mortgage · mortgage · real estate · lines of credit · and industrial · Program | |||||||||
| Allowance for credit losses: | |||||||||
| Beginning Balance | $1,608 | $858 | $5,751 | $1,674 | $3,281 | $ | - | ||
| Charge-offs | - | - | - | - | - | - | |||
| Recoveries | 2 | - | 6 | - | 5 | - | |||
| Provisions (credits) | 9 | (56) | 810 | (283) | 117 | - | |||
| Ending balance | $1,619 | $802 | $6,567 | $1,391 | $3,403 | $ | - | ||
| Ending balance: related to loans individually evaluated | $138 | $ | - | $1,057 | $725 | $1,710 | $ | - | |
| Ending balance: related to loans collectively evaluated | $1,481 | $802 | $5,510 | $666 | $1,693 | $ | - | ||
| Loans receivables: | |||||||||
| Ending balance | $252,026 | $1,689 | $363,467 | $67,416 | $91,178 | $147 | |||
| Ending balance: individually evaluated | $2,129 | $ | - | $12,138 | $1,270 | $6,849 | $ | - | |
| Ending balance: collectively evaluated | $249,897 | $1,689 | $351,329 | $66,146 | $84,329 | $147 | |||
| Home equity · Other | |||||||||
| Tax exempt · and junior liens · Consumer · Total | |||||||||
| Allowance for credit losses: | |||||||||
| Beginning Balance | $1 | $657 | $2,145 | $15,975 | |||||
| Charge-offs | - | - | (68) | (68) | |||||
| Recoveries | - | - | 25 | 38 | |||||
| Provisions | 1 | 5 | 107 | 710 | |||||
| Ending balance | $2 | $662 | $2,209 | $16,655 | |||||
| Ending balance: related to loans individually evaluated | $ | - | $146 | $70 | $3,846 | ||||
| Ending balance: related to loans collectively evaluated | $2 | $516 | $2,139 | $12,809 | |||||
| Loans receivables: | |||||||||
| Ending balance | $3,374 | $35,723 | $77,106 | $892,126 | |||||
| Ending balance: individually evaluated | $ | - | $715 | $70 | $23,171 | ||||
| Ending balance: collectively evaluated | $3,374 | $35,008 | $77,036 | $868,955 | |||||
The Company’s methodology for determining its allowance for credit losses includes an analysis of qualitative factors that are added to the historical loss rates in arriving at the total allowance for credit losses needed for this general pool of loans. The qualitative factors include, but are not limited to, the following:
Changes in national and local economic trends;
The rate of growth in the portfolio;
Trends of delinquencies and nonaccrual balances;
Changes in loan policy; and
Changes in lending management experience and related staffing.
-29 -
Each factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation. These qualitative factors, applied to each product class, make the evaluation inherently subjective, as it requires material estimates that may be susceptible to significant revision as more information becomes available. Adjustments to the factors are supported through documentation of changes in conditions in a narrative accompanying the allowance for credit losses analysis and calculation.
The allocation of the allowance for credit losses summarized on the basis of the Company’s calculation methodology was as follows:
| 1-4 family | |||||||
|---|---|---|---|---|---|---|---|
| first-lien · Residential · Other | |||||||
| residential · construction · Commercial · Commercial · commercial | |||||||
| (In thousands) · mortgage · mortgage · real estate · lines of credit · and industrial | |||||||
| Specifically reserved | $41 | $ | - | $1,004 | $253 | $1,012 | |
| Historical loss rate | 1,440 | 504 | 2,880 | 154 | 1,111 | ||
| Qualitative factors | (48) | - | 3,195 | 504 | 725 | ||
| Total | $1,433 | $504 | $7,079 | $911 | $2,848 | ||
| Home equity · Other | |||||||
| Tax exempt · and junior liens · consumer · Total | |||||||
| Specifically reserved | $ | - | $392 | $3,639 | $6,341 | ||
| Historical loss rate | 2 | 281 | 266 | 6,638 | |||
| Qualitative factors | - | 21 | 31 | 4,428 | |||
| Total | $2 | $694 | $3,936 | $17,407 | |||
| 1-4 family | |||||||
|---|---|---|---|---|---|---|---|
| first-lien · Residential · Other | |||||||
| residential · construction · Commercial · Commercial · commercial | |||||||
| (In thousands) · mortgage · mortgage · real estate · lines of credit · and industrial | |||||||
| Specifically reserved | $42 | $ | - | $853 | $154 | $1,165 | |
| Historical loss rate | 1,474 | 592 | 2,779 | 126 | 1,032 | ||
| Qualitative factors | (49) | - | 3,114 | 469 | 682 | ||
| Total | $1,467 | $592 | $6,746 | $749 | $2,879 | ||
| Home equity · Other | |||||||
| Tax exempt · and junior liens · consumer · Total | |||||||
| Specifically reserved | $ | - | $416 | $3,774 | $6,404 | ||
| Historical loss rate | 4 | 278 | 285 | 6,570 | |||
| Qualitative factors | - | 21 | 32 | 4,269 | |||
| Total | $4 | $715 | $4,091 | $17,243 | |||
Collateral Dependent Disclosures
The Company has certain loans for which repayment is dependent upon the operation or sale of collateral, as the borrower is experiencing financial difficulty. The underlying collateral can vary based upon the type of loan. The following provides more detail about the types of collateral that secure collateral dependent loans:
Commercial real estate loans can be secured by either owner occupied commercial real estate or non-owner occupied investment commercial real estate. Typically, owner occupied commercial real estate loans are secured by office buildings, warehouses, manufacturing facilities and other commercial and industrial properties occupied by operating companies. Non-owner occupied commercial real estate loans are generally secured by office buildings and complexes, retail facilities, multifamily complexes, land under development, industrial properties, as well as other commercial or industrial real estate.
