MVB FINANCIAL CORP
For the period ended Jun 30, 2024. Filed Aug 8, 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.
Jun 30, 2024 · Filed Aug 8, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to the Consolidated Financial Statements
Note 1 – Nature of Operations and Basis of Presentation
Business and Organization
MVB Financial Corp. is a financial holding company organized in 2003 as a West Virginia corporation that operates principally through its wholly-owned subsidiary, MVB Bank, Inc. (the “Bank”). The Bank’s consolidated subsidiaries include MVB Edge Ventures, Inc. (“Edge Ventures”), Paladin Fraud, LLC (“Paladin Fraud”) and MVB Insurance, LLC (“MVB Insurance”). The Bank owns a controlling interest in Trabian Technology, Inc. (“Trabian”). Edge Ventures wholly-owns Victor Technologies, Inc. (“Victor”) and MVB Technology, LLC ("MVB Technology"). The Bank also owns an equity method investment in Intercoastal Mortgage Company, LLC (“ICM”) and MVB Financial Corp. owns equity method investments in Warp Speed Holdings, LLC (“Warp Speed”) and Ayers Socure II, LLC (“Ayers Socure II”). MVB Financial Corp.'s consolidated subsidiaries also includes SPE PR, LLC.
Through our professional services entities, which include Paladin Fraud and Trabian, we provide consulting solutions to assist Fintech and corporate clients in building digital products and meeting their fraud defense needs.
In February 2023, we completed the sale of the Bank’s wholly-owned subsidiary, ProCo Global, Inc. (“Chartwell,” which does business under the registered trade name Chartwell Compliance). In May 2023, we entered into an agreement with Flexia Payments, LLC ("Flexia"), to facilitate the divestiture of our interests in the ongoing business of Flexia. Refer to Note 15 – Acquisition & Divestiture Activity.
We conduct a wide range of business activities through the Bank, primarily commercial and retail (“CoRe”) banking services, as well as Fintech banking.
CoRe Banking
We offer our customers a full range of products and services including:
| l | Various demand deposit accounts, savings accounts, money market accounts and certificates of deposit; |
|---|---|
| l | Commercial, consumer and real estate mortgage loans and lines of credit; |
| l | Debit cards; |
| l | Cashier’s checks; and |
| l | Safe deposit rental facilities. |
Fintech Banking
We provide innovative strategies to independent banking and corporate clients throughout the United States. Our dedicated Fintech team specializes in providing banking services to corporate Fintech clients, primarily focusing on operational risk management and compliance. Managing banking relationships with clients in the gaming, payments and banking-as-a-service industries is complex, from both an operational and regulatory perspective. Due to this complexity, there are a limited number of banking institutions serving these industries, which can result in a lack of quality focus on these entities, providing us with an expanded pool of potential customers. When serviced in a safe and efficient manner, we believe these industries provide a source of stable, lower-cost deposits and noninterest, fee-based income. We thoroughly analyze each industry in which our customers operate, as well as any new products or services provided, from both an operational and regulatory perspective.
Principles of Consolidation and Basis of Presentation
The financial statements are consolidated to include the accounts of MVB and its subsidiaries, including the Bank and the Bank’s subsidiaries. In our opinion, the accompanying consolidated financial statements contain all normal recurring adjustments necessary for a fair presentation of our financial statements for interim periods in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and with instructions for Form 10-Q and Article 10 of Regulation S-X of the SEC. All significant intercompany accounts and transactions have been eliminated in consolidated financial statements. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been omitted. The consolidated balance sheet as of December 31, 2023 has been derived from audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023 (the “2023 Form 10-K”). The information presented in this Quarterly Report on Form 10-Q should be read in conjunction with our audited consolidated financial statements and notes thereto included in the 2023 Form 10-K. Operating results for the three and six months ended June 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024.
Wholly-owned investments or investments in which we have a controlling financial interest, whether majority owned or in certain circumstances a minority interest, are required to be consolidated into our financial statements. We evaluate investments in entities on an ongoing basis to determine the need to consolidate.
The Bank owns an 80.8% interest in Trabian, which ownership interest represents a controlling interest. Accordingly, we are required to consolidate 100% of Trabian within our consolidated financial statements. The remaining interests of Trabian are accounted for separately as noncontrolling interests within our consolidated financial statements. Noncontrolling interest represents the portion of ownership and profit or loss that is attributable to the minority owners of these entities.
Unconsolidated investments where we have the ability to exercise significant influence over the operating and financial policies of the respective investee are accounted for using the equity method of accounting. Those investments that are not consolidated or accounted for using the equity method of accounting are accounted for under cost or fair value accounting. For investments accounted for under the equity method, we record our investment in non-consolidated affiliates and the portion of income or loss in equity in earnings of non-consolidated affiliates. We periodically evaluate these investments for impairment. As of June 30, 2024, we held three equity method investments. See Note 5 – Equity Method Investments for further information.
Preparation of our consolidated financial statements in accordance with U.S. GAAP requires us to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates are based upon the best available information and actual results could differ from those estimates. An estimate that is particularly significant to the consolidated financial statements relates to the determination of the allowance for credit losses (“ACL”).
In certain instances, amounts reported in prior period consolidated financial statements and accompanying notes may be reclassified to conform to the current presentation. Specifically, in Note 3 – Loans and Allowance for Credit Losses, certain amounts within the table presenting the amortized cost of loans summarized by vintage year as of December 31, 2023 were reclassified. At June 30, 2024, we elected to disaggregate the revolving loans amortized costs basis balances and present the balances by year of origination, rather than disclosing in a single column as they were presented as of December 31, 2023. The impact of this reclassification was only to Note 3 – Loans and Allowance for Credit Losses and did not affect the financial statements.
We have evaluated subsequent events for potential recognition and/or disclosure through the date these consolidated financial statements were issued.
Recently Issued Accounting Pronouncements
In March 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The amendments provide optional expedients and exceptions for certain contracts, hedging relationships and other transactions that reference LIBOR or another reference rate expected to be discontinued because of rate reform. In December 2022, the FASB issued ASC 2022-06, Deferral of the Sunset Date of Topic 848, which extends the sunset date of Topic 848 from December 31, 2022, to December 31, 2024. The guidance permits entities to not apply modification accounting or remeasure lease payments in lease contracts if the changes to the contract are related to the discontinuation of the reference rate. If certain criteria are met, the amendments also allow exceptions to the de-designation criteria of the hedging relationship and the assessment of hedge effectiveness during the transition period. In January 2021, ASU 2021-01 was issued by the FASB and clarifies that certain exceptions in reference rate reform apply to derivatives that are affected by the discounting transition. As of June 30, 2024, all loans and other relevant financial instruments that referenced LIBOR have been transitioned to the secured overnight financing rate ("SOFR").
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segments Disclosures. The amendments are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. In addition, the amendments clarify circumstances in which an entity can disclose multiple segment measures of profit or loss and provide new segment disclosure requirements for entities with a single reportable segment. The amendments are effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. We are currently evaluating the impact these changes may have on our consolidated financial statements.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments require disaggregated information about a reporting entity's effect tax rate reconciliation, as well as information on income taxes paid. Public business entities will be required to disclose additional information in specified categories with respect to the reconciliation of the effective tax rate to the statutory rate for federal, state and foreign income taxes. The amendments also require greater detail about individual reconciling items in the rate reconciliation to the extent that the impact of those items exceeds a specified threshold. The amendments are effective for fiscal years beginning after December 15, 2024. We are currently evaluating the impact these changes may have on our consolidated financial statements.
In March 2024, the FASB issued ASU 2024-01, Compensation - Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. The amendments clarify how an entity determines whether a profits interest or similar award is within the scope of Compensation - Stock Compensation (Topic 718) or not a share-based payment arrangements, and therefore within the scope of other guidance. The amendments are effective for fiscal years beginning after December 15, 2024. We do not currently expect these amendments to have a material impact on our consolidated financial statements.
Recently Adopted Accounting Pronouncements
In January 2023, we adopted ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, and subsequent amendments to the initial guidance, which collectively comprise Accounting Standards Codification Topic 326 Financial Instruments - Credit Losses ("ASC 326"). ASC 326 replaced the incurred loss impairment methodology in current U.S. GAAP with an expected credit loss methodology and required consideration of a broader range of information to determine credit loss estimates. Financial assets measured at amortized cost are presented at the net amount expected to be collected by using an ACL. Purchased credit deteriorated (“PCD”) loans received an allowance account at the acquisition date that represents a component of the purchase price allocation. Credit losses relating to available-for-sale debt securities are recorded through an ACL, with such allowance limited to the amount by which fair value is below amortized cost. We adopted ASC 326 using the modified retrospective method for loans, leases and off-balance sheet credit exposures. Adoption of this guidance resulted in a $10.0 million increase in the ACL, comprised of increases in the ACL for loans of $8.9 million and the ACL for unfunded commitments of $1.1 million, with $1.2 million of the increase reclassified from the amortized cost basis of PCD financial assets. This increase was offset by $2.1 million related to tax effect, resulting in a cumulative adjustment to retained earnings of $6.6 million. For additional information on the new standard, see Note 1 - Summary of Significant Accounting Policies to the consolidated financial statements included in Item 8, Financial Statements and Supplementary Data, of the 2023 Form 10-K.
Note 2 – Investment Securities
The following tables present amortized cost and fair values of investment securities available-for-sale as of the periods shown:
| (Dollars in thousands) | Amortized Cost | Unrealized Gain | Unrealized Loss | Fair Value |
|---|---|---|---|---|
| United States government agency securities | $46,754 | $12 | $(5,732) | $41,034 |
| United States sponsored mortgage-backed securities | 109,328 | 108 | (11,529) | 97,907 |
| United States treasury securities | 106,248 | — | (4,921) | 101,327 |
| Municipal securities | 116,051 | 17 | (12,290) | 103,778 |
| Corporate debt securities | 9,081 | — | (130) | 8,951 |
| Other debt securities | 7,500 | — | — | 7,500 |
| Total available-for-sale debt securities | 394,962 | 137 | (34,602) | 360,497 |
| Other securities | 757 | — | — | 757 |
| Investment securities available-for-sale | $395,719 | $137 | $(34,602) | $361,254 |
| (Dollars in thousands) | Amortized Cost | Unrealized Gain | Unrealized Loss | Fair Value |
|---|---|---|---|---|
| United States government agency securities | $44,003 | $8 | $(5,603) | $38,408 |
| United States sponsored mortgage-backed securities | 91,939 | 992 | (10,549) | 82,382 |
| United States treasury securities | 106,401 | — | (6,045) | 100,356 |
| Municipal securities | 118,065 | — | (11,158) | 106,907 |
| Corporate debt securities | 9,076 | — | (134) | 8,942 |
| Other debt securities | 7,500 | — | — | 7,500 |
| Total available-for-sale debt securities | 376,984 | 1,000 | (33,489) | 344,495 |
| Other securities | 780 | — | — | 780 |
| Investment securities available-for-sale | $377,764 | $1,000 | $(33,489) | $345,275 |
The following table presents amortized cost and fair values of available-for-sale debt securities by contractual maturity as of the period shown:
| (Dollars in thousands) | Amortized Cost | Fair Value |
|---|---|---|
| Within one year | $44,263 | $42,832 |
| After one year, but within five years | 70,759 | 67,248 |
| After five years, but within ten years | 41,601 | 37,428 |
| After ten years | 238,339 | 212,989 |
| Total available-for-sale debt securities | $394,962 | $360,497 |
The table above reflects contractual maturities. Actual results will differ as the loans underlying the mortgage-backed securities may be repaid sooner than scheduled.
Investment securities with a carrying value of $224.2 million and $223.4 million at June 30, 2024 and December 31, 2023, respectively, were pledged to secure public funds, repurchase agreements and potential borrowings at the Federal Reserve discount window.
Our investment portfolio includes securities that are in an unrealized loss position as of June 30, 2024. We evaluate available-for-sale debt securities to determine whether the unrealized loss is due to credit-related factors or non-credit-related factors. When determining the ACL on securities, we consider such factors as adverse conditions specifically related to a certain security or to specific conditions in an industry or geographic area, our ability to hold the security for a period of time sufficient to allow for anticipated recovery in value, whether or not the security has been downgraded by a rating agency and whether or not the financial condition of the security issuer has severely deteriorated.
Although these securities would result in a pre-tax loss of $34.6 million if sold at June 30, 2024, we have no intent to sell the applicable securities at such fair values, and maintain that we have the ability to hold these securities until all principal has been recovered. It is more likely than not that we will not, for liquidity purposes, sell any securities at a loss. Declines in the fair values of these securities can be traced to general market conditions, which reflect the prospect for the economy as a whole, rather than credit-related conditions. Therefore, we haveno ACL losses related to these securities as of June 30, 2024.
