COMMUNITY TRUST BANCORP INC KY
For the period ended Dec 31, 2023. Filed Feb 28, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 28, 2024
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
- Accounting Policies
Basis of Presentation – The consolidated financial statements include Community Trust Bancorp, Inc. (“CTBI”) and our subsidiaries, including our principal subsidiary, Community Trust Bank, Inc. (“CTB”). Intercompany transactions and accounts have been eliminated in consolidation.
Nature of Operations – Substantially all assets, liabilities, revenues, and expenses are related to banking operations, including lending, investing of funds, obtaining of deposits, trust and wealth management operations, full service brokerage operations, and other financing activities. All of our business offices and the majority of our business are located in eastern, northeastern, central, and south central Kentucky, southern West Virginia, and northeastern Tennessee.
Use of Estimates – In preparing the consolidated financial statements, management must make certain estimates and assumptions. These estimates and assumptions affect the amounts reported for assets, liabilities, revenues, and expenses, as well as affecting the disclosures provided. Future results could differ from the current estimates. Such estimates include, but are not limited to, the allowance for credit losses (“ACL”), goodwill, and the valuation of financial instruments.
The accompanying financial statements have been prepared using values and information currently available to CTBI.
Given the volatility of current economic conditions, the values of assets and liabilities recorded in the financial statements could change rapidly, resulting in material future adjustments in asset values, the ACL, and capital.
Cash and Cash Equivalents – CTBI considers all liquid investments with original maturities of three months or less to be cash equivalents. Cash and cash equivalents include cash on hand, amounts due from banks, interest bearing deposits in other financial institutions, and federal funds sold. Generally, federal funds are sold for one-day periods.
Certificates of Deposit in Other Banks – Certificates of deposit in other banks generally mature within 18 months and are carried at cost.
Investments– Management determines the classification of securities at purchase. We classify debt securities into held-to-maturity, trading, or available-for-sale categories. Held-to-maturity (“HTM”) securities are those which we have the positive intent and ability to hold to maturity and are reported at amortized cost. In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 320, Investments – Debt Securities, investments in debt securities that are not classified as held-to-maturity shall be classified in one of the following categories and measured at fair value in the statement of financial position:
a. Trading securities. Securities that are bought and held principally for the purpose of selling them in the near term (thus held for only a short period of time) shall be classified as trading securities. Trading generally reflects active and frequent buying and selling, and trading securities are generally used with the objective of generating profits on short-term differences in price.
b. Available-for-sale securities. Investments not classified as trading securities (nor as HTM securities) shall be classified as available-for-sale (“AFS”) securities.
We do not have any securities that are classified as trading securities. AFS securities are reported at fair value, with unrealized gains and losses included as a separate component of shareholders’ equity, net of tax. If declines in fair value are other than temporary, the carrying value of the securities is written down to fair value as a realized loss with a charge to income for the portion attributable to credit losses and a charge to other comprehensive income for the portion that is not credit related.
For AFS debt securities in an unrealized loss position, we evaluate the securities to determine whether the decline in the fair value below the amortized cost basis (impairment) is due to credit-related factors or non-credit related factors. Any impairment that is not credit-related is recognized in accumulated other comprehensive income, net of tax. Credit-related impairment is recognized as an ACL for AFS debt securities on the consolidated balance sheet, limited to the amount by which the amortized cost basis exceeds the fair value, with a corresponding adjustment to earnings. Accrued interest receivable on AFS debt securities is excluded from the estimate of credit losses. Both the ACL for AFS debt securities and the adjustment to net income may be reversed if conditions change. However, if we intend to sell an impaired AFS debt security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount would be recognized in earnings with a corresponding adjustment to the security’s amortized cost basis. Because the security’s amortized cost basis is adjusted to fair value, there is no ACL for AFS debt securities in this situation.
In evaluating AFS debt securities in unrealized loss positions for impairment and the criteria regarding its intent or requirement to sell such securities, we consider the extent to which fair value is less than amortized cost, whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuers’ financial condition, among other factors. There were no credit related factors underlying unrealized losses on AFS debt securities at December 31, 2023 and 2022, therefore, no ACL for AFS securities was recorded.
Changes in the ACL for AFS debt securities are recorded as expense. Losses are charged against the ACL for AFS debt securities when management believes the uncollectability of an AFS debt security is confirmed or when either of the criteria regarding intent or requirement to sell is met.
Gains or losses on disposition of debt securities are computed by specific identification for those securities. Interest and dividend income, adjusted by amortization of purchase premium or discount, is included in earnings.
HTM securities are subject to an allowance for lifetime expected credit losses, determined by adjusting historical loss information for current conditions and reasonable and supportable forecasts. The forward-looking evaluation of lifetime expected losses will be performed on a pooled basis for debt securities that share similar risk characteristics. These allowances for expected losses must be made by the holder of the HTM debt security when the security is purchased. At December 31, 2023 and 2022, CTBI heldno securities designated as HTM.
CTBI accounts for equity securities in accordance with ASC 321, Investments – Equity Securities. ASC 321 requires equity investments (except those accounted for under the equity method and those that result in the consolidation of the investee) to be measured at fair value, with changes in fair values recognized in net income.
Equity securities with a readily determinable fair value are required to be measured at fair value, with changes in fair value recognized in net income. Equity securities without a readily determinable fair value are carried at cost, less any impairment, if any, plus or minus changes resulting from observable price changes for identical or similar investments. As permitted by ASC 321-10-35-2, CTBI can make an irrevocable election to subsequently measure an equity security without a readily determinable fair value, and all identical or similar investments of the same issuer, including future purchases of identical or similar investments of the same issuer, at fair value. CTBI has made this election for our Visa Class B equity securities. The fair value of these securities was determined by a third party service provider using Level 3 inputs as defined in ASC 820, Fair Value Measurement, and changes in fair value are recognized in income.
Loans– Loans with the ability and the intent to be held until maturity and/or payoff are reported at the carrying value of unpaid principal reduced by unearned interest, an ACL, and unamortized deferred fees or costs and premiums. Income is recorded on the level yield basis. Interest accrual is discontinued when management believes, after considering economic and business conditions, collateral value, and collection efforts, that the borrower’s financial condition is such that collection of interest is doubtful. Any loan greater than 90 days past due must be well secured and in the process of collection to continue accruing interest. Cash payments received on nonaccrual loans generally are applied against principal, and interest income is only recorded once principal recovery is reasonably assured. Loans are not reclassified as accruing until principal and interest payments remain current for a period of time, generallysix months, and future payments appear reasonably certain. Loan origination and commitment fees and certain direct loan origination costs are deferred and the net amount amortized over the estimated life of the related loans, or commitments as a yield adjustment.
Leases – CTBI accounts for leases under ASC 842, recording a right-of-use asset and a lease liability for all leases with terms longer than 12 months. The right-of-use asset represents the right to use the asset under lease for the lease term, and the lease liability represents the contractual obligation to make lease payments. The right-of-use asset is tested for impairment whenever events or changes in circumstances indicate the carrying value might not be recoverable. Leases are classified as either finance or operating, with classification affecting the pattern of expense recognition in the consolidated income statement. A lease is treated as a sale if it transfers all of the risks and rewards, as well as control of the underlying asset, to the lessee. If risks and rewards are conveyed without the transfer of control, the lease is treated as a financing. If the lessor does not convey risks and rewards or control, an operating lease results. Right-of-use assets and lease liabilities are recognized at lease commencement based on the present value of the remaining lease payments using a discount rate that represents our incremental borrowing rate, on a collateralized basis, over a similar term at the lease commencement date and may be re-measured for certain modifications or the company’s exercise of options (renewal, extension, or termination) under the lease. Right-of-use assets are further adjusted for prepaid rent, lease incentives, and initial direct costs, if any. Expenses are recognized through occupancy expense.
Allowance for Credit Losses – CTBI accounts for the ACL under ASC 326. CTBI measures expected credit losses of financial assets on a collective (pool) basis using the discounted cash flow method when the financial assets share similar risk characteristics. Loans that do not share risk characteristics are evaluated on an individual basis. Regardless of an initial measurement method, once it is determined that foreclosure is probable, the ACL is measured based on the fair value of the collateral as of the measurement date. As a practical expedient, the fair value of the collateral may be used for a loan when determining the ACL for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty. The fair value shall be adjusted for selling costs when foreclosure is probable. For collateral-dependent financial assets, the credit loss expected may be zero if the fair value less costs to sell exceed the amortized cost of the loan. Loans shall not be included in both collective assessments and individual assessments.
In the event that collection of principal becomes uncertain, CTBI has policies in place to reverse accrued interest in a timely manner. Therefore, CTBI elected ASU 2019-04 which allows that accrued interest would continue to be presented separately and not part of the amortized cost of the loan. The methodology used by CTBI is developed using the current loan balance, which is then compared to amortized cost balances to analyze the impact. The difference in amortized cost basis versus consideration of loan balances impacts the ACL calculation byone basis point and is considered immaterial.
We maintain an ACL at a level that is appropriate to cover estimated credit losses on individually evaluated loans, as well as estimated credit losses inherent in the remainder of the loan and lease portfolio. Credit losses are charged and recoveries are credited to the ACL.
We utilize an internal risk grading system for commercial credits. Those credits that meet the following criteria are subject to individual evaluation: the loan has an outstanding bank share balance of $1 million or greater and meets one of the following criteria: (i) has a criticized risk rating, (ii) is in nonaccrual status, (iii) the borrower is experiencing financial difficulty with significant payment delay, or (iv) is 90 days or more past due. The borrower’s cash flow, adequacy of collateral coverage, and other options available to CTBI, including legal remedies, are evaluated. We evaluate the collectability of both principal and interest when assessing the need for loss provision. Historical loss rates are analyzed and applied to other commercial loan segments not subject to individual evaluation.
Homogenous loans, such as consumer installment, residential mortgages, and home equity lines are not individually risk graded. The associated ACL for these loans is measured in pools with similar risk characteristics under ASC 326.
When any secured commercial loan is considered uncollectable, whether past due or not, a current assessment of the value of the underlying collateral is made. If the balance of the loan exceeds the fair value of the collateral, the loan is placed on nonaccrual and the loan is charged down to the value of the collateral less estimated cost to sell. For commercial loans greater than $1 million that are categorized as individually evaluated based on the criteria listed above, a specific reserve is established if a loss is determined to be possible and then charged-off once it is probable. When the foreclosed collateral has been legally assigned to CTBI, the estimated fair value of the collateral less costs to sell is then transferred to other real estate owned or other repossessed assets, and a charge-off is taken for any remaining balance. When any unsecured commercial loan is considered uncollectable the loan is charged off no later than at 90 days past due.
All closed-end consumer loans (excluding conventional 1-4 family residential loans and installment and revolving loans secured by real estate) are charged off no later than 120 days (five monthly payments) delinquent. If a loan is considered uncollectable, it is charged off earlier than 120 days delinquent. For conventional 1-4 family residential loans and installment and revolving loans secured by real estate, when a loan is 90 days past due, a current assessment of the value of the real estate is made. If the balance of the loan exceeds the fair value of the property, the loan is placed on nonaccrual. Foreclosure proceedings are normally initiated after 120 days. When the foreclosed property has been legally assigned to CTBI, the fair value less estimated costs to sell is transferred to other real estate owned and the remaining balance is taken as a charge-off.
Prior to June 30, 2023, loss rate methodologies were used by CTBI. Weighted average life calculations were completed as a tool to determine the life of CTBI’s various loan segments. Vintage modeling was used to determine the life of loan losses for consumer and residential real estate loans, and static pool modeling was used to determine the life of loan losses for commercial loan segments. Historical loss rates for loans were adjusted for significant factors that, in management’s judgment, reflect the impact of any current conditions on loss recognition. Forecasting factors including unemployment rates and industry specific forecasts for industries in which our total exposure is 5% of capital or greater were also included as factors in the ACL model.
During the quarter ended June 30, 2023, CTBI implemented third party software and the determination was made to utilize discounted cash flow loss rate methodologies for all loan segments. Within the discount cash flow calculation, an effective yield of the instrument is calculated, net of the impacts of prepayment assumptions, and the instrument expected cash flows. The expected cash flows were modeled considering probability of default and segment-specific loss given default (“LGD”) risk factors, utilizing the software’s proprietary database of financial institutions’ filings, evaluated first by geography and asset size and then with the utilization of standard deviations, to assure relevance to CTBI’s loan segments along with CTBI’s own loss history. Cash flows are then discounted at that effective yield to produce an instrument-level net present value (“NPV”) of expected cash flows. An ACL is established for the difference between the instrument’s NPV and amortized cost basis. Any changes in NPV between periods is recorded as provision for credit losses. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on historical internal data and adjusted, if necessary, based on the reasonable and supportable forecast of economic conditions. Management incorporates qualitative factors to loss estimates used to derive CTBI’s total ACL including delinquency trends, current economic conditions and trends, strength of supervision and administration of the loan portfolio, levels of underperforming loans, and underwriting exceptions. Forecast factors were expanded to include gross domestic product, retail and food service sales, and S&P/Case-Shiller US National Home Price Index, while industry concentrations was added as a qualitative factor. Management continually reevaluates the other subjective factors included in our ACL analysis.
Loans Held for Sale– Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated market value in the aggregate. Net unrealized losses, if any, are recognized by charges to income. Gains and losses on loan sales are recorded in noninterest income.
Premises and Equipment – Premises and equipment are stated at cost less accumulated depreciation and amortization. Premises and equipment are evaluated for impairment on a quarterly basis.
Depreciation and amortization are computed primarily using the straight-line method. Estimated useful lives range up to 40 years for buildings,2 to 10 years for furniture, fixtures, and equipment, and up to the lease term for leasehold improvements.
Federal Home Loan Bank and Federal Reserve Stock– CTB is a member of the Federal Home Loan Bank (“FHLB”) system. Members are required to own a certain amount of stock based on the level of borrowings and other factors and may invest additional amounts. FHLB stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on the ultimate recovery par value. Both cash and stock dividends are reported as income.
CTB is also a member of its regional Federal Reserve Bank. Federal Reserve Bank stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on the ultimate recovery par value. Both cash and stock dividends are reported as income.
Troubled Debt Restructurings –With the implementation of ASU 2022-02 described below in the New Accountings Standards, troubled debt restructurings (“TDRs”) have been eliminated while enhanced disclosure requirements have been implemented for certain loan modifications when a borrower is experiencing financial difficulty. Prior to the implementation of this ASU as of January 1, 2023, TDRs were certain loans that had been modified where economic concessions had been granted to borrowers who had experienced financial difficulties. These concessions typically resulted from our loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions. Modifications of terms for our loans and their inclusion as TDRs were based on individual facts and circumstances. Loan modifications that were included as TDRs involved either an increase or reduction of the interest rate, extension of the term of the loan, or deferral of principal and/or interest payments, regardless of the period of the modification. All of the loans identified as TDR were modified due to financial stress of the borrower. In order to determine if a borrower was experiencing financial difficulty, an evaluation was performed to determine the probability that the borrower would be in payment default on any of its debt in the foreseeable future without the modification. This evaluation was performed under CTBI’s internal underwriting policy.
When we modified loans and leases in a TDR, we evaluated any possible impairment based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, or use the current fair value of the collateral, less selling costs for collateral dependent loans. If we determined that the value of the modified loan was less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs, and unamortized premium or discount), impairment was recognized through an allowance estimate or a charge-off to the allowance. In periods subsequent to modification, we evaluated TDRs, including those that had payment defaults, for possible impairment and recognized impairment through the allowance.
Other Real Estate Owned – When foreclosed properties are acquired, appraisals are obtained and the properties are booked at the current fair value less expected sales costs. Additionally, periodic updated appraisals are obtained on unsold foreclosed properties. When an updated appraisal reflects a fair value below the current book value, a charge is booked to current earnings to reduce the property to its new fair value less expected sales costs. Our policy for determining the frequency of periodic reviews is based upon consideration of the specific properties and the known or perceived market fluctuations in a particular market and is typically between 12 and 18 months but generally not more than 24 months. All revenues and expenses related to the carrying of other real estate owned are recognized through the income statement.
Goodwill and Core Deposit Intangible– We evaluate total goodwill and core deposit intangible for impairment, based upon ASC 350, Intangibles-Goodwill and Other, using fair value techniques including multiples of price/equity. Goodwill and core deposit intangible are evaluated for impairment on an annual basis or as other events may warrant.
The balance of goodwill, at $65.5 million, has not changed since January 1, 2015. Our core deposit intangible has been fully amortized since December 31, 2017.
Transfers of Financial Assets– Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (i) the assets have been isolated from CTBI—put presumptively beyond the reach of the transferor and its creditors, even in bankruptcy or other receivership, (ii) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (iii) CTBI does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity or the ability to unilaterally cause the holder to return specific assets.
Revenue Recognition – The majority of our revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as our loans, letters of credit, and investment securities, as well as revenue related to our mortgage banking activities, as these activities are subject to other generally accepted accounting principles (“GAAP”) discussed elsewhere within our disclosures. Descriptions of our revenue-generating activities that are within the scope of ASC 606, which are presented in our income statements as components of noninterest income are as follows:
| ● | Service charges on deposit accounts represent general service fees for monthly account maintenance and activity- or transaction-based fees and consist of transaction-based revenue, time-based revenue (service period), item-based revenue, or some other individual attribute-based revenue. Revenue is recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed. Payment for such performance obligations is generally received at the time the performance obligations are satisfied. |
| ● | Trust and wealth management income represents monthly or quarterly fees due from wealth management customers as consideration for managing the customers’ assets. Wealth management and trust services include custody of assets, investment management, escrow services, fees for trust services, and similar fiduciary activities. Revenue is recognized when our performance obligation is completed each month or quarter, which is generally the time that payment is received. |
| ● | Brokerage revenue is either fee based and collected upon the settlement of the transaction or commission based and recognized when our performance obligation is completed each month or quarter, which is generally the time that payment is received. Other sales, such as life insurance, generate commissions from other third parties. These fees are generally collected monthly. |
| ● | Other noninterest income primarily includes items such as letter of credit fees, gains on sale of loans held for sale, and servicing fees related to mortgage and commercial loans, none of which are subject to the requirements of ASC 606. |
Advertising Expense – It is CTBI’s policy to expense advertising costs in the period in which they are incurred.
Income Taxes – Income tax expense is based on the taxes due on the consolidated tax return plus deferred taxes based on the expected future tax benefits and consequences of temporary differences between carrying amounts and tax bases of assets and liabilities, using enacted tax rates. Any interest and penalties incurred in connection with income taxes are recorded as a component of income tax expense in our consolidated financial statements. During the years ended December 31, 2023, 2022, and 2021, CTBI has not recognized a significant amount of interest expense or penalties in connection with income taxes.
