Investar Holding Corp
For the period ended Sep 30, 2024. Filed Nov 7, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 7, 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
NOTE1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with GAAP for interim financial information and the instructions to Form10-Q and Article10 of Regulation S-X. Accordingly, they donot include information or footnotes necessary for a complete presentation of financial position, results of operations, and cash flows in conformity with GAAP. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial statements have been included. The results of operations for thethree andnine month periods ended* September 30, 2024* arenot necessarily indicative of the results that* maybe expected for the entire fiscal year. These statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2023*, including the notes thereto, which were included as part of the Company’s Annual Report.
Nature of Operations
The Company is a financial holding company, headquartered in Baton Rouge, Louisiana that provides full banking services, excluding trust services, through its wholly-owned banking subsidiary, Investar Bank, National Association, a national bank, primarily to meet the needs of individuals, professionals and small to medium-sized businesses. The Company’s primary markets are in south Louisiana, southeast Texas and Alabama. At * September 30, 2024* , the Company operated 20 full service branches located in Louisiana, two full service branches located in Texas andsix full service branches located in Alabama and had 331 full-time equivalent employees.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, the Bank. All significant intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates, and such differences could be material.
Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses. While management uses available information to recognize credit losses on loans, future additions to the allowance* maybe necessary based on changes in economic conditions, changes in conditions of our borrowers’ industries or changes in the condition of individual borrowers. The Company adopted ASU2016*-13 effective* January 1, 2023,which changed how the Company accounts for the allowance for credit losses. In addition, regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for credit losses. Such agencies mayrequire the Company to recognize additions to the allowance based on their judgments about information available to them at the time of their examination. Because of these factors, it is reasonably possible that the allowance for credit losses may*change materially in the near term. However, the amount of the change that is reasonably possible cannot be estimated.
Other estimates that are susceptible to significant change in the near term relate to the allowance for off-balance sheet credit losses, the fair value of stock-based compensation awards, the determination of other-than-temporary impairments of securities, and the fair value of financial instruments and goodwill. Rapidly changing inflation rates and rising interest rates have made certain estimates more challenging, including those discussed above.
Reclassifications
Certain reclassifications have been made to prior period balances to conform to the current period presentation.
10
Recent Accounting Pronouncements
FASB “Disclosure Improvements”* Update* No. 2023-06 (“ASU 2023-06”). In* October 2023,the FASB issued ASU2023*-06, which amends the disclosure or presentation requirements related to various topics. The amendment is intended to align GAAP with the SEC’s regulations. ASU2023-06 is required to be applied prospectively, and early adoption is prohibited. For reporting entities subject to the SEC’s existing disclosure requirements, the effective dates of ASU2023-06 will be the date on which the SEC’s removal of that related disclosure requirement from Regulation S-X or Regulation S-K becomes effective. If by* June 30, 2027,the SEC hasnot* removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the related amendment will be removed and willnot become effective for any entities. ASU2023-06 isnot expected to have a material impact on the Company’s consolidated financial statements.
FASB ASC Topic 740 “Income Taxes - Improvements to Income Tax Disclosures”* Update* No. 2023-09 (“ASU 2023-09”). In* December 2023,the FASB issued ASU2023*-09, which enhances the transparency and decision usefulness of income tax disclosures. ASU2023-09 requires disclosure of additional categories of information about federal, state and foreign income taxes in the rate reconciliation table and requires companies to provide more information about the reconciling items in some categories if a quantitative threshold is met. The adoption of ASU2023-09 is effective for fiscal years beginning after* December 15, 2024and isnot* expected to have a material impact on the Company’s consolidated financial statements.
NOTE2. EARNINGS PER SHARE
The following is a summary of the information used in the computation of basic and diluted earnings per common share for thethree andnine months ended* September 30, 2024and2023* (in thousands, except share data).
| Three months ended September 30, | Nine months ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Earnings per common share – basic | ||||
| Net income | $5,381 | $2,781 | $14,145 | $13,140 |
| Less: income allocated to participating securities | — | — | — | (2) |
| Net income allocated to common shareholders | 5,381 | 2,781 | 14,145 | 13,138 |
| Weighted average basic shares outstanding | 9,828,776 | 9,814,727 | 9,808,841 | 9,867,781 |
| Basic earnings per common share | $0.55 | $0.28 | $1.44 | $1.33 |
| Earnings per common share – diluted | ||||
| Net income allocated to common shareholders | $5,381 | $2,781 | $14,145 | $13,138 |
| Weighted average basic shares outstanding | 9,828,776 | 9,814,727 | 9,808,841 | 9,867,781 |
| Dilutive effect of securities | 73,672 | 2,880 | 83,662 | 8,042 |
| Total weighted average diluted shares outstanding | 9,902,448 | 9,817,607 | 9,892,503 | 9,875,823 |
| Diluted earnings per common share | $0.54 | $0.28 | $1.43 | $1.33 |
The weighted average shares that have an antidilutive effect in the calculation of diluted earnings per common share and have been excluded from the computations above are shown below.
| Three months ended September 30, | Nine months ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Stock options | 7,405 | — | 6,367 | 8,886 |
| RSUs | 401 | 58,153 | 4,420 | 70,267 |
11
NOTE3. INVESTMENT SECURITIES
Debt Securities
The amortized cost and approximate fair value of investment securities classified as AFS are summarized below as of the dates presented (dollars in thousands).
| Gross · Gross | ||||
|---|---|---|---|---|
| Unrealized · Unrealized · Fair | ||||
| Amortized Cost | Gains | Losses | Value | |
| Obligations of the U.S. Treasury and U.S. government agencies and corporations | $20,298 | $93 | $(266) | $20,125 |
| Obligations of state and political subdivisions | 17,748 | 4 | (1,870) | 15,882 |
| Corporate bonds | 28,322 | — | (2,623) | 25,699 |
| Residential mortgage-backed securities | 261,627 | 71 | (37,261) | 224,437 |
| Commercial mortgage-backed securities | 71,620 | 304 | (7,421) | 64,503 |
| Total | $399,615 | $472 | $(49,441) | $350,646 |
| Gross · Gross | ||||
|---|---|---|---|---|
| Unrealized · Unrealized · Fair | ||||
| Amortized Cost | Gains | Losses | Value | |
| Obligations of the U.S. Treasury and U.S. government agencies and corporations | $20,383 | $100 | $(440) | $20,043 |
| Obligations of state and political subdivisions | 18,768 | 11 | (2,076) | 16,703 |
| Corporate bonds | 30,097 | — | (3,741) | 26,356 |
| Residential mortgage-backed securities | 274,950 | 14 | (42,919) | 232,045 |
| Commercial mortgage-backed securities | 75,085 | 208 | (8,522) | 66,771 |
| Total | $419,283 | $333 | $(57,698) | $361,918 |
The Company calculates realized gains and losses on sales of debt securities under the specific identification method. Proceeds from sales of investment securities classified as AFS and gross gains and losses are summarized below for the periods presented (dollars in thousands).