The following tables show available-for-sale debt securities in an unrealized loss position for which an ACL has not been recorded as of June 30, 2024 and December 31, 2023, aggregated by investment category and length of time that the individual securities have been in a continuous loss position:
| (Dollars in thousands) | Less than 12 months | 12 months or more | ||
|---|---|---|---|---|
| Description and number of positions | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss |
| United States government agency securities (26) | $5,785 | $(61) | $33,806 | $(5,671) |
| United States sponsored mortgage-backed securities (59) | 37,985 | (165) | 47,384 | (11,364) |
| United States treasury securities (23) | — | — | 101,327 | (4,921) |
| Municipal securities (204) | 255 | (11) | 85,594 | (12,279) |
| Corporate debt securities (7) | 497 | (3) | 3,453 | (127) |
| Total | $44,522 | $(240) | $271,564 | $(34,362) |
| (Dollars in thousands) | Less than 12 months | 12 months or more | ||
|---|---|---|---|---|
| Description and number of positions | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss |
| United States government agency securities (25) | $316 | $— | $34,619 | $(5,603) |
| United States sponsored mortgage-backed securities (47) | — | — | 50,345 | (10,549) |
| United States treasury securities (23) | — | — | 100,354 | (6,045) |
| Municipal securities (216) | 847 | (10) | 106,060 | (11,148) |
| Corporate debt securities (7) | 2,009 | (67) | 1,933 | (67) |
| Total | $3,172 | $(77) | $293,311 | $(33,412) |
The following table summarizes investment sales, related gains and losses and unrealized holding losses for the periods shown:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Proceeds from sales of available-for-sale securities | $— | $— | $24,327 | $54,531 |
| Gains, gross | — | — | 658 | — |
| Losses, gross | — | — | — | 1,536 |
| Proceeds from sales of equity securities | $39 | $206 | $39 | $206 |
| Gain, gross | 103 | — | 103 | — |
| Losses, gross | — | 294 | — | 294 |
| Unrealized holding gains (losses) on equity securities | $14 | $160 | $(35) | $(148) |
Note 3 – Loans and Allowance for Credit Losses
The following table presents the components of loans as of the periods shown:
| (Dollars in thousands) | June 30, 2024 | December 31, 2023 |
|---|---|---|
| Commercial: | ||
| Business | $731,420 | $797,100 |
| Real estate | 679,905 | 670,584 |
| Acquisition, development and construction | 103,251 | 134,004 |
| Total commercial | 1,514,576 | 1,601,688 |
| Residential real estate | 655,985 | 672,547 |
| Home equity lines of credit | 12,415 | 14,531 |
| Consumer | 22,742 | 27,408 |
| Total loans | 2,205,718 | 2,316,174 |
| Deferred loan origination costs, net | 1,075 | 1,420 |
| Loans receivable | $2,206,793 | $2,317,594 |
We currently manage our loan portfolios and the respective exposure to credit losses (credit risk) by the specific portfolio segments shown below. Our loan portfolio segmentation is based primarily on call report codes, which are levels at which we develop and document our systematic methodology to determine the ACL attributable to each respective portfolio segment. The ACL portfolio segments are aggregated into broader segments in order to present informative yet concise disclosures within this document, as follows:
Commercial business loans– Commercial business loans are made to provide funds for equipment and general corporate needs, as well as to finance owner-occupied real estate, and to finance future cash flows of Federal government lease contracts. Repayment of these loans primarily uses the funds obtained from the operation of the borrower’s business. Commercial business loans also include lines of credit that are utilized to finance a borrower’s short-term credit needs and/or to finance a percentage of eligible receivables and inventory. This segment includes both internally originated and purchased participation loans. Credit risk arises from the successful operation of the business, which may be affected by competition, rising interest rates, regulatory changes and adverse conditions in the local and regional economy.
Commercial real estate loans – Commercial real estate loans consist of non-owner occupied properties, such as investment properties for retail, office and multifamily with a history of occupancy and cash flow. This segment includes both internally originated and purchased participation loans. These loans carry the risk of adverse changes in the local economy and a tenant’s deteriorating credit strength, lease expirations in soft markets and sustained vacancies, which can adversely impact cash flow.
Commercial acquisition, development and construction loans – Commercial acquisition, development and construction loans are intended to finance the construction of commercial and residential properties, and also includes loans for the acquisition and development of land. Construction loans represent a higher degree of risk than permanent real estate loans and may be affected by a variety of factors such as the borrower’s ability to control costs and adhere to time schedules and the risk that constructed units may not be absorbed by the market within the anticipated time frame or at the anticipated price. The loan commitment on these loans often includes an interest reserve that allows the lender to periodically advance loan funds to pay interest charges on the outstanding balance of the loan.
Residential real estate– This residential real estate segment contains permanent and construction mortgage loans principally to consumers, but also includes loans to residential real estate developers, secured by residential real estate, which we previously presented under commercial acquisitions, development and construction loans under the incurred loss model. Residential real estate loans to consumers are evaluated for the adequacy of repayment sources at the time of approval, based upon measures including credit scores, debt-to-income ratios and collateral values. Credit risk arises from the continuing financial stability of the borrower and, where applicable, the builder, which can be adversely impacted by job loss, divorce, illness or personal bankruptcy, among other factors. Residential real estate secured loans to developers represent a higher degree of risk than permanent real estate loans and may be affected by a variety of factors such as the borrower’s ability to control costs and adhere to time schedules and the risk that constructed units may not be absorbed by the market within the anticipated time frame or at the anticipated price. Also impacting credit risk would be a shortfall in the value of the residential real estate in relation to the outstanding loan balance in the event of a default or subsequent liquidation of the real estate collateral.
Home equity lines of credit– This segment includes subsegments for senior lien and subordinate lien lines of credit. Credit risk is similar to residential real estate loans described above as it is subject to the borrower’s continuing financial stability and the value of the collateral securing the loan.
Consumer loans– This segment of loans includes primarily installment loans and personal lines of credit. Consumer loans include installment loans used by clients to purchase automobiles, boats and recreational vehicles. Credit risk is similar to residential real estate loans described above as it is subject to the borrower’s continuing financial stability and the value of the collateral securing the loan. This segment primarily includes loans purchased from a third-party originator that originates loans in order to finance the purchase of personal automotive vehicles for sub-prime borrowers. Credit risk is unique as this segment includes only those loans provided to consumers that cannot typically obtain financing through traditional lenders. As such, these loans are subject to a higher risk of default than the typical consumer loan.
As of June 30, 2024, the Bank’s other real estate owned balance totaled $0.8 million, all of which was related to a 2020 acquisition of another bank. The other real estate owned balance consisted oftwo unrelated commercial properties. As of June 30, 2024, there wasone residential mortgage in the process of foreclosure with a loan balance totaling $0.2 million.
Bank management uses anine-point internal risk rating system to monitor the credit quality of the overall loan portfolio. The firstsix categories are considered not criticized and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions.
Loans categorized as “Pass” rated have adequate sources of repayment, with little identifiable risk of collection and general conformity to the Bank's policy requirements, product guidelines and underwriting standards. Any exceptions that are identified during the underwriting and approval process have been adequately mitigated by other factors.
Loans categorized as “Special Mention” rated have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose the institution to sufficient risk to warrant adverse classification.
Loans categorized as “Substandard” rated are inadequately protected by the current sound worth and paying capacity of the borrower or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt and are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Loans categorized as “Doubtful” rated have all the weakness inherent in those classified Substandard with the added characteristic that the weakness makes collections or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable and improbable. However, these loans are not yet rated as loss because certain events may occur which would salvage the debt.
Any portion of a loan that has been or is expected to be charged off is placed in the “Loss” category.
To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories, unless a specific action, such as past due status, bankruptcy, repossession or death, occurs to raise awareness of a possible credit event. The Bank’s Chief Credit Officer is responsible for the timely and accurate risk rating of the loans in the portfolio at origination and on an ongoing basis. The Bank's Credit Department ensures that a review of all commercial relationships of $1.0 million or more is performed annually.
Review of the appropriate risk grade is included in both the internal and external loan review process and on an ongoing basis. The Bank has an experienced credit department that continually reviews and assesses loans within the portfolio. The Bank engages an external consultant to conduct independent loan reviews on at least an annual basis. Generally, the external consultant reviews commercial relationships with the intent of reviewing 40% to 45% of the Bank's commercial outstanding loan balances on an annual basis. The Bank's credit department compiles detailed reviews, including plans for resolution, on loans classified as Substandard on a quarterly basis.
The following table presents the amortized cost of loans summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system by vintage year as of the period shown:
| Term Loans Amortized Cost Basis by Origination Year | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Converted to Term | Total |
| Commercial business: | ||||||||
| Risk rating: | ||||||||
| Pass | $19,872 | $156,870 | $237,920 | $70,856 | $76,081 | $123,730 | $4,598 | $689,927 |
| Special Mention | 47 | — | 24,712 | 182 | 804 | 4,132 | — | 29,877 |
| Substandard | — | 1,249 | 2,342 | 57 | — | 4,680 | 438 | 8,766 |
| Doubtful | — | — | 951 | 612 | 264 | 1,023 | — | 2,850 |
| Total commercial business loans | $19,919 | $158,119 | $265,925 | $71,707 | $77,149 | $133,565 | $5,036 | $731,420 |
| Gross charge-offs | $— | $— | $820 | $690 | $— | $367 | $— | $1,877 |
| Commercial real estate: | ||||||||
| Risk rating: | ||||||||
| Pass | $48,078 | $111,914 | $139,631 | $177,683 | $11,675 | $128,952 | $489 | $618,422 |
| Special Mention | — | — | — | 25,854 | — | 17,003 | — | 42,857 |
| Substandard | — | — | — | — | — | 18,626 | — | 18,626 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total commercial real estate loans | $48,078 | $111,914 | $139,631 | $203,537 | $11,675 | $164,581 | $489 | $679,905 |
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial acquisition, development and construction: | ||||||||
| Risk rating: | ||||||||
| Pass | $6,364 | $7,694 | $32,294 | $30,758 | $7,213 | $3,637 | $— | $87,960 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | 14,652 | — | 639 | — | 15,291 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total commercial acquisition, development and construction loans | $6,364 | $7,694 | $32,294 | $45,410 | $7,213 | $4,276 | $— | $103,251 |
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Residential Real Estate: | ||||||||
| Risk rating: | ||||||||
| Pass | $27,331 | $49,756 | $404,055 | $103,241 | $34,210 | $28,805 | $2,692 | $650,090 |
| Special Mention | — | — | — | — | 2,363 | 743 | — | 3,106 |
| Substandard | — | — | 983 | — | 81 | 1,302 | 118 | 2,484 |
| Doubtful | — | — | — | 211 | — | 94 | — | 305 |
| Total residential real estate loans | $27,331 | $49,756 | $405,038 | $103,452 | $36,654 | $30,944 | $2,810 | $655,985 |
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Term Loans Amortized Cost Basis by Origination Year | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans Converted to Term | Total |