Residential real estate loans are typically secured by first mortgages, and in some cases could be secured by a second mortgage.
-30 -
Home equity lines of credit are generally secured by second mortgages on residential real estate property.
Consumer loans are generally secured by automobiles, motorcycles, recreational vehicles and other personal property. Some consumer loans are unsecured and have no underlying collateral.
The following table details the amortized cost of collateral dependent loans at March 31, 2025 and December 31, 2024:
| (In thousands) | March 31, 2025 | December 31, 2024 |
|---|---|---|
| Commercial and industrial | $3,349 | $7,478 |
| Commercial real estate | 10,650 | 8,591 |
| Residential (1-4 family) first mortgages | 373 | 374 |
| Home equity loans and lines of credit | 504 | 528 |
| Consumer loans | - | 67 |
| Total loans | $14,876 | $17,038 |
Note 8: Foreclosed Real Estate
The Company is required to disclose the carrying amount of foreclosed real estate properties held as a result of obtaining physical possession of the property at each reporting period.
| (In thousands) | Number ofproperties | March 31,2025 | Number of properties | December 31,2024 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Foreclosed real estate | - | $ | - | - | $ | - | |||
At March 31, 2025 and December 31, 2024, the Company reported $1.6 million and $1.2 million, respectively, in real estate loans in the process of foreclosure.
Note 9: Guarantees
The Company does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit. Generally, all letters of credit when issued have expiration dates within one year. The credit risks involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Company generally holds collateral and/or personal guarantees supporting these commitments. The Company had $2.5 million and $2.4 million of standby letters of credit as of March 31, 2025 and December 31, 2024, respectively. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding guarantees. The fair value of standby letters of credit was not significant to the Company’s consolidated financial statements.
Note 10: Fair Value Measurements
ASC 820, Fair Value Measurements, specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. These two types of inputs have created the following fair value hierarchy:
Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2 – Quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.
Level 3 – Model-derived valuations in which one or more significant inputs or significant value drivers are unobservable.
-31 -
An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs, minimize the use of unobservable inputs, to the extent possible, and considers counterparty credit risk in its assessment of fair value.
The Company used the following methods and significant assumptions to estimate fair value:
Investment securities: The fair values of available-for-sale and marketable equity securities are obtained from an independent third party and are based on quoted prices on nationally recognized securities exchanges where available (Level 1). If quoted prices are not available, fair values are measured by utilizing matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2). Management made no adjustment to the fair value quotes that were received from the independent third party pricing service. Level 3 securities are assets whose fair value cannot be determined by using observable measures, such as market prices or pricing models. Level 3 assets are typically very illiquid, andfair values can only be calculated using estimates or risk-adjusted value ranges. Management applies known factors, such as currently applicable discount rates, to the valuation of those investments in order to determine fair value at the reporting date.
The Company holdstwo corporate investment securities with an amortized historical cost of $4.1 million and an aggregate fair market value of $4.2 million as of both March 31, 2025 and December 31, 2024. These securities have an aggregate valuation that is determined using published net asset values (NAV) derived by an analysis of the securities’ underlying assets. These securities are comprised primarily of broadly-diversified real estate holdings and are traded in secondary markets on an infrequent basis. While these securities are redeemable at least annually through tender offers made by respective issuers, the liquidation value of these securities may be below stated NAVs and also subject to restrictions as to the amount that can be redeemed at any single scheduled redemption. The Company anticipates that these securities will be redeemed by respective issuers on indeterminate future dates as a consequence of the ultimate liquidation strategies employed by the managers of these portfolios.
The Company also holds two limited partnership investments managed by an unrelated third party with an aggregate fair market value of $4.4 million and $4.1 million as of March 31, 2025 and December 31, 2024, respectively. The investments are funds comprised of marketable equity securities, primarily issued by community banks and financial technology companies. These investments are recorded at fair value at the end of each reporting period using NAV valuation techniques. Unrealized changes in the fair value of these investments are recorded as components of periodic net income in the period in which the changes occur.
