SOUTHERN FIRST BANCSHARES INC
For the period ended Sep 30, 2024. Filed Nov 1, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 1, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Unaudited Consolidated Financial Statements
NOTE 1 –Summary of Significant Accounting Policies
Nature of Business
Southern First Bancshares, Inc. (the “Company”) is a South Carolina corporation that owns all of the capital stock of Southern First Bank (the “Bank”) and all of the stock of Greenville First Statutory Trusts I and II (collectively, the “Trusts”). The Trusts are special purpose non-consolidated entities organized for the sole purpose of issuing trust preferred securities. The Bank’s primary federal regulator is the Federal Deposit Insurance Corporation (the “FDIC”). The Bank is also regulated and examined by the South Carolina Board of Financial Institutions. The Bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by the FDIC, and providing commercial, consumer and mortgage loans to the general public.
Basis of Presentation
The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine-month periods ended September 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 as filed with the U.S. Securities and Exchange Commission (“SEC”) on March 5, 2024. The consolidated financial statements include the accounts of the Company and the Bank. In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 810, “Consolidation,” the financial statements related to the Trusts have not been consolidated.
Business Segments
The Company, through the Bank, provides a broad range of financial services to individuals and companies in South Carolina, North Carolina, and Georgia. These services include demand, time and savings deposits, lending services and ATM processing and mortgage banking services. While the Company’s management periodically reviews limited production information for these revenue streams, that information is not complete as it does not include a full allocation of revenue, costs and capital from key corporate functions. Management will continue to evaluate these lines of business for separate reporting as facts and circumstances change. Accordingly, the Company’s various banking operations are not considered by management to constitute more than one reportable operating segment.
Risk and Uncertainties
In the normal course of its business, the Company encounters two significant types of risks: economic and regulatory. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or reprice at different speeds, or on different bases, than its interest-earning assets. Credit risk is the risk of default within the Company’s loan portfolio that results from borrowers’ inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of collateral underlying loans receivable and the valuation of real estate held by the Company. There were three significant bank failures in the first five months of 2023, primarily due to the failed banks’ lack of liquidity as depositors sought to withdraw their deposits. Due to rising interest rates, the failed banks were unable to sell investment securities held to meet liquidity needs without realizing substantial losses. As a result of the recent bank failures and in an effort to strengthen public confidence in the banking system and protect depositors, regulators announced that any losses to the Deposit Insurance Fund to support uninsured depositors will be recovered by a special assessment on banks, as required by law, which has and could continue to increase the cost of our FDIC insurance assessments. The ultimate impact of these bank failures on the economy, financial institutions and their depositors, as well as any governmental regulatory responses or actions resulting from the same, remains difficult to predict at this time.
The Company is subject to the regulations of various governmental agencies. These regulations can and do change significantly from period to period. The Company also undergoes periodic examinations by the regulatory agencies, which may subject the Company to changes with respect to the valuation of assets, the amount of required credit loss allowance and operating restrictions resulting from the regulators’ judgments based on information available to them at the time of their examinations.
The Bank makes loans to individuals and businesses in the Upstate, Midlands, and Lowcountry regions of South Carolina as well as the Triangle, Triad and Charlotte regions of North Carolina and Atlanta, Georgia for various personal and commercial purposes. The Bank’s loan portfolio has a concentration of real estate loans. As of September 30, 2024 and 2023, real estate loans represented 84.4% and 84.5%, respectively, of total loans. However, borrowers’ ability to repay their loans is not dependent upon any specific economic sector.
As of September 30, 2024, the Company’s and the Bank’s capital ratios were in excess of all regulatory requirements. While management believes that we have sufficient capital to withstand an extended economic recession, our reported and regulatory capital ratios could be adversely impacted by future credit losses.
The Company maintains access to multiple sources of liquidity, including a $15.0 million holding company line of credit with another bank which could be used to support capital ratios at the subsidiary bank. As of September 30, 2024, the $15.0 million line was unused.
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amount of income and expenses during the reporting periods. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses, real estate acquired in the settlement of loans, fair value of financial instruments, and valuation of deferred tax assets.
Reclassifications
Certain amounts, previously reported, have been reclassified to state all periods on a comparable basis and had no effect on shareholders’ equity or net income.
Subsequent Events
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date.
Newly Issued, But Not Yet Effective Accounting Standards
In December 2022, the FASB issued amendments to defer the sunset date of the Reference Rate Reform Topic of the Accounting Standards Codification from December 31, 2022 to December 31, 2024, because the current relief in Reference Rate Reform Topic may not cover a period of time during which a significant number of modifications may take place. The amendments were effective upon issuance. The Company does not expect these amendments to have a material effect on its financial statements.
In December 2023, the FASB amended the Income Taxes topic in the Accounting Standards Codification to improve the transparency of income tax disclosures. The amendments are effective 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 Company does not expect these amendments to have a material effect on its financial statements.
NOTE 2 –Investment Securities
The amortized costs and fair value of investment securities are as follows:
| Amortized · Gross Unrealized · Fair | ||||
|---|---|---|---|---|
| (dollars in thousands) Corporate bonds [Member] | Cost | Gains | Losses | Value |
| Available for sale Asset-backed securities [Member] | ||||
| Corporate bonds US treasuries [Member] | $2,128 | - | 181 | 1,947 |
| US treasuries | 999 | - | 75 | 924 |
| US government agencies US government agencies [Member] | 18,113 | 4 | 1,431 | 16,686 |
| State and political subdivisions State and political subdivisions [Member] | 22,450 | - | 2,427 | 20,023 |
| Asset-backed securities Mortgage-backed securities [Member] | 34,271 | 70 | 76 | 34,265 |
| Mortgage-backed securities | 68,108 | 35 | 7,391 | 60,752 |
| Total investment securities available for sale | $146,069 | 109 | 11,581 | 134,597 |
| Amortized · Gross Unrealized · Fair | ||||
| Cost | Gains | Losses | Value | |
| Available for sale | ||||
| Corporate bonds | $2,147 | - | 237 | 1,910 |
| US treasuries | 9,495 | 1 | 102 | 9,394 |
| US government agencies | 20,594 | - | 1,938 | 18,656 |
| State and political subdivisions | 22,642 | 11 | 2,912 | 19,741 |
| Asset-backed securities | 33,450 | 2 | 216 | 33,236 |
| Mortgage-backed securities | 60,730 | - | 8,965 | 51,765 |
| Total investment securities available for sale | $149,058 | 14 | 14,370 | 134,702 |
Contractual maturities and yields on the Company’s investment securities at September 30, 2024 and December 31, 2023 are shown in the following table. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
| Less than one year · One to five years · Five to ten years · Over ten years · Total | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · Amount · Yield · Amount · Yield · Amount · Yield · Amount · Yield · Amount · Yield | |||||||||||||||||||
| Available for sale | |||||||||||||||||||
| Corporate bonds Corporate bonds [Member] | $ | - | - | $ | - | - | $1,947 | 2.02% | $ | - | - | $1,947 | 2.02% | ||||||
| US treasuries | - | - | 924 | 1.27% | - | - | - | - | 924 | 1.27% | |||||||||
| US government agencies US government agencies [Member] | - | - | 4,239 | 1.08% | 12,447 | 4.56% | - | - | 16,686 | 3.67% | |||||||||
| State and political subdivisions State and political subdivisions [Member] | - | - | 1,331 | 1.96% | 6,101 | 1.98% | 12,591 | 2.13% | 20,023 | 2.07% | |||||||||
| Asset-backed securities Asset-backed securities [Member] | - | - | 49 | (0.12%) | - | - | 34,216 | 6.70% | 34,265 | 6.69% | |||||||||
| Mortgage-backed securities Mortgage-backed securities [Member] | - | - | 6,689 | 1.28% | 7,865 | 3.01% | 46,198 | 2.37% | 60,752 | 2.33% | |||||||||
| Total investment securities Total investment securities [Member] | $ | - | - | $13,232 | 1.28% | $28,360 | 3.40% | $93,005 | 3.93% | $134,597 | 3.56% | ||||||||
| Less than one year · One to five years · Five to ten years · Over ten years · Total | |||||||||||||||||||
| (dollars in thousands) | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | |||||||||
| Available for sale | |||||||||||||||||||
| Corporate bonds | $ | - | - | $ | - | - | $1,910 | 2.01% | $ | - | - | $1,910 | 2.01% | ||||||
| US treasuries | 8,497 | 5.42% | 897 | 1.27% | - | - | - | - | 9,394 | 5.02% | |||||||||
| US government agencies | 970 | 0.45% | 2,385 | 1.00% | 15,301 | 4.41% | - | - | 18,656 | 3.77% | |||||||||
| State and political subdivisions | - | - | 906 | 1.94% | 5,769 | 1.89% | 13,066 | 2.15% | 19,741 | 2.06% | |||||||||
| Asset-backed securities | - | - | 296 | (6.13%) | - | - | 32,940 | 6.63% | 33,236 | 6.57% | |||||||||
| Mortgage-backed securities | - | - | 4,795 | 1.15% | 5,400 | 1.59% | 41,570 | 2.00% | 51,765 | 1.87% | |||||||||
| Total investment securities | $9,467 | 4.91% | $9,279 | 0.98% | $28,380 | 3.20% | $87,576 | 3.76% | $134,702 | 3.55% | |||||||||
The tables below summarize gross unrealized losses on investment securities and the fair market value of the related securities at September 30, 2024 and December 31, 2023, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position.