| Home equity lines of credit: | ||||||||
| Risk rating: | ||||||||
| Pass | $— | $58 | $35 | $— | $1,041 | $10,932 | $— | $12,066 |
| Special Mention | — | — | — | — | — | 270 | — | 270 |
| Substandard | — | — | — | — | — | 79 | — | 79 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total home equity lines of credit loans | $— | $58 | $35 | $— | $1,041 | $11,281 | $— | $12,415 |
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Consumer: | ||||||||
| Risk rating: | ||||||||
| Pass | $— | $1,877 | $15,764 | $4,864 | $2 | $47 | $— | $22,554 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | 43 | 135 | 10 | — | — | — | 188 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total consumer loans | $— | $1,920 | $15,899 | $4,874 | $2 | $47 | $— | $22,742 |
| Gross charge-offs | $— | $226 | $1,374 | $211 | $— | $— | $— | $1,811 |
| Total: | ||||||||
| Risk rating: | ||||||||
| Pass | $101,645 | $328,169 | $829,699 | $387,402 | $130,222 | $296,103 | $7,779 | $2,081,019 |
| Special Mention | 47 | — | 24,712 | 26,036 | 3,167 | 22,148 | — | 76,110 |
| Substandard | — | 1,292 | 3,460 | 14,719 | 81 | 25,326 | 556 | 45,434 |
| Doubtful | — | — | 951 | 823 | 264 | 1,117 | — | 3,155 |
| Total loans | $101,692 | $329,461 | $858,822 | $428,980 | $133,734 | $344,694 | $8,335 | $2,205,718 |
| Gross charge-offs | $— | $226 | $2,194 | $901 | $— | $367 | $— | $3,688 |
| Term Loans Amortized Cost Basis by Origination Year | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Converted to Term | Total |
| Commercial business: | ||||||||
| Risk rating: | ||||||||
| Pass | $187,743 | $249,718 | $95,547 | $66,195 | $51,025 | $91,435 | $4,617 | $746,280 |
| Special Mention | 990 | 30,695 | 72 | 830 | 339 | 3,767 | 1,647 | 38,340 |
| Substandard | 368 | 988 | 317 | — | 4,640 | 1,436 | 204 | 7,953 |
| Doubtful | — | 2,022 | 839 | 264 | — | 1,402 | — | 4,527 |
| Total commercial business loans | $189,101 | $283,423 | $96,775 | $67,289 | $56,004 | $98,040 | $6,468 | $797,100 |
| Gross charge-offs | $— | $228 | $1,250 | $141 | $— | $2,953 | $— | $4,572 |
| Commercial real estate: | ||||||||
| Risk rating: | ||||||||
| Pass | $112,063 | $149,189 | $217,222 | $11,952 | $26,438 | $108,934 | $546 | $626,344 |
| Special Mention | — | — | 7,961 | — | 6,079 | 11,201 | — | 25,241 |
| Substandard | — | — | — | — | — | 18,999 | — | 18,999 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total commercial real estate loans | $112,063 | $149,189 | $225,183 | $11,952 | $32,517 | $139,134 | $546 | $670,584 |
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial acquisition, development and construction: | ||||||||
| Risk rating: | ||||||||
| Pass | $6,546 | $54,468 | $31,120 | $22,041 | $2,940 | $1,483 | $— | $118,598 |
| Special Mention | — | — | 14,652 | — | — | — | — | 14,652 |
| Substandard | — | — | — | — | — | 754 | — | 754 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total commercial acquisition, development and construction loans | $6,546 | $54,468 | $45,772 | $22,041 | $2,940 | $2,237 | $— | $134,004 |
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Residential Real Estate: | ||||||||
| Risk rating: | ||||||||
| Pass | $54,453 | $429,326 | $107,763 | $40,202 | $8,292 | $21,313 | $— | $661,349 |
| Special Mention | — | — | — | 4,224 | 414 | 708 | — | 5,346 |
| Substandard | — | 988 | 3,764 | 82 | 146 | 777 | — | 5,757 |
| Doubtful | — | — | — | — | — | 95 | — | 95 |
| Total residential real estate loans | $54,453 | $430,314 | $111,527 | $44,508 | $8,852 | $22,893 | $— | $672,547 |
| Gross charge-offs | $— | $— | $— | $— | $19 | $381 | $— | $400 |
| Term Loans Amortized Cost Basis by Origination Year | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Converted to Term | Total |
| Home equity lines of credit: | ||||||||
| Risk rating: | ||||||||
| Pass | $58 | $36 | $— | $1,338 | $5,147 | $7,568 | $— | $14,147 |
| Special Mention | — | — | — | — | — | 223 | — | 223 |
| Substandard | — | — | — | — | — | 161 | — | 161 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total home equity lines of credit loans | $58 | $36 | $— | $1,338 | $5,147 | $7,952 | $— | $14,531 |
| Gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Consumer: | ||||||||
| Risk rating: | ||||||||
| Pass | $2,295 | $18,926 | $5,753 | $— | $39 | $51 | $— | $27,064 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | 20 | 266 | 58 | — | — | — | — | 344 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total consumer loans | $2,315 | $19,192 | $5,811 | $— | $39 | $51 | $— | $27,408 |
| Gross charge-offs | $1,144 | $10,608 | $1,753 | $— | $— | $2 | $— | $13,507 |
| Total: | ||||||||
| Risk rating: | ||||||||
| Pass | $363,158 | $901,663 | $457,405 | $141,728 | $93,881 | $230,784 | $5,163 | $2,193,782 |
| Special Mention | 990 | 30,695 | 22,685 | 5,054 | 6,832 | 15,899 | 1,647 | 83,802 |
| Substandard | 388 | 2,242 | 4,139 | 82 | 4,786 | 22,127 | 204 | 33,968 |
| Doubtful | — | 2,022 | 839 | 264 | — | 1,497 | — | 4,622 |
| Total loans | $364,536 | $936,622 | $485,068 | $147,128 | $105,499 | $270,307 | $7,014 | $2,316,174 |
| Gross charge-offs | $1,144 | $10,836 | $3,003 | $141 | $19 | $3,336 | $— | $18,479 |
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due.
The following table presents the amortized cost basis in loans by aging category and accrual status as of the periods shown:
| (Dollars in thousands) | Current | 30-59 Days Past Due | 60-89 Days Past Due | 90+ Days Past Due | Total Past Due | Total Loans | Non-Accrual | 90+ Days Still Accruing | Non Accrual with No Credit Loss | Interest Income Recognized |
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | ||||||||||
| Business | $723,579 | $2,452 | $1,353 | $4,036 | $7,841 | $731,420 | $6,223 | $— | $2,129 | $— |
| Real estate | 679,905 | — | — | — | — | 679,905 | — | — | — | — |
| Acquisition, development and construction | 88,599 | — | — | 14,652 | 14,652 | 103,251 | 15,292 | — | 15,292 | — |
| Total commercial | 1,492,083 | 2,452 | 1,353 | 18,688 | 22,493 | 1,514,576 | 21,515 | — | 17,421 | — |
| Residential real estate | 652,579 | — | 343 | 3,063 | 3,406 | 655,985 | 1,318 | 1,745 | — | — |
| Home equity lines of credit | 12,149 | — | 266 | — | 266 | 12,415 | 79 | — | — | — |
| Consumer | 20,290 | 1,670 | 595 | 187 | 2,452 | 22,742 | 187 | — | — | — |
| Total loans | $2,177,101 | $4,122 | $2,557 | $21,938 | $28,617 | $2,205,718 | $23,099 | $1,745 | $17,421 | $— |
| Commercial | ||||||||||
| Business | $788,430 | $4,728 | $448 | $3,494 | $8,670 | $797,100 | $6,926 | $— | $1,825 | $— |
| Real estate | 670,170 | — | 414 | — | 414 | 670,584 | — | — | — | — |
| Acquisition, development and construction | 134,004 | — | — | — | — | 134,004 | 754 | — | 754 | — |
| Total commercial | 1,592,604 | 4,728 | 862 | 3,494 | 9,084 | 1,601,688 | 7,680 | — | 2,579 | — |
| Residential real estate | 670,539 | 1,671 | 337 | — | 2,008 | 672,547 | 82 | — | — | — |
| Home equity lines of credit | 14,522 | 9 | — | — | 9 | 14,531 | 161 | — | — | — |
| Consumer | 24,494 | 1,792 | 778 | 344 | 2,914 | 27,408 | 344 | — | — | — |
| Total loans | $2,302,159 | $8,200 | $1,977 | $3,838 | $14,015 | $2,316,174 | $8,267 | $— | $2,579 | $— |
The increase in acquisition, development and construction loans in non-accrual status from the December 31, 2023 was primarily the result of the addition of a $14.6 million commercial construction loan in the multifamily space.
The ACL is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the ACL when management believes the loan balance is uncollectible. Accrued interest receivable is excluded from the estimate of credit losses. Management determines the ACL balance using relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Historical credit behaviors along with model judgments provide the basis for the estimation of expected credit losses. Adjustments to modeled loss estimates may be made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level or term, as well as for changes in environmental conditions, such as changes in economic conditions, property values or other relevant factors.
The Bank’s methodology for determining the ACL is based on the requirements of ASC 326. The ACL is calculated on a collective basis when similar risk characteristics exist. The ACL for the majority of loans and leases was calculated using a discounted cash flow methodology applied at a loan level with a one-year reasonable and supportable forecast period and a one-year straight-line reversion period with loss rates, prepayment assumptions and curtailment assumptions driven by each loan’s collateral type. Expected credit loss rates were estimated using a regression model based on historical data from peer banks which incorporates a third-party vendor’s economic forecast to predict the change in credit losses. As of June 30, 2024, the Bank expects the markets in which it operates will experience economic improvements over the next one to two years. The ACL for only one portfolio segment consisting entirely of automotive loans to consumers was calculated under the remaining life methodology using straight-line amortization over the remaining life of the portfolio.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the collective evaluation. When Bank management determines that foreclosure is probable or when the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be substantially through the operation or sale of the collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of the periods shown:
| (Dollars in thousands) | Real Estate | Vehicles and Equipment | Assignment of Cash Flow | Accounts Receivable | Other | Totals | Allowance for Credit Losses |
|---|---|---|---|---|---|---|---|
| Commercial | |||||||
| Business | $2,636 | $2,294 | $— | $225 | $1,205 | $6,360 | $3,685 |
| Real estate | — | — | — | — | — | — | — |
| Acquisition, development and construction | 14,652 | — | — | — | — | 14,652 | — |
| Total commercial | $17,288 | $2,294 | $— | $225 | $1,205 | $21,012 | $3,685 |
| Residential | 983 | — | — | — | — | 983 | 5 |
| Home equity lines of credit | — | — | — | — | — | — | — |
| Consumer | — | 187 | — | — | — | 187 | 67 |
| Total | $18,271 | $2,481 | $— | $225 | $1,205 | $22,182 | $3,757 |
| Collateral value | $34,554 | $2,672 | $— | $84 | $— | $37,310 | |
| Commercial | |||||||
| Business | $424 | $2,277 | $— | $452 | $1,037 | $4,190 | $1,583 |
| Real estate | — | — | — | — | — | — | — |
| Acquisition, development and construction | — | — | — | — | — | — | — |
| Total commercial | $424 | $2,277 | $— | $452 | $1,037 | $4,190 | $1,583 |
| Residential | — | — | — | — | — | — | — |
| Home equity lines of credit | — | — | — | — | — | — | — |
| Consumer | — | 344 | — | — | — | 344 | 60 |
| Total | $424 | $2,621 | $— | $452 | $1,037 | $4,534 | $1,643 |
| Collateral value | $301 | $2,040 | $— | $906 | $320 | $3,567 | |
The Bank evaluates certain loans in homogeneous pools, rather than on an individual basis, when those loans are below specific thresholds based on outstanding principal balance. More specifically, residential mortgage loans, home equity lines of credit and consumer loans are evaluated collectively for expected credit losses by applying allocation rates derived from the Bank’s historical losses specific to these loans. The reserve was immaterial at June 30, 2024 and December 31, 2023.
Management has identified a number of additional qualitative factors which it uses to supplement the estimated losses derived from the loss rate methodologies employed within the Current Expected Credit Losses model because these factors are likely to cause estimated credit losses associated with the existing loan pools to differ from the loss rate methodologies. The additional factors that are evaluated quarterly and updated using information obtained from internal, regulatory and governmental sources are: lending policies and procedures, nature and volume of the portfolio, experience and ability of lending management and staff, volume and severity of problem credits, quality of the loan review system, changes in the value of underlying collateral, effect of concentrations of credit from a loan type, industry and/or geographic standpoint, changes in economic and business conditions, consumer sentiment and other external factors.
To estimate the liability for off-balance sheet credit exposures, Bank management analyzed the portfolios of unfunded commitments based on the same segmentation used for the ACL calculation. The estimated funding rate for each segment was derived from a funding rate study created by a third-party vendor which analyzed funding of various loan types over time to develop industry benchmarks at the call report code level. Once the estimated future advances were calculated, the allocation rate applicable to that portfolio segment was applied in the same manner as those used for the ACL calculation. The resulting estimated loss allocations were totaled to determine the liability for unfunded commitments related to these loans, which management considers necessary to anticipate potential losses on those commitments that have a reasonable probability of funding. As of June 30, 2024 and December 31, 2023, the liability for unfunded commitments related to loans held-for-investment was $1.1 million and $1.0 million, respectively.
Bank management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ACL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ACL.