Earnings Per Share (“EPS”) – Basic EPS is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding, excluding restricted shares.
Diluted EPS adjusts the number of weighted average shares of common stock outstanding by the dilutive effect of stock options, including restricted shares, as prescribed in ASC 718, Share-Based Payment.
Segments– Management analyzes the operation of CTBI assumingone operating segment, community banking services. CTBI, through our operating subsidiaries, offers a wide range of consumer and commercial community banking services. These services include: (i) residential and commercial real estate loans; (ii) checking accounts; (iii) regular and term savings accounts and savings certificates; (iv) full service securities brokerage services; (v) consumer loans; (vi) debit cards; (vii) annuity and life insurance products; (viii) Individual Retirement Accounts and Keogh plans; (ix) commercial loans; (x) trust and wealth management services; (xi) commercial demand deposit accounts; and (xii) repurchase agreements.
Bank Owned Life Insurance– CTBI’s bank owned life insurance policies are carried at their cash surrender value. We recognize tax-free income from the periodic increases in cash surrender value of these policies and from death benefits.
Mortgage Servicing Rights– Mortgage servicing rights (“MSRs”) are carried at fair value following the accounting guidance in ASC 860-50, Servicing Assets and Liabilities. MSRs are valued using Level 3 inputs as defined in ASC 820, Fair Value Measurements. The fair value is determined quarterly based on an independent third-party valuation using a discounted cash flow analysis and calculated using a computer pricing model. The system used in this evaluation, Compass Point, attempts to quantify loan level idiosyncratic risk by calculating a risk derived value. As a result, each loan’s unique characteristics determine the valuation assumptions ascribed to that loan. Additionally, the computer valuation is based on key economic assumptions including the prepayment speeds of the underlying loans generated using the Andrew Davidson Prepayment Model, FHLMC/FNMA guidelines, the weighted-average life of the loan, the discount rate, the weighted-average coupon, and the weighted-average default rate, as applicable. Along with the gains received from the sale of loans, fees are received for servicing loans. These fees include late fees, which are recorded in interest income, and ancillary fees and monthly servicing fees, which are recorded in noninterest income. Costs of servicing loans are charged to expense as incurred. Changes in fair value of the MSRs are reported as an increase or decrease to loan related fees.
Share-Based Compensation– CTBI has a share-based employee compensation plan, which is described more fully in note 14 below. CTBI accounts for this plan under the recognition and measurement principles of ASC 718, Share-Based Payment. Share-based compensation restricted and performance-based stock units/awards are classified as equity awards and accounted for under the treasury stock method. Compensation expense for non-vested stock units/awards is based on the fair value of the award on the measurement date, which, for CTBI, is the date of the grant and is recognized ratably over the vesting or performance period of the award. The fair value of non-vested stock units/awards is generally the market price of CTBI’s stock on the date of grant. CTBI accounts for forfeitures on an actual basis.
Comprehensive Income – Comprehensive income consists of net income and other comprehensive income, net of applicable income taxes. Other comprehensive income includes unrealized appreciation (depreciation) on AFS securities and unrealized appreciation (depreciation) on AFS securities for which a portion of an other than temporary impairment has been recognized in income.
Transfers between Fair Value Hierarchy Levels – Transfers in and out of Level 1 (quoted market prices), Level 2 (other significant observable inputs), and Level 3 (significant unobservable inputs) are recognized on the period ending date.
New Accounting Standards –
➢ Facilitation of the Effects of Reference Rate Reform on Financial Reporting – In December 2022, the FASB issued ASU No. 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848, which extends the period of time preparers can utilize the reference rate reform relief guidance. The amendments in ASU No. 2022-06 are effective for all entities upon issuance. In 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides optional guidance to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The objective of the guidance in Topic 848 is to provide relief during the temporary transition period, so the FASB included a sunset provision within Topic 848 based on expectations of when the London Interbank Offered Rate (“LIBOR”) would cease being published. The amendments in ASU No. 2020-04 provide optional guidance for a limited time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting and provide optional expedients and exceptions for applying generally accepted accounting principles (“GAAP”) to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. This ASU applies only to contracts and hedging relationships that reference LIBOR or another reference rate expected to be discontinued due to reference rate reform. The expedients and exceptions provided by the amendments do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022. In 2021, the UK Financial Conduct Authority delayed the intended cessation date of certain tenors of USD LIBOR to June 30, 2023. To ensure the relief in Topic 848 covers the period of time during which a significant number of modifications may take place, ASU No. 2022-06 defers the sunset date of Topic 848 from December 31, 2022 to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848.
On January 27, 2023, CTBI received notice from the trustee of the trust subsidiary, that based on their review of the TRUPS Documents, after application of the LIBOR Act and the Final Regulations, the TRUPS Documents issued by the trust subsidiary do not provide a replacement rate for Applicable LIBOR (a “Replacement Rate”) or include other fallback provisions which would apply on the LIBOR Replacement Date. Absent an amendment to the TRUPS Documents, some other change in applicable law, rule, regulation, or some other development, the LIBOR Act as implemented by the Final Regulations provides that (i) on and after the LIBOR Replacement Date,3-month CME Term SOFR or 6-month CME Term SOFR (as defined in the Final Regulations) as adjusted by the relevant spread adjustment, which is 0.26161 percent or 0.42826 percent, shall be the benchmark replacement for the Applicable LIBOR in the TRUPS Documents and (ii) all applicable benchmark replacement conforming changes (as specified in the Final Regulations) will become an integral part of the TRUPS Documents, without any action by any party.
➢Troubled Debt Restructurings and Vintage Disclosures – In February 2022, the FASB issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The amendments in this ASU eliminate the accounting guidance for TDRs by creditors in Subtopic 310-40, Receivables—Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. Specifically, rather than applying the recognition and measurement guidance for TDRs, an entity must apply the loan refinancing and restructuring guidance in paragraphs 310-20-35-9 through 35-11 to determine whether a modification results in a new loan or a continuation of an existing loan. Additionally, for public business entities, the amendments in this ASU require that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, Financial Instruments—Credit Losses—Measured at Amortized Cost, in the vintage disclosures required by paragraph 326-20-50-6. The amendments in the ASU have been implemented and did not have a significant impact to our consolidated financial statements.
➢Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions – In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement Topic 820: Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions. The FASB issued this ASU to (1) clarify the guidance in Topic 820, Fair Value Measurement, when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security, (2) amend a related illustrative example, and (3) introduce new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. The amendments in this ASU clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The amendments also clarify that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The amendments in this ASU also require the following disclosures for equity securities subject to contractual sale restrictions: (1) the fair value of equity securities subject to contractual sale restrictions reflected in the balance sheet; (2) the nature and remaining duration of the restriction(s); and (3) the circumstances that could cause a lapse in the restriction(s). For public business entities, the amendments in this ASU are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years. Early adoption is permitted for both interim and annual financial statements that have not yet been issued or made available for issuance. We do not anticipate a significant impact to our consolidated financial statements.
➢FASB Improves the Accounting for Investments in Tax Credit Structures – The FASB issued ASU No. 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method, which is intended to improve the accounting and disclosures for investments in tax credit structures. This ASU is a consensus of the FASB’s Emerging Issues Task Force (EITF). This ASU allows reporting entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. This ASU responds to stakeholder feedback that the proportional amortization method provides investors and other allocators of capital with a better understanding of the returns from investments that are made primarily for the purpose of receiving income tax credits and other income tax benefits. Reporting entities were previously permitted to apply the proportional amortization method only to qualifying tax equity investments in low-income housing tax credit (“LIHTC”) structures. In recent years, stakeholders asked the FASB to extend the application of the proportional amortization method to qualifying tax equity investments that generate tax credits through other programs, which resulted in the EITF addressing this issue. For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years. Early adoption is permitted for all entities in any interim period; however, we do not plan to early adopt. We do not anticipate a significant impact to our consolidated financial statements.
➢FASB Issues Disclosure Improvements in Response to the SEC’s Disclosure Update and Simplification Initiative – In October 2023, the FASB issued ASU No. 2023-06, Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative, which incorporates certain SEC disclosure requirements into the FASB Accounting Standards Codification. The amendments in the ASU are expected to clarify or improve disclosure and presentation requirements of a variety of Codification Topics, allow users to more easily compare entities subject to the SEC’s existing disclosure requirements with those entities that were not previously subject to the requirements, and align the requirements in the Codification with the SEC’s regulations. For entities subject to the SEC’s existing disclosure requirements, such as CTBI, the effective date for each amendment will be the date on which the SEC removes that related disclosure from its rules. This ASU has no impact on our consolidated financial statements as we have already incorporated the disclosure requirements as required by the SEC.
➢FASB Issues Standard that Enhance Income Tax Disclosures – In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which addresses requests for improved income tax disclosures from investors, lenders, creditors, and other allocators of capital that use the financial statements to make capital allocation decisions. The new update is effective for public business entities for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The ASU is intended to improve the transparency of income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. It also includes certain other amendments intended to improve the effectiveness of income tax disclosures. CTBI does not intend to early adopt. We do not anticipate a significant impact to our consolidated financial statements.
- Cash and Due from Banks and Interest Bearing Deposits
At December 31, 2023, CTBI had cash accounts which exceeded federally insured limits, and therefore were not subject to FDIC insurance, with $207.6 million in deposits with the Federal Reserve, $32.8 million in deposits with U.S. Bank, $1.7 million in deposits with Fifth Third Bank, $5.0 million in deposits with the Federal Home Loan Bank, and $4.5 million in deposits with Raymond James.
- Securities
The amortized cost and fair value of debt securities at December 31, 2023 are summarized as follows:
| (in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
|---|---|---|---|---|
| U.S. Treasury and government agencies | $381,268 | $121 | $(26,572) | $354,817 |
| State and political subdivisions | 313,147 | 88 | (48,290) | 264,945 |
| U.S. government sponsored agency mortgage-backed securities | 518,836 | 36 | (62,136) | 456,736 |
| Asset-backed securities | 87,993 | 0 | (767) | 87,226 |
| Total available-for-sale securities | $1,301,244 | $245 | $(137,765) | $1,163,724 |
The amortized cost and fair value of debt securities at December 31, 2022 are summarized as follows:
| (in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
|---|---|---|---|---|
| U.S. Treasury and government agencies | $418,579 | $212 | $(36,859) | $381,932 |
| State and political subdivisions | 326,746 | 32 | (61,676) | 265,102 |
| U.S. government sponsored agency mortgage-backed securities | 593,917 | 1 | (73,833) | 520,085 |
| Asset-backed securities | 91,363 | 0 | (2,256) | 89,107 |
| Total available-for-sale securities | $1,430,605 | $245 | $(174,624) | $1,256,226 |
The amortized cost and fair value of debt securities at December 31, 2023 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
| Available-for-Sale | ||
|---|---|---|
| (in thousands) | Amortized Cost | Fair Value |
| Due in one year or less | $20,103 | $20,052 |
| Due after one through five years | 372,903 | 345,658 |
| Due after five through ten years | 133,727 | 116,001 |
| Due after ten years | 167,682 | 138,051 |
| U.S. government sponsored agency mortgage-backed securities | 518,836 | 456,736 |
| Asset-backed securities | 87,993 | 87,226 |
| Total debt securities | $1,301,244 | $1,163,724 |
In 2023, we had a net securities gain of $996 thousand. There was a net gain of $4 thousand realized on sales and calls of AFS securities, and an unrealized gain of $992 thousand from the fair value adjustment of equity securities. There was a net loss of $168 thousand realized in 2022 and a net loss of $158 thousand realized in 2021.
CTBI made the election permitted by ASC 321-10-35-2 to record its Visa Class B shares at fair value. Equity securities at fair value as of December 31, 2023 were $3.2 million, as a result of a $992 thousand increase in the fair value in 2023. The fair value of equity securities decreased $87 thousand in 2022. No equity securities were sold during 2023 or 2022.
The amortized cost of securities pledged as collateral, to secure public deposits and for other purposes, was $761.5 million at December 31, 2023 and $725.0 million at December 31, 2022.
The amortized cost of securities sold under agreements to repurchase amounted to $333.6 million at December 31, 2023 and $316.9 million at December 31, 2022.
CTBI evaluates its investment portfolio on a quarterly basis for impairment. The analysis performed as of December 31, 2023 indicates that all impairment is considered temporary, market and interest rate driven, and not credit-related. The percentage of total debt securities with unrealized losses as of December 31, 2023 was 97.3% compared to 97.4% as of December 31, 2022. The following table provides the amortized cost, gross unrealized losses, and fair value, aggregated by investment category and length of time the individual securities have been in a continuous unrealized loss position as of December 31, 2023 that are not deemed to have credit losses.
| (in thousands) | Amortized Cost | Gross Unrealized Losses | Fair Value |
|---|---|---|---|
| Less Than 12 Months | |||
| U.S. Treasury and government agencies | $3,761 | $(5) | $3,756 |
| State and political subdivisions | 16,154 | (1,250) | 14,904 |
| U.S. government sponsored agency mortgage-backed securities | 16,056 | (289) | 15,767 |
| Asset-backed securities | 0 | 0 | 0 |
| Total <12 months temporarily impaired AFS securities | 35,971 | (1,544) | 34,427 |
| 12 Months or More | |||
| U.S. Treasury and government agencies | 361,038 | (26,567) | 334,471 |
| State and political subdivisions | 284,397 | (47,040) | 237,357 |
| U.S. government sponsored agency mortgage-backed securities | 500,763 | (61,847) | 438,916 |
| Asset-backed securities | 87,993 | (767) | 87,226 |
| Total ≥12 months temporarily impaired AFS securities | 1,234,191 | (136,221) | 1,097,970 |
| Total | |||
| U.S. Treasury and government agencies | 364,799 | (26,572) | 338,227 |
| State and political subdivisions | 300,551 | (48,290) | 252,261 |
| U.S. government sponsored agency mortgage-backed securities | 516,819 | (62,136) | 454,683 |
| Asset-backed securities | 87,993 | (767) | 87,226 |
| Total temporarily impaired AFS securities | $1,270,162 | $(137,765) | $1,132,397 |
The analysis performed as of December 31, 2022 indicated that all impairment was considered temporary, market and interest rate driven, and not credit-related. The following table provides the amortized cost, gross unrealized losses, and fair value, aggregated by investment category and length of time the individual securities have been in a continuous unrealized loss position as of December 31, 2022 that are not deemed to be other-than-temporarily impaired.
| (in thousands) | Amortized Cost | Gross Unrealized Losses | Fair Value |
|---|---|---|---|
| Less Than 12 Months | |||
| U.S. Treasury and government agencies | $144,305 | $(6,953) | $137,352 |
| State and political subdivisions | 94,277 | (6,257) | 88,020 |
| U.S. government sponsored agency mortgage-backed securities | 139,314 | (6,883) | 132,431 |
| Asset-backed securities | 38,882 | (1,231) | 37,651 |
| Total <12 months temporarily impaired AFS securities | 416,778 | (21,324) | 395,454 |
| 12 Months or More | |||
| U.S. Treasury and government agencies | 249,424 | (29,906) | 219,518 |
| State and political subdivisions | 225,019 | (55,419) | 169,600 |
| U.S. government sponsored agency mortgage-backed securities | 454,357 | (66,950) | 387,407 |
| Asset-backed securities | 52,480 | (1,025) | 51,455 |
| Total ≥12 months temporarily impaired AFS securities | 981,280 | (153,300) | 827,980 |
| Total | |||
| U.S. Treasury and government agencies | 393,729 | (36,859) | 356,870 |
| State and political subdivisions | 319,296 | (61,676) | 257,620 |
| U.S. government sponsored agency mortgage-backed securities | 593,671 | (73,833) | 519,838 |
| Asset-backed securities | 91,362 | (2,256) | 89,106 |
| Total temporarily impaired AFS securities | $1,398,058 | $(174,624) | $1,223,434 |
U.S. Treasury and Government Agencies
The unrealized losses in U.S. Treasury and government agencies were caused by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than par which will equal amortized cost at maturity. CTBI does not intend to sell the investments and it is not more likely than not that we will be required to sell the investments before recovery of their amortized cost.
State and Political Subdivisions
The unrealized losses in securities of state and political subdivisions were caused by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than par which will equal amortized cost at maturity. CTBI does not intend to sell the investments before recovery of their amortized cost and it is not more likely than not that we will be required to sell the investments before recovery of their amortized cost.
U.S. Government Sponsored Agency Mortgage-Backed Securities
The unrealized losses in U.S. government sponsored agency mortgage-backed securities were caused by interest rate changes. CTBI expects to recover the amortized cost basis over the term of the securities. CTBI does not intend to sell the investments and it is not more likely than not that we will be required to sell the investments before recovery of their amortized cost.
Asset-Backed Securities
The unrealized losses in asset-backed securities were caused by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than par which will equal amortized cost at maturity. CTBI does not intend to sell the investments and it is not more likely than not that we will be required to sell the investments before recovery of their amortized cost.
- Loans
Major classifications of loans, net of unearned income, deferred loan origination costs and fees, and net premiums on acquired loans, are summarized as follows:
| (in thousands) | December 31 2023 | December 31 2022 |
|---|---|---|
| Hotel/motel | $395,765 | $343,640 |
| Commercial real estate residential | 417,943 | 372,914 |
| Commercial real estate nonresidential | 778,637 | 762,349 |
| Dealer floorplans | 70,308 | 77,533 |
| Commercial other | 321,082 | 312,422 |
| Commercial loans | 1,983,735 | 1,868,858 |
| Real estate mortgage | 937,524 | 824,996 |
| Home equity lines | 147,036 | 120,540 |
| Residential loans | 1,084,560 | 945,536 |
| Consumer direct | 159,106 | 157,504 |
| Consumer indirect | 823,505 | 737,392 |
| Consumer loans | 982,611 | 894,896 |
| Loans and lease financing | $4,050,906 | $3,709,290 |
The loan portfolios presented above are net of unearned fees and unamortized premiums. Unearned fees included above totaled $0.8 million as of December 31, 2023 and $1.0 million as of December 31, 2022, while the unamortized premiums on the indirect lending portfolio totaled $31.4 million as of December 31, 2023 and $28.5 million as of December 31, 2022.
CTBI has segregated and evaluates our loan portfolio through nine portfolio segments with similar risk characteristics. CTBI serves customers in small and mid-sized communities in eastern, northeastern, central, and south central Kentucky, southern West Virginia, and northeastern Tennessee. Therefore, CTBI’s exposure to credit risk is significantly affected by changes in these communities.