| Less than 12 months · 12 months or longer · Total | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · # · Fair value · Unrealized losses · # · Fair value · Unrealized losses · # · Fair value · Unrealized losses | ||||||||||||||||||
| Available for sale | ||||||||||||||||||
| Corporate bonds | - | $ | - | $ | - | 1 | $1,947 | $181 | 1 | $1,947 | $181 | |||||||
| US treasuries | - | - | - | 1 | 924 | 75 | 1 | 924 | 75 | |||||||||
| US government agencies | - | - | - | 9 | 10,582 | 1,431 | 9 | 10,582 | 1,431 | |||||||||
| State and political subdivisions | 2 | 757 | 2 | 30 | 19,266 | 2,425 | 32 | 20,023 | 2,427 | |||||||||
| Asset-backed | 4 | 9,575 | 44 | 8 | 7,124 | 32 | 12 | 16,699 | 76 | |||||||||
| Mortgage-backed securities | 5 | 7,303 | 23 | 61 | 47,929 | 7,368 | 66 | 55,232 | 7,391 | |||||||||
| Total investment securities | 11 | $17,635 | $69 | 110 | $87,772 | $11,512 | 121 | $105,407 | $11,581 | |||||||||
| Less than 12 months · 12 months or longer · Total | ||||||||||||||||||
| (dollars in thousands) | # | Fair value | Unrealized losses | # | Fair value | Unrealized losses | # | Fair value | Unrealized losses | |||||||||
| Available for sale | ||||||||||||||||||
| Corporate bonds | - | $ | - | $ | - | 1 | $1,910 | $237 | 1 | $1,910 | $237 | |||||||
| US treasuries | - | - | - | 1 | 897 | 102 | 1 | 897 | 102 | |||||||||
| US government agencies | 2 | 7,533 | 50 | 10 | 11,123 | 1,888 | 12 | 18,656 | 1,938 | |||||||||
| State and political subdivisions | - | - | - | 30 | 18,964 | 2,912 | 30 | 18,964 | 2,912 | |||||||||
| Asset-backed | 8 | 26,746 | 145 | 7 | 4,866 | 71 | 15 | 31,612 | 216 | |||||||||
| Mortgage-backed securities | 2 | 2,869 | 36 | 62 | 48,896 | 8,929 | 64 | 51,765 | 8,965 | |||||||||
| Total investment securities | 12 | $37,148 | $231 | 111 | $86,656 | $14,139 | 123 | $123,804 | $14,370 | |||||||||
At September 30, 2024, the Company had 121 individual investments that were in an unrealized loss position. The unrealized losses were primarily attributable to changes in interest rates, rather than deterioration in credit quality. The individual securities are each investment grade securities. The Company considers factors such as the financial condition of the issuer including credit ratings and specific events affecting the operations of the issuer, volatility of the security, underlying assets that collateralize the debt security, and other industry and macroeconomic conditions. The Company does not intend to sell these securities, and it is more likely than not that the Company will not be required to sell these securities before recovery of the amortized cost. The issuers of these securities continue to make timely principal and interest payments under the contractual terms of the securities. As such, there isno allowance for credit losses on available for sale securities recognized as of September 30, 2024.
Other investments are comprised of the following and are recorded at cost which approximates fair value.
| (dollars in thousands) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Federal Home Loan Bank stock | $14,516 | 16,063 |
| Other nonmarketable investments | 4,721 | 3,473 |
| Investment in Trust Preferred subsidiaries | 403 | 403 |
| Total other investments | $19,640 | 19,939 |
The Company has evaluated other investments for impairment and determined that the other investments are not impaired as of September 30, 2024 and that ultimate recoverability of the par value of the investments is probable. All of the FHLB stock is used to collateralize advances with the FHLB.
At September 30, 2024, there were no securities pledged as collateral for repurchase agreements from brokers.
NOTE 3 –Mortgage Loans Held for Sale
Mortgage loans originated and intended for sale in the secondary market are reported as loans held for sale and carried at fair value under the fair value option with changes in fair value recognized in current period earnings. At the date of funding of the mortgage loan held for sale, the funded amount of the loan, the related derivative asset or liability of the associated interest rate lock commitment, less direct loan costs becomes the initial recorded investment in the loan held for sale. Such amount approximates the fair value of the loan. At September 30, 2024, mortgage loans held for sale totaled $8.6 million compared to $7.2 million at December 31, 2023.
NOTE 4 –Loans and Allowance for Credit Losses
The following table summarizes the composition of our loan portfolio. Total gross loans are recorded net of deferred loan fees and costs, which totaled $6.6 million as of September 30, 2024 and $7.0 million as of December 31, 2023.
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| (dollars in thousands)Commercial [Member] | Amount | % of Total | Amount | % of Total |
| Commercial | ||||
| Owner occupied REOwner occupied RE [Member] | $642,608 | 17.8% | $631,657 | 17.5% |
| Non-owner occupied RE | 917,642 | 25.3% | 942,529 | 26.2% |
| ConstructionConstruction [Member] | 144,665 | 4.0% | 150,680 | 4.2% |
| BusinessBusiness [Member] | 521,535 | 14.4% | 500,161 | 13.9% |
| Total commercial loansConsumer [Member] | 2,226,450 | 61.5% | 2,225,027 | 61.8% |
| Consumer | ||||
| Real estateReal estate [Member] | 1,132,371 | 31.3% | 1,082,429 | 30.0% |
| Home equityHome equity [Member] | 195,383 | 5.4% | 183,004 | 5.1% |
| ConstructionNon-owner occupied RE [Member] | 21,582 | 0.6% | 63,348 | 1.7% |
| OtherOther [Member] | 43,770 | 1.2% | 48,819 | 1.4% |
| Total consumer loans | 1,393,106 | 38.5% | 1,377,600 | 38.2% |
| Total gross loans, net of deferred fees | 3,619,556 | 100.0% | 3,602,627 | 100.0% |
| Less—allowance for credit losses | (40,166) | (40,682) | ||
| Total loans, net | $3,579,390 | $3,561,945 | ||
Maturities and Sensitivity of Loans to Changes in Interest Rates
The information in the following tables summarizes the loan maturity distribution by type and related interest rate characteristics based on the contractual maturities of individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon maturity. Actual repayments of loans may differ from the maturities reflected below, because borrowers have the right to prepay obligations with or without prepayment penalties.