The following table presents the balance and activity for the primary segments of the ACL as of the periods shown:
| Commercial · Residential · Home Equity · Consumer · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · Business · Real Estate · Acquisition, development and construction · Total Commercial | ||||||||
| ACL at March 31, 2024 | $8,289 | $3,304 | $2,121 | $13,714 | $6,302 | $90 | $2,698 | $22,804 |
| Provision (release of allowance) for credit losses | 2,180 | (839) | (684) | 657 | (54) | (6) | (467) | 130 |
| Charge-offs | (896) | — | — | (896) | — | — | (642) | (1,538) |
| Recoveries | — | 7 | — | 7 | — | 1 | 680 | 688 |
| ACL at June 30, 2024 | $9,573 | $2,472 | $1,437 | $13,482 | $6,248 | $85 | $2,269 | $22,084 |
| (Dollars in thousands) | ||||||||
| ALL at December 31, 2023 | $7,931 | $2,931 | $1,674 | $12,536 | $6,412 | $97 | $3,079 | $22,124 |
| Provision (release of allowance) for credit losses | 3,477 | (474) | (237) | 2,766 | (199) | (14) | (428) | 2,125 |
| Charge-offs | (1,877) | — | — | (1,877) | — | — | (1,811) | (3,688) |
| Recoveries | 42 | 15 | — | 57 | 35 | 2 | 1,429 | 1,523 |
| ACL at June 30, 2024 | $9,573 | $2,472 | $1,437 | $13,482 | $6,248 | $85 | $2,269 | $22,084 |
| Commercial · Residential · Home Equity · Consumer · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · Business · Real Estate · Acquisition, development and construction · Total Commercial | ||||||||
| ACL balance at March 31, 2023 | $9,918 | $3,177 | $1,640 | $14,735 | $7,618 | $119 | $13,041 | $35,513 |
| Provision (release of allowance) for credit losses | 1,504 | (133) | 67 | 1,438 | (450) | (6) | (4,969) | (3,987) |
| Charge-offs | (127) | — | — | (127) | — | — | (3,573) | (3,700) |
| Recoveries | 13 | 7 | — | 20 | — | 1 | 2,447 | 2,468 |
| ALL balance at June 30, 2023 | $11,308 | $3,051 | $1,707 | $16,066 | $7,168 | $114 | $6,946 | $30,294 |
| (Dollars in thousands) | ||||||||
| ALL, prior to adoption of ASC 326, at December 31, 2022 | $8,771 | $5,704 | $1,064 | $15,539 | $2,880 | $131 | $5,287 | $23,837 |
| Impact of adopting ASC 326 | (126) | (2,846) | 288 | (2,684) | 3,889 | (5) | 6,482 | 7,682 |
| Initial allowance on loans purchased with credit deterioration | 710 | — | — | 710 | 507 | — | — | 1,217 |
| Provision (release of allowance) for credit losses | 2,186 | 180 | 355 | 2,721 | (86) | (14) | (2,153) | 468 |
| Charge-offs | (268) | — | — | (268) | (22) | — | (8,257) | (8,547) |
| Recoveries | 35 | 13 | — | 48 | — | 2 | 5,587 | 5,637 |
| ACL balance at June 30, 2023 | $11,308 | $3,051 | $1,707 | $16,066 | $7,168 | $114 | $6,946 | $30,294 |
During the three and six months ended June 30, 2024, there were charge offs totaling $1.5 million and $3.7 million, respectively. For the three months ended June 30, 2024, $0.6 million, or 40%, of charge offs were related to the subprime consumer automotive segment and $0.9 million, or 60%, was related tofive commercial notes secured by business assets. During the three and six months ended June 30, 2024, the provision related to unfunded commitments was $0.1 million. During the three and six months ended June 30, 2023, there was a $0.2 million and $0.1 million release of allowance related to unfunded commitments, respectively.
The ACL is based on estimates and actual losses will vary from current estimates. Management believes that the granularity of the portfolio segments, the related loss estimation methodologies and other qualitative factors, as well as the consistency in the application of assumptions, result in an ACL that is representative of the risk found in the components of the portfolio at any given date.
Loan Modifications for Borrowers Experiencing Financial Difficulty
Occasionally, the Bank modifies loans to borrowers in financial distress by providing concessions that allow for the borrower to lower their payment obligations for a defined period, these may include, but are not limited to: principal forgiveness, payment delays, term extensions, interest rate reductions and any combinations of the preceding.
The following table summarize the amortized cost basis of loans that were modified as of the period shown:
| (Dollars in thousands) | Principal Forgiveness | Payment Delay | Term Extension | Interest Rate Reduction | Total | Total Class of Financing Receivable |
|---|---|---|---|---|---|---|
| Commercial | ||||||
| Business | $— | $3,531 | $— | $— | $3,531 | —% |
| Real estate | — | — | — | — | — | —% |
| Acquisition, development and construction | — | — | — | — | — | —% |
| Total commercial | — | 3,531 | — | — | 3,531 | —% |
| Residential | — | — | — | — | — | —% |
| Home equity lines of credit | — | — | — | — | — | —% |
| Consumer | — | — | — | — | — | —% |
| Total | $— | $3,531 | $— | $— | $3,531 | —% |
| Commercial | ||||||
| Business | $— | $4,563 | $— | $— | $4,563 | 1% |
| Real estate | — | 11,376 | — | — | 11,376 | 2% |
| Acquisition, development and construction | — | — | — | — | — | —% |
| Total commercial | — | 15,939 | — | — | 15,939 | 1% |
| Residential | — | — | — | — | — | —% |
| Home equity lines of credit | — | — | — | — | — | —% |
| Consumer | — | — | — | — | — | —% |
| Total | $— | $15,939 | $— | $— | $15,939 | 1% |
| (Dollars in thousands) · Principal Forgiveness · Payment Delay · Term Extension · Interest Rate Reduction · Total · Total Class of Financing Receivable | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Commercial | ||||||||||
| Business | $— | $4,899 | $— | $— | $4,899 | 1% | ||||
| Real estate | — | — | — | — | — | —% | ||||
| Acquisition, development and construction | — | — | — | — | — | —% | ||||
| Total commercial | — | 4,899 | — | — | 4,899 | —% | ||||
| Residential | — | — | — | — | —% | |||||
| Home equity lines of credit | — | — | — | — | —% | |||||
| Consumer | — | — | — | — | —% | |||||
| Total | $— | $4,899 | $— | $— | $4,899 | —% | ||||
| Commercial | ||||||||||
| Business | $— | $4,563 | $— | $— | $4,563 | 1% | ||||
| Real estate | — | 11,376 | — | — | 11,376 | 2% | ||||
| Acquisition, development and construction | — | — | — | — | — | —% | ||||
| Total commercial | — | 15,939 | — | — | 15,939 | 1% | ||||
| Residential | — | — | — | — | — | —% | ||||
| Home equity lines of credit | — | — | — | — | — | —% | ||||
| Consumer | — | — | — | — | — | —% | ||||
| Total | $— | $15,939 | $— | $— | $15,939 | 1% | ||||
The above table presents the amortized cost basis of loans at June 30, 2024 that were experiencing financial difficulty and modified during the three and six months ended June 30, 2024, by class and by type of modification. Also presented above is the percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable. Sixteen loans tofifteen borrowers received payment delay modifications in the six months ended June 30, 2024, including fifteen commercial loans with government guarantees totaling $4.7 million.
The Bank closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified as of the periods shown:
| (Dollars in thousands) | 30-59 DaysPast Due | 60-89 DaysPast Due | Greater Than 89 DaysPast Due | Total Past Due |
|---|---|---|---|---|
| Commercial | ||||
| Business | $— | $235 | $449 | $684 |
| Real estate | — | — | — | — |
| Acquisition, development and construction | — | — | — | — |
| Total commercial | — | 235 | 449 | 684 |
| Residential | — | — | — | — |
| Home equity lines of credit | — | — | — | — |
| Consumer | — | — | — | — |
| Total | $— | $235 | $449 | $684 |
| Commercial | ||||
| Business | $— | $2,075 | $— | $2,075 |
| Real estate | — | — | — | — |
| Acquisition, development and construction | — | — | — | — |
| Total commercial | — | 2,075 | — | 2,075 |
| Residential | — | — | — | — |
| Home equity lines of credit | — | — | — | — |
| Consumer | — | — | — | — |
| Total | $— | $2,075 | $— | $2,075 |
As of June 30, 2024, there aretwo modified loans past due, with an amortized cost basis of $0.7 million. Thetwo loans are commercial notes with a government guarantees and considered non-accrual as of June 30, 2024. As of June 30, 2023, there wasone modified loan past due, with an amortized cost basis of $2.1 million. This note is a commercial note with a government guarantee and considered non-accrual as of June 30, 2023.
The following table presents the amortized cost basis of loans that had a payment default and were modified prior to that default to borrowers experiencing financial difficulty as of the period shown:
| (Dollars in thousands) | Principal Forgiveness | Payment Delay | Term Extension | Interest Rate Reduction | Total |
|---|---|---|---|---|---|
| Commercial | |||||
| Business | $— | $449 | $— | $— | $449 |
| Real estate | — | — | — | — | — |
| Acquisition, development and construction | — | — | — | — | — |
| Total commercial | — | 449 | — | — | 449 |
| Residential | — | — | — | — | — |
| Home equity lines of credit | — | — | — | — | — |
| Consumer | — | — | — | — | — |
| Total | $— | $449 | $— | $— | $449 |
| Commercial | |||||
| Business | $— | $2,075 | $— | $— | $2,075 |
| Real estate | — | — | — | — | — |
| Acquisition, development and construction | — | — | — | — | — |
| Total commercial | — | 2,075 | — | — | 2,075 |
| Residential | — | — | — | — | — |
| Home equity lines of credit | — | — | — | — | — |
| Consumer | — | — | — | — | — |
| Total | $— | $2,075 | $— | $— | $2,075 |
As of June 30, 2024, there isone modified loan that has defaulted, with an amortized cost basis of $0.4 million. This note is a commercial note with a government guarantee and is considered non-accrual as of June 30, 2024. As of June 30, 2023, there isone modified loan that has defaulted, with an amortized cost basis of $2.1 million. This is a commercial note with a government guarantee and is considered non-accrual as of June 30, 2023. Upon the Bank’s determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written-off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the ACL is adjusted by the same amount.
Note 4 – Premises and Equipment
The following table presents the components of premises and equipment as of the periods shown:
| (Dollars in thousands) | June 30, 2024 | December 31, 2023 |
|---|---|---|
| Land | $4,062 | $3,465 |
| Buildings and improvements | 13,393 | 13,393 |
| Furniture, fixtures and equipment | 15,778 | 18,300 |
| Software | 6,731 | 7,140 |
| Construction in progress | 273 | 45 |
| Leasehold improvements | 2,836 | 2,836 |
| 43,073 | 45,179 | |
| Accumulated depreciation | (23,533) | (24,251) |
| Premises and equipment, net | $19,540 | $20,928 |
We lease certain premises and equipment under operating and finance leases. At June 30, 2024, we had lease liabilities totaling $13.2 million and right-of-use assets totaling $12.0 million, substantially all of which was related to operating leases. At June 30, 2024, the weighted-average remaining lease term for operating leases was 10.2 years and the weighted-average discount rate used in the measurement of operating lease liabilities was 3.1%.
At December 31, 2023, we had lease liabilities totaling $14.0 million and right-of-use assets totaling $12.9 million, substantially all of which was related to operating leases. At December 31, 2023, the weighted-average remaining lease term for operating leases was 10.5 years and the weighted-average discount rate used in the measurement of operating lease liabilities was 3.1%.
Lease liabilities and right-of-use assets are reflected inaccrued interest payable and other liabilities andaccrued interest receivable and other assets, respectively.
The following table presents lease costs for the periods shown:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Amortization of right-of-use assets, finance leases | $— | $1 | $1 | $7 |
| Operating lease cost | 452 | 446 | 902 | 896 |
| Short-term lease cost | — | 2 | — | 8 |
| Variable lease cost | — | 10 | — | 19 |
| Sublease income | (97) | (87) | (194) | (174) |
| Total lease cost | $355 | $372 | $709 | $756 |
For operating leases with initial or remaining terms of one year or more as of June 30, 2024, the following table presents future minimum payments for the twelve month periods ended June 30:
| (Dollars in thousands) | Operating Leases |
|---|---|
| 2025 | $1,734 |
| 2026 | 1,633 |
| 2027 | 1,608 |
| 2028 | 1,659 |
| 2029 | 1,436 |
| 2030 and thereafter | 7,683 |
| Total future minimum lease payments | $15,753 |
| Less: Amounts representing interest | (2,512) |
| Present value of net future minimum lease payments | $13,241 |
Future minimum payments on finance leases were not material as of June 30, 2024.