Hotel/motel loans are a significant concentration for CTBI, representing approximately 9.8% of total loans. This industry has unique risk characteristics as it is highly susceptible to changes in the domestic and global economic environments, which can cause the industry to experience substantial volatility. Additionally, any hotel/motel construction loans would be included in this segment as CTBI’s construction loans are primarily completed as one loan going from construction to permanent financing. These loans are originated based on the borrower’s ability to service the debt and secondarily based on the fair value of the underlying collateral.
Commercial real estate residential loans are commercial purpose construction and permanent financed loans for commercial purpose 1-4 family/multi-family properties. These loans are originated based on the borrower’s ability to service the debt and secondarily based on the fair value of the underlying collateral.
Commercial real estate nonresidential loans are secured by nonfarm, nonresidential properties, farmland, and other commercial real estate. These loans are originated based on the borrower’s ability to service the debt and secondarily based on the fair value of the underlying collateral. Construction for commercial real estate nonresidential loans are also included in this segment as these loans are generally one loan for construction to permanent financing.
Dealer floorplans consist of loans to dealerships to finance inventory and are collateralized under a blanket security agreement and without specific liens on individual units. This risk is mitigated by the use of periodic inventory audits. These audits are performed monthly and follow up is required on any out of compliance items identified. These audits are subject to increasing frequency when fact patterns suggest more scrutiny is required.
Commercial other loans consist of agricultural loans, receivable financing, loans to financial institutions, loans for purchasing or carrying securities, and other commercial purpose loans. Commercial loans are underwritten based on the borrower’s ability to service debt from the business’s underlying cash flows. As a general practice, we obtain collateral such as equipment, or other assets, although such loans may be uncollateralized but guaranteed.
Residential real estate loans are a mixture of fixed rate and adjustable rate first and second lien residential mortgage loans and also include real estate construction loans which are typically for owner-occupied properties. The terms of the real estate construction loans are generally short-term with permanent financing upon completion. As a policy, CTBI holds adjustable rate loans and sells the majority of our fixed rate first lien mortgage loans into the secondary market. Changes in interest rates or market conditions may impact a borrower’s ability to meet contractual principal and interest payments. Residential real estate loans are secured by real property.
Home equity lines are primarily revolving adjustable rate credit lines secured by real property.
Consumer direct loans are a mixture of fixed rate and adjustable rate products comprised of unsecured loans, consumer revolving credit lines, deposit secured loans, and all other consumer purpose loans.
Indirect loans are primarily consumer fixed rate loans secured by automobiles, trucks, vans, and recreational vehicles originated at the selling dealership underwritten and purchased by CTBI’s indirect lending department. Both new and used products are financed. Only dealers who have executed dealer agreements with CTBI participate in the indirect lending program.
Not included in the loan balances above were loans held for sale in the amount of $0.2 million at December 31, 2023 and $0.1 million at December 31, 2022.
For the year ended December 31, 2022 and the three months ended March 31, 2023, CTBI derived our ACL balance by using vintage modeling for the consumer and residential portfolios. Static pool models incorporating losses by credit risk rating were developed to determine credit loss balances for the commercial loan segments. Qualitative loss factors were based on CTBI’s judgment of delinquency trends, level of nonperforming loans, trend in loan losses, supervision and administration, quality control exceptions, and reasonable and supportable forecasts based on unemployment rates and industry concentrations. CTBI determined that twelve months represented a reasonable and supportable forecast period and reverted back to a historical loss rate immediately. CTBI leveraged economic projections from a reputable and independent third party to form its loss driver forecasts over the twelve-month forecast period. Other internal and external indicators of economic forecasts were also considered by CTBI when developing the forecast metrics. CTBI also had an inherent model risk allocation included in our ACL calculation to allow for certain known model limitations as well as other potential risks not quantified elsewhere. One limitation was the inability to completely identify revolving line of credit within the commercial other segment.
During the quarter ended June 30, 2023, CTBI implemented third party software for its ACL calculations. During the implementation process, discounted cash flow(“DCF”)modeling was chosen for all loan segments. The primary reasons that contributed to this decision were: DCF models allow for the effective incorporation of a reasonable and supportable forecast in a directionally consistent and objective manner; the analysis aligns well with other calculations outside of the ACL estimation which will mitigate model risk in other areas; and peer data is available for certain inputs if first -party data is not available or meaningful. This change in modeling resulted in a shift in our reserve estimates as of June 30, 2023 as presented below:
| (in thousands) | ACL Software June 30, 2023 | CTBI Internal ACL Model June 30, 2023 | Change in Allocation |
|---|---|---|---|
| Hotel/motel | $5,192 | $6,038 | $(846) |
| Commercial real estate residential | 3,749 | 4,669 | (920) |
| Commercial real estate nonresidential | 7,797 | 8,794 | (997) |
| Dealer floorplans | 1,157 | 1,719 | (562) |
| Commercial other | 6,176 | 4,547 | 1,629 |
| Commercial loans reserve allocation | 24,071 | 25,767 | (1,696) |
| Real estate mortgage | 7,884 | 8,443 | (559) |
| Home equity lines | 1,108 | 1,065 | 43 |
| Residential loans reserve allocation | 8,992 | 9,508 | (516) |
| Consumer direct | 2,563 | 1,673 | 890 |
| Consumer indirect | 12,392 | 10,959 | 1,433 |
| Consumer loans reserve allocation | 14,955 | 12,632 | 2,323 |
| Loans and lease financing allowance for credit loss | $48,018 | 47,907 | $111 |
This change in reserve estimates is related to life of loan and how it functions in a cash flow methodology versus the loss rate methodology previously used as consumer loans generally have longer lives than commercial loans. Although commercial loans may estimate a higher probability of default/loss given default compared to consumer loans, their shorter exposures will yield lower reserves. Additionally, there was a change in how some of the qualitative factors were applied using the new software with a switch from a geographical approach to a loan segment approach.
The following tables present the balance in the ACL for the years ended December 31, 2023 and December 31, 2022.
| (in thousands) | Beginning Balance | Provision Charged to Expense | Losses Charged Off | Recoveries | Ending Balance |
|---|---|---|---|---|---|
| ACL | |||||
| Hotel/motel | $5,171 | $(579) | $0 | $0 | $4,592 |
| Commercial real estate residential | 4,894 | (706) | (28) | 125 | 4,285 |
| Commercial real estate nonresidential | 9,419 | (2,252) | (294) | 687 | 7,560 |
| Dealer floorplans | 1,776 | (1,117) | 0 | 0 | 659 |
| Commercial other | 5,285 | (91) | (1,900) | 466 | 3,760 |
| Real estate mortgage | 7,932 | 2,364 | (140) | 41 | 10,197 |
| Home equity | 1,106 | 278 | (23) | 6 | 1,367 |
| Consumer direct | 1,694 | 1,804 | (541) | 304 | 3,261 |
| Consumer indirect | 8,704 | 7,110 | (5,333) | 3,381 | 13,862 |
| Total | $45,981 | $6,811 | $(8,259) | $5,010 | $49,543 |
| (in thousands) | Beginning Balance | Provision Charged to Expense | Losses Charged Off | Recoveries | Ending Balance |
|---|---|---|---|---|---|
| ACL | |||||
| Hotel/motel | $5,080 | $307 | $(216) | $0 | $5,171 |
| Commercial real estate residential | 3,986 | 951 | (92) | 49 | 4,894 |
| Commercial real estate nonresidential | 8,884 | (154) | (46) | 735 | 9,419 |
| Dealer floorplans | 1,436 | 340 | 0 | 0 | 1,776 |
| Commercial other | 4,422 | 947 | (1,082) | 998 | 5,285 |
| Real estate mortgage | 7,637 | 466 | (223) | 52 | 7,932 |
| Home equity | 866 | 257 | (37) | 20 | 1,106 |
| Consumer direct | 1,951 | (210) | (609) | 562 | 1,694 |
| Consumer indirect | 7,494 | 2,001 | (3,041) | 2,250 | 8,704 |
| Total | $41,756 | $4,905 | $(5,346) | $4,666 | $45,981 |
Using the ACL software, forecasts were expanded to include gross domestic product (GDP), retail sales and housing price index considerations. CTBI leverages economic projections from the Federal Open Market Committee to obtain various forecasts for unemployment rate and gross domestic product, the PNC forecast for the Case-Shiller National Home Price Index, and the Wells Fargo forecast for the Advanced Retail Sales. CTBI has elected to forecast the first four quarters of the credit loss estimate and revert to a long-run average of each considered economic factor, as permitted in ASC 326-20-30-9, over four quarters.
All periods during the reasonable and supportable forecast period are utilizing a forecasted probability of default. During the ACL software implementation, loss driver analysis was performed during which regression models were built relating default rates of the various segments to the economic factors noted above. Historical loss data for both CTBI and segment-specific selected peers was incorporated from Federal Financial Institutions Examination Council call report data. For loss given default, the Frye-Jacobs LGD estimation technique was utilized in the ACL software provided a risk curve that most approximates the asset class under consideration. Management elected to evaluate internal prepayment experience over a trailing timeframe to determine the appropriate prepayment and curtailment rates to be used in the credit loss estimate.
CTBI continues to use management judgement for qualitative loss factors such as delinquency trends, supervision and administration, quality control exceptions, collateral values, and industry concentrations, although these factors are applied differently in the ACL software. The software allows management to approve a “worst case” scenario or a maximum loss rate for each segment. Qualitative dollars available for allocation then become the difference between the worst case and the ACLquantitative reserve estimate. Each factor is then given a risk weighting that is applied to determine a basis point allocation. The previous model only allowed for a specific basis point allocation determined by management. In addition to these factors, management has added risk factors related to changes in the nature and volume of the portfolio and terms of loans and changes in the experience, depth, and ability of lending management. The previous significant event factor has been expanded to reflect changes in international, national, regional and local conditions, as well as the effect of other external factors as noted below. The previous factors for inherent model risk and levels of nonperforming loans were not incorporated into the ACL software as separate qualitative factors. The revised qualitative loss factors are as follows:
| • | Changes in delinquency trends by loan segment |
| • | Changes in international, national, regional, and local conditions |
| • | The effect of other external factors (i.e. competition, legal and regulatory requirements) on the level of estimated credit losses |
| • | The existence and effect of any concentrations of credit and changes in the levels of such concentrations |
| • | A supervision and administration allocation based on CTBI’s loan review process |
| • | Exceptions in lending policies and procedures as measured by quarterly loan portfolio exceptions reports |
| • | Changes in the nature and volume of the portfolio and terms of loans |
| • | Changes in the experience, depth, and ability of lending management |
Provision for credit losses for the year ended December 31, 2023 of $6.8 million increased $1.9 million from $4.9 million for the year ended December 31, 2022. Our reserve coverage (allowance for credit losses to nonperforming loans) at December 31, 2023 was 354.7%, compared to 300.4% at December 31, 2022. Our credit loss reserve as a percentage of total loans outstanding at December 31, 2023 was 1.22%, down from the 1.24% at December 31, 2022.
Management continues to note the continued impact of global uncertainty, the current rate of inflation, the uncertain interest rate environment, and the fact that there is no immediate end foreseen, and these conditions are now part of qualitative factors noted above. As in previous periods, an allocation was made for delinquency trends, industry concentrations, supervisory and administration, loan exceptions, and collateral values.
Refer to note 1 to the consolidated financial statements for further information regarding our nonaccrual policy. Nonaccrual loans and loans 90 days past due and still accruing segregated by class of loans for both December 31, 2023 and December 31, 2022 were as follows:
| (in thousands) | Nonaccrual Loans with No ACL | Nonaccrual Loans with ACL | 90+ and Still Accruing | Total Nonperforming Loans |
|---|---|---|---|---|
| Hotel/motel | $0 | $0 | $0 | $0 |
| Commercial real estate residential | 0 | 498 | 1,059 | 1,557 |
| Commercial real estate nonresidential | 0 | 680 | 2,270 | 2,950 |
| Dealer floorplans | 0 | 0 | 0 | 0 |
| Commercial other | 236 | 452 | 162 | 850 |
| Total commercial loans | 236 | 1,630 | 3,491 | 5,357 |
| Real estate mortgage | 0 | 1,996 | 5,302 | 7,298 |
| Home equity lines | 0 | 186 | 557 | 743 |
| Total residential loans | 0 | 2,182 | 5,859 | 8,041 |
| Consumer direct | 0 | 0 | 15 | 15 |
| Consumer indirect | 0 | 0 | 555 | 555 |
| Total consumer loans | 0 | 0 | 570 | 570 |
| Loans and lease financing | $236 | $3,812 | $9,920 | $13,968 |
| (in thousands) | Nonaccrual Loans with No ACL | Nonaccrual Loans with ACL | 90+ and Still Accruing | Total Nonperforming Loans |
|---|---|---|---|---|
| Hotel/motel | $0 | $0 | $0 | $0 |
| Commercial real estate residential | 0 | 355 | 258 | 613 |
| Commercial real estate nonresidential | 0 | 1,116 | 1,947 | 3,063 |
| Dealer floorplans | 0 | 0 | 0 | 0 |
| Commercial other | 0 | 982 | 369 | 1,351 |
| Total commercial loans | 0 | 2,453 | 2,574 | 5,027 |
| Real estate mortgage | 0 | 4,069 | 4,929 | 8,998 |
| Home equity lines | 0 | 291 | 487 | 778 |
| Total residential loans | 0 | 4,360 | 5,416 | 9,776 |
| Consumer direct | 0 | 0 | 41 | 41 |
| Consumer indirect | 0 | 0 | 465 | 465 |
| Total consumer loans | 0 | 0 | 506 | 506 |
| Loans and lease financing | $0 | $6,813 | $8,496 | $15,309 |
CTBI recognized $43 thousand in interest income on the above nonaccrual loans for the year ended December 31, 2023 compared to $44 thousand for the year ended December 31, 2022.
Discussion of the Nonaccrual Policy
The accrual of interest income on loans is discontinued when management believes, after considering economic and business conditions, collateral value, and collection efforts, that the borrower’s financial condition is such that the collection of interest is doubtful. Cash payments received on nonaccrual loans generally are applied against principal, and interest income is only recorded once principal recovery is reasonably assured. Any loans greater than 90 days past due must be well secured and in the process of collection to continue accruing interest. See note 1 to the consolidated financial statements for further discussion on our nonaccrual policy.
The following tables present CTBI’s loan portfolio aging analysis, segregated by class, as of December 31, 2023 and December 31, 2022 (includes loans 90 days past due and still accruing as well):
| (in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90+ Days Past Due | Total Past Due | Current | Total Loans |
|---|---|---|---|---|---|---|
| Hotel/motel | $0 | $0 | $0 | $0 | $395,765 | $395,765 |
| Commercial real estate residential | 1,047 | 275 | 1,525 | 2,847 | 415,096 | 417,943 |
| Commercial real estate nonresidential | 549 | 332 | 2,619 | 3,500 | 775,137 | 778,637 |
| Dealer floorplans | 0 | 0 | 0 | 0 | 70,308 | 70,308 |
| Commercial other | 663 | 494 | 641 | 1,798 | 319,284 | 321,082 |
| Total commercial loans | 2,259 | 1,101 | 4,785 | 8,145 | 1,975,590 | 1,983,735 |
| Real estate mortgage | 1,323 | 3,455 | 6,168 | 10,946 | 926,578 | 937,524 |
| Home equity lines | 911 | 273 | 707 | 1,891 | 145,145 | 147,036 |
| Total residential loans | 2,234 | 3,728 | 6,875 | 12,837 | 1,071,723 | 1,084,560 |
| Consumer direct | 1,013 | 118 | 15 | 1,146 | 157,960 | 159,106 |
| Consumer indirect | 4,550 | 1,029 | 555 | 6,134 | 817,371 | 823,505 |
| Total consumer loans | 5,563 | 1,147 | 570 | 7,280 | 975,331 | 982,611 |
| Loans and lease financing | $10,056 | $5,976 | $12,230 | $28,262 | $4,022,644 | $4,050,906 |
| (in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90+ Days Past Due | Total Past Due | Current | Total Loans |
|---|---|---|---|---|---|---|
| Hotel/motel | $0 | $0 | $0 | $0 | $343,640 | $343,640 |
| Commercial real estate residential | 602 | 225 | 574 | 1,401 | 371,513 | 372,914 |
| Commercial real estate nonresidential | 2,549 | 395 | 2,611 | 5,555 | 756,794 | 762,349 |
| Dealer floorplans | 0 | 0 | 0 | 0 | 77,533 | 77,533 |
| Commercial other | 1,029 | 850 | 496 | 2,375 | 310,047 | 312,422 |
| Total commercial loans | 4,180 | 1,470 | 3,681 | 9,331 | 1,859,527 | 1,868,858 |
| Real estate mortgage | 869 | 3,402 | 7,067 | 11,338 | 813,658 | 824,996 |
| Home equity lines | 786 | 44 | 740 | 1,570 | 118,970 | 120,540 |
| Total residential loans | 1,655 | 3,446 | 7,807 | 12,908 | 932,628 | 945,536 |
| Consumer direct | 555 | 126 | 41 | 722 | 156,782 | 157,504 |
| Consumer indirect | 4,407 | 764 | 465 | 5,636 | 731,756 | 737,392 |
| Total consumer loans | 4,962 | 890 | 506 | 6,358 | 888,538 | 894,896 |
| Loans and lease financing | $10,797 | $5,806 | $11,994 | $28,597 | $3,680,693 | $3,709,290 |
The risk characteristics of CTBI’s material portfolio segments are as follows:
Hotel/motel loans are a significant concentration for CTBI, representing approximately 9.8% of total loans. This industry has unique risk characteristics as it is highly susceptible to changes in the domestic and global economic environments, which can cause the industry to experience substantial volatility. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Hotel/motel lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Management monitors and evaluates all commercial real estate loans based on collateral and risk grade criteria. Commercial construction loans generally are made to customers for the purpose of building income-producing properties, and any hotel/motel construction loan would be included in this segment. Personal guarantees of the principals are generally required. Such loans are made on a projected cash flow basis and are secured by the project being constructed. Construction loan draw procedures are included in each specific loan agreement, including required documentation items and inspection requirements. Construction loans may convert to term loans at the end of the construction period, or may be repaid by the take-out commitment from another financing source. If the loan is to convert to a term loan, the repayment ability is based on the borrower’s projected cash flow. Risk is mitigated during the construction phase by requiring proper documentation and inspections whenever a draw is requested.
Commercial real estate residential loans are commercial purpose construction and permanent financed loans for commercial purpose 1-4 family/multi-family properties. All commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Management monitors and evaluates all commercial real estate loans based on collateral and risk grade criteria. Commercial residential construction loans generally are made to customers for the purpose of building income-producing properties. Personal guarantees of the principals are generally required. Such loans are made on a projected cash flow basis and are secured by the project being constructed. Construction loan draw procedures are included in each specific loan agreement, including required documentation items and inspection requirements. Construction loans may convert to term loans at the end of the construction period, or may be repaid by the take-out commitment from another financing source. If the loan is to convert to a term loan, the repayment ability is based on the borrower’s projected cash flow. Risk is mitigated during the construction phase by requiring proper documentation and inspections whenever a draw is requested.