Interest rate derivatives: The fair value of the interest rate derivatives, characterized as either fair value or cash flow hedges, are calculated based on a discounted cash flow model. All future floating rate cash flows are projected and both floating rate and fixed rate cash flows are discounted to the valuation date. The benchmark interest rate curve utilized for projecting cash flows and applying appropriate discount rates is built by obtaining publicly available third party market quotes for various swap maturity terms. These investments are recorded at fair value at the end of each reporting period using Level 1 valuation techniques.
Individually evaluated loans: Individually evaluated loans are those loans in which the Company has measured impairment based on the fair value of the loan’s collateral or the discounted value of expected future cash flows. Fair value is generally determined based upon market value evaluations by third parties of the properties and/or estimates by management of working capital collateral or discounted cash flows based upon expected proceeds. These appraisals may include up to three approaches to value: the sales comparison approach, the income approach (for income-producing property), and the cost approach. Management modifies the appraised values, if needed, to take into account recent developments in the market or other factors, such as, changes in absorption rates or market conditions from the time of valuation and anticipated sales values considering management’s plans for disposition. Such modifications to the appraised values could result in lower valuations of such collateral. Estimated costs to sell are based on current amounts of disposal costs for similar assets. These measurements are classified as Level 3 within the valuation hierarchy. Individually evaluated loans are subject to nonrecurring fair value adjustments upon initial recognition or subsequent impairment. A portion of the allowance for credit losses is allocated to individually evaluated loans if the value of such loans is deemed to be less than the unpaid balance.
-32 -
The following tables summarize assets measured at fair value on a recurring basis as of the indicated dates, segregated by the level of valuation inputs within the hierarchy utilized to measure fair value:
| Total Fair | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) · Level 1 · Level 2 · Level 3 · Value | ||||||||
| Available-for-Sale Portfolio | ||||||||
| Debt investment securities: | ||||||||
| US Treasury, agencies and GSEs | $ | - | $69,180 | $ | - | $69,180 | ||
| State and political subdivisions | - | 32,433 | - | 32,433 | ||||
| Corporate | - | 6,692 | - | 6,692 | ||||
| Corporate issuances measured at NAV | - | - | - | 4,193 | ||||
| Asset backed securities | - | 18,475 | - | 18,475 | ||||
| Residential mortgage-backed - US agency | - | 49,220 | - | 49,220 | ||||
| Collateralized mortgage obligations - US agency | - | 15,197 | - | 15,197 | ||||
| Collateralized mortgage obligations - Private label | - | 88,455 | - | 88,455 | ||||
| Total | 279,652 | 283,845 | ||||||
| Equity investment securities: | ||||||||
| Common stock - financial services industry | 206 | - | - | 206 | ||||
| Total available-for-sale securities | $206 | $279,652 | $ | - | $284,051 | |||
| Marketable equity securities measured at NAV | $ | - | $ | - | $ | - | $4,401 | |
| Interest rate swap derivative fair value hedges (unrealized gain carried as receivable from derivative counterparties) | $ | - | $3,110 | $ | - | $3,110 | ||
| Total Fair | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) · Level 1 · Level 2 · Level 3 · Value | ||||||||
| Available-for-Sale Portfolio | ||||||||
| Debt investment securities: | ||||||||
| US Treasury, agencies and GSEs | $ | - | $70,425 | $ | - | $70,425 | ||
| State and political subdivisions | - | 33,322 | - | 33,322 | ||||
| Corporate | - | 6,636 | - | 6,636 | ||||
| Corporate issuances measured at NAV | - | - | - | 4,245 | ||||
| Asset backed securities | - | 18,487 | - | 18,487 | ||||
| Residential mortgage-backed - US agency | - | 39,171 | - | 39,171 | ||||
| Collateralized mortgage obligations - US agency | - | 13,530 | - | 13,530 | ||||
| Collateralized mortgage obligations - Private label | - | 83,309 | - | 83,309 | ||||
| Total | 264,880 | 269,125 | ||||||
| Equity investment securities: | ||||||||
| Common stock - financial services industry | 206 | - | - | 206 | ||||
| Total available-for-sale securities | $206 | $264,880 | $ | - | $269,331 | |||
| Marketable equity securities measured at NAV | $ | - | $ | - | $ | - | $4,076 | |
| Interest rate swap derivative fair value hedges (unrealized gain carried as receivable from derivative counterparties) | $ | - | $6,086 | $ | - | $6,086 | ||
-33 -
Pathfinder Bank had the following assets measured at fair value on a nonrecurring basis as of March 31, 2025 and December 31, 2024:
| Total Fair | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) · Level 1 · Level 2 · Level 3 · Value | ||||||||
| Individually evaluated loans | $ | - | $ | - | $3,985 | $3,985 | ||
| Foreclosed real estate | $ | - | $ | - | $ | - | $ | - |
| Total Fair | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) · Level 1 · Level 2 · Level 3 · Value | ||||||||
| Individually evaluated loans | $ | - | $ | - | $13,020 | $13,020 | ||
| Foreclosed real estate | $ | - | $ | - | $ | - | $ | - |
The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which Level 3 inputs were used to determine fair value at the indicated dates.