| (dollars in thousands) | One year or less | After one but within five years | After five butwithin fifteen years | After fifteen years | Total |
|---|---|---|---|---|---|
| Commercial | |||||
| Owner occupied RE | $15,557 | 205,224 | 380,526 | 41,301 | 642,608 |
| Non-owner occupied RE | 103,329 | 512,610 | 281,197 | 20,506 | 917,642 |
| Construction | 30,589 | 64,016 | 50,060 | - | 144,665 |
| Business | 122,565 | 244,825 | 149,858 | 4,287 | 521,535 |
| Total commercial loans | 272,040 | 1,026,675 | 861,641 | 66,094 | 2,226,450 |
| Consumer | |||||
| Real estate | 19,871 | 71,492 | 295,998 | 745,010 | 1,132,371 |
| Home equity | 2,810 | 33,445 | 154,758 | 4,370 | 195,383 |
| Construction | 4,514 | 2,500 | 11,601 | 2,967 | 21,582 |
| Other | 7,207 | 32,731 | 3,023 | 809 | 43,770 |
| Total consumer loans | 34,402 | 140,168 | 465,380 | 753,156 | 1,393,106 |
| Total gross loans, net of deferred fees | $306,442 | 1,166,843 | 1,327,021 | 819,250 | 3,619,556 |
| (dollars in thousands) | One year or less | After one but within five years | After five but within fifteen years | After fifteen years | Total |
| Commercial | |||||
| Owner occupied RE | $17,358 | 177,203 | 395,130 | 41,966 | 631,657 |
| Non-owner occupied RE | 68,601 | 517,622 | 331,727 | 24,579 | 942,529 |
| Construction | 26,762 | 64,432 | 59,486 | - | 150,680 |
| Business | 114,432 | 194,416 | 186,927 | 4,386 | 500,161 |
| Total commercial loans | 227,153 | 953,673 | 973,270 | 70,931 | 2,225,027 |
| Consumer | |||||
| Real estate | 10,593 | 51,956 | 301,095 | 718,785 | 1,082,429 |
| Home equity | 2,716 | 27,578 | 147,855 | 4,855 | 183,004 |
| Construction | - | 252 | 39,459 | 23,637 | 63,348 |
| Other | 11,157 | 33,592 | 3,265 | 805 | 48,819 |
| Total consumer loans | 24,466 | 113,378 | 491,674 | 748,082 | 1,377,600 |
| Total gross loans, net of deferred fees | $251,619 | 1,067,051 | 1,464,944 | 819,013 | 3,602,627 |
The following table summarizes the loans due after one year by category.
| September 30, 2024 · December 31, 2023 | ||||
|---|---|---|---|---|
| Interest Rate | Interest Rate | |||
| (dollars in thousands) | Fixed | Floating or Adjustable | Fixed | Floating or Adjustable |
| Commercial | ||||
| Owner occupied RE | $601,086 | 25,965 | 605,199 | 9,100 |
| Non-owner occupied RE | 710,377 | 103,936 | 768,048 | 105,880 |
| Construction | 81,430 | 32,646 | 81,326 | 42,592 |
| Business | 272,599 | 126,371 | 293,920 | 91,809 |
| Total commercial loans | 1,665,492 | 288,918 | 1,748,493 | 249,381 |
| Consumer | ||||
| Real estate | 1,112,500 | - | 1,071,836 | - |
| Home equity | 10,616 | 181,957 | 11,441 | 168,847 |
| Construction | 17,068 | - | 63,348 | - |
| Other | 8,564 | 27,999 | 11,525 | 26,137 |
| Total consumer loans | 1,148,748 | 209,956 | 1,158,150 | 194,984 |
| Total gross loans, net of deferred fees | $2,814,240 | 498,874 | 2,906,643 | 444,365 |
Credit Quality Indicators
The Company tracks credit quality based on its internal risk ratings. Upon origination, a loan is assigned an initial risk grade, which is generally based on several factors such as the borrower’s credit score, the loan-to-value ratio, the debt-to-income ratio, etc. After loans are initially graded, they are monitored regularly for credit quality based on many factors, such as payment history, the borrower’s financial status, and changes in collateral value. Loans can be downgraded or upgraded depending on management’s evaluation of these factors. Internal risk-grading policies are consistent throughout each loan type.
A description of the general characteristics of the risk grades is as follows:
| · | Pass— A pass loan ranges from minimal to average credit risk; however, still has acceptable credit risk. |
| · | Watch—A watch loan exhibits above average credit risk due to minor weaknesses and warrants closer scrutiny by management. |
| · | Special mention—A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or the institution’s credit position at some future date. |
| · | Substandard—A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness, or weaknesses, which may jeopardize the liquidation of the debt. A substandard loan is characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. |
| · | Doubtful—A doubtful loan has all of the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable. |
The following table presents loan balances classified by credit quality indicators by year of origination as of September 30, 2024.
| (dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving | Revolving Converted to Term | Total |
|---|---|---|---|---|---|---|---|---|---|
| Commercial | |||||||||
| Owner occupied RE | |||||||||
| Pass | $44,238 | 44,567 | 180,574 | 125,436 | 68,270 | 150,019 | 85 | 239 | 613,428 |
| Watch | 488 | - | 3,377 | 1,464 | 8,898 | 11,121 | - | - | 25,348 |
| Special Mention | - | - | 167 | - | - | 2,857 | - | - | 3,024 |
| Substandard | - | - | - | - | - | 808 | - | - | 808 |
| Total Owner occupied RE | 44,726 | 44,567 | 184,118 | 126,900 | 77,168 | 164,805 | 85 | 239 | 642,608 |
| Non-owner occupied RE | |||||||||
| Pass | 32,690 | 74,224 | 312,722 | 157,108 | 100,908 | 195,151 | 344 | - | 873,147 |
| Watch | - | 959 | 4,568 | 438 | 1,645 | 11,444 | - | - | 19,054 |
| Special Mention | - | - | - | 7,630 | - | 8,938 | - | - | 16,568 |
| Substandard | - | - | 969 | 300 | - | 7,604 | - | - | 8,873 |
| Total Non-owner occupied RE | 32,690 | 75,183 | 318,259 | 165,476 | 102,553 | 223,137 | 344 | - | 917,642 |
| Current period gross write-offs | - | - | - | - | - | (1,029) | - | - | (1,029) |
| Construction | |||||||||
| Pass | 18,696 | 30,478 | 76,088 | 19,403 | - | - | - | - | 144,665 |
| Total Construction | 18,696 | 30,478 | 76,088 | 19,403 | - | - | - | - | 144,665 |
| Business | |||||||||
| Pass | 33,201 | 43,582 | 119,984 | 40,840 | 16,377 | 54,153 | 173,489 | 313 | 481,939 |
| Watch | - | 142 | 16,665 | 2,020 | 1,442 | 5,434 | 9,398 | 131 | 35,232 |
| Special Mention | 663 | 96 | 817 | - | 67 | 1,101 | - | 209 | 2,953 |
| Substandard | - | - | - | 143 | 362 | 309 | 597 | - | 1,411 |