Commercial real estate nonresidential loans are secured by nonfarm, nonresidential properties, farmland, and other commercial real estate. Construction for commercial real estate nonresidential loans are also included in this segment as these loans are generally one loan for construction to permanent financing. All commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Management monitors and evaluates all commercial real estate loans based on collateral and risk grade criteria. Commercial nonresidential construction loans generally are made to customers for the purpose of building income-producing properties. Personal guarantees of the principals are generally required. Such loans are made on a projected cash flow basis and are secured by the project being constructed. Construction loan draw procedures are included in each specific loan agreement, including required documentation items and inspection requirements. Construction loans may convert to term loans at the end of the construction period, or may be repaid by the take-out commitment from another financing source. If the loan is to convert to a term loan, the repayment ability is based on the borrower’s projected cash flow. Risk is mitigated during the construction phase by requiring proper documentation and inspections whenever a draw is requested.
Dealer floorplans are segmented separately as they are a unique product with unique risk factors. CTBI maintains strict processing procedures over our floorplan product with any exceptions requested by a loan officer approved by the appropriate loan committee and the floorplan manager.
Commercial other loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from our customers. As we underwrite our equipment lease financing in a manner similar to our commercial loan portfolio described below, the risk characteristics for this portfolio mirror that of the commercial loan portfolio. CTBI’s participation in the CARES Act PPP loan program had previously resulted in a new loan segment of unsecured commercial other loans that are 100% guaranteed by the U.S. Small Business Administration (“SBA”). As the balances are now less than $1.0 million, these loans have been collapsed into the commercial other segment. These loans have maturities of either two or three to five years, depending on when the loans were made. These loans currently have no ACL.
With respect to residential loans that are secured by 1-4 family residences and are generally owner occupied, CTBI generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1-4 family residences. Residential construction loans are handled through the home mortgage area of the bank. The repayment ability of the borrower and the maximum loan-to-value ratio are calculated using the normal mortgage lending criteria. Draws are processed based on percentage of completion stages including normal inspection procedures. Such loans generally convert to term loans after the completion of construction.
Consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Our determination of a borrower’s ability to repay these loans is primarily dependent on the personal income and credit rating of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.
Theindirect lending area of the bank is generally responsible for purchasing/funding consumer contracts with new and used automobile dealers. Dealer loan applications are forwarded to the indirect loan processing area for approval or denial. Loan approvals or denials are based on the creditworthiness and repayment ability of the borrowers, and on the collateral value. Upon a dealer being funded on an approved loan application and assignment of the retail installment contract to CTB, CTB will have limited recourse with the dealer, as set forth in the CTB dealer agreement. On occasion, the dealer will execute a separate, full recourse agreement with CTB to obtain customer financing.
Credit Quality Indicators
CTBI categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. CTBI also considers the fair value of the underlying collateral and the strength and willingness of the guarantor(s). CTBI analyzes commercial loans individually by classifying the loans as to credit risk. Loans classified as loss, doubtful, substandard, or special mention are reviewed quarterly by CTBI for further deterioration or improvement to determine if appropriately classified and valued if deemed impaired. All other commercial loan reviews are completed every 12 to 18 months. In addition, during the renewal process of any loan, as well as if a loan becomes past due or if other information becomes available, CTBI will evaluate the loan grade. CTBI uses the following definitions for risk ratings:
| ➢ | Pass grades include investment grade, low risk, moderate risk, and acceptable risk loans. The loans range from loans that have no chance of resulting in a loss to loans that have a limited chance of resulting in a loss. Customers in this grade have excellent to fair credit ratings. The cash flows are adequate to meet required debt repayments. |
| ➢ | Watch graded loans are loans that warrant extra management attention but are not currently criticized. Loans on the watch list may be potential troubled credits or may warrant “watch” status for a reason not directly related to the asset quality of the credit. The watch grade is a management tool to identify credits which may be candidates for future classification or may temporarily warrant extra management monitoring. |
| ➢ | Other assets especially mentioned (OAEM) reflects loans that are currently protected but are potentially weak. These loans constitute an undue and unwarranted credit risk but not to the point of justifying a classification of substandard. The credit risk may be relatively minor yet constitute an unwarranted risk in light of circumstances surrounding a specific asset. Loans in this grade display potential weaknesses which may, if unchecked or uncorrected, inadequately protect CTBI’s credit position at some future date. The loans may be adversely affected by economic or market conditions. |
| ➢ | Substandard grading indicates that the loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged. These loans have a well-defined weakness or weaknesses that jeopardize the orderly liquidation of the debt with the distinct possibility that CTBI will sustain some loss if the deficiencies are not corrected. |
| ➢ | Doubtful graded loans have the weaknesses inherent in the substandard grading with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The probability of loss is extremely high, but because of certain important and reasonably specific pending factors which may work to CTBI’s advantage or strengthen the asset(s), its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral, and refinancing plans. |
The following tables present the credit risk profile of CTBI’s commercial loan portfolio based on rating category and payment activity, segregated by class of loans and based on last credit decision or year of origination:
| Term Loans Amortized Cost Basis by Origination Year | ||||||||
|---|---|---|---|---|---|---|---|---|
| (in thousands) December 31 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total |
| Hotel/motel | ||||||||
| Risk rating: | ||||||||
| Pass | $79,651 | $144,826 | $28,011 | $17,664 | $40,873 | $42,030 | $4,042 | $357,097 |
| Watch | 11,569 | 2,826 | 6,835 | 4,623 | 3,361 | 1,648 | 0 | 30,862 |
| OAEM | 0 | 3,982 | 0 | 0 | 0 | 1,954 | 0 | 5,936 |
| Substandard | 0 | 0 | 0 | 0 | 0 | 1,118 | 0 | 1,118 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 752 | 0 | 752 |
| Total hotel/motel | 91,220 | 151,634 | 34,846 | 22,287 | 44,234 | 47,502 | 4,042 | 395,765 |
| Commercial real estate residential | ||||||||
| Risk rating: | ||||||||
| Pass | 109,304 | 89,119 | 98,896 | 30,972 | 11,908 | 36,964 | 14,700 | 391,863 |
| Watch | 2,317 | 2,131 | 473 | 1,395 | 721 | 6,359 | 124 | 13,520 |
| OAEM | 0 | 0 | 0 | 0 | 0 | 63 | 0 | 63 |
| Substandard | 760 | 854 | 4,532 | 834 | 285 | 5,232 | 0 | 12,497 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total commercial real estate residential | 112,381 | 92,104 | 103,901 | 33,201 | 12,914 | 48,618 | 14,824 | 417,943 |
| Commercial real estate residential current period gross charge-offs | 0 | 0 | (28) | 0 | 0 | 0 | 0 | (28) |
| Commercial real estate nonresidential | ||||||||
| Risk rating: | ||||||||
| Pass | 149,633 | 142,580 | 136,090 | 68,240 | 55,850 | 140,074 | 31,536 | 724,003 |
| Watch | 552 | 3,664 | 6,305 | 2,347 | 1,938 | 6,003 | 354 | 21,163 |
| OAEM | 2,375 | 15 | 0 | 7,255 | 0 | 1,486 | 0 | 11,131 |
| Substandard | 2,520 | 1,598 | 2,538 | 4,472 | 2,000 | 9,199 | 0 | 22,327 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 13 |
| Total commercial real estate nonresidential | 155,080 | 147,857 | 144,933 | 82,314 | 59,788 | 156,775 | 31,890 | 778,637 |
| Commercial real estate nonresidential current period gross charge-offs | 0 | 0 | (7) | 0 | 0 | (287) | 0 | (294) |
| Dealer floorplans | ||||||||
| Risk rating: | ||||||||
| Pass | 0 | 0 | 0 | 0 | 0 | 0 | 70,308 | 70,308 |
| Watch | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| OAEM | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Substandard | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total dealer floorplans | 0 | 0 | 0 | 0 | 0 | 0 | 70,308 | 70,308 |
| Commercial other | ||||||||
| Risk rating: | ||||||||
| Pass | 73,115 | 47,575 | 40,448 | 30,033 | 4,780 | 22,588 | 81,791 | 300,330 |
| Watch | 1,138 | 1,109 | 569 | 126 | 239 | 635 | 5,877 | 9,693 |
| OAEM | 29 | 0 | 0 | 0 | 0 | 0 | 30 | 59 |
| Substandard | 4,921 | 3,581 | 381 | 890 | 211 | 403 | 613 | 11,000 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total commercial other | 79,203 | 52,265 | 41,398 | 31,049 | 5,230 | 23,626 | 88,311 | 321,082 |
| Commercial other current period gross charge-offs | (725) | (710) | (302) | (27) | (90) | (46) | 0 | (1,900) |
| Commercial loans | ||||||||
| Risk rating: | ||||||||
| Pass | 411,703 | 424,100 | 303,445 | 146,909 | 113,411 | 241,655 | 202,377 | 1,843,600 |
|---|---|---|---|---|---|---|---|---|
| Watch | 15,576 | 9,730 | 14,182 | 8,491 | 6,259 | 14,645 | 6,355 | 75,238 |
| OAEM | 2,404 | 3,997 | 0 | 7,255 | 0 | 3,503 | 30 | 17,189 |
| Substandard | 8,201 | 6,033 | 7,451 | 6,196 | 2,496 | 15,952 | 613 | 46,942 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 766 | 0 | 766 |
| Total commercial loans | $437,884 | $443,860 | $325,078 | $168,851 | $122,166 | $276,521 | $209,375 | $1,983,735 |
| Total commercial loans current period gross charge-offs | $(725) | $(710) | $(337) | $(27) | $(90) | $(333) | $0 | $(2,222) |
| Term Loans Amortized Cost Basis by Origination Year | ||||||||
|---|---|---|---|---|---|---|---|---|
| (in thousands) December 31 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans | Total |
| Hotel/motel | ||||||||
| Risk rating: | ||||||||
| Pass | $145,262 | $36,002 | $17,742 | $54,328 | $13,178 | $35,179 | $545 | $302,236 |
| Watch | 7,921 | 8,996 | 5,523 | 3,453 | 0 | 13,555 | 0 | 39,448 |
| OAEM | 0 | 0 | 0 | 0 | 0 | 1,956 | 0 | 1,956 |
| Substandard | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total hotel/motel | 153,183 | 44,998 | 23,265 | 57,781 | 13,178 | 50,690 | 545 | 343,640 |
| Commercial real estate residential | ||||||||
| Risk rating: | ||||||||
| Pass | 119,826 | 110,963 | 38,423 | 15,467 | 10,492 | 36,307 | 14,297 | 345,775 |
| Watch | 1,474 | 898 | 1,675 | 848 | 2,136 | 7,015 | 152 | 14,198 |
| OAEM | 0 | 0 | 0 | 39 | 0 | 0 | 29 | 68 |
| Substandard | 182 | 4,289 | 1,878 | 346 | 3,639 | 2,539 | 0 | 12,873 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total commercial real estate residential | 121,482 | 116,150 | 41,976 | 16,700 | 16,267 | 45,861 | 14,478 | 372,914 |
| Commercial real estate nonresidential | ||||||||
| Risk rating: | ||||||||
| Pass | 175,220 | 171,311 | 80,932 | 70,848 | 44,099 | 137,575 | 23,166 | 703,151 |
| Watch | 3,331 | 5,765 | 10,090 | 2,178 | 1,962 | 10,022 | 1,550 | 34,898 |
| OAEM | 19 | 0 | 0 | 0 | 0 | 90 | 0 | 109 |
| Substandard | 1,939 | 2,537 | 4,877 | 3,135 | 508 | 10,865 | 25 | 23,886 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 305 | 0 | 305 |
| Total commercial real estate nonresidential | 180,509 | 179,613 | 95,899 | 76,161 | 46,569 | 158,857 | 24,741 | 762,349 |
| Dealer floorplans | ||||||||
| Risk rating: | ||||||||
| Pass | 0 | 0 | 0 | 0 | 0 | 0 | 77,153 | 77,153 |
|---|---|---|---|---|---|---|---|---|
| Watch | 0 | 0 | 0 | 0 | 0 | 0 | 380 | 380 |
| OAEM | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Substandard | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Doubtful | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total dealer floorplans | 0 | 0 | 0 | 0 | 0 | 0 | 77,533 | 77,533 |
| Commercial other | ||||||||
| Risk rating: | ||||||||
| Pass | 78,846 | 60,550 | 34,841 | 8,922 | 2,333 | 23,961 | 77,355 | 286,808 |
| Watch | 1,622 | 393 | 604 | 217 | 159 | 780 | 6,402 | 10,177 |
| OAEM | 30 | 0 | 0 | 0 | 0 | 0 | 30 | 60 |
| Substandard | 6,090 | 5,489 | 885 | 356 | 143 | 758 | 952 | 14,673 |
| Doubtful | 466 | 129 | 0 | 109 | 0 | 0 | 0 | 704 |
| Total commercial other | 87,054 | 66,561 | 36,330 | 9,604 | 2,635 | 25,499 | 84,739 | 312,422 |
| Commercial loans | ||||||||
| Risk rating: | ||||||||
| Pass | 519,154 | 378,826 | 171,938 | 149,565 | 70,102 | 233,022 | 192,516 | 1,715,123 |
| Watch | 14,348 | 16,052 | 17,892 | 6,696 | 4,257 | 31,372 | 8,484 | 99,101 |
| OAEM | 49 | 0 | 0 | 39 | 0 | 2,046 | 59 | 2,193 |
| Substandard | 8,211 | 12,315 | 7,640 | 3,837 | 4,290 | 14,162 | 977 | 51,432 |
| Doubtful | 466 | 129 | 0 | 109 | 0 | 305 | 0 | 1,009 |
| Total commercial loans | $542,228 | $407,322 | $197,470 | $160,246 | $78,649 | $280,907 | $202,036 | $1,868,858 |
The following tables present the credit risk profile of CTBI’s residential real estate and consumer loan portfolios based on performing or nonperforming status, segregated by class:
| (in thousands) | Term Loans Amortized Cost Basis by Origination Year | |||||||
|---|---|---|---|---|---|---|---|---|
| December 31 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total |
| Home equity lines | ||||||||
| Performing | $0 | $0 | $0 | $0 | $0 | $7,630 | $138,663 | $146,293 |
| Nonperforming | 0 | 0 | 0 | 0 | 0 | 442 | 301 | 743 |
| Total home equity lines | 0 | 0 | 0 | 0 | 0 | 8,072 | 138,964 | 147,036 |
| Home equity lines current period gross charge-offs | 0 | 0 | 0 | 0 | 0 | (23) | 0 | (23) |
| Mortgage loans | ||||||||
| Performing | 200,442 | 162,407 | 159,857 | 119,772 | 56,601 | 231,147 | 0 | 930,226 |
| Nonperforming | 0 | 200 | 151 | 192 | 533 | 6,222 | 0 | 7,298 |
| Total mortgage loans | 200,442 | 162,607 | 160,008 | 119,964 | 57,134 | 237,369 | 0 | 937,524 |
| Mortgage loans current period gross charge-offs | 0 | 0 | (47) | 0 | (40) | (53) | 0 | (140) |
| Residential loans | ||||||||
| Performing | 200,442 | 162,407 | 159,857 | 119,772 | 56,601 | 238,777 | 138,663 | 1,076,519 |
| Nonperforming | 0 | 200 | 151 | 192 | 533 | 6,664 | 301 | 8,041 |
| Total residential loans | $200,442 | $162,607 | $160,008 | $119,964 | $57,134 | $245,441 | $138,964 | $1,084,560 |
| Total residential loans current period gross charge-offs | 0 | 0 | (47) | 0 | (40) | (76) | 0 | (163) |
| Consumer direct loans | ||||||||
| Performing | $63,686 | $34,722 | $26,250 | $15,560 | $6,951 | $11,922 | $0 | $159,091 |
| Nonperforming | 0 | 4 | 11 | 0 | 0 | 0 | 0 | 15 |
| Total consumer direct loans | 63,686 | 34,726 | 26,261 | 15,560 | 6,951 | 11,922 | 0 | 159,106 |
| Total consumer direct loans current period gross charge-offs | (65) | (263) | (129) | (37) | (27) | (20) | 0 | (541) |
| Consumer indirect loans | ||||||||
| Performing | 359,049 | 251,086 | 109,231 | 69,319 | 23,767 | 10,498 | 0 | 822,950 |
| Nonperforming | 133 | 223 | 157 | 11 | 22 | 9 | 0 | 555 |
| Total consumer indirect loans | 359,182 | 251,309 | 109,388 | 69,330 | 23,789 | 10,507 | 0 | 823,505 |
| Total consumer indirect loans current period gross charge-offs | (541) | (2,320) | (1,688) | (492) | (121) | (171) | 0 | (5,333) |
| Consumer loans | ||||||||
| Performing | 422,735 | 285,808 | 135,481 | 84,879 | 30,718 | 22,420 | 0 | 982,041 |
| Nonperforming | 133 | 227 | 168 | 11 | 22 | 9 | 0 | 570 |
| Total consumer loans | $422,868 | $286,035 | $135,649 | $84,890 | $30,740 | $22,429 | $0 | $982,611 |
| Total consumer loans current period gross charge-offs | $(606) | $(2,583) | $(1,817) | $(529) | $(148) | $(191) | $0 | $(5,874) |
| (in thousands) | Term Loans Amortized Cost Basis by Origination Year | |||||||
|---|---|---|---|---|---|---|---|---|
| December 31 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans | Total |
| Home equity lines | ||||||||
| Performing | $0 | $0 | $0 | $0 | $0 | $10,195 | $109,567 | $119,762 |
| Nonperforming | 0 | 0 | 0 | 0 | 0 | 502 | 276 | 778 |
| Total home equity lines | 0 | 0 | 0 | 0 | 0 | 10,697 | 109,843 | 120,540 |
| Mortgage loans | ||||||||
| Performing | 176,736 | 177,469 | 132,795 | 62,415 | 30,473 | 236,110 | 0 | 815,998 |
| Nonperforming | 0 | 282 | 98 | 791 | 422 | 7,405 | 0 | 8,998 |
| Total mortgage loans | 176,736 | 177,751 | 132,893 | 63,206 | 30,895 | 243,515 | 0 | 824,996 |
| Residential loans | ||||||||
| Performing | 176,736 | 177,469 | 132,795 | 62,415 | 30,473 | 246,305 | 109,567 | 935,760 |
| Nonperforming | 0 | 282 | 98 | 791 | 422 | 7,907 | 276 | 9,776 |
| Total residential loans | $176,736 | $177,751 | $132,893 | $63,206 | $30,895 | $254,212 | $109,843 | $945,536 |
| Consumer direct loans | ||||||||
| Performing | $62,239 | $42,014 | $23,921 | $11,166 | $6,766 | $11,357 | $0 | $157,463 |
| Nonperforming | 25 | 11 | 5 | 0 | 0 | 0 | 0 | 41 |
| Total consumer direct loans | 62,264 | 42,025 | 23,926 | 11,166 | 6,766 | 11,357 | 0 | 157,504 |
| Consumer indirect loans | ||||||||
| Performing | 371,079 | 168,513 | 116,267 | 45,748 | 26,247 | 9,073 | 0 | 736,927 |
| Nonperforming | 65 | 251 | 96 | 30 | 1 | 22 | 0 | 465 |
| Total consumer indirect loans | 371,144 | 168,764 | 116,363 | 45,778 | 26,248 | 9,095 | 0 | 737,392 |
| Consumer loans | ||||||||
| Performing | 433,318 | 210,527 | 140,188 | 56,914 | 33,013 | 20,430 | 0 | 894,390 |
| Nonperforming | 90 | 262 | 101 | 30 | 1 | 22 | 0 | 506 |
| Total consumer loans | $433,408 | $210,789 | $140,289 | $56,944 | $33,014 | $20,452 | $0 | $894,896 |
A loan is considered nonperforming if it is 90 days or more past due and/or on nonaccrual.