| Three months ended September 30, | Nine months ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Proceeds from sales | $— | $— | $7,906 | $2,364 |
| Gross gains | $— | $— | $— | $1 |
| Gross losses | $— | $— | $(383) | $(2) |
The amortized cost and approximate fair value of investment securities classified as HTM are summarized below as of the dates presented (dollars in thousands).
| Gross · Gross | ||||
|---|---|---|---|---|
| Unrealized · Unrealized · Fair | ||||
| Amortized Cost | Gains | Losses | Value | |
| Obligations of state and political subdivisions | $16,212 | $42 | $(170) | $16,084 |
| Residential mortgage-backed securities | 2,090 | — | (156) | 1,934 |
| Total | $18,302 | $42 | $(326) | $18,018 |
| Gross · Gross | ||||
|---|---|---|---|---|
| Unrealized · Unrealized · Fair | ||||
| Amortized Cost | Gains | Losses | Value | |
| Obligations of state and political subdivisions | $18,163 | $314 | $(82) | $18,395 |
| Residential mortgage-backed securities | 2,309 | — | (191) | 2,118 |
| Total | $20,472 | $314 | $(273) | $20,513 |
Securities are classified in the consolidated balance sheets according to management’s intent. The Company hadno securities classified as trading as of* September 30, 2024* or* December 31, 2023*.
12
The approximate fair value of AFS securities and unrealized losses, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position, are summarized below as of the dates presented (dollars in thousands).
| Less than 12 Months · 12 Months or More · Total | ||||||
|---|---|---|---|---|---|---|
| Unrealized | Unrealized | Unrealized | ||||
| Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |
| Obligations of the U.S. Treasury and U.S. government agencies and corporations | $280 | $(1) | $7,635 | $(265) | $7,915 | $(266) |
| Obligations of state and political subdivisions | 1,608 | (24) | 13,698 | (1,846) | 15,306 | (1,870) |
| Corporate bonds | 252 | (4) | 25,447 | (2,619) | 25,699 | (2,623) |
| Residential mortgage-backed securities | — | — | 219,078 | (37,261) | 219,078 | (37,261) |
| Commercial mortgage-backed securities | 1,275 | (23) | 45,690 | (7,398) | 46,965 | (7,421) |
| Total | $3,415 | $(52) | $311,548 | $(49,389) | $314,963 | $(49,441) |
| Less than 12 Months · 12 Months or More · Total | ||||||
|---|---|---|---|---|---|---|
| Unrealized | Unrealized | Unrealized | ||||
| Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |
| Obligations of the U.S. Treasury and U.S. government agencies and corporations | $1,268 | $(7) | $9,284 | $(433) | $10,552 | $(440) |
| Obligations of state and political subdivisions | — | — | 15,425 | (2,076) | 15,425 | (2,076) |
| Corporate bonds | 468 | (28) | 25,888 | (3,713) | 26,356 | (3,741) |
| Residential mortgage-backed securities | 2,705 | (421) | 228,415 | (42,498) | 231,120 | (42,919) |
| Commercial mortgage-backed securities | 1,085 | (35) | 50,271 | (8,487) | 51,356 | (8,522) |
| Total | $5,526 | $(491) | $329,283 | $(57,207) | $334,809 | $(57,698) |
At* September 30, 2024*,665 of the Company’s AFS debt securities had unrealized losses totaling 13.6% of the individual securities’ amortized cost basis and 12.4% of the Company’s total amortized cost basis of the AFS investment securities portfolio. At such date,649 of the 665 securities had been in a continuous loss position for over12 months.
The approximate fair value of HTM securities, and unrealized losses, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position, are summarized below as of the dates presented (dollars in thousands).
| Less than 12 Months · 12 Months or More · Total | ||||||
|---|---|---|---|---|---|---|
| Unrealized | Unrealized | Unrealized | ||||
| Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |
| Obligations of state and political subdivisions | $10,427 | $(37) | $2,615 | $(133) | $13,042 | $(170) |
| Residential mortgage-backed securities | — | — | 1,934 | (156) | 1,934 | (156) |
| Total | $10,427 | $(37) | $4,549 | $(289) | $14,976 | $(326) |
| Less than 12 Months · 12 Months or More · Total | ||||||
|---|---|---|---|---|---|---|
| Unrealized | Unrealized | Unrealized | ||||
| Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |
| Obligations of state and political subdivisions | $— | $— | $3,064 | $(82) | $3,064 | $(82) |
| Residential mortgage-backed securities | — | — | 2,118 | (191) | 2,118 | (191) |
| Total | $— | $— | $5,182 | $(273) | $5,182 | $(273) |
Unrealized losses are generally due to changes in market interest rates. The Company has the intent to hold these securities either until maturity or a forecasted recovery, and it is more likely thannot that the Company willnot have to sell the securities before the recovery of their amortized cost basis. Due to the nature of the investments, current market prices, and the current interest rate environment, the Company determined that these declines werenot attributable to credit lossesat* September 30, 2024* or* December 31, 2023*.
13
The amortized cost and approximate fair value of investment debt securities, by contractual maturity, are shown below as of the dates presented (dollars in thousands). Actual maturities* maydiffer from contractual maturities due to mortgage-backed securities whereby borrowers may*have the right to call or prepay obligations with or without call or prepayment penalties and certain callable bonds whereby the issuer has the option to call the bonds prior to contractual maturity.
| Securities Available For Sale | Securities Held To Maturity | |||
|---|---|---|---|---|
| Amortized | Fair | Amortized | Fair | |
| Cost | Value | Cost | Value | |
| Due within one year | $9,415 | $9,310 | $960 | $955 |
| Due after one year through five years | 27,931 | 27,259 | 2,748 | 2,615 |
| Due after five years through ten years | 31,689 | 29,113 | 3,000 | 3,042 |
| Due after ten years | 330,580 | 284,964 | 11,594 | 11,406 |
| Total debt securities | $399,615 | $350,646 | $18,302 | $18,018 |
| Securities Available For Sale | Securities Held To Maturity | |||
|---|---|---|---|---|
| Amortized | Fair | Amortized | Fair | |
| Cost | Value | Cost | Value | |
| Due within one year | $1,034 | $1,027 | $960 | $961 |
| Due after one year through five years | 28,620 | 27,623 | 2,556 | 2,582 |
| Due after five years through ten years | 43,634 | 39,971 | 4,647 | 4,621 |
| Due after ten years | 345,995 | 293,297 | 12,309 | 12,349 |
| Total debt securities | $419,283 | $361,918 | $20,472 | $20,513 |
Accrued interest receivable on the Company’s investment securitieswas $1.7 million at both * September 30, 2024* and* December 31, 2023*, and is included in“Accrued interest receivable” on the accompanying consolidated balance sheets.
At* September 30, 2024*, securities with a carrying value of $127.3 million were pledged to secure certain deposits, borrowings, and other liabilities, compared to $296.2 million in pledged securities at* December 31, 2023*.