Note 5 – Equity Method Investments
In accordance with Rules 3-09 and 4-08(g) of Regulation S-X, we must assess whether our equity method investments are significant. In evaluating the significance of these investments, we performed the income, investment and asset tests described in S-X 1-02(w) for each equity method investment. Rule 4-08(g) of Regulation S-X requires summarized financial information for all equity method investees in a quarterly report if any of the equity method investees, individually or in the aggregate, result in any of the tests exceeding 10%.
Under the income test, our proportionate share of the revenue from equity method investments in the aggregate exceeded the applicable threshold under Rule 4-08(g) of 10%, accordingly, we are required to provide summarized income statement information for all investees for all periods presented. There were no equity method investments which met any of the applicable thresholds for reporting separate financial statements in accordance with Rule 3-09.
Our equity method investments are initially recorded at cost, including transaction costs to obtain the equity method investment, and are subsequently adjusted for changes due to our share of the entities' earnings.
ICM
The following table presents summarized income statement information for ICM for the periods shown:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Total revenues | $12,864 | $12,239 | $22,721 | $21,645 |
| Net income (loss) | 1,117 | (1,089) | 695 | (4,171) |
| Gain on loans sold | $7,748 | $7,240 | $13,571 | $12,688 |
| Gain (loss) on loans held-for-sale | 373 | (777) | 395 | 579 |
| Volume of loans sold | 393,641 | 409,222 | 618,624 | 712,004 |
Our ownership percentage of 40% of ICM allows us to have significant influence over the operations and decision making at ICM. Accordingly, the investment, which had acarrying value of$23.4 million at June 30, 2024, is accounted for as an equity method investment. Our share of ICM's net income totaled$0.4 million and $0.2 million for the three and six months ended June 30, 2024, respectively, while our share of ICM's net loss totaled$0.4 million and$1.7 million for the three and six months ended June 30, 2023, respectively. As of June 30, 2024 and December 31, 2023, the mortgage pipeline was $537.8 million and $439.0 million, respectively.
Warp Speed
The following table presents summarized income statement information for our equity method investment in Warp Speed for the periods shown:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Total revenues | $30,656 | $39,816 | $68,153 | $75,333 |
| Net income (loss) | (1,903) | 6,243 | $(4,351) | 8,925 |
| Gain on loans sold | $10,331 | $10,858 | $21,539 | $18,677 |
| Gain (loss) on loans held-for-sale | (505) | 7,508 | 82 | 17,215 |
| Volume of loans sold | 314,165 | 307,999 | 618,624 | 598,206 |
In October 2022, we acquired a 37.5% interest in Warp Speed and accounted for our ownership as an equity method investment, initially recorded at cost including costs incurred to obtain the equity method investment. It was determined that our ownership percentage of Warp Speed provides that we have significant influence over its operations and decision making. Accordingly, the investment, which had a carrying value of$50.9 million at June 30, 2024, is accounted for as an equity method investment. At the time of acquisition, we made a policy election to record our proportionate share of net income of the investee on a three month lag. Our share of Warp Speed's net income and loss totaled$0.1 million and$0.8 million for the three and six months ended June 30, 2024, respectively, while our share of net income totaled$2.3 million and $3.3 million for thethree and six months ended June 30, 2023, respectively. As of June 30, 2024 and December 31, 2023, the mortgage pipeline was $390.1 million and $267.8 million, respectively.
Ayers Socure II
Our ownership percentage of Ayers Socure II is 10% and it was determined that we have significant influence over the company. Accordingly, the investment is accounted for as an equity method investment. Our share of net income from Ayers Socure II for thethree and six months ended June 30, 2024 was not significant. The equity method investment in Ayers Socure II is not considered a significant investment based on the criteria of Rules 3-09 and 4-08(g) of Regulation S-X.
Ayers Socure II's sole business is ownership of equity securities in Socure Inc. (“Socure”). In addition to our equity method investment in Ayers Socure II, we also have direct equity security ownership interest in Socure. With the combination of our investments in both Ayers Socure II and Socure directly, we own less than 1% of Socure in the aggregate.
Note 6 – Deposits
The following table presents the components of deposits as of the periods shown:
| (Dollars in thousands) | June 30, 2024 | December 31, 2023 |
|---|---|---|
| Demand deposits of individuals, partnerships and corporations | ||
| Noninterest-bearing demand | $983,809 | $1,197,272 |
| NOW | 478,555 | 538,444 |
| Savings and money markets | 642,699 | 571,299 |
| Time deposits, including CDs and IRAs | 777,789 | 594,461 |
| Total deposits | $2,882,852 | $2,901,476 |
| Time deposits that meet or exceed the FDIC insurance limit | $2,943 | $3,150 |
The following table presents the maturities of time deposits for the twelve month periods ended June 30:
| (Dollars in thousands) | |
|---|---|
| 2025 | $418,759 |
| 2026 | 95,699 |
| 2027 | 130,850 |
| 2028 | 51,420 |
| 2029 | 80,938 |
| Thereafter | 122 |
| Total | $777,789 |
As of June 30, 2024 and December 31, 2023, overdrawn deposit accounts totaling $3.2 million and $3.8 million were reclassified as loan balances.
Note 7 – Borrowed Funds
The Bank is a member of the Federal Home Loan Bank (“FHLB”) of Pittsburgh, Pennsylvania. As of June 30, 2024, the Bank's maximum borrowing capacity with the FHLB was $692.9 million and the remaining borrowing capacity was $665.8 million, with the difference being deposit letters of credit of $25.9 million and credit enhancement recourse obligations related to the master commitments through the FHLB's Mortgage Partnership Finance program of $1.2 million.
Short-term borrowings
As of June 30, 2024 and December 31, 2023, the Bank hadno short-term borrowings with the FHLB or Federal Reserve Bank andno federal funds purchased outstanding.
The following table presents information related to short-term borrowings as of and for the periods indicated:
| (Dollars in thousands) | Six Months Ended June 30, 2024 | Year Ended December 31, 2023 |
|---|---|---|
| Balance at end of period | $— | $— |
| Average balance during the period | 22 | 17,542 |
| Maximum month-end balance | — | — |
| Weighted-average rate during the period | 5.98% | 5.07% |
| Weighted-average rate at end of period | —% | —% |
Long-term borrowings
As of June 30, 2024 and December 31, 2023, the Bank hadno long-term borrowings with the FHLB or the Federal Reserve Bank.
Repurchase agreements
Along with traditional deposits, the Bank has access to securities sold under agreements to repurchase (“repurchase agreements”) with clients representing funds deposited by clients, on an overnight basis, that are collateralized by investment securities owned by us. All repurchase agreements are subject to terms and conditions of repurchase/security agreements between us and the client and are accounted for as secured borrowings. Our repurchase agreements reflected in liabilities consist of client accounts and securities which are pledged on an individual security basis.
We monitor the fair value of the underlying securities on a monthly basis. Repurchase agreements are reflected in the amount of cash received in connection with the transaction. The primary risk with our repurchase agreements is the market risk associated with the investments securing the transactions, as we may be required to provide additional collateral based on fair value changes of the underlying investments. Securities pledged as collateral under repurchase agreements are maintained with our safekeeping agents.
As of June 30, 2024 and December 31, 2023, all of our repurchase agreements were overnight agreements. These borrowings were collateralized with investment securities with a carrying value of $2.4 million and $4.9 million at June 30, 2024 and December 31, 2023, respectively, and were comprised of United States government agency securities and United States sponsored mortgage-backed securities. Declines in the value of the collateral would require us to increase the amounts of securities pledged.
The following table presents information related to repurchase agreements as of and for the periods shown:
| (Dollars in thousands) | Six Months Ended June 30, 2024 | Year Ended December 31, 2023 |
|---|---|---|
| Balance at end of period | $2,366 | $4,821 |
| Average balance during the period | 3,205 | 5,662 |
| Maximum month-end balance | 4,242 | 10,041 |
| Weighted-average rate during the period | 0.31% | 0.02% |
| Weighted-average rate at end of period | 1.22% | 0.01% |
Subordinated debt
The following table presents information related to subordinated debt as of and for the periods shown:
| (Dollars in thousands) | Six Months Ended June 30, 2024 | Year Ended December 31, 2023 |
|---|---|---|
| Balance at end of period | $73,663 | $73,540 |
| Average balance during the period | 73,600 | 73,415 |
| Maximum month-end balance | 73,663 | 73,540 |
| Weighted-average rate during the period | 4.07% | 4.38% |
| Weighted-average rate at end of period | 4.01% | 4.02% |
In September 2021, we completed the private placement of $30.0 million fixed-to-floating rate subordinated notes to certain qualified institutional investors. These notes are unsecured and have a 10-year term, maturing October 1, 2031, and will bear interest at a fixed rate of 3.25%, payable semi-annually in arrears, for the first five years of the term. Thereafter, the interest rate will reset quarterly to an interest rate per annum equal to a benchmark rate, which is Three-Month Term SOFR, plus 254 basis points, payable quarterly in arrears. These notes have been structured to qualify as Tier 2 capital for regulatory capital purposes.
In November 2020, we completed the private placement of $40.0 million fixed-to-floating rate subordinated notes to certain qualified institutional investors. These notes are unsecured and have aten-year term, maturing December 1, 2030, and will bear interest at a fixed rate of 4.25%, payable semi-annually in arrears, for the first five years of the term. Thereafter, the interest rate will reset quarterly to an interest rate per annum equal to a benchmark rate, which is Three-Month Term SOFR, plus 401 basis points, payable quarterly in arrears. These notes have been structured to qualify as Tier 2 capital for regulatory capital purposes.
In March 2007, we completed the private placement of $4.0 million Floating Rate, Trust Preferred Securities through our MVB Financial Statutory Trust I subsidiary (the “Trust”). We established the Trust for the sole purpose of issuing the Trust Preferred Securities pursuant to an Amended and Restated Declaration of Trust. The Trust Preferred Securities and the Debentures mature in 2037 and have been redeemable by us since 2012. Interest payments are due in March, June, September and December and are adjusted at the interest due dates at a rate of 0.26% plus Three-Month Term SOFR. The obligations we provide with respect to the issuance of the trust preferred securities constitute a full and unconditional guarantee by us of the Trust’s obligations with respect to the trust preferred securities to the extent set forth in the related guarantees. The securities issued by the Trust are includable for regulatory purposes as a component of our Tier 1 capital.
Senior term loan
The following table presents information related to senior term loan as of and for the periods shown:
| (Dollars in thousands) | Six Months Ended June 30, 2024 | Year Ended December 31, 2023 |
|---|---|---|
| Balance at end of period | $— | $6,786 |
| Average balance during the period | 4,736 | 9,007 |
| Maximum month-end balance | 6,794 | 9,768 |
| Weighted-average rate during the period | 11.21% | 8.50% |
| Weighted-average rate at end of period | —% | 8.76% |
In October 2022, we entered into a credit agreement with Raymond James Bank (“Raymond James”). Pursuant to the credit agreement, Raymond James has extended to us a senior term loan in the aggregate principal amount of up to $10.0 million. In connection with the closing of the Warp Speed transaction, we borrowed $10.0 million and paid Raymond James an upfront fee of 1% of the loan amount. The loan bore interest per annum at a rate equal to 2.75%, plus term SOFR, which reset monthly. Accrued interest was payable on the last business day of each month, beginning with October 31, 2022, with the then outstanding principal balance of the loan payable on the last business day of each quarter in the amount of $125,000 during the first year and $250,000 thereafter. In May 2024, the senior term loan was repaid.
Note 8 – Pension and Supplemental Executive Retirement Plans
We participate in a trusteed pension plan known as the Allegheny Group Retirement Plan. Benefits are based on years of service and the employee’s compensation. Accruals under the plan were frozen as of May 31, 2014. Freezing the plan resulted in a remeasurement of the pension obligations and plan assets as of the freeze date. The pension obligation was remeasured using the discount rate based on the Citigroup Above Median Pension Discount Curve in effect on May 31, 2014 of 4.5%.
The following table presents information pertaining to the activity in our defined benefit pension plan, using the latest available actuarial valuations with a measurement date of June 30, 2024 and 2023 for the periods shown:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Interest cost | $113 | $113 | 226 | 226 |
| Expected return on plan assets | (157) | (164) | (314) | (328) |
| Amortization of net actuarial loss | 43 | 29 | 86 | 58 |
| Net periodic benefit (income) cost | $(1) | $(22) | $(2) | $(44) |
| Contributions paid | $— | $— | $— | $— |
There wasno service cost or amortization of prior service cost for the three and six months ended June 30, 2024 and 2023.