The total of consumer mortgage loans secured by real estate properties for which formal foreclosure proceedings have resumed was $3.5 million at December 31, 2023. The total of consumer mortgage loans secured by real estate properties for which formal foreclosure proceedings had resumed with restricted parameters was $3.3 million at December 31, 2022.
In accordance with ASC 326-20-30-2, if a loan does not share risk characteristics with other pooled loans in determining the ACL, the loan shall be evaluated for expected credit losses on an individual basis. Of the loans that CTBI has individually evaluated, the loans listed below by segment are those that are collateral dependent:
| (in thousands) | Number of Loans | Recorded Investment | Specific Reserve |
|---|---|---|---|
| Hotel/motel | 3 | $6,810 | $0 |
| Commercial real estate residential | 2 | 5,080 | 0 |
| Commercial real estate nonresidential | 9 | 21,637 | 250 |
| Commercial other | 2 | 5,658 | 0 |
| Total collateral dependent loans | 16 | $39,185 | $250 |
| (in thousands) | Number of Loans | Recorded Investment | Specific Reserve |
|---|---|---|---|
| Hotel/motel | 1 | $1,168 | $0 |
| Commercial real estate residential | 4 | 7,786 | 0 |
| Commercial real estate nonresidential | 8 | 14,718 | 200 |
| Commercial other | 2 | 8,926 | 1,000 |
| Total collateral dependent loans | 15 | $32,598 | $1,200 |
The hotel/motel, commercial real estate residential, and commercial real estate nonresidential segments are all collateralized with real estate. Thetwo loans listed in the commercial other segment at December 31, 2023 are collateralized by inventory, equipment, and accounts receivable. The decrease in the specific reserve for the commercial other category was due to both principal pay downs during 2023 and additional collateral.
Certain loans have been modified where the customer is facing financial difficulty and economic concessions were granted to borrowers consisting of reductions in the interest rates, payment extensions, forgiveness of principal, and forbearances. These loans, segregated by class of loans and concession granted, are presented belowfor the year ended December 31, 2023:
| Interest Rate Reduction | Term Extension | |||
|---|---|---|---|---|
| (in thousands) | Amortized Cost at December 31, 2023 | % of total | Amortized Cost at December 31, 2023 | % of total |
| Hotel/motel | $0 | 0.00% | $0 | 0.00% |
| Commercial real estate residential | 534 | 0.13 | 1,788 | 0.43 |
| Commercial real estate nonresidential | 4,504 | 0.58 | 5,342 | 0.69 |
| Dealer floorplans | 0 | 0.00 | 0 | 0.00 |
| Commercial other | 0 | 0.00 | 6,025 | 1.88 |
| Commercial loans | 5,038 | 0.25 | 13,155 | 0.66 |
| Real estate mortgage | 581 | 0.06 | 5,431 | 0.58 |
| Home equity lines | 0 | 0.00 | 246 | 0.17 |
| Residential loans | 581 | 0.05 | 5,677 | 0.52 |
| Consumer direct | 0 | 0.00 | 165 | 0.10 |
| Consumer indirect | 0 | 0.00 | 334 | 0.04 |
| Consumer loans | 0 | 0.00 | 499 | 0.05 |
| Loans and lease financing | $5,619 | 0.14% | $19,331 | 0.48% |
| Combination – Term Extension and Interest Rate Reduction | Payment Change | |||
|---|---|---|---|---|
| (in thousands) | Amortized Cost at December 31, 2023 | % of total | Amortized Cost at December 31, 2023 | % of total |
| Hotel/motel | $0 | 0.00% | $1,955 | 0.49% |
| Commercial real estate residential | 0 | 0.00 | 218 | 0.05 |
| Commercial real estate nonresidential | 0 | 0.00 | 0 | 0.00 |
| Dealer floorplans | 0 | 0.00 | 0 | 0.00 |
| Commercial other | 29 | 0.01 | 288 | 0.09 |
| Commercial loans | 29 | 0.00 | 2,461 | 0.01 |
| Real estate mortgage | 1,101 | 0.12 | 0 | 0.00 |
| Home equity lines | 125 | 0.09 | 42 | 0.03 |
| Residential loans | 1,226 | 0.11 | 42 | 0.00 |
| Consumer direct | 0 | 0.00 | 18 | 0.01 |
| Consumer indirect | 0 | 0.00 | 0 | 0.00 |
| Consumer loans | 0 | 0.00 | 18 | 0.00 |
| Loans and lease financing | $1,255 | 0.03% | $2,521 | 0.06% |
The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2023:
| Loan Type | Interest Rate Reduction Financial Impact | Term Extension Financial Impact |
|---|---|---|
| Hotel/motel | ||
| Commercial real estate residential | Reduced weighted-average contractual interest rate from 9.5% to 7.8% | Added a weighted-average 0.5 years to life of the loans |
| Commercial real estate nonresidential | Reduced weighted-average contractual interest rate from 9.5% to 7.5% | Added a weighted-average 0.1 years to life of the loans |
| Dealer floorplans | ||
| Commercial other | Added a weighted-average 3.0 years to life of the loans | |
| Real estate mortgage | Reduced weighted-average contractual interest rate from 7.0% to 4.4% | Added a weighted-average 2.8 years to life of the loans |
| Home equity lines | Added a weighted-average 6.1 years to life of the loans | |
| Consumer direct | Removed a weighted-average 0.8 years to life of the loans | |
| Consumer indirect | Added a weighted-average 0.3 years to life of the loans | |
| Loan Type | Combination – Term Extension and Interest Rate Reduction Financial Impact | Payment Changes Financial Impact |
|---|---|---|
| Hotel/motel | Provided payment changes that will be added to the end of the original loan term | |
| Commercial real estate residential | Provided payment changes that will be added to the end of the original loan term | |
| Commercial real estate nonresidential | ||
| Dealer floorplans | ||
| Commercial other | Reduced weighted-average contractual interest rate from 12.8% to 11.3% and increased the weighted-average life by 2.9 years | Provided payment changes that will be added to the end of the original loan term |
| Real estate mortgage | Reduced weighted-average contractual interest rate from 6.3% to 5.8% and increased the weighted-average life by 12.2 years | |
| Home equity lines | Reduced weighted-average contractual interest rate from 9.4% to 8.1% and increased the weighted-average life by 9.3 years | Provided payment changes that will be added to the end of the original loan term |
| Consumer direct | Provided payment changes that will be added to the end of the original loan term | |
| Consumer indirect | ||
Presented below, segregated by class of loans, are TDRs that occurred during the year ended December 31, 2022:
| Pre-Modification Outstanding Balance | |||||
|---|---|---|---|---|---|
| (in thousands) | Number of Loans | Term Modification | Combination | Other | Total Modification |
| Commercial real estate residential | 6 | $659 | $0 | $66 | $725 |
| Commercial real estate nonresidential | 8 | 1,206 | 0 | 118 | 1,324 |
| Hotel/motel | 0 | 0 | 0 | 0 | 0 |
| Commercial other | 22 | 12,812 | 0 | 66 | 12,878 |
| Total commercial loans | 36 | 14,677 | 0 | 250 | 14,927 |
| Real estate mortgage | 5 | 593 | 1,309 | 0 | 1,902 |
| Total residential loans | 5 | 593 | 1,309 | 0 | 1,902 |
| Total troubled debt restructurings | 41 | $15,270 | $1,309 | $250 | $16,829 |
| Post-Modification Outstanding Balance | |||||
|---|---|---|---|---|---|
| (in thousands) | Number of Loans | Term Modification | Combination | Other | Total Modification |
| Commercial real estate residential | 6 | $659 | $0 | $66 | $725 |
| Commercial real estate nonresidential | 8 | 1,342 | 0 | 118 | 1,460 |
| Hotel/motel | 0 | 0 | 0 | 0 | 0 |
| Commercial other | 22 | 12,811 | 0 | 66 | 12,877 |
| Total commercial loans | 36 | 14,812 | 0 | 250 | 15,062 |
| Real estate mortgage | 5 | 593 | 1,309 | 0 | 1,902 |
| Total residential loans | 5 | 593 | 1,309 | 0 | 1,902 |
| Total troubled debt restructurings | 41 | $15,405 | $1,309 | $250 | $16,964 |
No charge-offs have resulted from modifications for any of the presented periods. We had commitments to extend additional credit in the amount of $16 thousand and $40 thousand at December 31, 2023 and 2022, respectively, on loans that were considered TDRs.
Loans retain their accrual status at the time of their modification. As a result, if a loan is on nonaccrual at the time it is modified, it stays as nonaccrual, and if a loan is on accrual at the time of the modification, it generally stays on accrual. Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default. If a loan modified in a TDR subsequently defaults, CTBI evaluates the loan for possible further impairment. The table below represents the payment status of modified loans to borrowers experiencing financial difficulty as of December 31, 2023.
| Past Due Status (Amortized Cost Basis) | ||||
|---|---|---|---|---|
| Current | 30-89 Days | 90+ Days | Nonaccrual | |
| Hotel/motel | $1,955 | $0 | $0 | $0 |
| Commercial real estate residential | 2,128 | 412 | 0 | 0 |
| Commercial real estate nonresidential | 9,846 | 0 | 0 | 0 |
| Dealer floorplans | 0 | 0 | 0 | 0 |
| Commercial other | 5,683 | 371 | 0 | 287 |
| Real estate mortgage | 6,382 | 0 | 361 | 370 |
| Home equity lines | 361 | 0 | 32 | 21 |
| Consumer direct | 159 | 24 | 0 | 0 |
| Consumer indirect | 303 | 31 | 0 | 0 |
| Total | $26,817 | $838 | $393 | $678 |
The allowance for credit losses may be increased, adjustments may be made in the allocation of the allowance, or partial charge-offs may be taken to further write-down the carrying value of the loan. Presented below, segregated by class of loans, are loans that were modified as TDRs during the year ended December 31, 2022 that subsequently defaulted. CTBI considers a loan in default when it is 90 days or more past due or transferred to nonaccrual.
| (in thousands) | Year Ended December 31, 2022 | |
|---|---|---|
| Number of Loans | Recorded Balance | |
| Residential: | ||
| Real estate mortgage | 2 | $751 |
| Total defaulted restructured loans | 2 | $751 |
Financial instrument credit losses apply to off-balance sheet credit exposures such as unfunded loan commitments and standby letters of credit. A liability for expected credit losses for off-balance sheet exposures is recognized if the entity has a present contractual obligation to extend the credit and the obligation is not unconditionally cancellable by the entity. Changes in this allowance are reflected in other operating expenses within the non-interest expense category. As of December 31, 2023 and December 31, 2022, the total unfunded commitment off-balance sheet credit exposure was $1.5 million and $0.7 million, respectively.
- Mortgage Banking and Servicing Rights
Mortgage banking activities primarily include residential mortgage originations and servicing. As discussed in note 1 above, MSRs are carried at fair market value. The following table presents the components of mortgage banking income:
| (in thousands) Year Ended December 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| Net gain on sale of mortgage loans held for sale | $395 | $1,525 | $6,820 |
| Net loan servicing income: | |||
| Servicing fees | 2,080 | 2,226 | 2,058 |
| Late fees | 81 | 78 | 67 |
| Ancillary fees | 36 | 94 | 848 |
| Fair value adjustments | (965) | 1,069 | 428 |
| Net loan servicing income | 1,232 | 3,467 | 3,401 |
| Mortgage banking income | $1,627 | $4,992 | $10,221 |
Mortgage loans serviced for others are not included in the accompanying balance sheets. Loans serviced for the benefit of others (primarily FHLMC) totaled $725 million, $783 million, and $807 million at December 31, 2023, 2022, and 2021, respectively. Servicing loans for others generally consist of collecting mortgage payments, maintaining escrow accounts, disbursing payments to investors, and processing foreclosures. Custodial escrow balances maintained in connection with the foregoing loan servicing, and included in demand deposits, were approximately $2.5 million,$3.0 million, and $2.6 million at December 31, 2023, 2022, and 2021, respectively.
Activity for capitalized MSRs using the fair value method is as follows:
| (in thousands) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Fair value of MSRs, beginning of year | $8,468 | $6,774 | $4,068 |
| New servicing assets created | 162 | 625 | 2,278 |
| Change in fair value during the year due to: | |||
| Time decay (1) | (430) | (450) | (259) |
| Payoffs (2) | (347) | (429) | (587) |
| Changes in valuation inputs or assumptions (3) | (188) | 1,948 | 1,274 |
| Fair value of MSRs, end of year | $7,665 | $8,468 | $6,774 |
| (1) | Represents decrease in value due to regularly scheduled loan principal payments and partial loan paydowns. |
| (2) | Represents decrease in value due to loans that paid off during the period. |
| (3) | Represents change in value resulting from market-driven changes in interest rates. |
The fair values of capitalized MSRs were $7.7 million, $8.5 million, and $6.8 million at December 31, 2023, 2022, and 2021, respectively. Fair values for the years ended December 31, 2023, 2022, and 2021 were determined by third-party valuations with a resulting 10.0% average discount rate in each of the years 2023 and 2022 compared to the 10.1% average discount rate in 2021 and weighted average default rates of 0.95%,1.24%, and 1.39%, respectively. Prepayment speeds generated using the Andrew Davidson Prepayment Model averaged 7.5%,7.1%, and 10.0% at December 31, 2023, 2022, and 2021, respectively. MSR values are very sensitive to movement in interest rates as expected future net servicing income depends on the projected balance of the underlying loans, which can be greatly impacted by the level of prepayments. CTBI does not currently hedge against changes in the fair value of our MSR portfolio.
- Related Party Transactions
In the ordinary course of business, CTB has made extensions of credit and had transactions with certain directors and executive officers of CTBI or our subsidiaries, including their associates (as defined by the Securities and Exchange Commission). We believe such extensions of credit and transactions were made on substantially the same terms, including interest rate and collateral, as those prevailing at the same time for comparable transactions with other persons.
Activity for related party extensions of credit during 2023 and 2022 is as follows:
| (in thousands) | 2023 | 2022 |
|---|---|---|
| Related party extensions of credit, beginning of year | $42,067 | $45,022 |
| New loans and advances on lines of credit | 980 | 1,813 |
| Repayments | (7,502) | (4,749) |
| Decrease due to changes in related parties | (230) | (19) |
| Related party extensions of credit, end of year | $35,315 | $42,067 |
The aggregate balances of related party deposits at December 31, 2023 and 2022 were $28.3 million and $27.9 million, respectively.
A director of CTBI is a shareholder in a law firm that provided services to CTBI and our subsidiaries during the years 2023, 2022, and 2021. Approximately $0.4 million in legal fees and $0.1 million in expenses paid on behalf of CTBI, $0.5 million total, were paid to this law firm during each of the years 2023, 2022, and 2021.
- Premises and Equipment
Premises and equipment are summarized as follows:
| (in thousands) December 31 | 2023 | 2022 |
|---|---|---|
| Land and buildings | $82,929 | $81,345 |
| Leasehold improvements | 4,858 | 4,797 |
| Furniture, fixtures, and equipment | 39,695 | 43,531 |
| Construction in progress | 2,790 | 589 |
| Total premises and equipment | 130,272 | 130,262 |
| Less accumulated depreciation and amortization | (84,961) | (87,629) |
| Premises and equipment, net | $45,311 | $42,633 |
Depreciation and amortization of premises and equipment for 2023, 2022, and 2021 was $3.6 million, $3.3 million, and $3.2 million, respectively.
- Other Real Estate Owned
Activity for other real estate owned was as follows:
| (in thousands) | 2023 | 2022 |
|---|---|---|
| Beginning balance of other real estate owned | $3,671 | $3,486 |
| New assets acquired | 658 | 2,433 |
| Capitalized costs | 47 | 73 |
| Fair value adjustments | (211) | (285) |
| Sale of assets | (2,549) | (2,036) |
| Ending balance of other real estate owned | $1,616 | $3,671 |
Carrying costs and fair value adjustments associated with foreclosed properties were $0.3 million, $0.5 million, and $1.4 million for 2023, 2022, and 2021, respectively. See note 1 for a description of our accounting policies relative to foreclosed properties and other real estate owned.
The major classifications of foreclosed properties are shown in the following table:
| (in thousands) December 31 | 2023 | 2022 |
|---|---|---|
| 1-4 family | $827 | $859 |
| Construction/land development/other | 383 | 867 |
| Multifamily | 0 | 0 |
| Non-farm/non-residential | 406 | 1,945 |
| Total foreclosed properties | $1,616 | $3,671 |
- Deposits
Major classifications of deposits are categorized as follows:
| (in thousands) December 31 | 2023 | 2022 |
|---|---|---|
| Noninterest bearing deposits | $1,260,690 | $1,394,915 |
| Interest bearing demand deposits | 123,927 | 112,265 |
| Money market deposits | 1,525,537 | 1,348,809 |
| Savings | 535,063 | 654,380 |
| Certificates of deposit and other time deposits of $100,000 or more | 766,691 | 531,424 |
| Certificates of deposit and other time deposits less than $100,000 | 512,714 | 384,350 |
| Total deposits | $4,724,622 | $4,426,143 |
Certificates of deposit and other time deposits of $250,000 or more at December 31,2023 and 2022 were $318.0 million and $203.7 million, respectively.