Equity Securities
Equity securities at fair value include marketable securities in corporate stocks and mutual funds and totaled$2.4 million and $1.2 million at* September 30, 2024* and* December 31, 2023*, respectively.
Nonmarketable equity securities primarily consist of FHLB stock and FRB stock. Members of the FHLB and FRB are required to own a certain amount of stock based on the level of borrowings and other factors and* mayinvest in additional amounts. FHLB stock and FRB stock are carried at cost, restricted as to redemption, and periodically evaluated for impairment based on the ultimate recovery of par value. Both cash and stock dividends are reported as income. Nonmarketable equity securities also include investments in our other correspondent banks including Independent Bankers Financial Corporation and First National Bankers Bank stock. These investments are carried at cost which approximates fair value. The balance of nonmarketable equity securities at September 30, 2024* and* December 31, 2023* was$14.0 million and$13.4 million, respectively.
14
NOTE4. LOANS AND ALLOWANCE FOR CREDIT LOSSES
The Company’s loan portfolio consists of the following categories of loans as of the dates presented (dollars in thousands).
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Construction and development | $166,954 | $190,371 |
| 1-4 Family | 403,097 | 413,786 |
| Multifamily | 85,283 | 105,946 |
| Farmland | 7,173 | 7,651 |
| Commercial real estate | 966,741 | 937,708 |
| Total mortgage loans on real estate | 1,629,248 | 1,655,462 |
| Commercial and industrial | 515,273 | 543,421 |
| Consumer | 11,325 | 11,736 |
| Total loans | $2,155,846 | $2,210,619 |
Interest on loans is calculated by using the simple interest method on daily balances of the principal amount outstanding. Loan origination fees, net of direct loan origination costs and commitment fees, are deferred and amortized as an adjustment to yield over the life of the loan, or over the commitment period, as applicable. Unamortized premiums and discounts on loans, included in the total loans balances above, were$0.1 million and $0.2 millionat* September 30, 2024* and* December 31, 2023*, respectively, and unearned income, or deferred fees, on loanswas $1.1 million at both* September 30, 2024* and* December 31, 2023*, and is also included in the total loans balance in the table above.
The tables below provide an analysis of the aging of loans as of* September 30, 2024* and* December 31, 2023* (dollars in thousands).
| Current | 30 - 59 Days Past Due | 60 - 89 Days Past Due | 90 Days or More Past Due | Total | > 90 Days and Accruing | |
|---|---|---|---|---|---|---|
| Construction and development | $166,929 | $19 | $— | $6 | $166,954 | $— |
| 1-4 Family | 398,759 | 285 | 1,735 | 2,318 | 403,097 | — |
| Multifamily | 85,283 | — | — | — | 85,283 | — |
| Farmland | 7,173 | — | — | — | 7,173 | — |
| Commercial real estate | 966,016 | 298 | — | 427 | 966,741 | — |
| Total mortgage loans on real estate | 1,624,160 | 602 | 1,735 | 2,751 | 1,629,248 | — |
| Commercial and industrial | 514,869 | 296 | 44 | 64 | 515,273 | — |
| Consumer | 11,176 | 45 | 9 | 95 | 11,325 | — |
| Total loans | $2,150,205 | $943 | $1,788 | $2,910 | $2,155,846 | $— |
| Current | 30 - 59 Days Past Due | 60 - 89 Days Past Due | 90 Days or More Past Due | Total | > 90 Days and Accruing | |
|---|---|---|---|---|---|---|
| Construction and development | $189,746 | $— | $55 | $570 | $190,371 | $— |
| 1-4 Family | 406,014 | 3,031 | 1,720 | 3,021 | 413,786 | — |
| Multifamily | 105,946 | — | — | — | 105,946 | — |
| Farmland | 7,651 | — | — | — | 7,651 | — |
| Commercial real estate | 937,272 | 48 | 359 | 29 | 937,708 | — |
| Total mortgage loans on real estate | 1,646,629 | 3,079 | 2,134 | 3,620 | 1,655,462 | — |
| Commercial and industrial | 542,206 | 259 | 488 | 468 | 543,421 | — |
| Consumer | 11,552 | 57 | 82 | 45 | 11,736 | — |
| Total loans | $2,200,387 | $3,395 | $2,704 | $4,133 | $2,210,619 | $— |
15
The tables below provide an analysis of nonaccrual loans as of* September 30, 2024* and* December 31, 2023* (dollars in thousands).
| Nonaccrual with No Allowance for Credit Loss | Nonaccrual with an Allowance for Credit Loss | Total Nonaccrual Loans | |
|---|---|---|---|
| Construction and development | $24 | $— | $24 |
| 1-4 Family | 1,325 | 1,665 | 2,990 |
| Multifamily | — | — | — |
| Farmland | — | — | — |
| Commercial real estate | 735 | — | 735 |
| Total mortgage loans on real estate | 2,084 | 1,665 | 3,749 |
| Commercial and industrial | 39 | 231 | 270 |
| Consumer | 76 | 25 | 101 |
| Total loans | $2,199 | $1,921 | $4,120 |
| Nonaccrual with No Allowance for Credit Loss | Nonaccrual with an Allowance for Credit Loss | Total Nonaccrual Loans | |
|---|---|---|---|
| Construction and development | $577 | $212 | $789 |
| 1-4 Family | 2,937 | 1,241 | 4,178 |
| Multifamily | — | — | — |
| Farmland | — | — | — |
| Commercial real estate | 216 | — | 216 |
| Total mortgage loans on real estate | 3,730 | 1,453 | 5,183 |
| Commercial and industrial | 59 | 409 | 468 |
| Consumer | 74 | 45 | 119 |
| Total loans | $3,863 | $1,907 | $5,770 |
Nonaccrual and Past Due Loans
Loans are considered past due if the required principal and interest payments havenot been received as of the date such payments were due. Loans are placed on nonaccrual status when, in management’s opinion, the borrower* maybe unable to meet payment obligations as they become due, as well as when required by regulatory provisions. In determining whether ornot* a borrower* maybe unable to meet payment obligations for each class of loans, the borrower’s debt service capacity is considered through the analysis of current financial information, if available, and/or current information with regard to the collateral position. Regulatory provisions would typically require the placement of a loan on nonaccrual status if (i) principal or interest has been in default for a period of90* days or more unless the loan is both well secured and in the process of collection or (ii) full payment of principal and interest isnot expected. Loans* maybe placed on nonaccrual status regardless of whether ornot* such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income on nonaccrual loans is recognized only to the extent that cash payments are received in excess of principal due. A loan* maybe returned to accrual status when all the principal and interest amounts contractually due are brought current and payment of future principal and interest amounts contractually due are reasonably assured, which is typically evidenced by a sustained period (at leastsix* months) of repayment performance by the borrower.No material interest income was recognized in the consolidated statements of income on nonaccrual loans for thenine months ended* September 30, 2024and2023*.