In June 2017, we approved a Supplemental Executive Retirement Plan (the “SERP”), pursuant to which the Chief Executive Officer of Potomac Mortgage Group (“PMG”) is entitled to receive certain supplemental nonqualified retirement benefits. The SERP took effect on December 31, 2017. As the executive completed three years of continuous employment with PMG prior to retirement date (which shall be no earlier than the date he attains age 55) he will, upon retirement, be entitled to receive $1.8 million payable in 180 equal consecutive monthly installments. The liability is calculated by discounting the anticipated future cash flows at 4.0%. The liability accrued for this obligation was $1.5 million as of June 30, 2024 and $1.4 million December 31, 2023, respectively. Service cost was not material for any periods covered by this report. In February 2024, the SERP was terminated. Within the agreement, there is aone year provision for payment delay. As such, the $1.8 million obligation is scheduled to be paid in February 2025.
Note 9 – Fair Value of Financial Instruments
The following table presents the carrying values and estimated fair values of our financial instruments as of the periods shown:
| (Dollars in thousands) | Carrying Value | Estimated Fair Value | Quoted Prices in Active Markets for Identical Assets (Level I) | Significant Other Observable Inputs (Level II) | Significant Unobservable Inputs (Level III) |
|---|---|---|---|---|---|
| Financial Assets: | |||||
| Cash and cash equivalents | $455,517 | $455,517 | $455,517 | $— | $— |
| Securities available-for-sale | 361,254 | 361,254 | — | 335,825 | 25,429 |
| Equity securities | 41,261 | 41,261 | 3,775 | — | 37,486 |
| Loans receivable, net | 2,184,709 | 2,328,900 | — | — | 2,328,900 |
| Servicing rights | 1,570 | 1,602 | — | — | 1,602 |
| Interest rate swaps | 7,428 | 7,428 | — | 7,428 | — |
| Fair value hedge | 405 | 405 | — | 405 | — |
| Accrued interest receivable | 15,815 | 15,815 | — | 3,111 | 12,704 |
| FHLB Stock | 2,152 | 2,152 | — | 2,152 | — |
| Embedded derivative | 648 | 648 | — | — | 648 |
| Financial Liabilities: | |||||
| Deposits | $2,882,852 | $2,883,717 | $— | $2,883,717 | $— |
| Repurchase agreements | 2,366 | 2,366 | — | 2,366 | — |
| Interest rate swaps | 7,428 | 7,428 | — | 7,428 | — |
| Accrued interest payable | 2,594 | 2,594 | — | 2,594 | — |
| Senior term loan | — | — | — | — | — |
| Subordinated debt | 73,663 | 60,382 | — | 60,382 | — |
| Financial assets: | |||||
| Cash and cash equivalents | $398,229 | $398,229 | $398,229 | $— | $— |
| Securities available-for-sale | 345,275 | 345,275 | — | 319,530 | 25,745 |
| Equity securities | 41,086 | 41,086 | 3,590 | — | 37,496 |
| Loans held-for-sale | 629 | 629 | — | 629 | — |
| Loans receivable, net | 2,295,470 | 2,230,279 | — | — | 2,230,279 |
| Servicing rights | 1,768 | 1,799 | — | — | 1,799 |
| Interest rate swaps | 6,249 | 6,249 | — | 6,249 | — |
| Accrued interest receivable | 15,267 | 15,267 | — | 2,836 | 12,431 |
| FHLB Stock | 2,094 | 2,094 | — | 2,094 | — |
| Embedded derivative | 648 | 648 | — | — | 648 |
| Financial liabilities: | |||||
| Deposits | $2,901,476 | $2,587,246 | $— | $2,587,246 | $— |
| Repurchase agreements | 4,821 | 4,821 | — | 4,821 | — |
| Interest rate swaps | 6,249 | 6,249 | — | 6,249 | — |
| Fair value hedge | 6,111 | 6,111 | — | 6,111 | — |
| Accrued interest payable | 2,385 | 2,385 | — | 2,385 | — |
| FHLB and other borrowings | — | — | — | — | — |
| Senior term loan | 6,786 | 6,786 | — | 6,786 | — |
| Subordinated debt | 73,540 | 57,234 | — | 57,234 | — |
Note 10 – Fair Value Measurements
Fair value estimates are made at a specific point in time, based on relevant market information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time of our entire holdings of a particular financial instrument. Because no market exists for a significant portion of our financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment, and therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates. Fair value estimates are based on existing on-and-off balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments.
The methods of determining the fair value of assets and liabilities presented in this footnote are consistent with our methodologies disclosed in Note 1 - Summary of Significant Accounting Policiesto the consolidated financial statements included in Item 8, Financial Statements and Supplementary Data, of the 2023 Form 10-K.
Assets Measured on a Recurring Basis
As required by accounting standards, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The following measurements are made on a recurring basis.
Available-for-sale investment securities– Available-for-sale investment securities are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level I securities include those traded on an active exchange, such as the New York Stock Exchange and money market funds. Level II securities include mortgage-backed securities issued by government sponsored entities and private label entities, municipal bonds, United States Treasury securities that are traded by dealers or brokers in inactive over-the-counter markets and corporate debt securities. There have been no changes in valuation techniques for the three and six months ended June 30, 2024. Valuation techniques are consistent with techniques used in prior periods. Certain local municipal securities related to tax increment financing (“TIF”) are independently valued and classified as Level III instruments. We classified investments in government securities as Level II instruments and valued them using the market approach.
Equity securities– Certain equity securities are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security's credit rating, prepayment assumptions and other factors such as credit loss assumptions. The valuation methodologies utilized may include significant unobservable inputs. There have been no changes in valuation techniques for the three and six months ended June 30, 2024. Valuation techniques are consistent with techniques used in prior periods.
Loans held-for-sale - The fair value of loans held-for-sale is determined, when possible, using quoted secondary market prices or investor commitments. If no such quoted price exists, the fair value of a loan is determined using quoted prices for a similar asset or assets, adjusted for the specific attributes of that loan, which would be used by other market participants. If the fair value at the reporting date exceeds the amortized cost of a loan, the loan is reported at amortized cost.
Interest rate swaps– Interest rate swaps are recorded at fair value based on third-party vendors who compile prices from various sources and may determine the fair value of identical or similar instruments by using pricing models that consider observable market data.
Fair value hedges –Treated like an interest rate swap, fair value hedges are recorded at fair value based on third-party vendors who compile prices from various sources and may determine fair value of identical or similar instruments by using pricing models that consider observable market data.
Embedded derivatives — Accounted for and recorded separately from the underlying contract as a derivative at fair value on a recurring basis. Fair values are determined using the Monte Carlo model valuation technique. The valuation methodology utilized includes significant unobservable inputs.
The following tables present assets and liabilities reported on the consolidated statements of financial condition at their fair value on a recurring basis as of the periods shown by level within the fair value hierarchy:
| (Dollars in thousands) | Level I | Level II | Level III | Total |
|---|---|---|---|---|
| Assets: | ||||
| United States government agency securities | $— | $41,034 | $— | $41,034 |
| United States sponsored mortgage-backed securities | — | 97,907 | — | 97,907 |
| United States treasury securities | — | 101,327 | — | 101,327 |
| Municipal securities | — | 85,849 | 17,929 | 103,778 |
| Corporate debt securities | — | 8,951 | — | 8,951 |
| Other securities | — | 757 | — | 757 |
| Equity securities | 3,775 | — | — | 3,775 |
| Interest rate swaps | — | 7,428 | — | 7,428 |
| Fair value hedge | — | 405 | — | 405 |
| Embedded derivative | — | — | 648 | 648 |
| Liabilities: | ||||
| Interest rate swaps | — | 7,428 | — | 7,428 |
| (Dollars in thousands) | Level I | Level II | Level III | Total |
|---|---|---|---|---|
| Assets: | ||||
| United States government agency securities | $— | $38,408 | $— | $38,408 |
| United States sponsored mortgage-backed securities | — | 82,382 | — | 82,382 |
| United States treasury securities | — | 100,356 | — | 100,356 |
| Municipal securities | — | 88,662 | 18,245 | 106,907 |
| Corporate debt securities | — | 8,942 | — | 8,942 |
| Other securities | — | 780 | — | 780 |
| Equity securities | 3,590 | — | — | 3,590 |
| Loans held-for-sale | — | 629 | — | 629 |
| Interest rate swaps | — | 6,249 | — | 6,249 |
| Embedded derivative | — | — | 648 | 648 |
| Liabilities: | ||||
| Interest rate swaps | — | 6,249 | — | 6,249 |
| Fair value hedge | — | 6,111 | — | 6,111 |
The following table represents recurring Level III assets as of the periods shown:
| (Dollars in thousands) | Municipal Securities | Embedded Derivatives | Total |
|---|---|---|---|
| Balance at March 31, 2024 | $17,363 | $648 | $18,011 |
| Realized and unrealized income included in earnings | 4 | — | 4 |
| Maturities/calls | (155) | — | (155) |
| Unrealized loss included in other comprehensive income (loss) | 717 | — | 717 |
| Balance at June 30, 2024 | $17,929 | $648 | $18,577 |
| Balance at December 31, 2023 | $18,245 | $648 | $18,893 |
| Realized and unrealized income (loss) included in earnings | 5 | — | 5 |
| Maturities/calls | (225) | — | (225) |
| Unrealized loss included in other comprehensive income (loss) | (96) | — | (96) |
| Balance at June 30, 2024 | $17,929 | $648 | $18,577 |
| Balance at March 31, 2023 | $36,458 | $648 | $37,106 |
| Realized and unrealized gain included in earnings | 1 | — | 1 |
| Maturities/calls | (700) | — | (700) |
| Unrealized loss included in other comprehensive income (loss) | (1,341) | — | (1,341) |
| Balance at June 30, 2023 | $34,418 | $648 | $35,066 |
| Balance at December 31, 2022 | $35,343 | $787 | $36,130 |
| Realized loss included in earnings | 1 | (139) | (138) |
| Maturities/calls | (767) | — | (767) |
| Unrealized gain included in other comprehensive income (loss) | (159) | — | (159) |
| Balance at June 30, 2023 | $34,418 | $648 | $35,066 |
Assets Measured on a Nonrecurring Basis
We may be required, from time to time, to measure certain financial assets, financial liabilities, non-financial assets and non-financial liabilities at fair value on a nonrecurring basis in accordance with U.S. GAAP. These include assets that are measured at the lower of cost or market value that were recognized at fair value below cost at the end of the period. Certain non-financial assets measured at fair value on a non-recurring basis include foreclosed assets (upon initial recognition or subsequent impairment), non-financial assets and non-financial liabilities measured at fair value in the second step of a goodwill impairment test, and intangible assets and other non-financial long-lived assets measured at fair value for impairment assessment. Non-financial assets measured at fair value on a nonrecurring basis during 2024 and 2023 include certain foreclosed assets which, upon initial recognition, were remeasured and reported at fair value through a charge-off to the allowance for possible credit losses and certain foreclosed assets which, subsequent to their initial recognition, were remeasured at fair value through a write-down included in other noninterest expense.
Collateral-dependent loans- Certain loans receivable are evaluated individually for credit loss when the borrower is experiencing financial difficulties and repayment is expected to be provided substantially through the operation or sale of collateral. Estimated credit losses are based on the fair value of the collateral, adjusted for costs to sell. Collateral values are estimated using Level II inputs based on observable market data or Level III inputs based on customized discounting criteria. For a majority of collateral-dependent real estate related loans, we obtain a current external appraisal. Other valuation techniques are used as well, including internal valuations, comparable property analysis and contractual sales information.
Loans held-for-sale - The fair value of loans held-for-sale is determined, when possible, using quoted secondary-market prices or investor commitments. If no such quoted price exists, the fair value of a loan is determined using quoted prices for a similar asset or assets, adjusted for the specific attributes of that loan, which would be used by other market participants. If the fair value at the reporting date exceeds the amortized cost of a loan, the loan is reported at amortized cost.
Other real estate owned– Other real estate owned, which is obtained through the Bank’s foreclosure process, is valued utilizing the appraised collateral value. Collateral values are estimated using Level II inputs based on observable market data or Level III inputs based on customized discounting criteria. At the time the foreclosure is completed, we obtain a current external appraisal.
Other debt securities –Certain debt securities are recorded at fair value on a nonrecurring basis. These other debt securities are securities without a readily determinable fair value and are measured at cost minus impairment, if any, plus or minus any changes resulting from observable price changes in orderly transactions, as defined, for identical or similar investments of the same issuer.
Equity securities–Certain equity securities are recorded at fair value on a nonrecurring basis. Equity securities without a readily determinable fair value are measured at cost minus impairment, if any, plus or minus any changes resulting from observable price changes in orderly transactions, as defined, for identical or similar investments of the same issuer.