Maturities of certificates of deposits and other time deposits are presented below:
| (in thousands) | Total | Within 1 Year | 2 Years | 3 Years | 4 Years | 5 Years | After 5 Years |
|---|---|---|---|---|---|---|---|
| Certificates of deposit and other time deposits of $100,000 or more | $766,691 | $704,535 | $39,134 | $5,503 | $4,022 | $13,497 | $0 |
| Certificates of deposit and other time deposits less than $100,000 | 512,714 | 460,426 | 28,547 | 9,474 | 7,994 | 5,924 | 349 |
| Total maturities | $1,279,405 | $1,164,961 | $67,681 | $14,977 | $12,016 | $19,421 | $349 |
- Borrowings
Short-term debt is categorized as follows:
| (in thousands) December 31 | 2023 | 2022 |
|---|---|---|
| Repurchase agreements | $225,245 | $215,431 |
| Federal funds purchased | 500 | 500 |
| Total short-term debt | $225,745 | $215,931 |
All federal funds purchased mature and reprice daily. See note 11 for information regarding the maturities of our repurchase agreements. The average rates paid for federal funds purchased and repurchase agreements on December 31, 2023 were 5.30% and 4.52%, respectively.
The maximum balance for repurchase agreements at any month-end during 2023 occurred at October 31, 2023, with a month-end balance of $234.3 million. The average balance of repurchase agreements for the year was $219.0 million.
Long-term debt is categorized as follows:
| (in thousands) December 31 | 2023 | 2022 |
|---|---|---|
| Junior subordinated debentures, 7.23%, due 6/1/37 | $57,841 | $57,841 |
| Loan related borrowings, 3.25%, due 9/17/44 | 6,400 | 0 |
| Total long-term debt | $64,241 | $57,841 |
On March 30, 2007, CTBI issued $61.3 million in junior subordinated debentures to a newly formed unconsolidated Delaware statutory trust subsidiary which in turn issued $59.5 million of capital securities in a private placement to institutional investors. The debentures, which mature in 30 years but are redeemable at par at CTBI’s option after five years, were issued at a rate of 6.52% until June 1, 2012, and thereafter at a floating rate based on thethree-month LIBOR plus 1.59%. The underlying capital securities were issued at the equivalent rates and terms. The proceeds of the debentures were used to fund the redemption on April 2, 2007 of all CTBI’s outstanding 9.0% and 8.25% junior subordinated debentures in the total amount of $61.3 million. In May 2017, CTBI was able to purchase $2.0 million of the junior subordinated debentures in the open market at a purchase price of $1.4 million, resulting in a gain of $0.6 million. In August 2019, an additional $1.5 million was purchased in the open market at a price of $1.3 million, resulting in a gain of $0.2 million. The junior subordinated debentures will be retained by CTBI until maturity, and CTBI will continue to report the junior subordinated debentures at the net amount outstanding of $57.8 million.
On March 15, 2022, the President of the United States of America signed into law the Adjustable Interest Rate (LIBOR) Act (as implemented by the Final Regulations (defined below), the “LIBOR Act”). Under the LIBOR Act, on the first London banking day after June 30, 2023 (the “LIBOR Replacement Date”), a benchmark replacement recommended by the Board of Governors of the Federal Reserve System (the “Board”) will replace LIBOR in certain contracts. These contracts are those which, after giving effect to other parts of the LIBOR Act, (i) contain no fallback provisions (including contracts which contain no fallback provisions after giving effect to certain parts of the LIBOR Act) or (ii) contain fallback provisions that identify neither a specific non-LIBOR based benchmark replacement nor a person with the authority, right or obligation to determine a benchmark replacement. Other parts of the LIBOR Act require that fallback provisions which (i) are based in any way on any LIBOR value, except to account for the difference between LIBOR and the benchmark replacement or (ii) require that a person (other than a benchmark administrator) conduct a poll, survey or inquiries for quotes or information concerning interbank lending or deposit rates be disregarded and deemed null and void. The Board-recommended benchmark replacement is based on the Secured Overnight Financing Rate (“SOFR”) published by the Federal Reserve Bank of New York, including any recommended spread adjustment and benchmark replacement conforming changes. In addition, the LIBOR Act creates a safe harbor protecting from liability any person (including any person with the authority to determine a benchmark replacement under the junior subordinated debentures and the related trust preferred securities (the “TRUPS Documents”)) for the selection or use of the Board-recommended benchmark replacement or the implementation of certain technical, administrative or operational changes relating to the implementation, administration and calculation of the Board-recommended benchmark replacement.
Under the LIBOR Act, the Board was required to promulgate regulations implementing the LIBOR Act. On December 16, 2022, the Board issued its final regulations (the “Final Regulations”) implementing the LIBOR Act. The Final Regulations: (i) address the applicability of the LIBOR Act to various LIBOR contracts, (ii) identify the Board-selected benchmark replacements for various types of LIBOR contracts, (iii) include certain benchmark replacement conforming changes, (iv) address the issue of preemption and (v) provide other clarifications, definitions and information.
As mentioned above, CTBI received notice from the trustee of the trust subsidiary that the TRUPS Documents issued by the trust subsidiary do not provide a Replacement Rate or include other fallback provisions which would apply on the LIBOR Replacement Date. Therefore, the 3-month CME Term SOFR or 6-month CME Term SOFR as adjusted by the relevant spread adjustment, which is 0.26161 percent or 0.42826 percent, shall be the benchmark replacement for the Applicable LIBOR in the TRUPS Documents.
On November 29, 2023, the coupon rate was set at 7.2287% for the March 1, 2024 distribution date, which was based on the 3-month CME Term SOFR rate as of November 29, 2023 of 5.37709% plus 0.26161% spread adjustment plus 1.59%.
CTB sold the guaranteed portion of a loan in a transaction that did not meet the accounting requirements to qualify for recognition as a sold loan. The gross amount of the loan is recognized in the loan portfolio as an earning asset and the sold portion is recognized as a loan related borrowing. Repayment of the liability will be provided by the loan payments made by the loan customer. The principal amount is also guaranteed by the SBA.
- Repurchase Agreements
We utilize securities sold under agreements to repurchase to facilitate the needs of our customers and provide additional funding to our balance sheet. Repurchase agreements are transactions whereby we offer to sell to a counterparty an undivided interest in an eligible security at an agreed upon purchase price, and which obligates CTBI to repurchase the security on an agreed upon date at an agreed upon repurchase price plus interest at an agreed upon rate. Securities sold under agreements to repurchase are recorded at the amount of cash received in connection with the transaction and are reflected in the accompanying consolidated balance sheets.
We monitor collateral levels on a continuous basis and maintain records of each transaction specifically describing the applicable security and the counterparty’s fractional interest in that security, and we segregate the security from its general assets in accordance with regulations governing custodial holdings of securities. The primary risk with our repurchase agreements is market risk associated with the securities securing the transactions, as we may be required to provide additional collateral based on fair value changes of the underlying securities. Securities pledged as collateral under repurchase agreements are maintained with our safekeeping agents. The carrying value of investment securities available-for-sale pledged as collateral under repurchase agreements totaled $296.6 million and $273.8 million at December 31, 2023 and December 31, 2022, respectively.
The remaining contractual maturity of the securities sold under agreements to repurchase by class of collateral pledged included in the accompanying consolidated balance sheets as of December 31, 2023 and December 31, 2022 is presented in the following tables:
| Remaining Contractual Maturity of the Agreements | |||||
|---|---|---|---|---|---|
| (in thousands) | Overnight and Continuous | Up to 30 days | 30-90 days | Greater Than 90 days | Total |
| Repurchase agreements and repurchase-to-maturity transactions: | |||||
| U.S. Treasury and government agencies | $21,156 | $19 | $1,817 | $23,640 | $46,632 |
| State and political subdivisions | 98,053 | 481 | 5,962 | 3,219 | 107,715 |
| U.S. government sponsored agency mortgage-backed securities | 17,538 | 0 | 41,521 | 9,269 | 68,328 |
| Asset-backed securities | 2,570 | 0 | 0 | 0 | 2,570 |
| Total | $139,317 | $500 | $49,300 | $36,128 | $225,245 |
| Remaining Contractual Maturity of the Agreements | |||||
|---|---|---|---|---|---|
| (in thousands) | Overnight and Continuous | Up to 30 days | 30-90 days | Greater Than 90 days | Total |
| Repurchase agreements and repurchase-to-maturity transactions: | |||||
| U.S. Treasury and government agencies | $21,679 | $34 | $2,979 | $1,832 | $26,524 |
| State and political subdivisions | 96,627 | 466 | 9,634 | 2,140 | 108,867 |
| U.S. government sponsored agency mortgage-backed securities | 17,964 | 0 | 52,387 | 9,385 | 79,736 |
| Asset-backed securities | 304 | 0 | 0 | 0 | 304 |
| Total | $136,574 | $500 | $65,000 | $13,357 | $215,431 |
- Advances from Federal Home Loan Bank
Federal Home Loan Bank (“FHLB”) advances consisted of the following monthly amortizing borrowings at December 31:
| (in thousands) | 2023 | 2022 |
|---|---|---|
| Monthly amortizing | $334 | $355 |
| Total FHLB advances | $334 | $355 |
The advances from the FHLB that require monthly principal payments were due for repayment as follows:
| (in thousands) | Total | Within 1 Year | 2 Years | 3 Years | 4 Years | 5 Years | After 5 Years |
|---|---|---|---|---|---|---|---|
| Outstanding advances, weighted average interest rate – 0.05% | $334 | $22 | $20 | $21 | $20 | $21 | $230 |
At December 31, 2023, CTBI had monthly amortizing FHLB advances totaling $0.3 million at a weighted average interest rate of 0.05%.
Advances totaling $0.3 million at December 31, 2023 were collateralized by FHLB stock of $4.7 million and a blanket lien on qualifying 1-4 family first mortgage loans. As of December 31, 2023, CTBI had a $493.2 million FHLB borrowing capacity with $0.3 million in advances and $16.7 million in letters of credit used for public fund pledging leaving $476.2 million available for additional advances. The advances had fixed interest rates of 0.00% and 2.00% with a weighted average rate of 0.05%. The advances are subject to restrictions or penalties in the event of prepayment.
- Income Taxes
The components of the provision for income taxes, exclusive of tax effect of unrealized AFS securities gains and losses, are as follows:
| (in thousands) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Current federal income tax expense | $14,954 | $14,882 | $16,160 |
| Current state income tax expense | 4,901 | 1,096 | 4,214 |
| Deferred federal income tax expense | 382 | 194 | 1,138 |
| Deferred state income tax expense | 327 | 3,056 | 1,192 |
| Total income tax expense | $20,564 | $19,228 | $22,704 |
A reconciliation of income tax expense at the statutory rate to our actual income tax expense is shown below:
| (in thousands) · 2023 · 2022 · 2021 | ||||||
|---|---|---|---|---|---|---|
| Computed at the statutory rate | $20,699 | 21.00% | $21,219 | 21.00% | $23,235 | 21.00% |
| Adjustments resulting from: | ||||||
| Tax-exempt interest | (637) | (0.65) | (717) | (0.70) | (690) | (0.62) |
| Housing and new markets credits | (3,205) | (3.25) | (3,105) | (3.07) | (3,939) | (3.56) |
| Bank owned life insurance | (496) | (0.50) | (367) | (0.36) | (382) | (0.35) |
| ESOP dividend deduction | (259) | (0.26) | (240) | (0.24) | (233) | (0.21) |
| Stock option exercises and restricted stock vesting | (8) | (0.01) | (1) | 0.00 | 25 | 0.02 |
| State income taxes | 4,131 | 4.19 | 3,281 | 3.25 | 4,270 | 3.86 |
| Split dollar life insurance | 126 | 0.13 | (184) | (0.19) | 212 | 0.19 |
| Other | 213 | 0.21 | (658) | (0.66) | 206 | 0.19 |
| Total | $20,564 | 20.86% | $19,228 | 19.03% | $22,704 | 20.52% |
The components of the net deferred tax asset as of December 31 are as follows:
| (in thousands) | 2023 | 2022 |
|---|---|---|
| Deferred tax assets: | ||
| Allowance for credit losses | $12,361 | $11,472 |
| Interest on nonaccrual loans | 277 | 362 |
| Accrued expenses | 1,633 | 2,969 |
| Unrealized losses on AFS securities | 34,311 | 45,339 |
| Allowance for other real estate owned | 49 | 223 |
| Lease liabilities | 4,090 | 4,398 |
| Other | 790 | 485 |
| Total deferred tax assets | 53,511 | 65,248 |
| Deferred tax liabilities: | ||
| Depreciation and amortization | (14,927) | (14,859) |
| FHLB stock dividends | (341) | (827) |
| Loan fee income | (1,519) | (1,136) |
| Mortgage servicing rights | (1,912) | (2,113) |
| Limited partnership investments | (843) | (710) |
| Right of use assets | (3,918) | (4,259) |
| Other | (1,910) | (1,466) |
| Total deferred tax liabilities | (25,370) | (25,370) |
| Net deferred tax asset | $28,141 | $39,878 |
CTBI accounts for income taxes in accordance with income tax accounting guidance (ASC 740, Income Taxes). The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. CTBI determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not that some portion or all of a deferred tax asset will not be realized.
Uncertain tax positions are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment.
With a few exceptions, CTBI is no longer subject to U.S. federal tax examinations by tax authorities for years before 2020, and state and local income tax examinations by tax authorities for years before 2019. For federal tax purposes, CTBI recognizes interest and penalties on income taxes as a component of income tax expense. CTBI files consolidated income tax returns with our subsidiaries.
- Employee Benefits
CTBI maintainstwo separate retirement savings plans, a 401(k) Plan and an Employee Stock Ownership Plan (“ESOP”).
The 401(k) Plan is available for participant contributions to all employees (age 21 and over) who are credited with 90 days of service and for employer matching as described below atone year of service (12 consecutive month period with at least 1,000 hours). The company match will continue to begin withone year of credited service. Participants in the plan have the option to contribute from 1% to 20% of their annual compensation. CTBI matches 50% of participant contributions up to 8% of gross pay. CTBI may, at our discretion, contribute an additional percentage of covered employees’ compensation. CTBI’s matching contributions were $1.2 million, $1.2 million, and $1.1 million for the three years ended December 31, 2023, 2022, and 2021, respectively. The 401(k) Plan owned 367,106,348,859, and 445,562 shares of CTBI’s common stock at December 31, 2023, 2022, and 2021, respectively. Substantially all shares owned by the 401(k) Plan were allocated to employee accounts on those dates. The market price of the shares at the date of allocation is essentially the same as the market price at the date of purchase.
The ESOP is available to all employees (age 21 and over) who are credited withone year of service (12 consecutive month period with at least 1,000 hours). CTBI currently contributes 4% of covered employees’ compensation to the ESOP. The ESOP uses the contributions to acquire shares of CTBI’s common stock. CTBI’s contributions to the ESOP were $1.8 million, $1.7 million, and $1.8 million for the three years ended December 31, 2023, 2022, and 2021, respectively. The ESOP owned 772,351,734,677, and 774,562 shares of CTBI’s common stock at December 31, 2023, 2022, and 2021, respectively. Substantially all shares owned by the ESOP were allocated to employee accounts on those dates. The market price of the shares at the date of allocation is essentially the same as the market price at the date of purchase.
Stock-Based Compensation:
As of December 31, 2023, CTBI maintainedone active andone inactive incentive stock ownership plan covering key employees. The 2015 Stock Ownership Incentive Plan (“2015 Plan”) was approved by the Board of Directors and the Shareholders in 2015. The 2006 Stock Ownership Incentive Plan (“2006 Plan”) was approved by the Board of Directors and the Shareholders in 2006. The 2006 Plan was rendered inactive as of April 28, 2015. The 2015 Plan has 550,000 shares authorized,348,146 of which were available at December 31, 2023. Shares issuable pursuant to awards which were granted under the prior plans on or before their respective expiration or termination dates will be issued from the remaining shares reserved for issuance under the prior plans. The shares of common stock reserved for issuance under the prior plans in excess of the number of shares as to which options or other benefits are awarded thereunder, and any shares as to which options or other benefits granted under the prior plans may lapse, expire, terminate, or be canceled, will not be reserved and available for issuance or reissuance under the 2015 Plan. The following table provides detail of the number of shares to be issued upon exercise of outstanding stock-based awards and remaining shares available for future issuance under all of CTBI’s equity compensation plans as of December 31, 2023:
| Plan Category (shares in thousands) · Number of Shares to Be Issued Upon Exercise · Weighted Average Price · Shares Available for Future Issuance | ||||||
|---|---|---|---|---|---|---|
| Equity compensation plans approved by shareholders: | ||||||
| Stock options | 20 | $32.27 | 348(a) | |||
| Restricted stock | (c) | (b) | (a) | |||
| Performance units | (d) | (b) | (a) | |||
| Stock appreciation rights (“SARs”) | (e) | (b) | (a) | |||
| Total | 348 | |||||
| (a) | Under the 2015 Plan, 550,000 shares are authorized for issuance; 206,949 have been issued as of December 31, 2023. In January of 2016, 18,069 restricted stock shares were issued under the terms of the 2015 Plan pursuant to awards granted under the 2006 Plan. Additional shares will not be issued pursuant to awards granted from prior plans. |
|---|
| (b) | Not applicable. |
|---|
| (c) | The maximum number of shares of restricted stock that may be granted is 550,000 shares, and the maximum that may be granted to a participant during any calendar year is 75,000 shares. |
|---|
| (d) | No performance units payable in stock had been issued as of December 31, 2023. The maximum payment that can be made pursuant to performance units granted to any one participant in any calendar year is $1,000,000. |
|---|
| (e) | No SARS have been issued. The maximum number of shares with respect to which SARs may be granted to a participant during any calendar year is 100,000 shares. |
|---|
The following table details the shares available for future issuance under the 2015 Plan at December 31, 2023.
| Plan Category | Shares Available for Future Issuance |
|---|---|
| Shares available at January 1, 2023 | 400,221 |
| Stock option grants | 0 |
| Restricted stock grants | (52,865) |
| Forfeitures | 790 |
| Shares available for future issuance at December 31, 2023 | 348,146 |
There wereno stock options granted in 2023, 2022, or 2021.
The 2015 Plan:
There wasno stock option activity for the 2015 Plan for the years ended December 31, 2023, 2022, and 2021.