Collateral Dependent Loans
Collateral dependent loans are loans for which the repayments, on the basis of our assessment at the reporting date, are expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. Loans that donot share risk characteristics are excluded from the loan pools and evaluated on an individual basis, and the Company has determined to evaluate collateral dependent loans individually for impairment. The allowance for credit losses for collateral dependent loans is measured based on the difference between the fair value of the collateral and the amortized cost basis of the asset as of the measurement date. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the financial asset exceeds the present value of expected cash flows from the operation of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized costs basis of the financial asset exceeds the fair value of the underlying collateral less estimated cost to sell. The Company’s collateral dependent loans include all nonaccrual loans shown in the tables above at* September 30, 2024* and* December 31, 2023*. The types of collateral that secure collateral dependent loans are discussed under “Portfolio Segment Risk Factors” below.
16
Portfolio Segment Risk Factors
The following describes the risk characteristics relevant to each of the Company’s loan portfolio segments.
Construction and Development*-* Construction and development loans are generally made for the purpose of acquisition and development of land to be improved through the construction of commercial and residential buildings. The successful repayment of these types of loans is generally dependent upon a commitment for permanent financing from the Company, or from the sale of the constructed property. These loans carry more risk than commercial or residential real estate loans due to the dynamics of construction projects, changes in interest rates, the long-term financing market, and state and local government regulations. One such risk is that loan funds are advanced upon the security of the property under construction, which is of uncertain value prior to the completion of construction. Thus, it is more difficult to evaluate accurately the total loan funds required to complete a project and to calculate related loan-to-value ratios. The Company attempts to minimize the risks associated with construction lending by limiting loan-to-value ratios as described above. In addition, as to speculative development loans, the Company generally makes such loans only to borrowers that have a positive pre-existing relationship with us. The Company manages risk by using specific underwriting policies and procedures for these types of loans and by avoiding excessive concentrations in anyone business or industry. Construction and development loans are primarily secured by residential and commercial properties, which are under construction and/or redevelopment.
1-4 Family*-* The1-4 family portfolio mainly consists of residential mortgage loans to consumers to finance a primary residence. The majority of these loans are secured byfirst liens on residential properties located in the Company’s market areas and carry risks associated with the creditworthiness of the borrower and changes in the value of the collateral and loan-to-value-ratios. The Company manages these risks through policies and procedures such as limiting loan-to-value ratios at origination, employing experienced underwriting personnel, requiring standards for appraisers, andnot making subprime loans. In thethird quarter of2023, the Company exited the consumer mortgage origination business.
Multifamily- Multifamily loans are normally made to real estate investors to support permanent financing for multifamily residential income producing properties that rely on the successful operation of the property for repayment. This management mainly involves property maintenance and collection of rents due from tenants. This type of lending carries a lower level of risk, as compared to other commercial lending. In addition, underwriting requirements for multifamily properties are stricter than for other nonowner-occupied property types. The Company manages this risk by avoiding concentrations with any particular customer. Multifamily loans are primarily secured byfirst liens on multifamily real estate.
Farmland- Farmland loans are often for land improvements related to agricultural endeavors and* may*include construction of new specialized facilities. These loans are usually repaid through the conversion to permanent financing, or if scheduled loan amortization begins, for the long-term benefit of the borrower’s ongoing operations. Underwriting generally involves intensive analysis of the financial strength of the borrower and guarantor, liquidation value of the subject collateral, the associated unguaranteed exposure, and any available secondary sources of repayment, with the greatest emphasis given to a borrower’s capacity to meet cash flow coverage requirements as set forth by Bank policies. Farmland loans are primarily secured by raw land.
Commercial Real Estate- Commercial real estate loans are extensions of credit secured by owner occupied and nonowner-occupied collateral. Underwriting generally involves intensive analysis of the financial strength of the borrower and guarantor, liquidation value of the subject collateral, the associated unguaranteed exposure, and any available secondary sources of repayment, with the greatest emphasis given to a borrower’s capacity to meet cash flow coverage requirements as set forth by Bank policies. Commercial real estate loans typically depend on the successful operation and management of the businesses that occupy these properties or the financial stability of tenants occupying the properties. Nonowner-occupied commercial real estate loans typically are dependent, in large part, on the owner’s ability to rent the property and the ability of the tenants to pay rent, whereas owner-occupied commercial real estate loans typically are dependent, in large part, on the success of the owner’s business. General market conditions and economic activity* mayimpact the performance of these types of loans, including fluctuations in the value of real estate, new job creation trends, and tenant vacancy rates. The Company attempts to limit risk by analyzing a borrower’s cash flow and collateral value on an ongoing basis. The Company also typically requires personal guarantees from the principal owners of the property, supported by a review of their personal financial statements, as an additional means of mitigating our risk. The Company manages risk by avoiding concentrations in anyone* business or industry. Commercial real estate loans are primarily secured by office and industrial buildings, warehouses, retail shopping facilities and various special purpose commercial properties.
17
Commercial and Industrial- Commercial and industrial loans receive similar underwriting treatment as commercial real estate loans in that the repayment source is analyzed to determine its ability to meet cash flow coverage requirements as set forth by Bank policies. Repayment of these loans generally comes from the generation of cash flow as the result of the borrower’s business operations. Commercial lending generally involves different risks from those associated with commercial real estate lending or construction lending. Although commercial loans* maybe collateralized by equipment or other business assets (including real estate, if available as collateral), the repayment of these types of loans depends primarily on the creditworthiness and projected cash flow of the borrower (and any guarantors). Thus, the general business conditions of the local economy and the borrower’s ability to sell its products and services, thereby generating sufficient operating revenue to repay us under the agreed upon terms and conditions, are the chief considerations when assessing the risk of a commercial loan. The liquidation of collateral, if any, is considered a secondary source of repayment because equipment and other business assets may,*among other things, be obsolete or of limited resale value. The Company actively monitors certain financial measures of the borrower, including advance rate, cash flow, collateral value and other appropriate credit factors. Commercial and industrial loans also include public finance loans made to governmental entities, which can be taxable or tax-exempt, and are generally repaid using pledged revenue sources including income tax, property tax, sales tax, and utility revenue, among other sources. Commercial and industrial loans are primarily secured by accounts receivable, inventory and equipment.
Consumer- Consumer loans are offered by the Company in order to provide a full range of retail financial services to its customers and include auto loans, credit cards, and other consumer installment loans. Typically, the Company evaluates the borrower’s repayment ability through a review of credit scores and an evaluation of debt to income ratios. Repayment of consumer loans depends upon key consumer economic measures and upon the borrower’s financial stability and is more likely to be adversely affected by divorce, job loss, illness and personal hardships than repayment of other loans. A shortfall in the value of any collateral also* may*pose a risk of loss to the Company for these types of loans. Consumer loans include loans primarily secured by vehicles and unsecured loans.
Credit Quality Indicators
Loans are categorized into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The following definitions are utilized for risk ratings, which are consistent with the definitions used in supervisory guidance:
Pass - Loansnot meeting the criteria below are considered pass. These loans have high credit characteristics and financial strength. The borrowers at least generate profits and cash flow that are in line with peer and industry standards and have debt service coverage ratios above loan covenants and our policy guidelines. For some of these loans, a guaranty from a financially capable party mitigates characteristics of the borrower that might otherwise result in a lower grade.