The following table presents the fair value of these assets as of the periods shown:
| (Dollars in thousands) | Level I | Level II | Level III | Total |
|---|---|---|---|---|
| Collateral-dependent loans | $— | $— | $18,425 | $18,425 |
| Other real estate owned | — | — | 825 | 825 |
| Other debt securities | — | — | 7,500 | 7,500 |
| Equity securities | — | — | 37,486 | 37,486 |
| (Dollars in thousands) | Level I | Level II | Level III | Total |
|---|---|---|---|---|
| Collateral-dependent loans | $— | $— | $2,891 | $2,891 |
| Other real estate owned | — | — | 825 | 825 |
| Other debt securities | — | — | 7,500 | 7,500 |
| Equity securities | — | — | 37,496 | 37,496 |
The following tables present quantitative information about the Level III significant unobservable inputs for assets and liabilities measured at fair value as of the periods shown:
| Quantitative Information about Level III Fair Value Measurements | ||||
|---|---|---|---|---|
| (Dollars in thousands) | Fair Value | Valuation Technique | Unobservable Input | Range |
| Nonrecurring measurements: | ||||
| Collateral-dependent loans | $18,425 | Appraisal of collateral 1 | Appraisal adjustments 2 | 0% - 20% |
| Liquidation expense 2 | 6% | |||
| Other real estate owned | $825 | Appraisal of collateral 1 | Appraisal adjustments 2 | 0% - 20% |
| Liquidation expense 2 | 6% | |||
| Other debt securities | $7,500 | Net asset value | Cost, less impairment | 0% |
| Equity securities | $37,486 | Net asset value | Cost, less impairment | 0% |
| Recurring measurements: | ||||
| Municipal securities 5 | $17,929 | Appraisal of bond 3 | Bond appraisal adjustment 4 | 5% - 15% |
| Embedded derivatives | $648 | Monte Carlo pricing model | Deferred payment | $0 - $49.1 million |
| Volatility | 59% | |||
| Term · 4.75 years | ||||
| Risk free rate | 3.59% | |||
| Nonrecurring measurements: | ||||
| Collateral-dependent loans | $2,891 | Appraisal of collateral 1 | Appraisal adjustments 2 | 0% - 20% |
| Liquidation expense 2 | 6% | |||
| Other real estate owned | $825 | Appraisal of collateral 1 | Appraisal adjustments 2 | 0% - 20% |
| Liquidation expense 2 | 6% | |||
| Other debt securities | $7,500 | Net asset value | Cost, less impairment | 0% |
| Equity securities | $37,496 | Net asset value | Cost, less impairment | 0% |
| Recurring measurements: | ||||
| Municipal securities 5 | $18,245 | Appraisal of bond 3 | Bond appraisal adjustment 4 | 5% - 15% |
| Embedded derivatives | $648 | Monte Carlo pricing model | Deferred payment | $0 - $49.1 million |
| Volatility | 59% | |||
| Term · 4.75 years | ||||
| Risk free rate | 3.59% | |||
1 Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level III inputs that are not identifiable.
2 Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
3 Fair value is determined through independent analysis of liquidity, rating, yield and duration.
4 Appraisals may be adjusted for qualitative factors, such as local economic conditions, liquidity, marketability and legal structure.
5 Municipal securities classified as Level III instruments are comprised of TIF bonds related to certain local municipal securities.
Note 11 – Derivatives
We use certain derivative instruments to meet the needs of customers, as well as to manage the interest rate risk associated with certain transactions. All derivative financial instruments are recognized as either assets or liabilities and measured at fair value.
Fair Value Hedges of Interest Rate Risk
We are exposed to changes in the fair value of fixed rate mortgages included in a closed portfolio due to changes in benchmark interest rates.
In 2023, we entered into five fixed portfolio layer method fair value swaps, designated as hedging instruments, to manage exposure to changes in fair value on fixed rate mortgages and certain fixed rate available for sale securities attributable to the designated interest rate. Four of the interest rate swaps are designated to hedge a closed portfolio of fixed rate mortgages, andone of the interest rate swaps is designated to hedge a closed portfolio of fixed rate municipal bonds. The interest rate swaps involve the payment of fixed-rate amounts to a counterparty in exchange for us receiving variable-rate payments over the life of the agreements, without the exchange of the underlying notional amount.
We designated the fair value swaps under the portfolio layer method (“PLM”). The total notional amount of thefive swaps was $432.8 million as of June 30, 2024, one of which is amortizing and included a $17.2 million amortization adjustment to the notional amount at June 30, 2024. Under this method, the hedged items are designated as a hedged layer of closed portfolios of financial loans and municipal bonds that are anticipated to remain outstanding for the designated hedged periods. Adjustments are made to record the swaps at fair value on the consolidated balance sheets, with changes in fair value recognized in interest income. The carrying values of the fair value swaps on the consolidated balance sheets are also 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 assets and the cumulative fair value hedging adjustments included in the carrying value of the hedged assets as of June 30, 2024 and December 31, 2023:
| June 30, 2024 · December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Balance Sheet Location | Amortized Cost Basis | Hedged Asset | Basis Adjustment | Amortized Cost Basis | Hedged Asset | Basis Adjustment |
| Fixed rate mortgages | Loans receivable | $469,177 | $382,801 | $(1,284) | $491,018 | $390,297 | $4,055 |
| Fixed rate bonds | Investment securities available-for-sale | $58,120 | $50,000 | $420 | $59,270 | $50,000 | $1,570 |
| Total hedged assets | $527,297 | $432,801 | $(864) | $550,288 | $440,297 | $5,625 | |
Derivatives Not Designated as Hedging Instruments
Matched Interest Rate Swaps. We enter into interest rate swap contracts to help commercial loan borrowers manage their interest rate risk. The interest rate swap contracts with commercial loan borrowers allow them to convert floating-rate loan payments to fixed rate loan payments. When we enter into an interest rate swap contract with a commercial loan borrower, we simultaneously enter into a "mirror" swap contract with a third-party. The third-party exchanges the borrower's fixed-rate loan payments for floating-rate loan payments. These derivatives are not designated as hedges and changes in fair value are recognized in earnings. Because these derivatives have mirror-image contractual terms, the changes in fair value substantially offset each other through earnings. Fees earned in connection with the execution of derivatives related to this program are recognized in earnings through loan-related derivative income.
The following tables summarize outstanding financial derivative instruments as of June 30, 2024 and December 31, 2023:
| (Dollars in thousands) | Balance Sheet Location | Notional Amount | Fair Value of Asset (Liability) | Gain (Loss) |
|---|---|---|---|---|
| Fair value hedge of interest rate risk: | ||||
| Pay fixed rate swaps with counterparty | Accrued interest receivable and other assets | $432,801 | $405 | $6,516 |
| Not designated hedges of interest rate risk: | ||||
| Matched interest rate swaps with borrowers | Accrued interest receivable and other assets | 140,222 | 7,428 | 7,428 |
| Matched interest rate swaps with counterparty | Accrued interest payable and other liabilities | 140,222 | (7,428) | (7,428) |
| Total derivatives | $713,245 | $405 | $6,516 | |
| (Dollars in thousands) | Balance Sheet Location | Notional Amount | Fair Value of Asset (Liability) | Gain (Loss) |
|---|---|---|---|---|
| Fair value hedge of interest rate risk: | ||||
| Pay fixed rate swaps with counterparty | Accrued interest receivable and other assets | $440,297 | $(6,111) | $(6,111) |
| Not designated hedges of interest rate risk: | ||||
| Matched interest rate swaps with borrowers | Accrued interest receivable and other assets | 126,494 | 6,249 | 6,249 |
| Matched interest rate swaps with counterparty | Accrued interest payable and other liabilities | 126,494 | (6,249) | (6,249) |
| Total derivatives | $693,285 | $(6,111) | $(6,111) | |
Embedded Derivative
In December 2022, we entered into an agreement to sell a portion of our shares of Interchecks Technologies, Inc., a former equity method investment that was subsequently reclassified to equity securities due to the decrease in the remaining ownership percentage. Based on the terms of the sale, we recognized the cash received at closing, as well as a receivable for the remaining installment payment, which is based on a future economic event and is accounted for and separately recorded as a derivative. The derivative instrument is included in accrued interest receivable and other assets on the consolidated balance sheet, while the gains and losses are included innoninterest income on the consolidated statement of income. The fair value of the embedded derivative was $0.6 million at June 30, 2024 and December 31, 2023, withno gain or loss for the six months ended June 30, 2024 and a loss of $0.1 million for the six months ended June 30, 2023.
Note 12 – Earnings per Share
We determine basic earnings per share (“EPS”) by dividing net income available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted EPS is determined by dividing net income available to common shareholders by the weighted-average number of shares outstanding, increased by both the number of shares that would be issued assuming the exercise of instruments under our incentive stock plan.
The following table presents our calculation of EPS for the periods shown:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (Dollars in thousands except shares and per share data) | 2024 | 2023 | 2024 | 2023 |
| Numerator for earnings per share: | ||||
| Net income from continuing operations | $4,149 | $7,998 | $8,651 | $10,436 |
| Net (income) loss attributable to noncontrolling interest | (60) | 114 | (80) | 236 |
| Net income available to common shareholders from continuing operations | 4,089 | 8,112 | 8,571 | 10,672 |
| Net income from discontinued operations available to common shareholders | — | — | — | 8,782 |
| Net income available to common shareholders | $4,089 | $8,112 | $8,571 | $19,454 |
| Denominator: | ||||
| Weighted-average shares outstanding - basic | 12,883,426 | 12,689,669 | 12,847,191 | 12,656,698 |
| Effect of dilutive instruments | 162,234 | 225,625 | 211,600 | 303,027 |
| Weighted-average shares outstanding - diluted | 13,045,660 | 12,915,294 | 13,058,791 | 12,959,725 |
| Earnings per share from continuing operations - basic | $0.32 | $0.64 | $0.67 | $0.84 |
| Earnings per share from discontinued operations - basic | $— | $— | $— | $0.69 |
| Earnings per common share - basic | $0.32 | $0.64 | $0.67 | $1.54 |
| Earnings per share from continuing operations - diluted | $0.31 | $0.63 | $0.66 | $0.82 |
| Earnings per share from discontinued operations - diluted | $— | $— | $— | $0.68 |
| Earnings per share common share - diluted | $0.31 | $0.63 | $0.66 | $1.50 |
| Instruments not included in the computation of diluted EPS because the effect would be antidilutive | 606,925 | 641,534 | 316,368 | 274,409 |
Note 13 – Comprehensive Income
The following tables present the reclassified components of accumulated other comprehensive income (“AOCI”) as of and for the periods shown:
| Three Months Ended June 30, · Six Months Ended June 30, | |||||
|---|---|---|---|---|---|
| (Dollars in thousands) · 2024 · 2023 · 2024 · 2023 | |||||
| Details about AOCI components | Amount reclassified from AOCI | Amount reclassified from AOCI | Amount reclassified from AOCI | Amount reclassified from AOCI | Affected income statement line item |
| Available-for-sale securities | |||||
| Realized gain (loss) recognized in income | $— | $— | $658 | $(1,536) | Gain (loss) on sale of available-for-sale securities |
| Income tax effect | — | — | (158) | 369 | Income taxes |
| Realized gain (loss) recognized in income, net of tax | — | — | 500 | (1,167) | |
| Defined benefit pension plan items | |||||
| Amortization of net actuarial loss | (43) | $(29) | $(86) | $(58) | Salaries and employee benefits |
| Income tax effect | 10 | 7 | 20 | 14 | Income taxes |
| Defined benefit pension plan items, net of tax | (33) | (22) | (66) | (44) | |
| Investment hedge | |||||
| Carrying value adjustment | — | (45) | — | 289 | Interest on investment securities |
| Income tax effect | — | 11 | — | (69) | Income taxes |
| Investment hedge, net of tax | — | (34) | — | 220 | |
| Total reclassifications | $(33) | $(56) | $434 | $(991) | |
| (Dollars in thousands) | Unrealized gains (losses) on available for-sale securities | Defined benefit pension plan items | Investment hedge | Total |
|---|---|---|---|---|
| Balance at March 31, 2024 | $(28,328) | $(2,505) | $34 | $(30,799) |
| Other comprehensive income (loss) before reclassification | 2,152 | 228 | — | 2,380 |
| Amounts reclassified from accumulated other comprehensive income (loss) | — | 33 | — | 33 |
| Net current period other comprehensive income (loss) | 2,152 | 261 | — | 2,413 |
| Balance at June 30, 2024 | $(26,176) | $(2,244) | $34 | $(28,386) |
| Balance at December 31, 2023 | $(25,871) | $(2,994) | $34 | $(28,831) |
| Other comprehensive income (loss) before reclassification | 195 | 684 | — | 879 |
| Amounts reclassified from accumulated other comprehensive income (loss) | (500) | 66 | — | (434) |
| Net current period other comprehensive income (loss) | (305) | 750 | — | 445 |
| Balance at June 30, 2024 | $(26,176) | $(2,244) | $34 | $(28,386) |
| Balance at March 31, 2023 | $(27,810) | $(3,128) | $— | $(30,938) |
| Other comprehensive income (loss) before reclassification | (3,864) | 282 | — | (3,582) |
| Amounts reclassified from accumulated other comprehensive income (loss) | — | 22 | 34 | 56 |
| Net current period other comprehensive income (loss) | (3,864) | 304 | 34 | (3,526) |
| Balance at June 30, 2023 | $(31,674) | $(2,824) | $34 | $(34,464) |
| Balance at December 31, 2022 | $(34,829) | $(3,129) | $254 | $(37,704) |
| Other comprehensive income (loss) before reclassification | 1,988 | 261 | — | 2,249 |
| Amounts reclassified from accumulated other comprehensive income (loss) | 1,167 | 44 | (220) | 991 |
| Net current period other comprehensive income (loss) | 3,155 | 305 | (220) | 3,240 |
| Balance at June 30, 2023 | $(31,674) | $(2,824) | $34 | $(34,464) |
Note 14 – Segment Reporting
We have identified three reportable segments: CoRe Banking; Mortgage Banking; and Financial Holding Company. All other operating segments are summarized in an Other category.