The following table shows restricted stock activity for the 2015 Plan for the years ended December 31, 2023, 2022, and 2021:
| December 31 | 2023 | 2022 | 2021 | |||
|---|---|---|---|---|---|---|
| Grants | Weighted Average Fair Value at Grant | Grants | Weighted Average Fair Value at Grant | Grants | Weighted Average Fair Value at Grant | |
| Outstanding at beginning of year | 68,137 | $44.13 | 47,063 | $42.90 | 55,551 | $44.04 |
| Granted | 52,865 | 43.10 | 50,438 | 45.15 | 9,193 | 38.70 |
| Vested | (23,372) | 43.32 | (29,364) | 43.92 | (17,681) | 44.31 |
| Forfeited | (790) | 44.87 | 0 | - | 0 | - |
| Outstanding at end of year | 96,840 | $43.75 | 68,137 | $44.13 | 47,063 | $42.90 |
The 2006 Plan:
CTBI’s stock option activity for the 2006 Plan for the years ended December 31, 2023, 2022, and 2021 is summarized as follows:
| December 31 | 2023 | 2022 | 2021 | |||
|---|---|---|---|---|---|---|
| Options | Weighted Average Exercise Price | Options | Weighted Average Exercise Price | Options | Weighted Average Exercise Price | |
| Outstanding at beginning of year | 20,000 | $32.27 | 20,000 | $32.27 | 20,000 | $32.27 |
| Granted | 0 | 0 | 0 | 0 | 0 | 0 |
| Exercised | 0 | 0 | 0 | 0 | 0 | 0 |
| Forfeited/expired | 0 | 0 | 0 | 0 | 0 | 0 |
| Outstanding at end of year | 20,000 | $32.27 | 20,000 | $32.27 | 20,000 | $32.27 |
| Exercisable at end of year | 20,000 | $32.27 | 20,000 | $32.27 | 20,000 | $32.27 |
There wereno nonvested options at December 31, 2023. Incentive stock options are exercisable four years from grant date, and management retention stock options are exercisable five years from grant date. All outstanding options as of December 31, 2023 are management retention stock options. Stock options expire 10 years from the grant date if not exercised within that timeframe.
The weighted average remaining contractual term in years of the options outstanding at December 31, 2023 was 1.1 years.
There wereno options granted from the 2006 Plan during the years 2023, 2022, and 2021.
The following table shows the intrinsic values of options exercised, exercisable, and outstanding for the 2006 Plan for the years ended December 31, 2023, 2022, and 2021:
| (in thousands) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Options exercised | $0 | $0 | $0 |
| Options exercisable | 232 | 273 | 227 |
| Outstanding options | 232 | 273 | 227 |
There wasno restricted stock activity for the 2006 Plan for the years ended December 31, 2023, 2022, and 2021.
The following table shows the unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the plans at December 31, 2023, 2022, and 2021 and the total grant-date fair value of shares vested, cash received from option exercises under all share-based payment arrangements, and the actual tax benefit realized for the tax deductions from option exercises of the share-based payment arrangements for the years ended December 31, 2023, 2022, and 2021.
| (in thousands) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Unrecognized compensation cost of nonvested share-based compensation arrangements granted under the plan at year-end | $2,954 | $2,108 | $1,093 |
| Total fair value of shares vested for the year | 974 | 1,306 | 664 |
| Cash received from option exercises under all share-based payment arrangements for the year | 0 | 0 | 0 |
| Tax benefit realized for the tax deductions from option exercises of the share-based payment arrangements for the year | 0 | 0 | 0 |
The unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the plans at December 31, 2023 is expected to be recognized over a weighted-average period of 3.0 years.
- Leases
CTBI hasone finance lease for property but no material sublease or leasing arrangements for which it is the lessor of property or equipment. CTBI has operating leases for banking and ATM locations. These leases have original remaining lease terms of 1 year to 45 years, some of which include options to renew the leases for up to 5 years. These options, some of which include variable costs related to rent escalations based on recent financial indices, such as the Consumer Price Index, where CTBI estimates future rent increases, are included in the calculation of the lease liability and right-of-use asset when management determines it is reasonably certain the option will be exercised. CTBI determines this on each lease by considering all relevant contract-based, asset-based, market-based, and entity-based economic factors.
The components of lease expense for the years ended December 31, 2023 and 2022 were as follows:
| (in thousands) | Year Ended December 31, 2023 | Year Ended December 31, 2022 |
|---|---|---|
| Finance lease cost: | ||
| Amortization of right-of-use assets – finance leases | $166 | $64 |
| Interest on lease liabilities – finance leases | 118 | 70 |
| Total finance lease cost | 284 | 134 |
| Short-term lease cost | 92 | 85 |
| Operating lease cost | 1,888 | 1,838 |
| Total lease cost | 2,264 | 2,057 |
| Sublease income | (273) | (249) |
| Net lease cost | $1,991 | $1,808 |
Supplemental cash flow information related to CTBI’s operating and finance leases for the years ended December 31, 2023 and 2022 was as follows:
| (in thousands) | Year Ended December 31, 2023 | Year Ended December 31, 2022 |
|---|---|---|
| Finance lease – operating cash flows | $128 | $67 |
| Finance lease – financing cash flows | $33 | $24 |
| Operating lease – operating cash flows (fixed payments) | $1,889 | $1,760 |
| Operating lease – operating cash flows (liability reduction) | $1,455 | $1,424 |
| New right-of-use assets – operating leases | $358 | $3,469 |
| New right-of-use assets – finance leases | $0 | $2,070 |
| Weighted average lease term – financing leases | 26.12 years | 27.10 years |
| Weighted average lease term – operating leases | 13.20 years | 13.84 years |
| Weighted average discount rate – financing leases | 4.90% | 4.90% |
| Weighted average discount rate – operating leases | 3.56% | 3.55% |
Maturities of lease liabilities as of December 31, 2023 are as follows:
| (in thousands) | Operating Leases | Finance Leases |
|---|---|---|
| 2024 | $1,877 | $154 |
| 2025 | 1,782 | 159 |
| 2026 | 1,774 | 170 |
| 2027 | 1,656 | 174 |
| 2028 | 1,257 | 179 |
| Thereafter | 8,137 | 6,070 |
| Total lease payments | 16,483 | 6,906 |
| Less imputed interest | (3,525) | (3,471) |
| Total | $12,958 | $3,435 |
Maturities of lease liabilities as of December 31, 2022 are as follows:
| (in thousands) | Operating Leases | Finance Leases |
|---|---|---|
| 2023 | $1,878 | $151 |
| 2024 | 1,853 | 155 |
| 2025 | 1,748 | 160 |
| 2026 | 1,731 | 171 |
| 2027 | 1,620 | 175 |
| Thereafter | 9,393 | 6,362 |
| Total lease payments | 18,223 | 7,174 |
| Less imputed interest | (4,063) | (3,706) |
| Total | $14,160 | $3,468 |
- Fair Value of Financial Assets and Liabilities
Fair Value Measurements
ASC 820, Fair Value Measurements, defines fair value, establishes a framework for measuring fair value in GAAP and expands disclosures about fair value measurements. ASC 820 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. In this standard, the FASB clarifies the principle that fair value should be based on the exit price when pricing the asset or liability. In support of this principle, ASC 820 establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The fair value hierarchy is as follows:
Level 1 Inputs – Quoted prices in active markets for identical assets or liabilities.
Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.
Level 3 Inputs – Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in determining an exit price for the assets or liabilities.
Recurring Measurements
The following tables present the fair value measurements of assets recognized in the accompanying balance sheets measured at fair value on a recurring basis as of December 31, 2023 and December 31, 2022 and indicate the level within the fair value hierarchy of the valuation techniques.
| (in thousands) | Fair Value Measurements at December 31, 2023 Using | |||
|---|---|---|---|---|
| Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |
| Assets measured – recurring basis | ||||
| Available-for-sale securities: | ||||
| U.S. Treasury and government agencies | $354,817 | $336,285 | $18,532 | $0 |
| State and political subdivisions | 264,945 | 0 | 264,945 | 0 |
| U.S. government sponsored agency mortgage-backed securities | 456,736 | 0 | 456,736 | 0 |
| Asset-backed securities | 87,226 | 0 | 87,226 | 0 |
| Equity securities at fair value | 3,158 | 0 | 0 | 3,158 |
| Mortgage servicing rights | 7,665 | 0 | 0 | 7,665 |
| (in thousands) | Fair Value Measurements at December 31, 2022 Using | |||
|---|---|---|---|---|
| Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |
| Assets measured – recurring basis | ||||
| Available-for-sale securities: | ||||
| U.S. Treasury and government agencies | $381,932 | $346,265 | $35,667 | $0 |
| State and political subdivisions | 265,102 | 0 | 265,102 | 0 |
| U.S. government sponsored agency mortgage-backed securities | 520,085 | 0 | 520,085 | 0 |
| Asset-backed securities | 89,107 | 0 | 89,107 | 0 |
| Equity securities at fair value | 2,166 | 0 | 0 | 2,166 |
| Mortgage servicing rights | 8,468 | 0 | 0 | 8,468 |
Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. These valuation methodologies were applied to all of CTBI’s financial assets carried at fair value. CTBI hadno liabilities measured and recorded at fair value as of December 31, 2023 and December 31, 2022. There have been no significant changes in the valuation techniques during the year ended December 31, 2023. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.
Available-for-Sale Securities
Securities classified as AFS are reported at fair value on a recurring basis. U.S. Treasury and government agencies are classified as Level 1 of the valuation hierarchy where quoted market prices are available in the active market on which the individual securities are traded.
If quoted market prices are not available, CTBI obtains fair value measurements from an independent pricing service, such as Interactive Data, which utilizes pricing models to determine fair value measurement. CTBI reviews the pricing quarterly to verify the reasonableness of the pricing. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the bond’s terms and conditions, among other factors. U.S. Treasury and government agencies, state and political subdivisions, U.S. government sponsored agency mortgage-backed securities, and asset-backed securities are classified as Level 2 inputs.
In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. Fair value determinations for Level 3 measurements are estimated on a quarterly basis where assumptions used are reviewed to ensure the estimated fair value complies with accounting standards generally accepted in the United States.
As of December 31, 2023 and December 31, 2022, the only securities owned by CTBI that were valued using Level 3 criteria are Visa Class B Stock (included in equity securities at fair value). Fair value for Visa Class B Stock is determined by an independent third party utilizing assumptions about factors such as quarterly common stock dividend payments, the conversion of the securities to the relevant Class A Stock shares subject to the prevailing conversion rate and conversion date. We have concluded the third party assumptions, processes, and conclusions to be reasonable and appropriate in determining the fair value of this asset. See the table below for inputs and valuation techniques used for Level 3 equity securities.
Mortgage Servicing Rights
Mortgage servicing rights (“MSRs”) do not trade in an active, open market with readily observable prices. CTBI reports MSRs at fair value on a recurring basis with subsequent remeasurement of MSRs based on change in fair value.
In determining fair value, CTBI utilizes the expertise of an independent third party. Accordingly, fair value is determined by the independent third party by utilizing assumptions about factors such as mortgage interest rates, discount rates, mortgage loan prepayment speeds, market trends, and industry demand. Due to the nature of the valuation inputs, MSRs are classified within Level 3 of the hierarchy. Fair value determinations for Level 3 measurements of MSRs are tested for impairment on a quarterly basis where assumptions used are reviewed to ensure the estimated fair value complies with accounting standards generally accepted in the United States. We have reviewed the assumptions, processes, and conclusions of the third party provider. We have determined these assumptions, processes, and conclusions to be reasonable and appropriate in determining the fair value of this asset. See the table below for inputs and valuation techniques used for Level 3 MSRs.
Level 3 Reconciliation
Following is a reconciliation of the beginning and ending balances of recurring fair value measurements, for the periods indicated, using significant unobservable (Level 3) inputs:
| (in thousands) | 2023 | 2022 | ||
|---|---|---|---|---|
| Equity Securities at Fair Value | Mortgage Servicing Rights | Equity Securities at Fair Value | Mortgage Servicing Rights | |
| Beginning balance | $2,166 | $8,468 | $2,253 | $6,774 |
| Total unrealized gains (losses) | ||||
| Included in net income | 992 | (188) | (87) | 1,948 |
| Issues | 0 | 162 | 0 | 625 |
| Settlements | 0 | (777) | 0 | (879) |
| Ending balance | $3,158 | $7,665 | $2,166 | $8,468 |
| Total gains (losses) for the period included in net income attributable to the change in unrealized gains or losses related to assets still held at the reporting date | $992 | $(188) | $(87) | $1,948 |
Realized and unrealized gains and losses for items reflected in the table above are included in net income in the consolidated statements of income as follows:
| Noninterest Income | ||
|---|---|---|
| (in thousands) | 2023 | 2022 |
| Total gains (losses) | $27 | $982 |
Nonrecurring Measurements
The following tables present the fair value measurements of assets recognized in the accompanying balance sheets measured at fair value on a nonrecurring basis as of December 31, 2023 and December 31, 2022 and indicate the level within the fair value hierarchy of the valuation techniques.
| (in thousands) | Fair Value Measurements at December 31, 2023 Using | |||
|---|---|---|---|---|
| Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |
| Assets measured – nonrecurring basis | ||||
| Collateral dependent loans | $8,397 | $0 | $0 | $8,397 |
| Other real estate owned | 205 | 0 | 0 | 205 |
| (in thousands) | Fair Value Measurements at December 31, 2022 Using | |||
|---|---|---|---|---|
| Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |
| Assets measured – nonrecurring basis | ||||
| Collateral dependent loans | $2,703 | $0 | $0 | $2,703 |
| Other real estate owned | 570 | 0 | 0 | 570 |
Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying balance sheet, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.
Collateral Dependent Loans
The estimated fair value of collateral-dependent loans is based on the appraised fair value of the collateral, less estimated cost to sell. Collateral-dependent loans are classified within Level 3 of the fair value hierarchy.
CTBI considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary by the Chief Credit Officer. Appraisals are reviewed for accuracy and consistency by the Chief Credit Officer. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the Chief Credit Officer by comparison to historical results.
Loans considered collateral-dependent are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty in accordance with ASC 326-20-35-5. Fair value adjustments on collateral-dependent loans disclosed above were $0.3 million and $1.0 million for the years ended December 31, 2023 and December 31, 2022, respectively.
Other Real Estate Owned
In accordance with the provisions of ASC 360, Property, Plant, and Equipment, other real estate owned (“OREO”) is carried at the lower of fair value at acquisition date or current estimated fair value, less estimated cost to sell when the real estate is acquired. Estimated fair value of OREO is based on appraisals or evaluations. OREO is classified within Level 3 of the fair value hierarchy. Long-lived assets are subject to nonrecurring fair value adjustments to reflect subsequent partial write-downs that are based on the observable market price or current appraised value of the collateral. Fair value adjustments on OREO disclosed above were $0.1 million and $0.2 million for the years ended December 31, 2023 and December 31, 2022, respectively.
Our policy for determining the frequency of periodic reviews is based upon consideration of the specific properties and the known or perceived market fluctuations in a particular market and is typically between 12 and 18 months but generally not more than 24 months. Appraisers are selected from the list of approved appraisers maintained by management.
Unobservable (Level 3) Inputs
The following tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements at December 31, 2023 and December 31, 2022.
| (in thousands) | Quantitative Information about Level 3 Fair Value Measurements | |||
|---|---|---|---|---|
| Fair Value at December 31, 2023 | Valuation Technique(s) | Unobservable Input | Range (Weighted Average) | |
| Equity securities at fair value | $3,158 | Discount cash flows, computer pricing model | Discount rate | 15.0% - 25.0% (20.0%) |
| Conversion date · Dec 2028 – Dec 2032 (Dec 2030) | ||||
| Mortgage servicing rights | $7,665 | Discount cash flows, computer pricing model | Constant prepayment rate | 0.0% - 77.6% (7.5%) |
| Probability of default | 0.0% - 66.7% (1.0%) | |||
| Discount rate | 9.5% - 12.0% (10.0%) | |||
| Collateral-dependent loans | $8,397 | Market comparable properties | Marketability discount | 10.9% - 19.6% (12.2%) |
| Other real estate owned | $205 | Market comparable properties | Comparability adjustments | 10.0% - 23.9% (17.5%) |
| (in thousands) | Quantitative Information about Level 3 Fair Value Measurements | |||
|---|---|---|---|---|
| Fair Value at December 31, 2022 | Valuation Technique(s) | Unobservable Input | Range (Weighted Average) | |
| Equity securities at fair value | $2,166 | Discount cash flows, computer pricing model | Discount rate | 8.0% - 12.0% (10.0%) |
| Conversion date · Dec 2025 - Dec 2029 (Dec 2027) | ||||
| Mortgage servicing rights | $8,468 | Discount cash flows, computer pricing model | Constant prepayment rate | 6.5% - 28.0% (7.1%) |
| Probability of default | 0.0% - 100.0% (1.2%) | |||
| Discount rate | 9.5% - 12.0% (10.0%) | |||
| Collateral-dependent loans | $2,703 | Market comparable properties | Marketability discount | 52.0% - 52.0% (52.0%) |
| Other real estate owned | $570 | Market comparable properties | Comparability adjustments | 10.0% - 30.6% (10.9%) |
Uncertainty of Fair Value Measurements
The following is a discussion of the uncertainty of fair value measurements, the interrelationships between those inputs and other unobservable inputs used in recurring fair value measurement, and how those inputs might magnify or mitigate the effect of changes in the unobservable inputs on the fair value measurement.
Fair value for equity securities is derived based on unobservable inputs, such as the discount rate, quarterly dividends payable to the Visa Class B common stock, and the prevailing conversion rate at the conversion date. The most recent conversion rate of 1.5875 and the most recent dividend rate of 0.8255 were used to derive the fair value estimate. Significant increases (decreases) in either of those inputs in isolation would result in a significantly lower (higher) fair value measurement. Generally, a change in the assumption used for discount rate is accompanied by a directionally opposite change in the fair value estimate.
Mortgage Servicing Rights
Fair value for MSRs is derived based on unobservable inputs, such as prepayment speeds of the underlying loans generated using the Andrew Davidson Prepayment Model, FHLMC/FNMA guidelines, the weighted average life of the loan, the discount rate, the weighted average coupon, and the weighted average default rate. Significant increases (decreases) in either of those inputs in isolation would result in a significantly lower (higher) fair value measurement. Generally, a change in the assumption used for prepayment speeds is accompanied by a directionally opposite change in the assumption for interest rates.