Special Mention - Loans classified as special mention possess some credit deficiencies that need to be corrected to avoid a greater risk of default in the future. For example, financial ratios relating to the borrower* may*have deteriorated. Often, a special mention categorization is temporary while certain factors are analyzed or matters addressed before the loan is re-categorized as either pass or substandard.
Substandard - Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the borrower or the liquidation value of any collateral. If deficiencies arenot addressed, it is likely that this category of loan will result in the Bank incurring a loss. Where a borrower has been unable to adjust to industry or general economic conditions, the borrower’s loan is often categorized as substandard.
Doubtful - Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loss - Loans classified as loss are considered uncollectible and of such little value that their continuance as recorded assets isnot warranted. This classification doesnot mean that the assets have absolutelyno recovery or salvage value, but rather it isnot practical or desirable to defer writing off these assets.
18
The tables below present the Company’s loan portfolio by year of origination, category, and credit quality indicator as of* September 30, 2024* and* December 31, 2023* (dollars in thousands). Loans acquired are shown in the table by origination year. The Company had an immaterial amount of revolving loans converted to term loans at* September 30, 2024* and* December 31, 2023*.
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans | Total | |
|---|---|---|---|---|---|---|---|---|
| Construction and development | ||||||||
| Pass | $45,158 | $38,795 | $41,353 | $3,807 | $2,415 | $1,865 | $23,198 | $156,591 |
| Special Mention | 114 | — | — | 746 | — | — | — | 860 |
| Substandard | — | 4,532 | 4,946 | — | 19 | 6 | — | 9,503 |
| Total construction and development | $45,272 | $43,327 | $46,299 | $4,553 | $2,434 | $1,871 | $23,198 | $166,954 |
| Current-period gross charge-offs | $— | $— | $(77) | $(72) | $— | $— | $— | $(149) |
| 1-4 Family | ||||||||
| Pass | $11,152 | $40,978 | $96,858 | $74,289 | $54,888 | $75,111 | $44,927 | $398,203 |
| Special Mention | 182 | — | 408 | — | — | — | 150 | 740 |
| Substandard | — | 501 | 512 | 561 | 572 | 1,600 | 277 | 4,023 |
| Doubtful | 88 | — | — | — | 43 | — | — | 131 |
| Total 1-4 family | $11,422 | $41,479 | $97,778 | $74,850 | $55,503 | $76,711 | $45,354 | $403,097 |
| Current-period gross charge-offs | $— | $— | $(42) | $— | $— | $(102) | $— | $(144) |
| Multifamily | ||||||||
| Pass | $1,520 | $7,610 | $47,322 | $12,152 | $3,448 | $6,939 | $300 | $79,291 |
| Special Mention | — | — | 655 | — | — | 3,973 | — | 4,628 |
| Substandard | — | — | — | — | 1,364 | — | — | 1,364 |
| Total multifamily | $1,520 | $7,610 | $47,977 | $12,152 | $4,812 | $10,912 | $300 | $85,283 |
| Current-period gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Farmland | ||||||||
| Pass | $12 | $1,617 | $1,308 | $690 | $903 | $1,680 | $963 | $7,173 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — |
| Total farmland | $12 | $1,617 | $1,308 | $690 | $903 | $1,680 | $963 | $7,173 |
| Current-period gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial real estate | ||||||||
| Pass | $46,561 | $77,249 | $305,545 | $208,393 | $164,272 | $143,478 | $6,871 | $952,369 |
| Special Mention | — | — | — | 1,689 | — | 159 | — | 1,848 |
| Substandard | 3,038 | 125 | 140 | 4,048 | 1,616 | 3,370 | 187 | 12,524 |
| Total commercial real estate | $49,599 | $77,374 | $305,685 | $214,130 | $165,888 | $147,007 | $7,058 | $966,741 |
| Current-period gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial and industrial | ||||||||
| Pass | $37,679 | $33,035 | $124,709 | $25,867 | $9,135 | $16,921 | $264,949 | $512,295 |
| Special Mention | — | — | — | — | — | — | 1,745 | 1,745 |
| Substandard | 23 | — | 6 | 25 | 4 | 235 | 940 | 1,233 |
| Total commercial and industrial | $37,702 | $33,035 | $124,715 | $25,892 | $9,139 | $17,156 | $267,634 | $515,273 |
| Current-period gross charge-offs | $— | $— | $(17) | $— | $— | $— | $(66) | $(83) |
| Consumer | ||||||||
| Pass | $3,607 | $3,211 | $1,529 | $939 | $335 | $902 | $672 | $11,195 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | 1 | 6 | — | 12 | 111 | — | 130 |
| Total consumer | $3,607 | $3,212 | $1,535 | $939 | $347 | $1,013 | $672 | $11,325 |
| Current-period gross charge-offs | $(58) | $(3) | $(1) | $(2) | $— | $(11) | $(4) | $(79) |
| Total loans | ||||||||
| Pass | $145,689 | $202,495 | $618,624 | $326,137 | $235,396 | $246,896 | $341,880 | $2,117,117 |
| Special Mention | 296 | — | 1,063 | 2,435 | — | 4,132 | 1,895 | 9,821 |
| Substandard | 3,061 | 5,159 | 5,610 | 4,634 | 3,587 | 5,322 | 1,404 | 28,777 |
| Doubtful | 88 | — | — | — | 43 | — | — | 131 |
| Total loans | $149,134 | $207,654 | $625,297 | $333,206 | $239,026 | $256,350 | $345,179 | $2,155,846 |
| Current-period gross charge-offs | $(58) | $(3) | $(137) | $(74) | $— | $(113) | $(70) | $(455) |
19
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans | Total | |
|---|---|---|---|---|---|---|---|---|
| Construction and development | ||||||||
| Pass | $51,811 | $83,668 | $25,169 | $2,661 | $935 | $4,012 | $17,496 | $185,752 |
| Special Mention | 3,063 | — | 767 | — | — | — | — | 3,830 |
| Substandard | — | 293 | 489 | — | — | 7 | — | 789 |
| Total construction and development | $54,874 | $83,961 | $26,425 | $2,661 | $935 | $4,019 | $17,496 | $190,371 |
| Current-period gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| 1-4 Family | ||||||||
| Pass | $43,047 | $101,479 | $85,340 | $58,926 | $26,836 | $59,115 | $33,454 | $408,197 |
| Special Mention | — | — | 477 | — | — | — | — | 477 |
| Substandard | 179 | 1,949 | 257 | 162 | 963 | 1,510 | 92 | 5,112 |
| Total 1-4 family | $43,226 | $103,428 | $86,074 | $59,088 | $27,799 | $60,625 | $33,546 | $413,786 |
| Current-period gross charge-offs | $(22) | $— | $— | $— | $(21) | $(3) | $— | $(46) |
| Multifamily | ||||||||
| Pass | $7,839 | $64,932 | $16,300 | $5,045 | $633 | $6,969 | $160 | $101,878 |
| Special Mention | — | — | — | — | — | 4,068 | — | 4,068 |
| Substandard | — | — | — | — | — | — | — | — |
| Total multifamily | $7,839 | $64,932 | $16,300 | $5,045 | $633 | $11,037 | $160 | $105,946 |
| Current-period gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Farmland | ||||||||
| Pass | $1,762 | $1,347 | $727 | $936 | $775 | $1,013 | $1,015 | $7,575 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | 76 | — | 76 |