| Total Business | 33,864 | 43,820 | 137,466 | 43,003 | 18,248 | 60,997 | 183,484 | 653 | 521,535 |
| Current period gross write-offs | - | - | - | - | (347) | (18) | (72) | - | (437) |
| Total Commercial loans | 129,976 | 194,048 | 715,931 | 354,782 | 197,969 | 448,939 | 183,913 | 892 | 2,226,450 |
| Consumer | |||||||||
| Real estate | |||||||||
| Pass | 61,766 | 150,755 | 287,584 | 270,022 | 163,332 | 159,210 | - | - | 1,092,669 |
| Watch | - | 760 | 5,573 | 7,472 | 5,488 | 5,525 | - | - | 24,818 |
| Special Mention | - | 141 | 2,702 | 1,504 | 988 | 4,816 | - | - | 10,151 |
| Substandard | 213 | 275 | 334 | 1,215 | 976 | 1,720 | - | - | 4,733 |
| Total Real estate | 61,979 | 151,931 | 296,193 | 280,213 | 170,784 | 171,271 | - | - | 1,132,371 |
| Home equity | |||||||||
| Pass | - | - | - | - | - | - | 181,922 | - | 181,922 |
| Watch | - | - | - | - | - | - | 8,628 | - | 8,628 |
| Special Mention | - | - | - | - | - | - | 3,402 | - | 3,402 |
| Substandard | - | - | - | - | - | - | 1,431 | - | 1,431 |
| Total Home equity | - | - | - | - | - | - | 195,383 | - | 195,383 |
| Current period gross write-offs | - | - | - | - | - | - | (45) | (45) | |
| Construction | |||||||||
| Pass | 5,305 | 4,678 | 9,890 | 1,709 | - | - | - | - | 21,582 |
| Total Construction | 5,305 | 4,678 | 9,890 | 1,709 | - | - | - | - | 21,582 |
| Other | |||||||||
| Pass | 2,978 | 954 | 1,662 | 1,812 | 1,274 | 2,815 | 31,016 | - | 42,511 |
| Watch | 161 | 7 | 16 | 338 | - | 144 | 57 | - | 723 |
| Special Mention | 19 | 29 | 326 | 65 | - | 62 | 30 | - | 531 |
| Substandard | - | - | - | - | - | - | 5 | - | 5 |
| Total Other | 3,158 | 990 | 2,004 | 2,215 | 1,274 | 3,021 | 31,108 | - | 43,770 |
| Current period gross write-offs | - | - | - | - | - | (38) | (42) | - | (80) |
| Total Consumer loans | 70,442 | 157,599 | 308,087 | 284,137 | 172,058 | 174,292 | 226,491 | - | 1,393,106 |
| Total loans | $200,418 | 351,647 | 1,024,018 | 638,919 | 370,027 | 623,231 | 410,404 | 892 | 3,619,556 |
| Total Current period gross write-offs | - | - | - | - | (347) | (1,085) | (159) | - | (1,591) |
The following table presents loan balances classified by credit quality indicators by year of origination as of December 31, 2023.
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Revolving Converted to Term | Total |
|---|---|---|---|---|---|---|---|---|---|
| Commercial | |||||||||
| Owner occupied RE | |||||||||
| Pass | $42,846 | 180,654 | 138,549 | 64,818 | 59,880 | 110,502 | 85 | 166 | 597,500 |
| Watch | - | 3,460 | 460 | 15,997 | 3,525 | 6,616 | - | - | 30,058 |
| Special Mention | - | 181 | - | - | - | 3,057 | - | - | 3,238 |
| Substandard | - | - | - | - | - | 861 | - | - | 861 |
| Total Owner occupied RE | 42,846 | 184,295 | 139,009 | 80,815 | 63,405 | 121,036 | 85 | 166 | 631,657 |
| Non-owner occupied RE | |||||||||
| Pass | 84,617 | 298,063 | 162,697 | 107,364 | 59,260 | 163,990 | 9,249 | - | 885,240 |
| Watch | 1,007 | 3,260 | 9,914 | 533 | 5,545 | 10,630 | - | - | 30,889 |
| Special Mention | - | - | 7,759 | - | 8,252 | 879 | - | - | 16,890 |
| Substandard | - | - | 313 | - | 8,088 | 1,109 | - | - | 9,510 |
| Total Non-owner occupied RE | 85,624 | 301,323 | 180,683 | 107,897 | 81,145 | 176,608 | 9,249 | - | 942,529 |
| Current period gross write-offs | - | (200) | - | - | - | (42) | - | - | (242) |
| Construction | |||||||||
| Pass | 27,262 | 86,161 | 24,399 | 11,459 | - | - | - | - | 149,281 |
| Watch | - | 1,399 | - | - | - | - | - | - | 1,399 |
| Total Construction | 27,262 | 87,560 | 24,399 | 11,459 | - | - | - | - | 150,680 |
| Business | |||||||||
| Pass | 48,705 | 134,999 | 48,557 | 18,868 | 17,292 | 47,708 | 146,745 | 1,431 | 464,305 |
| Watch | 127 | 15,867 | 1,833 | 1,010 | 842 | 3,584 | 7,570 | 506 | 31,339 |
| Special Mention | 241 | 961 | 98 | 857 | 184 | 447 | 150 | 97 | 3,035 |
| Substandard | - | - | 155 | - | 132 | 1,195 | - | - | 1,482 |
| Total Business | 49,073 | 151,827 | 50,643 | 20,735 | 18,450 | 52,934 | 154,465 | 2,034 | 500,161 |
| Current period gross write-offs | - | - | - | (28) | - | - | (15) | (22) | (65) |
| Total Commercial loans | 204,805 | 725,005 | 394,734 | 220,906 | 163,000 | 350,578 | 163,799 | 2,200 | 2,225,027 |
| Consumer | |||||||||
| Real estate | |||||||||
| Pass | 144,179 | 273,585 | 278,138 | 176,395 | 66,087 | 105,383 | - | - | 1,043,767 |
| Watch | 490 | 5,658 | 8,230 | 3,917 | 2,051 | 3,890 | - | - | 24,236 |
| Special Mention | 143 | 2,499 | 1,657 | 1,291 | 2,220 | 3,360 | - | - | 11,170 |
| Substandard | - | - | 635 | 817 | 318 | 1,486 | - | - | 3,256 |
| Total Real estate | 144,812 | 281,742 | 288,660 | 182,420 | 70,676 | 114,119 | - | - | 1,082,429 |
| Home equity | |||||||||
| Pass | - | - | - | - | - | - | 171,003 | - | 171,003 |
| Watch | - | - | - | - | - | - | 6,393 | - | 6,393 |
| Special Mention | - | - | - | - | - | - | 4,283 | - | 4,283 |
| Substandard | - | - | - | - | - | - | 1,325 | - | 1,325 |
| Total Home equity | - | - | - | - | - | - | 183,004 | - | 183,004 |
| Current period gross write-offs | - | - | - | - | - | - | (438) | - | (438) |
| Construction | |||||||||
| Pass | 14,339 | 39,893 | 9,116 | - | - | - | - | - | 63,348 |
| Total Construction | 14,339 | 39,893 | 9,116 | - | - | - | - | - | 63,348 |
| Other | |||||||||
| Pass | 1,278 | 2,551 | 2,361 | 1,457 | 803 | 2,604 | 36,549 | - | 47,603 |
| Watch | 9 | 29 | 348 | - | 15 | 163 | 58 | - | 622 |
| Special Mention | 33 | 333 | - | - | 23 | 82 | 41 | - | 512 |
| Substandard | - | - | 75 | - | - | - | 7 | - | 82 |
| Total Other | 1,320 | 2,913 | 2,784 | 1,457 | 841 | 2,849 | 36,655 | - | 48,819 |
| Current period gross write-offs | - | - | - | - | - | - | (16) | - | (16) |
| Total Consumer loans | 160,471 | 324,548 | 300,560 | 183,877 | 71,517 | 116,968 | 219,659 | - | 1,377,600 |
| Total loans | $365,276 | 1,049,553 | 695,294 | 404,783 | 234,517 | 467,546 | 383,458 | 2,200 | 3,602,627 |
| Total Current period gross write-offs | - | (200) | - | (28) | - | (42) | (469) | (22) | (761) |
The following tables present loan balances by age and payment status.