| Quantitative Information about Level 3 Fair Value Measurements | |||
|---|---|---|---|
| Valuation | Unobservable | Range | |
| Techniques | Input | (Weighted Avg.) | |
| Individually evaluated loans | Appraisal of collateral | Discounted Cash Flow | 12% - 50% (27%) |
| Foreclosed real estate | Appraisal of collateral | Costs to Sell | 21% - 24% (22%) |
| Quantitative Information about Level 3 Fair Value Measurements | |||
|---|---|---|---|
| Valuation | Unobservable | Range | |
| Techniques | Input | (Weighted Avg.) | |
| Individually evaluated loans | Appraisal of collateral | Discounted Cash Flow | 10% - 75% (21%) |
| Foreclosed real estate | Appraisal of collateral | Costs to Sell | 21% - 24% (22%) |
There have been no transfers of assets into or out of any fair value measurement level during the three months ended March 31, 2025 or 2024.
Required disclosures include fair value information of financial instruments, whether or not recognized in the consolidated statements of condition, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instrument.
The Company has various processes and controls in place to ensure that fair value is reasonably estimated. The Company performs due diligence procedures over third-party pricing service providers in order to support their use in the valuation process.
While the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.
Management uses its best judgment in estimating the fair value of the Company’s financial instruments; however, there are inherent limitations in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction on the dates indicated. The estimated fair value amounts have been measured as of their respective period-ends, and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the
-34 - estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported at each period-end.
Under FASB ASC Topic 820 for Fair Value Measurements and Disclosures, the financial assets and liabilities were valued at a price that represents the Company’s exit price or the price at which these instruments would be sold or transferred.
The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful. The Company, in estimating its fair value disclosures for financial instruments, used the following methods and assumptions:
Cash and cash equivalents – The carrying amounts of these assets approximate their fair value and are classified as Level 1.
Federal Home Loan Bank stock – The carrying amount of these assets approximates their fair value and are classified as Level 2.
Net loans – For variable-rate loans that re-price frequently, fair value is based on carrying amounts. The fair value of other loans (for example, fixed-rate commercial real estate loans, mortgage loans, and commercial and industrial loans) is estimated using discounted cash flow analysis, based on interest rates currently being offered in the market for loans with similar terms to borrowers of similar credit quality. Loan value estimates include judgments based on expected prepayment rates. The measurement of the fair value of loans, including individually evaluated loans, is classified within Level 3 of the fair value hierarchy.
Accrued interest receivable and payable – The carrying amount of these assets approximates their fair value and are classified as Level 1.
Deposits – The fair values disclosed for demand deposits (e.g., interest-bearing and noninterest-bearing checking, passbook savings and certain types of money management accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts) and are classified within Level 1 of the fair value hierarchy. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates of deposits to a schedule of aggregated expected monthly maturities on time deposits. Measurements of the fair value of time deposits are classified within Level 2 of the fair value hierarchy.
Borrowings – Fixed/variable term “bullet” structures are valued using a replacement cost of funds approach. These borrowings are discounted to the FHLBNY advance curve. Option structured borrowings’ fair values are determined by the FHLB for borrowings that include a call or conversion option. If market pricing is not available from this source, current market indications from the FHLBNY are obtained and the borrowings are discounted to the FHLBNY advance curve less an appropriate spread to adjust for the option. These measurements are classified as Level 2 within the fair value hierarchy.
Subordinated debt – The Company secures quotes from its pricing service based on a discounted cash flow methodology or utilizes observations of recent highly-similar transactions which result in a Level 2 classification.