| Total farmland | $1,762 | $1,347 | $727 | $936 | $775 | $1,089 | $1,015 | $7,651 |
| Current-period gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial real estate | ||||||||
| Pass | $76,043 | $269,311 | $218,780 | $175,604 | $82,909 | $105,083 | $4,731 | $932,461 |
| Special Mention | — | — | 181 | — | — | — | — | 181 |
| Substandard | — | — | — | 1,474 | 172 | 3,233 | 187 | 5,066 |
| Total commercial real estate | $76,043 | $269,311 | $218,961 | $177,078 | $83,081 | $108,316 | $4,918 | $937,708 |
| Current-period gross charge-offs | $— | $— | $— | $— | $(2) | $(25) | $— | $(27) |
| Commercial and industrial | ||||||||
| Pass | $60,123 | $139,543 | $31,459 | $14,244 | $7,439 | $14,290 | $273,208 | $540,306 |
| Special Mention | — | — | — | — | — | — | 2,289 | 2,289 |
| Substandard | 49 | 78 | 154 | 7 | 416 | 8 | 114 | 826 |
| Total commercial and industrial | $60,172 | $139,621 | $31,613 | $14,251 | $7,855 | $14,298 | $275,611 | $543,421 |
| Current-period gross charge-offs | $— | $— | $(190) | $— | $(7) | $(31) | $(193) | $(421) |
| Consumer | ||||||||
| Pass | $4,881 | $2,303 | $1,611 | $734 | $250 | $1,130 | $658 | $11,567 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | 4 | 7 | 1 | 14 | 4 | 139 | — | 169 |
| Total consumer | $4,885 | $2,310 | $1,612 | $748 | $254 | $1,269 | $658 | $11,736 |
| Current-period gross charge-offs | $(119) | $(22) | $(10) | $(12) | $(5) | $(58) | $(22) | $(248) |
| Total loans | ||||||||
| Pass | $245,506 | $662,583 | $379,386 | $258,150 | $119,777 | $191,612 | $330,722 | $2,187,736 |
| Special Mention | 3,063 | — | 1,425 | — | — | 4,068 | 2,289 | 10,845 |
| Substandard | 232 | 2,327 | 901 | 1,657 | 1,555 | 4,973 | 393 | 12,038 |
| Total loans | $248,801 | $664,910 | $381,712 | $259,807 | $121,332 | $200,653 | $333,404 | $2,210,619 |
| Current-period gross charge-offs | $(141) | $(22) | $(200) | $(12) | $(35) | $(117) | $(215) | $(742) |
The Company had $0.1 million of loans that were classified as doubtful andno loans that were classified as loss at* September 30, 2024*. The Company hadno loans that were classified as doubtful or loss at * December 31, 2023*.
20
Loan Participations and Sold Loans
Loan participations and whole loans sold to and serviced for others arenot included in the accompanying consolidated balance sheets. The balance of the participations and whole loans sold was$35.5 million and $25.9 million at* September 30, 2024* and* December 31, 2023*, respectively. The unpaid principal balance of these loans was approximately$148.9 million and $99.8 millionat* September 30, 2024* and* December 31, 2023*, respectively.
Loans to Related Parties
In the ordinary course of business, the Company makes loans to related parties including its executive officers, principal stockholders, directors and their immediate family members, as well as to companies of which these individuals are principal owners. Loans outstanding to such related party borrowers amounted to approximately$44.1 million and$46.0 million as of* September 30, 2024* and* December 31, 2023*, respectively.No related party loans were classified as nonperforming or nonaccrual at* September 30, 2024* or* December 31, 2023*.
The table below shows the aggregate principal balance of loans to such related parties as of the dates presented (dollars in thousands).
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Balance, beginning of period | $46,000 | $96,977 |
| New loans/changes in relationship | 480 | 2,570 |
| Repayments/changes in relationship | (2,388) | (53,547) |
| Balance, end of period | $44,092 | $46,000 |
Allowance for Credit Losses
Effective* January 1, 2023,the Company adopted ASU2016*-13, which uses the CECL accounting methodology for the allowance for credit losses. The CECL methodology requires that lifetime expected credit losses be recorded at the time the financial asset is originated or acquired, and be adjusted each period as a provision for credit losses for changes in expected lifetime credit losses. The Company developed a CECL model methodology that calculates expected credit losses over the life of the portfolio by analyzing the composition, characteristics and quality of the loan portfolio, as well as prevailing economic conditions and forecasts. The CECL calculation estimates credit losses using a combination of discounted cash flow and remaining life analyses. To the extent the lives of the loans in the portfolio extend beyond the period for which a reasonable and supportable forecast can be made, when necessary, the model reverts back to the historical loss rates adjusted for qualitative factors related to current conditions using afour-quarter reversion period. The Company evaluates the adequacy of the allowance for credit losses on a quarterly basis.
The allowance for credit losses is comprised of reserves measured on a collective (pool) basis based on a lifetime loss-rate model when similar risk characteristics exist. For each pool of loans, the Company evaluates and applies qualitative adjustments to the calculated allowance for credit losses based on several factors, including, butnot limited to, changes in current and expected future economic conditions, changes in the nature and volume of the portfolio, changes in levels of concentrations, changes in the volume and severity of past due loans, changes in lending policies and personnel and changes in the competitive and regulatory environment of the banking industry. Loans that donot share similar risk characteristics with other loans are excluded from the loan pools and individually evaluated for impairment. For collateral dependent loans where the borrower is experiencing financial difficulty, which we evaluate independently from the loan pool, the expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral, which is based onthird party appraisals. Individually evaluated loans that arenot collateral dependent are evaluated based on a discounted cash flow methodology. Credits deemed uncollectible are charged to the allowance for credit losses. Provisions for credit losses and recoveries on loans previously charged off are adjustments to the allowance for credit losses.
21
The Company made the accounting policy election to exclude accrued interest receivable from the amortized cost of loans and the estimate of the allowance for credit losses. Accrued interest receivable on the Company’s loans was $12.5 million and $12.7 million at* September 30, 2024* and* December 31, 2023*, respectively, and is included in “Accrued interest receivable” on the accompanying consolidated balance sheets.