| (dollars in thousands) | Accruing 30- 59 days past due | Accruing 60-89 days past due | Accruing 90 days or more past due | Nonaccrual loans | Accruing current | Total |
|---|---|---|---|---|---|---|
| Commercial | ||||||
| Owner occupied RE | $163 | - | - | - | 642,445 | 642,608 |
| Non-owner occupied RE | - | - | - | 7,904 | 909,738 | 917,642 |
| Construction | - | - | - | - | 144,665 | 144,665 |
| Business | 1,454 | 556 | - | 838 | 518,687 | 521,535 |
| Consumer | ||||||
| Real estate | 754 | 239 | - | 2,448 | 1,128,930 | 1,132,371 |
| Home equity | 101 | - | - | 393 | 194,889 | 195,383 |
| Construction | - | - | - | - | 21,582 | 21,582 |
| Other | 4 | - | - | - | 43,766 | 43,770 |
| Total loans | $2,476 | 795 | - | 11,583 | 3,604,702 | 3,619,556 |
| Total loans over 90 days past due | - | - | - | - | - | 2,073 |
| (dollars in thousands) | Accruing 30- 59 days past due | Accruing 60-89 days past due | Accruing 90 days or more past due | Nonaccrual loans | Accruing current | Total |
| Commercial | ||||||
| Owner occupied RE | $74 | - | - | - | 631,583 | 631,657 |
| Non-owner occupied RE | 8,102 | - | - | 1,423 | 933,004 | 942,529 |
| Construction | - | - | - | - | 150,680 | 150,680 |
| Business | 567 | - | - | 319 | 499,275 | 500,161 |
| Consumer | ||||||
| Real estate | 1,750 | - | - | 985 | 1,079,694 | 1,082,429 |
| Home equity | 601 | 30 | - | 1,236 | 181,137 | 183,004 |
| Construction | - | - | - | - | 63,348 | 63,348 |
| Other | 25 | 25 | - | - | 48,769 | 48,819 |
| Total loans | $11,119 | 55 | - | 3,963 | 3,587,490 | 3,602,627 |
| Total loans over 90 days past due | - | - | - | - | - | 1,300 |
As of September 30, 2024 and December 31, 2023, loans 30 days or more past due represented 0.16% and 0.37% of the Company’s total loan portfolio, respectively. Commercial loans 30 days or more past due were 0.08% and 0.27% of the Company’s total loan portfolio as of September 30, 2024 and December 31, 2023, respectively. Consumer loans 30 days or more past due were 0.08% and 0.09% of total loans as of September 30, 2024 and December 31, 2023, respectively.
The table below summarizes nonaccrual loans by major categories for the periods presented.
| Schedule of nonaccrual loans by major categories | ||||||
|---|---|---|---|---|---|---|
| September 30, 2024 · December 31, 2023 | ||||||
| Nonaccrual · Nonaccrual · Nonaccrual · Nonaccrual | ||||||
| loans | loans | Total | loans | loans | Total | |
| with no | with an | nonaccrual | with no | with an | nonaccrual | |
| (dollars in thousands) | allowance | allowance | loans | allowance | allowance | loans |
| Commercial | ||||||
| Non-owner occupied RE | $5,432 | 2,472 | 7,904 | $653 | 770 | 1,423 |
| Business | - | 838 | 838 | 164 | 155 | 319 |
| Total commercial | 5,432 | 3,310 | 8,742 | 817 | 925 | 1,742 |
| Consumer | ||||||
| Real estate | 1,735 | 713 | 2,448 | - | 985 | 985 |
| Home equity | 318 | 75 | 393 | 343 | 893 | 1,236 |
| Total consumer | 2,053 | 788 | 2,841 | 343 | 1,878 | 2,221 |
| Total nonaccrual loans | $7,485 | 4,098 | 11,583 | $1,160 | 2,803 | 3,963 |
The Company didnot recognize interest income on nonaccrual loans for the three months ended September 30, 2024 and September 30, 2023. The accrued interest reversed during the three months ended September 30, 2024 and September 30, 2023 wasnot material. Foregone interest income on the nonaccrual loans for the three-month period ended September 30, 2024 and September 30, 2023 wasnot material.
We didnot recognize interest income on nonaccrual loans for the nine months ended September 30, 2024 and September 30, 2023. Accrued interest of $94,000 was reversed during the nine months ended September 30, 2024 and $35,000 was reversed during the nine months ended September 30, 2023.
The table below summarizes information regarding nonperforming assets.
| (dollars in thousands) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Nonaccrual loans | $11,583 | 3,963 |
| Other real estate owned | - | - |
| Total nonperforming assets | $11,583 | 3,963 |
| Nonperforming assets as a percentage of: | ||
| Total assets | 0.28% | 0.10% |
| Gross loans | 0.32% | 0.11% |
| Total loans over 90 days past due | $2,073 | 1,300 |
| Loans over 90 days past due and still accruing | - | - |
Modifications to Borrowers Experiencing Financial Difficulty
The Company adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measure of troubled debt restructurings and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.
The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. The Company uses a probability of default/loss given default model to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification.
Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses due to the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. Loan modifications to borrowers experiencing financial difficulty were not material for the three and nine months ended September 30, 2024 and September 30, 2023.
Allowance for Credit Losses
The Company maintains an allowance for credit losses to provide for expected credit losses. Losses are charged against the allowance when management believes that the principal is uncollectable. Subsequent recoveries, if any, are credited to the allowance. Allocations of the allowance are made for specific loans and for pools of similar types of loans, although the entire allowance is available for any loan that, in management’s judgment, should be charged against the allowance. A provision for credit losses is taken based on management’s ongoing evaluation of the appropriate allowance balance.
A formal evaluation of the adequacy of the credit loss allowance is conducted quarterly. This assessment includes procedures to estimate the allowance and test the adequacy and appropriateness of the resulting balance. The level of the allowance is based upon management's evaluation of historical default and loss experience, current and projected economic conditions, asset quality trends, known and inherent risks in the portfolio, adverse situations that may affect the borrowers' ability to repay a loan, the estimated value of any underlying collateral, composition of the loan portfolio, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. Management believes the level of the allowance for credit losses is adequate to absorb all
expected future losses inherent in the loan portfolio at the balance sheet date. The allowance is increased through provision for credit losses and decreased by charge-offs, net of recoveries of amounts previously charged-off.
The Company uses a lifetime probability of default and loss given default modeling approach to estimate the allowance for credit losses on loans. This method uses historical correlations between default experience and the age of loans to forecast defaults and losses, assuming that a loan in a pool shares similar risk characteristics such as loan product type, risk rating and loan age, and demonstrates similar default characteristics as other loans in that pool, as the loan progresses through its lifecycle. The Company calculates lifetime probability of default and loss given default rates based on historical loss experience, which is used to calculate expected losses based on the pool’s loss rate and the age of loans in the pool. Management believes that the Company’s historical loss experience provides the best basis for its assessment of expected credit losses to determine the allowance for credit losses. The Company uses its own internal data to measure historical credit loss experience within the pools with similar risk characteristics over an economic cycle. The probability of default and loss given default method also includes assumptions of observed migration over the lifetime of the underlying loan data. Loans that do not share risk characteristics are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation.