-35 -
The carrying amounts and fair values of the Company’s financial instruments as of the indicated dates are presented in the following table:
| March 31, 2025 · December 31, 2024 | |||||
|---|---|---|---|---|---|
| Fair Value | Carrying | Estimated | Carrying | Estimated | |
| (In thousands) | Hierarchy | Amounts | Fair Values | Amounts | Fair Values |
| Financial assets: | |||||
| Cash and cash equivalents | 1 | $51,468 | $51,468 | $31,572 | $31,572 |
| Investment securities - available-for-sale | 2 | 279,858 | 279,858 | 264,880 | 264,880 |
| Investment securities - available-for-sale | NAV | 4,193 | 4,193 | 4,245 | 4,245 |
| Investment securities - marketable equity | NAV | 4,401 | 4,401 | 4,076 | 4,076 |
| Investment securities - held-to-maturity | 2 | 155,704 | 149,048 | 158,683 | 151,023 |
| Federal Home Loan Bank stock | 2 | 2,906 | 2,906 | 4,590 | 4,590 |
| Net loans | 3 | 894,743 | 850,926 | 901,743 | 852,743 |
| Accrued interest receivable | 1 | 6,748 | 6,748 | 6,881 | 6,881 |
| Interest rate derivative fair value hedges receivable - AFS investments | 2 | 1,994 | 1,994 | 3,199 | 3,199 |
| Interest rate derivative fair value hedges receivable - loans | 2 | 1,116 | 1,116 | 2,887 | 2,887 |
| Financial liabilities: | |||||
| Demand Deposits, Savings, NOW and MMDA | 1 | $764,842 | $764,842 | $701,477 | $701,477 |
| Time Deposits | 2 | 499,638 | 497,411 | 503,047 | 500,638 |
| Borrowings | 2 | 44,628 | 44,435 | 88,068 | 87,707 |
| Subordinated debt | 2 | 30,156 | 26,331 | 30,107 | 25,347 |
| Accrued interest payable | 1 | 844 | 844 | 546 | 546 |
Note 11: Interest Rate Derivatives
The Company is exposed to certain risks related to both its business operations and changes in economic conditions. As part of managing interest rate risk, the Company periodically enters into standardized interest rate derivative contracts (designated as hedging agreements) to modify the repricing characteristics of certain portions of the Company’s earning assets and interest-bearing liabilities portfolios. The Company designates interest rate hedging agreements utilized in the management of interest rate risk as either fair value hedges or cash flow hedges. Interest rate hedging agreements are recorded at fair value as other assets or liabilities. The Company had no material derivative contracts not designated as hedging agreements at March 31, 2025 or December 31, 2024.
As a result of interest rate fluctuations, fixed-rate interest-earning assets and interest-bearing liabilities will appreciate or depreciate in fair value. When effectively hedged, this fair value appreciation or depreciation will generally be offset by substantially identical changes in the fair value of derivative instruments that are linked to the hedged assets and liabilities. This strategy is referred to as fair value hedging and the derivative instruments employed in this strategy are therefore designated as fair value hedges. In a fair value hedge, the fair value of the derivative (the interest rate hedging agreement) is recorded in the Company’s consolidated balance sheet with the corresponding gain or loss recognized as an adjustment to the carrying balance of the hedged asset or liability. Changes in the correlation between the hedging instrument and the hedged asset or liability that give rise to differences between the changes in the fair value of the interest rate hedging agreements and the hedged items represents hedge ineffectiveness and are recorded as adjustments to the interest income or interest expense of the respective hedged instrument. In the case of pay-fixed or receive-fixed interest rate swap agreements, designated as fair value hedges, the periodic difference in the net cash flows due to (due from) the Company from (to) a counterparty are recorded in current period earnings as adjustments to the interest income or interest expense of the respective hedged asset or liability.
Cash flows related to floating rate assets and liabilities will fluctuate with changes in underlying rate indices. When effectively hedged, the increases or decreases in cash flows related to the floating-rate asset or liability will generally be offset by changes in cash flows of the derivative instruments designated as a hedge. This strategy is referred to as cash flow hedging and the derivative instruments employed in these strategies are therefore designated as cash flow hedges. In a cash flow hedge, the effective portion of the derivative’s gain or loss is initially reported as a component of accumulated other
-36 - comprehensive income and subsequently reclassified into earnings when the forecasted transaction affects earnings. In the case of pay-fixed or receive-fixed interest rate swap agreements, designated as cash flow hedges, the periodic difference in the net cash flows due to (due from) the Company from (to) a counterparty are recorded in current period earnings as adjustments to the interest income or interest expense of the respective hedged asset or liability.
Among the array of interest rate hedging contracts, potentially available to the Company, are interest rate swap and interest rate cap (or floor) contracts. The Company uses interest rate swaps, cap or floor contracts as part of its interest rate risk management strategy. Interest rate swaps involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed payments over the life of the agreements without the exchange of the underlying notional amount. An interest rate cap is a type of interest rate derivative in which the buyer receives payments at the end of each contractual period in which the index interest rate exceeds the contractually agreed upon strike price rate. The purchaser of a cap contract will continue to benefit from any rise in interest rates above the strike price. Similarly, an interest rate floor is a derivative contract in which the buyer receives payments at the end of each period in which the interest rate is below the agreed strike price. The purchaser of a floor contract will continue to benefit from any decrease in interest rates below the strike price. The Company had no interest rate cap or floor contracts in place at March 31, 2025 or December 31, 2024.