The table below shows a summary of the activity in the allowance for credit losses for thethree andnine months ended* September 30, 2024and2023* (dollars in thousands).
| Three months ended September 30, | Nine months ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Balance, beginning of period | $28,620 | $30,044 | $30,540 | $24,364 |
| ASU 2016-13 adoption impact(1) | — | — | — | 5,865 |
| Provision for credit losses on loans(2) | (906) | (417) | (2,615) | (2,694) |
| Charge-offs | (78) | (33) | (455) | (668) |
| Recoveries | 467 | 184 | 633 | 2,911 |
| Balance, end of period | $28,103 | $29,778 | $28,103 | $29,778 |
| (1) | On January 1, 2023, the Company adopted ASU 2016-13, which introduced a new model known as CECL. Upon adoption, the Company recorded a one-time, cumulative effect adjustment to increase the allowance for credit losses by $5.9 million. |
| (2) | For the three months ended September 30, 2024, the $0.9 million negative provision for credit losses on the consolidated statement of income includes a $0.9 million negative provision for loan losses and a $40,000 negative provision for unfunded loan commitments. For the nine months ended September 30, 2024, the $2.8 million negative provision for credit losses on the consolidated statement of income includes a $2.6 million negative provision for loan losses and a $0.2 million negative provision for unfunded loan commitments. For the three months ended September 30, 2023, the $34,000 negative provision for credit losses on the consolidated statement of income includes a $0.4 million negative provision for loan losses and a $0.4 million provision for unfunded loan commitments. For the nine months ended September 30, 2023, the $2.5 million negative provision for credit losses on the consolidated statement of income includes a $2.7 million negative provision for loan losses and a $0.2 million provision for unfunded loan commitments. |
The negative provision for credit losses forthethree months ended* September 30, 2024* was primarily due to net recoveries of*$0.4* million, a decrease in total loans, aging of existing loans, and an improvement in the economic forecast. The negative provision for credit losses for thenine months ended* September 30, 2024* was primarily due to net recoveries, a decrease in total loans, aging of existing loans, an improvement in economic forecast, and, to a lesser extent, the completion of our annual CECL allowance model recalibration, which resulted in lower historical loss rates. The negative provision for credit losses for thethree months ended* September 30, 2023* was primarily attributable to net recoveries of*$0.2* million. The negative provision for credit losses for thenine months ended* September 30, 2023* was primarily attributable to recoveries onone loan relationship that became impaired in thethird quarter of2021 as a result of Hurricane Ida.
The following tables outline the activity in the allowance for credit losses by collateral type for thethree andnine months ended* September 30, 2024and2023*, and show both the allowance and portfolio balances for loans individually and collectively evaluated for impairment as of* September 30, 2024and2023* (dollars in thousands).
| Construction & Development | 1-4 Family | Multifamily | Farmland | Commercial Real Estate | Commercial & Industrial | Consumer | Total | |
|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||||
| Beginning balance | $1,492 | $5,741 | $1,518 | $9 | $12,230 | $7,529 | $101 | $28,620 |
| Provision for credit losses on loans | (596) | 76 | (293) | (1) | 89 | (200) | 19 | (906) |
| Charge-offs | — | (38) | — | — | — | (17) | (23) | (78) |
| Recoveries | 421 | 3 | — | — | — | 38 | 5 | 467 |
| Ending balance | $1,317 | $5,782 | $1,225 | $8 | $12,319 | $7,350 | $102 | $28,103 |
| Construction & Development | 1-4 Family | Multifamily | Farmland | Commercial Real Estate | Commercial & Industrial | Consumer | Total | |
|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||||
| Beginning balance | $2,977 | $9,293 | $866 | $3 | $11,221 | $5,469 | $215 | $30,044 |
| Provision for credit losses on loans | 18 | (125) | 239 | — | (252) | (310) | 13 | (417) |
| Charge-offs | — | — | — | — | (1) | 1 | (33) | (33) |
| Recoveries | 5 | 4 | — | — | 12 | 137 | 26 | 184 |
| Ending balance | $3,000 | $9,172 | $1,105 | $3 | $10,980 | $5,297 | $221 | $29,778 |
22
| Construction & Development | 1-4 Family | Multifamily | Farmland | Commercial Real Estate | Commercial & Industrial | Consumer | Total | |
|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||||
| Beginning balance | $2,471 | $9,129 | $1,124 | $2 | $10,691 | $6,920 | $203 | $30,540 |
| Provision for credit losses on loans | (1,444) | (3,214) | 101 | (30) | 1,628 | 386 | (42) | (2,615) |
| Charge-offs | (149) | (144) | — | — | — | (83) | (79) | (455) |
| Recoveries | 439 | 11 | — | 36 | — | 127 | 20 | 633 |
| Ending balance | $1,317 | $5,782 | $1,225 | $8 | $12,319 | $7,350 | $102 | $28,103 |
| Ending allowance balance for loans individually evaluated for impairment | — | 293 | — | — | — | 89 | 6 | 388 |
| Ending allowance balance for loans collectively evaluated for impairment | 1,317 | 5,489 | 1,225 | 8 | 12,319 | 7,261 | 96 | 27,715 |
| Loans receivable: | ||||||||
| Balance of loans individually evaluated for impairment | 24 | 3,557 | — | — | 735 | 270 | 101 | 4,687 |
| Balance of loans collectively evaluated for impairment | 166,930 | 399,540 | 85,283 | 7,173 | 966,006 | 515,003 | 11,224 | 2,151,159 |
| Total period-end balance | $166,954 | $403,097 | $85,283 | $7,173 | $966,741 | $515,273 | $11,325 | $2,155,846 |
| Construction & Development | 1-4 Family | Multifamily | Farmland | Commercial Real Estate | Commercial & Industrial | Consumer | Total | |
|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||||
| Beginning balance | $2,555 | $3,917 | $999 | $113 | $10,718 | $5,743 | $319 | $24,364 |
| ASU 2016-13 adoption impact | (75) | 4,712 | (84) | (99) | 676 | 793 | (58) | 5,865 |
| Provision for credit losses on loans | 472 | 570 | 190 | (11) | (2,632) | (1,382) | 99 | (2,694) |
| Charge-offs | — | (46) | — | — | (27) | (390) | (205) | (668) |
| Recoveries | 48 | 19 | — | — | 2,245 | 533 | 66 | 2,911 |
| Ending balance | $3,000 | $9,172 | $1,105 | $3 | $10,980 | $5,297 | $221 | $29,778 |
| Ending allowance balance for loans individually evaluated for impairment | 212 | 100 | — | — | — | 44 | 30 | 386 |
| Ending allowance balance for loans collectively evaluated for impairment | 2,788 | 9,072 | 1,105 | 3 | 10,980 | 5,253 | 191 | 29,392 |
| Loans receivable: | ||||||||
| Balance of loans individually evaluated for impairment | 250 | 2,119 | — | — | 1,665 | 1,151 | 66 | 5,251 |
| Balance of loans collectively evaluated for impairment | 211,140 | 413,043 | 102,974 | 8,259 | 940,192 | 410,139 | 12,024 | 2,097,771 |
| Total period-end balance | $211,390 | $415,162 | $102,974 | $8,259 | $941,857 | $411,290 | $12,090 | $2,103,022 |
Loan Modifications to Borrowers Exper****iencing Financial Difficulty
Occasionally, the Company modifies loans to borrowers in financial distress by providing certain concessions, such as principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, or a term extension, excluding covenant waivers and modification of contingent acceleration clauses, or a combination of such concessions. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses. Upon the Company’s determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or portion of the loan) is written off. During thenine months ended* September 30, 2024and2023**,* the Company didnot provide any modifications under these circumstances to borrowers experiencing financial difficulty.