Management also considers further adjustments to historical loss information for current conditions and reasonable and supportable forecasts that differ from the conditions that exist for the period over which historical information is evaluated as well as other changes in qualitative factors not inherently considered in the quantitative analyses. The Company generally utilizes a four-quarter forecast period in evaluating the appropriateness of the reasonable and supportable forecast scenarios which are incorporated through qualitative adjustments. There is immediate reversion to historical loss rates. The qualitative categories and the measurements used to quantify the risks within each of these categories are subjectively selected by management but measured by objective measurements period over period. The data for each measurement may be obtained from internal or external sources. The current period measurements are evaluated and assigned a factor commensurate with the current level of risk relative to past measurements over time. The resulting qualitative adjustments are applied to the relevant collectively evaluated loan pools. These adjustments are based upon quarterly trend assessments in certain economic factors such as labor, inflation, consumer sentiment and real disposable income, as well as associate retention and turnover, portfolio concentrations, and growth characteristics. The qualitative analysis increases or decreases the allowance allocation for each loan pool based on the assessment of factors described above.
The following tables summarize the activity related to the allowance for credit losses for the three and nine months ended September 30, 2024 and September 30, 2023 under the CECL methodology.
| Commercial · Consumer | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · Owner occupied RE · Non- owner occupied RE · Construction · Business · Real Estate · Home Equity · Construction · Other · Total | ||||||||||
| Balance, beginning of period | $5,467 | 10,562 | 1,331 | 7,236 | 12,397 | 2,479 | 278 | 407 | 40,157 | |
| Provision for credit losses for loans | - | - | - | - | - | - | - | - | - | |
| Loan charge-offs | - | - | - | (72) | - | (45) | - | (1) | (118) | |
| Loan recoveries | - | - | - | 73 | - | 4 | - | 50 | 127 | |
| Net loan recoveries (charge-offs) | - | - | - | 1 | - | (41) | - | 49 | 9 | |
| Balance, end of period | $5,467 | 10,562 | 1,331 | 7,237 | 12,397 | 2,438 | 278 | 456 | 40,166 | |
| Net recoveries to average loans (annualized) | 0.00% | |||||||||
| Allowance for credit losses to gross loans | 1.11% | |||||||||
| Allowance for credit losses to nonperforming loans | 346.78% | |||||||||
| Commercial · Consumer | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · Owner occupied RE · Non-owner occupied RE · Construction · Business · Real Estate · Home Equity · Construction · Other · Total | ||||||||||
| Balance, beginning of period | $5,896 | 11,584 | 1,331 | 8,152 | 10,395 | 2,521 | 684 | 542 | 41,105 | |
| Provision for credit losses for loans | 300 | (247) | (34) | (148) | 191 | (20) | (102) | (40) | (100) | |
| Loan charge-offs | - | (1) | - | (42) | - | - | - | - | (43) | |
| Loan recoveries | - | 154 | - | 13 | - | 2 | - | - | 169 | |
| Net loan recoveries (charge-offs) | - | 153 | - | (29) | - | 2 | - | - | 126 | |
| Balance, end of period | $6,196 | 11,490 | 1,297 | 7,975 | 10,586 | 2,503 | 582 | 502 | 41,131 | |
| Net recoveries to average loans (annualized) | (0.01)% | |||||||||
| Allowance for credit losses to gross loans | 1.16% | |||||||||
| Allowance for credit losses to nonperforming loans | 953.25% | |||||||||
| Commercial · Consumer | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · Owner occupied RE · Non-owner occupied RE · Construction · Business · Real Estate · Home Equity · Construction · Other · Total | |||||||||||
| Balance, beginning of period | $6,118 | 11,167 | 1,594 | 7,385 | 10,647 | 2,600 | 677 | 494 | 40,682 | ||
| Provision for credit losses for loans | (651) | 424 | (263) | 190 | 1,750 | (244) | (399) | (57) | 750 | ||
| Loan charge-offs | - | (1,029) | - | (437) | - | (45) | - | (80) | (1,591) | ||
| Loan recoveries | - | - | - | 99 | - | 127 | - | 99 | 325 | ||
| Net loan recoveries (charge-offs) | - | (1,029) | - | (338) | - | 82 | - | 19 | (1,266) | ||
| Balance, end of period | $5,467 | 10,562 | 1,331 | 7,237 | 12,397 | 2,438 | 278 | 456 | 40,166 | ||
| Net charge-offs to average loans (annualized) | 0.05% | ||||||||||
| Allowance for credit losses to gross loans | 1.11% | ||||||||||
| Allowance for credit losses to nonperforming loans | 346.78% | ||||||||||
| Commercial · Consumer | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Owner occupied RE | Non- owner occupied RE | Construction | Business | Real Estate | Home Equity | Construction | Other | Total |
| Balance, beginning of period | $5,867 | 10,376 | 1,292 | 7,861 | 9,487 | 2,551 | 893 | 312 | 38,639 |
| Provision for credit losses for loans | 329 | 1,138 | 5 | 120 | 1,099 | 278 | (311) | 192 | 2,850 |
| Loan charge-offs | - | (209) | - | (43) | - | (389) | - | (2) | (643) |
| Loan recoveries | - | 185 | - | 37 | - | 63 | - | - | 285 |
| Net loan recoveries (charge-offs) | - | (24) | - | (6) | - | (326) | - | (2) | (358) |
| Balance, end of period | $6,196 | 11,490 | 1,297 | 7,975 | 10,586 | 2,503 | 582 | 502 | 41,131 |
| Net charge-offs to average loans (annualized) | 0.01% | ||||||||
| Allowance for credit losses to gross loans | 1.16% | ||||||||
| Allowance for credit losses to nonperforming loans | 953.25% | ||||||||
There wasno provision for credit losses for the three months ended September 30, 2024. For the three months ended September 30, 2023, there was a $100,000 reversal of the provision for credit losses related to loans. In addition, the provision for credit losses was $750,000 and $2.9 million for the nine months ended September 30, 2024 and September 30, 2023, respectively.
Collateral dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. The Company reviews individually evaluated loans for designation as collateral dependent loans, as well as other loans that management of the Company designates as having higher risk. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses.
Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan's collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required.
The following tables present an analysis of collateral-dependent loans of the Company as of September 30, 2024 and December 31, 2023.
| Real · Business | ||||
|---|---|---|---|---|
| (dollars in thousands) | estate | assets | Other | Total |
| Commercial | ||||
| Non-owner occupied RE | $7,240 | - | - | 7,240 |
| Business | 461 | 234 | - | 695 |
| Total commercial | 7,701 | 234 | - | 7,935 |
| Consumer | ||||
| Real estate | 1,891 | - | - | 1,891 |
| Home equity | 393 | - | - | 393 |
| Total consumer | 2,284 | - | - | 2,284 |
| Total | $9,985 | 234 | - | 10,219 |
| Real · Business | ||||
|---|---|---|---|---|
| (dollars in thousands) | estate | assets | Other | Total |
| Commercial | ||||
| Non-owner occupied RE | $720 | - | - | 720 |
| Business | 164 | - | - | 164 |
| Total commercial | 884 | - | - | 884 |
| Consumer | ||||
| Real estate | 166 | - | - | 166 |
| Home equity | 343 | - | - | 343 |
| Total consumer | 509 | - | - | 509 |
| Total | $1,393 | - | - | 1,393 |
Allowance for Credit Losses - Unfunded Loan Commitments
The allowance for credit losses for unfunded loan commitments was $1.4 million and $1.8 million at September 30, 2024 and December 31, 2023, respectively, and is separately classified on the balance sheet within other liabilities. The following table presents the balance and activity in the allowance for credit losses for unfunded loan commitments for the three and nine months ended September 30, 2024 and September 30, 2023.
| Three months ended September 30, | ||
|---|---|---|
| (dollars in thousands) | 2024 | 2023 |
| Balance, beginning of period | $1,406 | 2,565 |
| Provision for (reversal of) credit losses | - | (400) |
| Balance, end of period | $1,406 | 2,165 |
| Unfunded Loan Commitments | $699,888 | 780,581 |
| Reserve for Unfunded Commitments to Unfunded Loan Commitments | 0.20% | 0.28% |
| Nine months ended September 30, | ||
|---|---|---|
| (dollars in thousands) | 2024 | 2023 |
| Balance, beginning of period | $1,831 | 2,780 |
| Provision for (reversal of) credit losses | (425) | (615) |
| Balance, end of period | $1,406 | 2,165 |
| Unfunded Loan Commitments | $699,888 | 780,581 |
| Reserve for Unfunded Commitments to Unfunded Loan Commitments | 0.20% | 0.28% |
NOTE 5 –Derivative Financial Instruments
The Company utilizes derivative financial instruments primarily to manage its exposure to changes in interest rates. All derivative financial instruments are recognized as either assets or liabilities and measured at fair value.