-37 -
The Company records various hedges in the consolidated statements of condition at fair value. The Company’s accounting treatment for these derivative instruments is based on the instrument's hedge designation determined at the inception of each derivative instrument's contractual term. The following tables show the Company’s outstanding fair value hedges at March 31, 2025 and December 31, 2024:
| (In thousands) | Carrying Amount of the Hedged Assets at March 31, 2025 | Cumulative Amount of Fair Value Hedging Adjustment Subtracted/(Added) from Carrying Amount of the Hedged Assets at March 31, 2025 | Hedge-Adjusted Carrying Amount of the Hedged Assets at December 31, 2024 | Cumulative Amount of Fair Value Hedging Adjustment Subtracted from Carrying Amount of the Hedged Assets at December 31, 2024 |
|---|---|---|---|---|
| Line item on the balance sheet in which the hedged item is included: | ||||
| Available-for-sale securities (1) | $76,279 | $1,994 | $76,303 | $3,199 |
| Loans receivable (2) | $132,246 | $1,116 | $133,765 | $2,887 |
(1)
The $76.3 million carrying amount of hedged assets represents the hedge-adjusted amortized cost basis of individually evaluated municipal, private label, and GSE-backed securities designated as the underlying assets for the hedging relationships. The notional amount of the designated hedges were $78.2 million and $73.9 million at March 31, 2025 and December 31, 2024, respectively. The fair value of the derivatives (an unrealized gain, receivable from derivative counterparties) recorded in other assets resulted in a net asset position of $2.0 million and $3.2 million at March 31, 2025 and December 31, 2024, respectively. The Company's participation in fair value hedging transactions increased investment security interest income by $302,000 and $632,000 in the three month periods ended March 31, 2025 and March 31, 2024, respectively.
(2)
The $132.2 million net carrying amount of hedged assets represents the hedge-adjusted amortized cost of a designated pool of residential
mortgages and the aggregate hedge-adjusted amortized cost of four specified purchased consumer loan pools. These pools of loans were
designated as the underlying assets for the hedging relationships in which the hedged underlying asset's notional amounts were the amortized cost projected to be remaining at the end of the contractual term of the hedging instruments. The amount of the designated hedged items were $133.4 million and $128.9 million at March 31, 2025 and December 31, 2024, respectively. At March 31, 2025, the fair value of the derivatives recorded in other assets (an unrealized gain, receivable from derivative counterparties) resulted in a net asset position of $1.1 million, recorded by the Company as a component of other assets. The Company’s participation in fair value hedging transactions increased interest income by $267,000 and $628,000, for the three month periods ended March 31, 2025 and March 31, 2024, respectively. Details of the two hedging strategies, in place at March 31, 2025 are presented below:
a.
On April 7, 2023 the Bank entered into an amortizing swap transaction with an initial notional amount of $100.0 million whereby
the Bank will receive 3-month SOFR rate monthly, based on the notional amount of the swap contract at the beginning of each month until the swap transaction expires in 2035. The notional amount of the swap declines monthly according to a predetermined amortization schedule and was $74.6 million at March 31, 2025. The Bank will pay a fixed rate of 3.208% to the contract's counterparty throughout the life of the contract based on each month's beginning notional balance. The fair value of this swap contract was $1.5 million at March 31, 2025.
b.
On December 7, 2023, the Bank entered into five fixed-pay interest rate swap contracts with a total notional amount of $50.0
million, whereby the Bank will receive 3-month SOFR monthly until the respective maturity dates of the contracts. The contracts
expire in annual increments on December 1 of 2025 ($5.0 million, fixed rate of 4.463%), 2026 ($5.0 million, fixed rate of 4.136%), 2027 ($10.0 million, fixed rate of 3.973%), 2028 ($15.0 million, fixed rate of 3.887%), and 2029 ($15.0 million, fixed rate of 3.845%). The fair value of these swap contracts in aggregate was a reduction of $377,000 at March 31, 2025.
-38 -
The following tables summarize the net effects of the Company's fair value and cash flow hedges for the three months ended March 31, 2025 and March 31, 2024, respectively:
| Fair Value Hedges | ||||
|---|---|---|---|---|
| (In thousands) | Three Months Ended March 31, 2025 | |||
| Hedge Category | Average Notional Balance | Period Ending Notional Balance | Net Cash Received Recorded In Net Income | Fair Value Receivable at Period End |
| Investments | $73,283 | $73,061 | $301 | $1,994 |
| Loans | 126,980 | 126,047 | 267 | 1,116 |
| Total | $200,263 | $199,108 | $568 | $3,110 |
| Hedge Category | Average Notional Balance | Period Ending Notional Balance | Net Cash Received Recorded In Net Income | Fair Value Receivable at Period End |
| Investments | $87,500 | $83,519 | $632 | $3,509 |
| Loans | 138,903 | 137,850 | 628 | 3,035 |
| Total | $226,403 | $221,369 | $1,260 | $6,544 |
| Cash Flow Hedges | ||||||||
|---|---|---|---|---|---|---|---|---|
| (In thousands) | Three Months Ended March 31, 2025 | |||||||
| Hedge Category · Average Notional Balance · Period Ending Notional Balance · Net Cash Received Recorded In Net Income · Fair Value Receivable at Period End | ||||||||
| Borrowed Funds | $ | - | $ | - | $80 | $ | - | |
| Hedge Category | Average Notional Balance | Period Ending Notional Balance | Net Cash Received Recorded In Net Income | Fair Value Receivable at Period End | ||||
| Borrowed Funds | $40,000 | $40,000 | $157 | $556 | ||||
On April 17, 2024 the Bank elected to settle its previously established cash flow hedges designated against $40.0 million of floating-rate liabilities. This election was made in response to planned reductions in the Bank’s future levels of floating rate brokered certificates of deposit. Due to increases in interest rates since the inception dates of the cash flow hedges, the Bank realized a cash basis gain of $766,000 on that date, recorded for financial statement purposes, as a deferred gain in other assets. $458,000 of this gain will be recognized, as a reduction of interest expense, in substantially equal monthly installments through April 30, 2026 and $308,000 of this gain will be recognized, as a reduction in interest expense, in substantially equal monthly installments through April 30, 2027, which were the respective original maturity dates of the settled hedging contracts.