Fair Value of Financial Instruments
The following table presents estimated fair value of CTBI’s financial instruments as of December 31, 2023 and indicates the level within the fair value hierarchy of the valuation techniques. In accordance with the adoption of ASU 2016-01, the fair values as of December 31, 2023 were measured using an exit price notion.
| (in thousands) | Fair Value Measurements at December 31, 2023 Using | |||
|---|---|---|---|---|
| Carrying Amount | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |
| Financial assets: | ||||
| Cash and cash equivalents | $271,400 | $271,400 | $0 | $0 |
| Certificates of deposit in other banks | 245 | 0 | 245 | 0 |
| Debt securities available-for-sale | 1,163,724 | 336,285 | 827,439 | 0 |
| Equity securities at fair value | 3,158 | 0 | 0 | 3,158 |
| Loans held for sale | 152 | 154 | 0 | 0 |
| Loans, net | 4,001,363 | 0 | 0 | 3,745,477 |
| Federal Home Loan Bank stock | 4,712 | 0 | 4,712 | 0 |
| Federal Reserve Bank stock | 4,887 | 0 | 4,887 | 0 |
| Accrued interest receivable | 23,575 | 0 | 23,575 | 0 |
| Financial liabilities: | ||||
| Deposits | $4,724,622 | $1,260,690 | $3,480,806 | $0 |
| Repurchase agreements | 225,245 | 0 | 0 | 225,187 |
| Federal funds purchased | 500 | 0 | 500 | 0 |
| Advances from Federal Home Loan Bank | 334 | 0 | 349 | 0 |
| Long-term debt | 64,241 | 0 | 0 | 50,326 |
| Accrued interest payable | 7,389 | 0 | 7,389 | 0 |
| Unrecognized financial instruments: | ||||
| Letters of credit | $0 | $0 | $0 | $0 |
| Commitments to extend credit | 0 | 0 | 0 | 0 |
| Forward sale commitments | 0 | 0 | 0 | 0 |
The following table presents estimated fair value of CTBI’s financial instruments as of December 31, 2022 and indicates the level within the fair value hierarchy of the valuation techniques.
| (in thousands) | Fair Value Measurements at December 31, 2022 Using | |||
|---|---|---|---|---|
| Carrying Amount | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |
| Financial assets: | ||||
| Cash and cash equivalents | $128,686 | $128,686 | $0 | $0 |
| Certificates of deposit in other banks | 245 | 0 | 245 | 0 |
| Debt securities available-for-sale | 1,256,226 | 346,265 | 909,961 | 0 |
| Equity securities at fair value | 2,166 | 0 | 0 | 2,166 |
| Loans held for sale | 109 | 112 | 0 | 0 |
| Loans, net | 3,663,309 | 0 | 0 | 3,511,810 |
| Federal Home Loan Bank stock | 6,676 | 0 | 6,676 | 0 |
| Federal Reserve Bank stock | 4,887 | 0 | 4,887 | 0 |
| Accrued interest receivable | 19,592 | 0 | 19,592 | 0 |
| Financial liabilities: | ||||
| Deposits | $4,426,143 | $1,394,915 | $3,050,144 | $0 |
| Repurchase agreements | 215,431 | 0 | 0 | 215,542 |
| Federal funds purchased | 500 | 0 | 500 | 0 |
| Advances from Federal Home Loan Bank | 355 | 0 | 380 | 0 |
| Long-term debt | 57,841 | 0 | 0 | 55,860 |
| Accrued interest payable | 2,237 | 0 | 2,237 | 0 |
| Unrecognized financial instruments: | ||||
| Letters of credit | $0 | $0 | $0 | $0 |
| Commitments to extend credit | 0 | 0 | 0 | 0 |
| Forward sale commitments | 0 | 0 | 0 | 0 |
- Off-Balance Sheet Transactions and Guarantees
CTBI is a party to transactions with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include standby letters of credit and commitments to extend credit in the form of unused lines of credit. CTBI uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
At December 31, 2023 and 2022, CTBI had the following off-balance sheet financial instruments, whose approximate contract amounts represent additional credit risk to CTBI:
| (in thousands) | 2023 | 2022 |
|---|---|---|
| Standby letters of credit | $38,861 | $34,721 |
| Commitments to extend credit | 997,158 | 839,549 |
| Total off-balance sheet financial instruments | $1,036,019 | $874,270 |
Standby letters of credit represent conditional commitments to guarantee the performance of a third party. The credit risk involved is essentially the same as the risk involved in making loans. At December 31, 2023, we maintained a credit loss reserve recorded in other liabilities of approximately $0.2 million relating to these financial standby letters of credit. The reserve coverage calculation was determined using essentially the same methodology as used for the ACL. Approximately 71% of the total standby letters of credit are secured, with $22.4 million of the total $27.5 million secured by cash. Collateral for the remaining secured standby letters of credit varies but is comprised primarily of accounts receivable, inventory, property, equipment, and income-producing properties.
Commitments to extend credit are agreements to originate loans to customers as long as there is no violation of any condition of the contract. At December 31, 2023, a credit loss reserve recorded in other liabilities of $1.5 million was maintained relating to these commitments. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, commercial real estate, and residential real estate. A portion of the commitments is to extend credit at fixed rates. Fixed rate loan commitments at December 31, 2023 of $176.4 million had interest rates ranging predominantly from 4.0% to 8.75% and terms of predominantlyone year or less. These credit commitments were based on prevailing rates, terms, and conditions applicable to other loans being made at December 31, 2023.
Included in our commitments to extend credit are mortgage loans in the process of origination which are intended for sale to investors in the secondary market. These forward sale commitments are on an individual loan basis that CTBI originates as part of our mortgage banking activities. CTBI commits to sell the loans at specified prices in a future period, typically within 60 days. These commitments are acquired to reduce market risk on mortgage loans in the process of origination and mortgage loans held for sale since CTBI is exposed to interest rate risk during the period between issuing a loan commitment and the sale of the loan into the secondary market. Total mortgage loans in the process of origination amounted to $0.4 million and $1.8 million at December 31, 2023 and 2022, respectively, and mortgage loans held for sale amounted to $0.2 million and $0.1 million for the years ended December 31, 2023 and 2022, respectively.
- Concentrations of Credit Risk
CTBI’s banking activities include granting commercial, residential, and consumer loans to customers primarily located in eastern, northeastern, central, and south central Kentucky, southern West Virginia, and northeastern Tennessee. CTBI is continuing to manage all components of our portfolio mix in a manner to reduce risk from changes in economic conditions. Concentrations of credit, as defined for regulatory purposes, are reviewed quarterly by management to ensure that internally established limits based on Tier 1 Capital plus the ACL are not exceeded. At December 31, 2023 and 2022, our concentrations of hospitality industry credits were 62% and 60% of Tier 1 Capital plus the ACL, respectively. Lessors of residential buildings and dwellings were 46% and 41% for each period end, respectively, and lessors of non-residential buildings credits were 35% for each period end. These percentages are within our internally established limits regarding concentrations of credit.
- Commitments and Contingencies
CTBI and our subsidiaries, and from time to time, our officers, are named defendants in legal actions arising from ordinary business activities. Management, after consultation with legal counsel, believes any pending actions at December 31, 2023 are without merit or that the ultimate liability, if any, will not materially affect our consolidated financial position or results of operations.
On May 31, 2023, Progress Software Corporation published information related to a vulnerability in its software tool MOVEit Transfer (“MOVEit”). CTBI does not use MOVEit on its internal networks. However, on Wednesday, August 9, 2023, CTBI received written notice from a third party prominent financial institution vendor that certain of CTBI’s customer data was potentially accessed due to the vendor’s utilization of MOVEit in its service offering to CTBI. Based on the investigation to date, including information provided from the vendor, CTBI’s customers could have had personal information copied through the cyberattack. The vendor confirmed that it implemented the recommended patches released by Progress Software Corporation for the MOVEit platform. CTBI worked with the vendor to determine the potentially impacted customers and the extent of information potentially exposed, and CTBI is notifying potentially affected customers appropriately. The incident did not impact the ongoing operations of CTBI, and CTBI carries cyber insurance which it expects to cover many of the costs related to the incident.
- Regulatory Matters
CTBI’s principal source of funds is dividends received from our banking subsidiary, CTB. Regulations limit the amount of dividends that may be paid by CTB without prior approval. During 2024, approximately $105.7 million plus any 2024 net profits can be paid by CTB without prior regulatory approval.
CTBI and CTB are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a material adverse effect on CTBI’s financial statements. Under regulatory capital adequacy guidelines, CTBI and CTB must meet specific capital guidelines that involve quantitative measures of CTBI’s and CTB’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. Additionally, CTB must meet specific capital guidelines to be considered well capitalized per the regulatory framework for prompt corrective action. CTBI’s and CTB’s capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings, and other factors.
CTBI and CTB must maintain certain minimum capital ratios as set forth in the table below for capital adequacy purposes. On October 29, 2019, federal banking regulators adopted a final rule to simplify the regulatory capital requirements for eligible community banks and holding companies that opt-in to the community bank leverage ratio framework (the “CBLR framework”), as required by Section 201 of the Economic Growth, Relief and Consumer Protection Act of 2018. Under the final rule, which became effective as of January 1, 2020, community banks and holding companies (which includes CTB and CTBI) that satisfy certain qualifying criteria, including having less than $10 billion in average total consolidated assets and a leverage ratio (referred to as the “community bank leverage ratio”) of greater than 9%, were eligible to opt-in to the CBLR framework. The community bank leverage ratio is the ratio of a banking organization’s Tier 1 capital to its average total consolidated assets, both as reported on the banking organization’s applicable regulatory filings. Accordingly, a qualifying community banking organization that has a community bank leverage ratio greater than 9% will be considered to have met: (i) the risk-based and leverage capital requirements of the generally applicable capital rules; (ii) the capital ratio requirements in order to be considered well-capitalized under the prompt corrective action framework; and (iii) any other applicable capital or leverage requirements. Management elected to use the CBLR framework for CTBI and CTB.
In April 2020, as directed by Section 4012 of the CARES Act, the regulatory agencies introduced temporary changes to the CBLR. These changes, which subsequently were adopted as a final rule, temporarily reduced the CBLR requirement to 8% through the end of calendar year 2020. Beginning in calendar year 2021, the CBLR requirement was increased to 8.5% for the calendar year before returning to 9% in calendar year 2022. CTBI’s and CTB’s CBLR ratios as of December 31, 2023 and 2022 are disclosed below.
Consolidated Capital Ratios
| Actual | For Capital Adequacy Purposes | |||
|---|---|---|---|---|
| (in thousands) | Amount | Ratio | Amount | Ratio |
| As of December 31, 2023: | ||||
| CBLR | $797,672 | 13.69% | $524,234 | 9.00% |
| As of December 31, 2022: | ||||
|---|---|---|---|---|
| CBLR | $750,159 | 13.55% | $498,148 | 9.00% |
Community Trust Bank, Inc.’s Capital Ratios
| Actual | For Capital Adequacy Purposes | |||
|---|---|---|---|---|
| (in thousands) | Amount | Ratio | Amount | Ratio |
| As of December 31, 2023: | ||||
| CBLR | $766,180 | 13.22% | $521,612 | 9.00% |
| As of December 31, 2022: | ||||
|---|---|---|---|---|
| CBLR | $714,727 | 12.98% | $495,727 | 9.00% |
- Parent Company Financial Statements
Condensed Balance Sheets
| (in thousands) December 31 | 2023 | 2022 |
|---|---|---|
| Assets: | ||
| Cash on deposit | $3,183 | $2,933 |
| Investment in and advances to subsidiaries | 759,048 | 679,425 |
| Goodwill | 4,973 | 4,973 |
| Premises and equipment, net | 237 | 133 |
| Deferred tax asset | 434 | 260 |
| Other assets | 49 | 4,808 |
| Total assets | $767,924 | $692,532 |
| Liabilities and shareholders’ equity: | ||
| Long-term debt | $61,341 | $61,341 |
| Other liabilities | 4,375 | 3,144 |
| Total liabilities | 65,716 | 64,485 |
| Shareholders’ equity | 702,208 | 628,047 |
| Total liabilities and shareholders’ equity | $767,924 | $692,532 |
Condensed Statements of Income and Comprehensive Income (Loss)
| (in thousands) Year Ended December 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| Income: | |||
| Dividends from subsidiaries | $29,931 | $31,544 | $33,319 |
| Other income | 1,400 | 710 | 482 |
| Total income | 31,331 | 32,254 | 33,801 |
| Expenses: | |||
| Interest expense | 4,287 | 2,060 | 1,090 |
| Depreciation expense | 125 | 75 | 70 |
| Other expenses | 4,718 | 4,833 | 5,878 |
| Total expenses | 9,130 | 6,968 | 7,038 |
| Income before income taxes and equity in undistributed income of subsidiaries | 22,201 | 25,286 | 26,763 |
| Income tax benefit | (2,012) | (1,808) | (1,700) |
| Income before equity in undistributed income of subsidiaries | 24,213 | 27,094 | 28,463 |
| Equity in undistributed income of subsidiaries | 53,791 | 54,720 | 59,476 |
| Net income | $78,004 | $81,814 | $87,939 |
| Other comprehensive income (loss): | |||
| Unrealized holding gains (losses) on debt securities available-for-sale: | |||
| Unrealized holding gains (losses) arising during the period | 36,863 | (168,060) | (24,827) |
| Less: Reclassification adjustments for realized gains (losses) included in net income | 4 | (81) | 60 |
| Tax expense (benefit) | 11,028 | (43,675) | (6,471) |
| Other comprehensive income (loss), net of tax | 25,831 | (124,304) | (18,416) |
| Comprehensive income (loss) | $103,835 | $(42,490) | $69,523 |
Condensed Statements of Cash Flows
| (in thousands) Year Ended December 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net income | $78,004 | $81,814 | $87,939 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation | 125 | 76 | 69 |
| Equity in undistributed earnings of subsidiaries | (53,791) | (54,720) | (59,476) |
| Deferred taxes | (174) | 630 | 3,759 |
| Stock-based compensation | 1,576 | 1,366 | 850 |
| Gains on sale of assets, net | (48) | 0 | 0 |
| Changes in: | |||
| Other assets | 4,758 | 611 | (5,403) |
| Other liabilities | 1,039 | (1,115) | 1,037 |
| Net cash provided by operating activities | 31,489 | 28,662 | 28,775 |
| Cash flows from investing activities: | |||
| Net purchases of premises and equipment | (229) | (95) | (66) |
| Proceeds from sale and retirement of premises and equipment | 48 | 0 | 0 |
| Net cash used in investing activities | (181) | (95) | (66) |
| Cash flows from financing activities: | |||
| Issuance of common stock | 1,129 | 1,041 | 965 |
| Dividends paid | (32,187) | (29,938) | (27,916) |
| Net cash used in financing activities | (31,058) | (28,897) | (26,951) |
| Net increase (decrease) in cash and cash equivalents | 250 | (330) | 1,758 |
| Cash and cash equivalents at beginning of year | 2,933 | 3,263 | 1,505 |
| Cash and cash equivalents at end of year | $3,183 | $2,933 | $3,263 |
- Revenue Recognition
CTBI’s primary source of revenue is interest income generated from loans and investment securities. Interest income is recognized according to the terms of the financial instrument agreement over the life of the loan or investment security unless it is determined that the counterparty is unable to continue making interest payments. Interest income also includes prepaid interest fees from commercial customers, which approximates the interest foregone on the balance of the loan prepaid.
CTBI’s additional source of income, also referred to as noninterest income, includes service charges on deposit accounts, gains on sales of loans, trust and wealth management income, loan related fees, brokerage revenue, and other miscellaneous income and is largely based on contracts with customers. In these cases, CTBI recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer. CTBI considers a customer to be any party to which we will provide goods or services that are an output of CTBI’s ordinary activities in exchange for consideration. There is little seasonality with regards to revenue from contracts with customers and all inter-company revenue is eliminated when CTBI’s financial statements are consolidated.
Generally, CTBI enters into contracts with customers that are short-term in nature where the performance obligations are fulfilled and payment is processed at the same time. Such examples include revenue related to merchant fees, interchange fees, and investment services income. In addition, revenue generated from existing customer relationships such as deposit accounts are also considered short-term in nature, because the relationship may be terminated at any time and payment is processed at the time performance obligations are fulfilled. As a result, CTBI doesnot have contract assets, contract liabilities, or related receivable accounts for contracts with customers. In cases where collectability is a concern, CTBI does not record revenue.
Generally, the pricing of transactions between CTBI and each customer is either (i) established within a legally enforceable contract between the two parties, as is the case with loan sales, or (ii) disclosed to the customer at a specific point in time, as is the case when a deposit account is opened or before a new loan is underwritten. Fees are usually fixed at a specific amount or as a percentage of a transaction amount. No judgment or estimates by management are required to record revenue related to these transactions and pricing is clearly identified within these contracts.
CTBI primarily operates in Kentucky and contiguous areas. Therefore, all significant operating decisions are based upon analysis of CTBI asone operating segment.
We disaggregate our revenue from contracts with customers by contract-type and timing of revenue recognition, as we believe it best depicts how the nature, amount, timing, and uncertainty of our revenue and cash flows are affected by economic factors. Noninterest income not generated from customers during CTBI’s ordinary activities primarily relates to mortgage servicing rights, gains/losses on the sale of investment securities, gains/losses on the sale of other real estate owned, gains/losses on the sale of property, plant and equipment, and income from bank owned life insurance.
For more information related to our components of noninterest income, see the Consolidated Statements of Income and Comprehensive Income above.
- Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share:
| Year Ended December 31 (in thousands except per share data) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Numerator: | |||
| Net income | $78,004 | $81,814 | $87,939 |
| Denominator: | |||
| Basic earnings per share: | |||
| Weighted average shares | 17,887 | 17,836 | 17,786 |
| Diluted earnings per share: | |||
| Dilutive effect of equity grants | 13 | 15 | 18 |
| Adjusted weighted average shares | 17,900 | 17,851 | 17,804 |
| Earnings per share: | |||
| Basic earnings per share | $4.36 | $4.59 | $4.94 |
| Diluted earnings per share | 4.36 | 4.58 | 4.94 |
There wereno options to purchase common shares that were excluded from the diluted calculations above for the years ended December 31, 2023, 2022, and 2021. In addition to in-the-money stock options, unvested restricted stock grants were also used in the calculation of diluted earnings per share based on the treasury method.
- Accumulated Other Comprehensive Income (Loss)
Unrealized gains (losses) on AFS securities
Amounts reclassified from accumulated other comprehensive income (loss) (“AOCI”) and the affected line items in the statements of income during the years ended December 31, 2023, 2022, and 2021 were:
| Amounts Reclassified from AOCI | |||
|---|---|---|---|
| Year Ended December 31 (in thousands) | 2023 | 2022 | 2021 |
| Affected line item in the statements of income | |||
| Securities gains (losses) | $4 | $(81) | $60 |
| Tax expense (benefit) | 1 | (21) | 16 |
| Total reclassifications out of AOCI | $3 | $(60) | $44 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.