The Company enters into commitments to originate residential mortgage loans held for sale, at specified interest rates and within a specified period of time, with clients who have applied for a loan and meet certain credit and underwriting criteria (interest rate lock commitments). These interest rate lock commitments (“IRLCs”) meet the definition of a derivative financial instrument and are reflected in the balance sheet at fair value with changes in fair value recognized in current period earnings. Unrealized gains and losses on the IRLCs are recorded as derivative assets and derivative liabilities, respectively, and are measured based on the value of the underlying mortgage loan, quoted mortgage-backed securities (“MBS”) prices and an estimate of the probability that the mortgage loan will fund within the terms of the interest rate lock commitment, net of estimated commission expenses.
The Company manages the interest rate and price risk associated with its outstanding IRLCs and mortgage loans held for sale by entering into derivative instruments such as forward sales of MBS. These derivatives are free- standing derivatives and are not designated as instruments for hedge accounting. Management expects these derivatives will experience changes in fair value opposite to changes in fair value of the IRLCs and mortgage loans held for sale, thereby reducing earnings volatility. The Company takes into account various factors and strategies in determining the portion of the mortgage pipeline (IRLCs and mortgage loans held for sale) it wants to economically hedge. The gain or loss resulting from the change in the fair value of the derivative is recognized in the Company’s statement of income during the period of change.
The Company entered into a pay-fixed portfolio layer method fair value swap, designated as a hedging instrument, with a total notional amount of $200.0 million in the second quarter of 2023. The hedging instrument matures on May 25, 2028. The Company entered into a second pay-fixed portfolio layer method fair value swap, designated as a hedging instrument, with a total notional amount of $100.0 million in the third quarter of 2024. The hedging instrument matures on August 27, 2027. The Company is designating the fair value swaps under the portfolio layer method (“PLM”). Under this method, the hedged item is designated as a hedged layer of a closed portfolio of financial loans that is anticipated to remain outstanding for the designated hedged period. Adjustments are made to record the swap at fair value on the consolidated balance sheets, with changes in fair value recognized in interest income. The carrying value of the fair value swap on the consolidated balance sheets will also be adjusted through interest income, based on changes in fair value attributable to changes in the hedged risk.
The following table represents the carrying value of the portfolio layer method hedged asset and liability and the cumulative fair value hedging adjustment included in the carrying value of the hedged asset as of September 30, 2024 and December 31, 2023.
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| (dollars in thousands) | Carrying Amount | Hedged Liability | Carrying Amount | Hedged Liability |
| Fixed Rate Asset/Liability1 | $296,937 | $3,063 | $199,518 | $482 |
| 1 | These amounts included the amortized cost basis of closed portfolios of fixed rate loans used to designate hedging relationships in which the hedged item is the stated amount of the assets in the closed portfolio anticipated to be outstanding for the designated hedged period. As of September 30, 2024, the amortized cost basis of the closed portfolio used in this hedging relationship was $679.8 million, the cumulative basis adjustment associated with this hedging relationship was $3.2 million, and the amount of the designated hedged item was $300.0 million. |
The following table summarizes the Company’s outstanding financial derivative instruments at September 30, 2024 and December 31, 2023.
| Fair Value | |||
|---|---|---|---|
| (dollars in thousands) | Notional | Balance Sheet Location | Asset/(Liability) |
| Derivatives designated as hedging instruments: | |||
| Fair value swap Fair value swap [Member] | $300,000 | Other liabilities | $(3,063) |
| Derivatives not designated as hedging instruments: | |||
| Mortgage loan interest rate lock commitments Mortgage loan interest rate lock commitments [Member] | 28,937 | Other assets | 354 |
| MBS forward sales commitments MBS forward sales commitments [Member] | 19,000 | Other liabilities | (48) |
| Total derivative financial instruments Total derivative financial instruments [Member] | $347,937 | $(2,757) | |
| Fair Value | |||
|---|---|---|---|
| (dollars in thousands) | Notional | Balance Sheet Location | Asset/(Liability) |
| Derivatives designated as hedging instruments: | |||
| Fair value swap | $200,000 | Other liabilities | $(482) |
| Derivatives not designated as hedging instruments: | |||
| Mortgage loan interest rate lock commitments | 12,973 | Other assets | 159 |
| MBS forward sales commitments | 10,000 | Other liabilities | (68) |
| Total derivative financial instruments | $222,973 | $(391) | |
Accrued interest receivable related to the interest rate swap as of September 30, 2024 totaled $402,000 and is excluded from the fair value presented in the table above.
The Company assesses the effectiveness of the fair value swap hedge with a regression analysis that compares the changes in forward curves to determine the value. The effective portion of changes in fair value of derivatives designated as fair value hedges is recorded through interest income. The Company does not offset derivative assets and derivative liabilities for financial statement presentation purposes.
The following table summarizes the effect of the fair value hedging relationship recognized in the consolidated statements of income for the three and nine months ended September 30, 2024 and September 30, 2023.
| Three months endedSeptember 30, | Nine months endedSeptember 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Gain (loss) on fair value hedging relationship: | ||||
| Hedged asset/liability | $3,063 | 6,250 | $3,063 | 6,250 |
| Fair value derivative designated as hedging instrument | (2,962) | (6,251) | (2,973) | (6,285) |
| Total gain (loss) recognized in interest income on loans | $101 | (1) | $90 | (35) |
NOTE 6 –Fair Value Accounting
FASB ASC 820, “Fair Value Measurement and Disclosures,” defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1 – Quoted market price in active markets
Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include certain debt and equity securities that are traded in an active exchange market.
Level 2 – Significant other observable inputs
Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 2 assets and liabilities include fixed income securities and mortgage-backed securities that are held in the Company’s available-for-sale portfolio and valued by a third-party pricing service, as well as certain individually evaluated loans.
Level 3 – Significant unobservable inputs
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. These methodologies may result in a significant portion of the fair value being derived from unobservable data.
The methods of determining the fair value of assets and liabilities presented in this note are consistent with our methodologies disclosed in Note 12 of the Company’s 2023 Annual Report on Form 10-K. See Note 5 for how the derivative asset fair value is determined. The Company’s loan portfolio is initially fair valued using a segmented approach, using the eight categories of loans as disclosed in Note 4 – Loans and Allowance for Credit Losses. Loans are considered a Level 3 classification.