The amounts of hedge ineffectiveness, recognized at March 31, 2025 and December 31, 2024 for cash flow hedges were not material to the Company’s consolidated results of operations. A portion of, or the entire amount included in accumulated other comprehensive loss would be reclassified into current earnings should a portion of, or the entire hedge, no longer be considered effective. Management believes that the hedges will remain fully effective during the remaining term of the respective hedging contracts. The changes in the fair values of the interest rate hedging agreements primarily result from the effects of changing index interest rates and the reduction of the time each quarter between the measurement date and the contractual maturity date of the hedging instrument.
The Company manages its potential credit exposure on interest rate swap transactions by entering into bilateral credit support agreements with each contractual counterparty. These agreements require collateralization of credit exposures beyond specified minimum threshold amounts. Interest rate hedging agreements are entered into with counterparties that
-39 - meetthe Company's established credit standards and the agreements contain master netting, collateral and/or settlement provisions protecting the at-risk party. Based on adherence to the Company’s credit standards and the presence of the netting, collateral or settlement provisions, the Company believes that the credit risk inherent in these contracts was not material at March 31, 2025.
Note 12: Accumulated Other Comprehensive (Loss) Income
Changes in the components of accumulated other comprehensive (loss) income (“AOCI”), net of tax, for the periods indicated are summarized in the tables below.
| (In thousands) | Net Unrealized Loss on Retirement Plans | Unrealized Loss on Available-for-Sale Securities | Unrealized Gain on Derivatives and Hedging Activities | Total |
|---|---|---|---|---|
| Beginning balance | $(1,991) | $(7,548) | $395 | $(9,144) |
| Other comprehensive income (loss) before reclassifications | - | 743 | (60) | 683 |
| Amounts reclassified from AOCI | 25 | 4 | - | 29 |
| Ending balance | $(1,966) | $(6,801) | $335 | $(8,432) |
| (In thousands) | Net Unrealized Loss on Retirement Plans | Unrealized Loss on Available-for-Sale Securities | Unrealized Gain on Derivatives and Hedging Activities | Total |
|---|---|---|---|---|
| Beginning balance | $(2,073) | $(7,564) | $32 | $(9,605) |
| Other comprehensive income before reclassifications | - | 223 | 379 | 602 |
| Amounts reclassified from AOCI | 27 | 114 | - | 141 |
| Ending balance | $(2,046) | $(7,227) | $411 | $(8,862) |
The following table presents the amounts reclassified out of each component of AOCI for the indicated period:
| Amount Reclassified | |||
|---|---|---|---|
| from AOCI (1) | |||
| (Unaudited) | |||
| (In thousands) | For the three months ended | ||
| Details about AOCI (1) components | Affected Line Item in the Statement of Income | March 31, 2025 | March 31, 2024 |
| Retirement plan items | |||
| Retirement plan net gains recognized in plan expenses (2) | Salaries and employee benefits | $(34) | $(37) |
| Tax effect | Provision for income taxes | 9 | 10 |
| Net Income | $(25) | $(27) | |
| Available-for-sale securities | |||
| Realized losses on sale of securities | Net losses on sales and redemptions of investment securities | $(5) | $(154) |
| Tax effect | Provision for income taxes | 1 | 40 |
| Net Income | $(4) | $(114) | |
(1)
Amounts in parentheses indicates debits in net income.
(2)
These items are included in net periodic pension cost. See Note 5 for additional information.