Our CoRe Banking segment, which includes our Fintech division, represents banking products and services offered to customers by the Bank, primarily loans and deposits accounts. Revenue from banking activities consists primarily of interest earned on loans and investment securities and service charges on deposit accounts.
Revenue from our Mortgage Banking segment is primarily comprised of our share of net income or loss from mortgage banking activities of our equity method investments in ICM and Warp Speed.
Revenue from Financial Holding Company activities is mainly comprised of intercompany service income and dividends.
The following tables present information about the reportable segments and reconciliation to the consolidated financial statements for the periods shown:
| Three Months Ended June 30, 2024 | CoRe Banking | Mortgage Banking | Financial Holding Company | Other | Intercompany Eliminations | Consolidated |
|---|---|---|---|---|---|---|
| (Dollars in thousands) | ||||||
| Interest income | $46,038 | $103 | $3 | $— | $(17) | $46,127 |
| Interest expense | 17,635 | — | 922 | 17 | (17) | 18,557 |
| Net interest income (expense) | 28,403 | 103 | (919) | (17) | — | 27,570 |
| Provision for credit losses | 254 | — | — | — | — | 254 |
| Net interest income (expense) after provision for credit losses | 28,149 | 103 | (919) | (17) | — | 27,316 |
| Noninterest income | 4,898 | 485 | 2,769 | 3,128 | (4,138) | 7,142 |
| Noninterest Expenses: | ||||||
| Salaries and employee benefits | 9,359 | — | 4,473 | 2,117 | — | 15,949 |
| Other expenses | 13,257 | — | 2,080 | 1,782 | (4,138) | 12,981 |
| Total noninterest expenses | 22,616 | — | 6,553 | 3,899 | (4,138) | 28,930 |
| Income (loss), before income taxes | 10,431 | 588 | (4,703) | (788) | — | 5,528 |
| Income taxes | 2,438 | 145 | (1,016) | (188) | — | 1,379 |
| Net income (loss), before noncontrolling interest | 7,993 | 443 | (3,687) | (600) | — | 4,149 |
| Net income attributable to noncontrolling interest | — | — | — | (60) | — | (60) |
| Net income (loss) available to common shareholders | $7,993 | $443 | $(3,687) | $(660) | $— | $4,089 |
| Capital expenditures for the three months ended June 30, 2024 | $159 | $— | $97 | $— | $— | $256 |
| Total assets as of June 30, 2024 | $3,230,012 | $84,195 | $343,954 | $16,315 | $(386,472) | $3,288,004 |
| Total assets as of December 31, 2023 | $3,255,369 | $83,909 | $345,314 | $17,728 | $(388,438) | $3,313,882 |
| Goodwill as of June 30, 2024 | $— | $— | $— | $2,838 | $— | $2,838 |
| Goodwill as of December 31, 2023 | $— | $— | $— | $2,838 | $— | $2,838 |
| Three Months Ended June 30, 2023 · CoRe Banking · Mortgage Banking · Financial Holding Company · Other · Intercompany Eliminations · Consolidated | ||||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | ||||||||
| Interest income | $46,929 | $105 | $3 | $6 | $(12) | $47,031 | ||
| Interest expense | 16,439 | — | 999 | 23 | (12) | 17,449 | ||
| Net interest income (expense) | 30,490 | 105 | (996) | (17) | — | 29,582 | ||
| Release of allowance for credit losses | (4,235) | — | — | — | (4,235) | |||
| Net interest income (expense) after release of allowance for credit losses | 34,725 | 105 | (996) | (17) | — | 33,817 | ||
| Noninterest income | 4,113 | 1,872 | 3,116 | 1,051 | (3,733) | 6,419 | ||
| Noninterest Expenses: | ||||||||
| Salaries and employee benefits | 9,053 | 7 | 4,623 | 2,063 | — | 15,746 | ||
| Other expenses | 14,148 | 18 | 2,163 | 1,940 | (3,733) | 14,536 | ||
| Total noninterest expenses | 23,201 | 25 | 6,786 | 4,003 | (3,733) | 30,282 | ||
| Income (loss), before income taxes | 15,637 | 1,952 | (4,666) | (2,969) | — | 9,954 | ||
| Income taxes | 3,237 | 643 | (1,207) | (717) | — | 1,956 | ||
| Net income (loss), before noncontrolling interest | 12,400 | 1,309 | (3,459) | (2,252) | — | 7,998 | ||
| Net loss attributable to noncontrolling interest | — | — | — | 114 | — | 114 | ||
| Net income (loss) available to common shareholders | $12,400 | $1,309 | $(3,459) | $(2,138) | $— | $8,112 | ||
| Capital expenditures for the three months ended June 30, 2023 | $155 | $— | $— | $151 | $— | $306 | ||
| Six Months Ended June 30, 2024 | CoRe Banking | Mortgage Banking | Financial Holding Company | Other | Intercompany Eliminations | Consolidated |
|---|---|---|---|---|---|---|
| (Dollars in thousands) | ||||||
| Interest income | $95,980 | $206 | $5 | $— | $(34) | $96,157 |
| Interest expense | 36,562 | — | 1,881 | 39 | (34) | 38,448 |
| Net interest income (expense) | 59,418 | 206 | (1,876) | (39) | — | 57,709 |
| Provision for credit losses | 2,251 | — | — | — | — | 2,251 |
| Net interest income (expense) after provision for credit losses | 57,167 | 206 | (1,876) | (39) | — | 55,458 |
| Noninterest income | 12,419 | (644) | 5,034 | 6,392 | (8,225) | 14,976 |
| Noninterest Expenses: | ||||||
| Salaries and employee benefits | 19,182 | — | 9,151 | 4,105 | — | 32,438 |
| Other expenses | 27,078 | — | 3,921 | 3,909 | (8,225) | 26,683 |
| Total noninterest expenses | 46,260 | — | 13,072 | 8,014 | (8,225) | 59,121 |
| Income (loss), before income taxes | 23,326 | (438) | (9,914) | (1,661) | — | 11,313 |
| Income taxes | 5,316 | (84) | (2,173) | (397) | — | 2,662 |
| Net income (loss), before noncontrolling interest | 18,010 | (354) | (7,741) | (1,264) | — | 8,651 |
| Net income attributable to noncontrolling interest | — | — | — | (80) | — | (80) |
| Net income (loss) available to common shareholders | $18,010 | $(354) | $(7,741) | $(1,344) | $— | $8,571 |
| Capital expenditures for the six months ended June 30, 2024 | $811 | $— | $108 | $258 | $— | $1,177 |
| Six Months Ended June 30, 2023 | CoRe Banking | Mortgage Banking | Financial Holding Company | Other | Intercompany Eliminations | Consolidated |
|---|---|---|---|---|---|---|
| (Dollars in thousands) | ||||||
| Interest income | $91,591 | $210 | $36 | $— | $(43) | $91,794 |
| Interest expense | 27,480 | — | 1,992 | 54 | (43) | 29,483 |
| Net interest income (expense) | 64,111 | 210 | (1,956) | (54) | — | 62,311 |
| Provision for credit losses | 341 | — | — | — | — | 341 |
| Net interest income (expense) after provision for credit losses | 63,770 | 210 | (1,956) | (54) | — | 61,970 |
| Noninterest income | 7,131 | 686 | 5,526 | 2,835 | (6,692) | 9,486 |
| Noninterest Expenses: | ||||||
| Salaries and employee benefits | 18,104 | 7 | 9,573 | 4,808 | — | 32,492 |
| Other expenses | 25,202 | 52 | 4,080 | 3,465 | (6,692) | 26,107 |
| Total noninterest expenses | 43,306 | 59 | 13,653 | 8,273 | (6,692) | 58,599 |
| Income (loss), before income taxes | 27,595 | 837 | (10,083) | (5,492) | — | 12,857 |
| Income taxes | 5,752 | 139 | (2,149) | (1,321) | — | 2,421 |
| Net income (loss) from continuing operations | 21,843 | 698 | (7,934) | (4,171) | — | 10,436 |
| Income from discontinued operations, before income taxes | — | — | — | 11,831 | — | 11,831 |
| Income taxes - discontinued operations | — | — | — | 3,049 | — | 3,049 |
| Net income from discontinued operations | — | — | — | 8,782 | — | 8,782 |
| Net income (loss) before noncontrolling interest | 21,843 | 698 | (7,934) | 4,611 | — | 19,218 |
| Net loss attributable to noncontrolling interest | — | — | — | 236 | — | 236 |
| Net income (loss) available to common shareholders | $21,843 | $698 | $(7,934) | $4,847 | $— | $19,454 |
| Capital expenditures for the six months ended June 30, 2023 | $492 | $— | $— | $721 | $— | $1,213 |
Note 15 – Acquisition & Divestiture Activity
Flexia Payments, LLC
In May 2023, MVB Technology entered into an Assignment and Assumption Agreement with Flexia, wherein Flexia assigned loans outstanding between Flexia and MVB to MVB Technology. In consideration for the assignment, Flexia granted a license to MVB Technology for the Flexia software. Additionally, through a Mutual Release Agreement between Edge Ventures and Flexia, Edge Ventures transferred its 800 Class A Common Units and 1,500 Preferred Units of Flexia back to Flexia for cancellation. As a result of the transactions, we incurred a loss of $1.1 million andno longer consolidate Flexia in our financial statements.
Chartwell Compliance
In February 2023, we completed the sale of the Bank’s wholly-owned subsidiary, Chartwell, for total consideration of $14.4 million in the form of a note issued to the buyer, resulting in a gain on sale of $11.8 million. The note matures June 20, 2027 and bears interest at a fixed rate of 7%, payable infour equal annual installments commencing June 20, 2024. To facilitate a transition of the Chartwell services and support the onboarding and conversion of systems, we entered into a 60 day Employee Lease and Service Agreement, whereby we provided the purchaser with finance and accounting, human capital, information technology, marketing and record/data retention services. In addition, we entered into a contract with the purchaser to continue to provide services and support from Chartwell forthree years following the sale. During the three and six months ended June 30, 2024, we have paid $1.2 million and $2.4 million in fees related to this contract, respectively.
Chartwell's net income is presented in income from discontinued operations for all periods shown. Prior period balances have been reclassified to conform with this presentation.
The following table presents the major classes of net income from discontinued operations for the periods shown:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Compliance consulting income | $— | $— | $— | $2,369 |
| Gain on sale of discontinued operations | — | — | — | 11,800 |
| Total income | $— | $— | $— | $14,169 |
| Salaries and employee benefits | $— | $— | $— | $2,082 |
| Other expenses | — | — | — | 256 |
| Total expenses | $— | $— | $— | $2,338 |
| Income, before income taxes | $— | $— | $— | $11,831 |
| Income taxes | — | — | — | 3,049 |
| Net income from discontinued operations | $— | $— | $— | $8,782 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.