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023.
| (dollars in thousands) · Level 1 · Level 2 · Level 3 · Total | |||||
|---|---|---|---|---|---|
| Assets | |||||
| Securities available for sale | |||||
| Corporate bonds | $ | - | 1,947 | - | 1,947 |
| US treasuries | - | 924 | - | 924 | |
| US government agencies | - | 16,686 | - | 16,686 | |
| State and political subdivisions | - | 20,023 | - | 20,023 | |
| Asset-backed securities | - | 34,265 | - | 34,265 | |
| Mortgage-backed securities | - | 60,752 | - | 60,752 | |
| Mortgage loans held for sale | - | 8,602 | - | 8,602 | |
| Mortgage loan interest rate lock commitments | - | 354 | - | 354 | |
| Total assets measured at fair value on a recurring basis | $ | - | 143,553 | - | 143,553 |
| Liabilities | |||||
| Derivative liability | - | 3,063 | - | 3,063 | |
| MBS forward sales commitments | - | 48 | - | 48 | |
| Total liabilities measured at fair value on a recurring basis | $ | - | 3,111 | - | 3,111 |
| (dollars in thousands) · Level 1 · Level 2 · Level 3 · Total | |||||
|---|---|---|---|---|---|
| Assets | |||||
| Securities available for sale: | |||||
| Corporate bonds | $ | - | 1,910 | - | 1,910 |
| US treasuries | - | 9,394 | - | 9,394 | |
| US government agencies | - | 18,656 | - | 18,656 | |
| State and political subdivisions | - | 19,741 | - | 19,741 | |
| Asset-backed securities | - | 33,236 | - | 33,236 | |
| Mortgage-backed securities | - | 51,765 | - | 51,765 | |
| Mortgage loans held for sale | - | 7,194 | - | 7,194 | |
| Mortgage loan interest rate lock commitments | - | 159 | - | 159 | |
| Total assets measured at fair value on a recurring basis | $ | - | 142,055 | - | 142,055 |
| Liabilities | |||||
| Derivative liability | $ | - | 482 | - | 482 |
| MBS forward sales commitments | - | 68 | - | 68 | |
| Total liabilities measured at fair value on a recurring basis | $ | - | 550 | - | 550 |
Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis
The tables below present the recorded amount of assets and liabilities measured at fair value on a nonrecurring basis as of September 30, 2024 and December 31, 2023.
| (dollars in thousands) Level 1 [Member] · Level 1 · Level 2 · Level 3 · Total | |||||
|---|---|---|---|---|---|
| Assets | |||||
| Individually evaluated loans Level 2 [Member] | $ | - | 8,954 | 1,812 | 10,766 |
| Total assets measured at fair value on a nonrecurring basis | $ | - | 8,954 | 1,812 | 10,766 |
| (dollars in thousands) · Level 1 · Level 2 · Level 3 · Total | |||||
|---|---|---|---|---|---|
| Assets | |||||
| Individually evaluated loans Level 3 [Member] | $ | - | 1,160 | 2,976 | 4,136 |
| Total assets measured at fair value on a nonrecurring basis | $ | - | 1,160 | 2,976 | 4,136 |
The Company had no liabilities carried at fair value or measured at fair value on a nonrecurring basis.
For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of September 30, 2024 and December 31, 2023, the significant unobservable inputs used in the fair value measurements were as follows:
| Valuation Technique | Significant Unobservable Inputs | Range of Inputs | |
|---|---|---|---|
| Individually evaluated loans | Appraised Value/ Discounted Cash Flows | Discounts to appraisals or cash flows for estimated holding and/or selling costs or age of appraisal | 0-25% |
Fair Value of Financial Instruments
Financial instruments require disclosure of fair value information, whether or not recognized in the consolidated balance sheets, when it is practical to estimate the fair value. A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual obligation which requires the exchange of cash. Certain items are specifically excluded from the disclosure requirements, including the Company’s common stock, premises and equipment and other assets and liabilities.
The estimated fair values of the Company’s financial instruments at September 30, 2024 and December 31, 2023 are as follows:
| (dollars in thousands) | Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|---|
| Financial Assets: | |||||
| Other investments, at cost | $19,640 | 19,640 | - | - | 19,640 |
| Loans1 | 3,567,000 | 3,302,316 | - | - | 3,302,316 |
| Financial Liabilities: | |||||
| Deposits | 3,518,825 | 3,348,532 | - | 3,348,532 | - |
| Subordinated debentures | 24,903 | 28,200 | - | 28,200 | - |
| (dollars in thousands) | Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|---|
| Financial Assets: | |||||
| Other investments, at cost | $19,939 | 19,939 | - | - | 19,939 |
| Loans1 | 3,557,120 | 3,337,768 | - | - | 3,337,768 |
| Financial Liabilities: | |||||
| Deposits | 3,379,564 | 2,961,182 | - | 2,961,182 | - |
| Subordinated debentures | 36,322 | 40,712 | - | 40,712 | - |
| 1 | Carrying amount is net of the allowance for credit losses and individually evaluated loans. |
NOTE 7 –Leases
The Company had operating right-of-use (“ROU”) assets, included in property and equipment, of $21.0 million and $22.2 million as of September 30, 2024 and December 31, 2023, respectively. The Company had lease liabilities, included in other liabilities, of $23.6 million and $24.6 million as of September 30, 2024 and December 31, 2023, respectively. We maintain operating leases on land and buildings for various office spaces. The lease agreements have maturity dates ranging from April 2025 to February 2032, some of which include options for multiple five-year extensions. The weighted average remaining life of the lease term for these leases was 5.19 years as of September 30, 2024. The ROU asset and lease liability are recognized at lease commencement by calculating the present value of lease payments over the lease term. The ROU assets also include any initial direct costs incurred and lease payments made at or before commencement date and are reduced by any lease incentives.
The discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate which corresponded with the remaining lease term at implementation of the accounting standard and as of the lease commencement date for leases subsequently entered into. The weighted average discount rate for leases was 2.28% as of September 30, 2024.
The total operating lease costs were $604,000 and $597,000 for the three months ended September 30, 2024 and 2023, respectively, and $1.8 million for the nine months each ended September 30, 2024 and 2023.
Operating lease payments due as of September 30, 2024 were as follows:
| Operating | |
|---|---|
| (dollars in thousands) | Leases |
| 2024 | $531 |
| 2025 | 2,157 |
| 2026 | 2,210 |
| 2027 | 2,267 |
| 2028 | 2,015 |
| Thereafter | 20,187 |
| Total undiscounted lease payments | 29,367 |
| Discount effect of cash flows | 5,777 |
| Total lease liability | $23,590 |
NOTE 8 –Earnings Per Common Share
The following schedule reconciles the numerators and denominators of the basic and diluted earnings per share computations for the three- and nine-month periods ended September 30, 2024 and 2023. Dilutive common shares arise from the potentially dilutive effect of the Company’s stock options that were outstanding at September 30, 2024. The assumed conversion of stock options can create a difference between basic and dilutive net income per common share. At September 30, 2024 and 2023, there were 263,387 and 351,746 options, respectively, that were not considered in computing diluted earnings per common share because they were anti-dilutive.
| Three months ended September 30, | Nine months ended September 30, | |||
|---|---|---|---|---|
| (dollars in thousands, except share data) | 2024 | 2023 | 2024 | 2023 |
| Numerator: | ||||
| Net income available to common shareholders | $4,382 | 4,098 | $9,903 | 9,259 |
| Denominator: | ||||
| Weighted-average common shares outstanding – basic | 8,064,283 | 8,052,926 | 8,100,003 | 8,043,410 |
| Common stock equivalents | 24,893 | 19,482 | 23,843 | 34,420 |
| Weighted-average common shares outstanding – diluted | 8,089,176 | 8,072,408 | 8,123,846 | 8,077,830 |
| Earnings per common share: | ||||
| Basic | $0.54 | 0.51 | $1.22 | 1.15 |
| Diluted | 0.54 | 0.51 | 1.22 | 1.15 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.