-40 -
Note 13: Noninterest Income
The Company has included the following table regarding the Company’s noninterest income for the periods presented.
| For the three months ended | ||
|---|---|---|
| (In thousands) | March 31, 2025 | March 31, 2024 |
| Service charges on deposit accounts | ||
| Insufficient funds fees | $208 | $179 |
| Deposit related fees | 148 | 109 |
| ATM fees | 18 | 21 |
| Total service charges on deposit accounts | 374 | 309 |
| Fee Income | ||
| Insurance agency revenue | - | 397 |
| Investment services revenue | 101 | 142 |
| ATM fees surcharge | 73 | 50 |
| Banking house rents collected | 61 | 55 |
| Total fee income | 235 | 644 |
| Card income | ||
| Debit card interchange fees | 1 | 119 |
| Merchant card fees | 11 | 12 |
| Total card income | 12 | 131 |
| Mortgage fee income and realized gains on sales of loans and foreclosed real estate | ||
| Loan servicing fees | 101 | 88 |
| Net gains on sales of loans and foreclosed real estate | 65 | 18 |
| Total mortgage fee income and realized gains on sales of loans and foreclosed real estate | 166 | 106 |
| Total | 787 | 1,190 |
| Earnings and gains on bank owned life insurance | 162 | 157 |
| Net realized losses on sales and redemptions of investment securities | (8) | (148) |
| Net realized gains on sales of marketable equity securities | 218 | 108 |
| Non-recurring gain on lease renegotiations | - | 245 |
| Other miscellaneous income | 38 | 185 |
| Total noninterest income | $1,197 | $1,737 |
The following is a discussion of key revenues within the scope of ASC 606 guidance:
Service charges on deposit accounts –Revenue is earned through insufficient funds fees, customer initiated activities or passage of time for deposit related fees, and ATM service fees. Transaction-based fees are recognized at the time the transaction is executed, which is the same time the Company’s performance obligation is satisfied. Account maintenance fees are earned over the course of the month as the monthly maintenance performance obligation to the customer is satisfied.
Fee income –Revenue is earned through commissions on insurance and securities sales, ATM surcharge fees, and banking house rents collected. The Company earns investment advisory fee income by providing investment management services to customers under investment management contracts. As the direction of investment management accounts is provided over time, the performance obligation to investment management customers is satisfied over time, and therefore, revenue is recognized over time.
Card income –Card income consists of interchange fees from consumer debit card networks and other related services. Interchange rates are set by the card networks. Interchange fees are based on purchase volumes and other factors and are recognized as transactions occur.
Mortgage fee income and realized gain on sale of loans and foreclosed real estate –Revenue from mortgage fee income and realized gain on sale of loans and foreclosed real estate is earned through the origination of residential and commercial mortgage loans, sales of one-to-four family residential mortgage loans, sales of government
-41 - guarantees portions of Small Business Administration loans (“SBA loans”), and sales of foreclosed real estate, and is earned as the transaction occurs.
Note 14: Leases
The Company has operating and finance leases for certain banking offices and land under noncancelable agreements. Our leases have remaining lease terms that vary from less than one year up to twenty-eight years, someof which include options to extend the leases for various renewal periods. All options to renew are included in the current lease term when it is reasonably certain that the renewal options will be exercised.
The components of lease expense are as follows:
| For the three months ended | ||
|---|---|---|
| (In thousands) | March 31, 2025 | March 31, 2024 |
| Operating lease cost | $49 | $49 |
| Finance lease cost | 429 | 108 |
Supplemental cash flow information related to leases was as follows:
| For the three months ended | ||
|---|---|---|
| (In thousands) | March 31, 2025 | March 31, 2024 |
| Cash paid for amounts included in the measurement of lease liabilities: | ||
| Operating cash flows from operating leases | $46 | $45 |
| Operating cash flows from finance leases | 429 | 108 |
| Financing cash flows from finance leases | 111 | 32 |
Supplemental balance sheet information related to leases was as follows:
| (In thousands, except lease term and discount rate) | March 31, 2025 | December 31, 2024 |
|---|---|---|
| Operating Leases: | ||
| Operating lease right-of-use assets | $1,356 | $1,391 |
| Operating lease liabilities | 1,560 | 1,591 |
| Finance Leases: | ||
| Finance lease right-of-use assets | $16,478 | $16,676 |
| Finance lease liabilities | 16,655 | 16,745 |
| Weighted Average Remaining Lease Term: | ||
| Operating leases | 17.07 years | 17.08 years |
| Finance leases | 21.77 years | 22.01 years |
| Weighted Average Discount Rate: | ||
| Operating leases | 3.90% | 3.90% |
| Finance leases | 6.01% | 6.01% |
-42 -
As of March 31, 2025, future maturities of lease liabilities are as follows:
| Twelve Months Ending March 31, | ||
|---|---|---|
| (In thousands) | Operating Leases | Finance Leases |
| 2026 | $116 | $361 |
| 2027 | 117 | 381 |
| 2028 | 123 | 401 |
| 2029 | 87 | 426 |
| 2030 | 71 | 450 |
| Thereafter | 1,046 | 14,636 |
| Total future maturities of lease liabilities | $1,560 | $16,655 |
The Company owns certain properties that it leases to unaffiliated third parties at market rates. Lease rental income was $61,000 and $55,000 for the three months ended March 31, 2025 and 2024, respectively. The lease agreements in which the Company is the lessor are a mix of operating and finance leases.
-43 -
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.