23
NOTE5. BORROWINGS UNDER BANK TERM FUNDING PROGRAM
On* March 12, 2023,the Federal Reserve established the BTFP. The BTFP is aone*-year program which provides additional liquidity through borrowings with a term of up toone year secured by the pledging of certain qualifying securities and other assets, valued at par value. At* September 30, 2024* and* December 31, 2023*, outstanding borrowings under the BTFP were$109.0 million and $212.5 million, respectively. The BTFP ceased making new loans as scheduled on* March 11, 2024.*
NOTE6. STOCKHOLDERS’** EQUITY**
Accumulated Other Comprehensive (Loss) Income
Activity within the balances in accumulated other comprehensive (loss) income is shown in the tables below (dollars in thousands).
| Three months ended September 30, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Beginning of Period | Net Change | End of Period | Beginning of Period | Net Change | End of Period | |
| Unrealized (loss) gain, available for sale, net | $(43,844) | $10,523 | $(33,321) | $(43,390) | $(11,287) | $(54,677) |
| Reclassification of realized gain, available for sale, net | (5,218) | (1) | (5,219) | (5,776) | — | (5,776) |
| Unrealized gain, transfer from available for sale to held to maturity, net | 1 | — | 1 | 1 | — | 1 |
| Accumulated other comprehensive (loss) income | $(49,061) | $10,522 | $(38,539) | $(49,165) | $(11,287) | $(60,452) |
| Nine months ended September 30, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Beginning of Period | Net Change | End of Period | Beginning of Period | Net Change | End of Period | |
| Unrealized (loss) gain, available for sale, net | $(39,627) | $6,306 | $(33,321) | $(43,137) | $(11,540) | $(54,677) |
| Reclassification of realized (gain) loss, available for sale, net | (5,521) | 302 | (5,219) | (5,777) | 1 | (5,776) |
| Unrealized gain, transfer from available for sale to held to maturity, net | 1 | — | 1 | 1 | — | 1 |
| Accumulated other comprehensive (loss) income | $(45,147) | $6,608 | $(38,539) | $(48,913) | $(11,539) | $(60,452) |
24
NOTE7. STOCK-BASED COMPENSATION
Equity Incentive Plan. The Company’s Amended and Restated2017 Long-Term Incentive Compensation Plan (the “Plan”) authorizes the grant of various types of equity awards, such as restricted stock, RSUs, stock options and stock appreciation rights to eligible participants, which include all of the Company’s employees, non-employee directors, and consultants. Under the Plan, a total of 1,200,000 shares of common stock are reserved,600,000 of which were authorized in2021, for issuance to eligible participants pursuant to equity awards under the Plan. The Plan is administered by the Compensation Committee of the Company’s board of directors, which determines, within the provisions of the Plan, those eligible employees to whom, and the times at which, equity awards will be granted. The Compensation Committee, in its discretion,* maydelegate its authority and duties under the Plan to specified officers; however, only the Compensation Committee mayapprove the terms of equity awards to the Company’s executive officers and directors. At September 30, 2024*, approximately 334,441 shares remain available for grant.
Stock Options
The Company uses a Black-Scholes option pricing model to estimate the fair value of stock-based awards. The Black-Scholes option pricing model incorporates various subjective assumptions, including expected term and expected volatility. Expected volatility was determined based on the historical volatilities of the Company.
The table below shows the assumptions used for the stock options granted during thenine months ended* September 30, 2024*.
| Dividend yield | 2.45% |
|---|---|
| Expected volatility | 40.80% |
| Risk-free interest rate | 4.29% |
| Expected term (in years) | 6.5 |
| Weighted average grant date fair value | $6.04 |
Stock option expense of $41,000 and $0.1 million is included in “Salaries and employee benefits” in the accompanying consolidated statements of income for thethree andnine months ended* September 30, 2024* and2023, respectively. At* September 30, 2024*, there was $0.4 million of unrecognized compensation cost related to stock options that is expected to be recognized over a weighted-average period of 3.4 years.
The table below summarizes the Company’s stock option activity for the periods presented.
| Nine months ended September 30, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| Number of Options | Weighted Average Exercise Price | Number of Options | Weighted Average Exercise Price | |
| Outstanding, beginning of period | 326,605 | $17.32 | 350,430 | $17.89 |
| Granted | 29,997 | 16.35 | 34,497 | 13.96 |
| Exercised | (96,000) | 14.16 | (7,500) | 14.00 |
| Outstanding, end of period | 260,602 | $18.37 | 377,427 | $17.61 |
| Exercisable, end of period | 174,872 | $19.15 | 295,669 | $17.57 |
25
Restricted Stock and RSUs
Under the Plan, the Company* maygrant restricted stock, RSUs, and other stock-based awards to Plan participants, subject to forfeiture upon the occurrence of certain events until the vesting dates specified in the participant’s award agreement. Historically, the Company granted restricted stock awards to Plan participants. Beginning in2019,* the Company began granting time vested RSUs to its non-employee directors and certain officers of the Company instead, with vesting terms ranging fromtwo years tofive years. The RSUs donot have voting rights and donot receive dividends or dividend equivalents. As of* May 1, 2023,*all of the previously granted shares of restricted stock had vested and only outstanding RSUs remain.
Compensation expense for restricted stock and RSUs is determined based on the market price of the Company’s common stock at the grant date and is applied to the total number of shares or units granted and is recognized on a straight-line basis over the requisite service period of generally five years for employees andtwo years for non-employee directors. Upon vesting of restricted stock and RSUs, the benefit of tax deductions in excess of recognized compensation expense is reflected as an income tax benefit in the consolidated statements of income.
Compensation expense related to restricted stock and RSUs of $0.5 million and $1.3 million is included in the accompanying consolidated statements of income for thethree andnine months ended* September 30, 2024*, respectively, and $0.5 million and $1.4 million for thethree andnine months ended* September 30, 2023*, respectively. The unearned compensation related to these awards is amortized to compensation expense over the vesting period. As of* September 30, 2024*, unearned stock-based compensation cost associated with these awards totaled approximately $4.4 million and is expected to be recognized over a weighted average period of 3.2 years.
The following table summarizes the restricted stock and RSU activity for the periods presented.
| Nine months ended September 30, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| Shares | Weighted Average Grant Date Fair Value | Shares | Weighted Average Grant Date Fair Value | |
| Balance, beginning of period | 336,749 | $17.37 | 253,488 | $20.19 |
| Granted | 110,886 | 16.41 | 168,205 | 14.95 |
| Forfeited | (25,266) | 17.06 | (6,675) | 20.80 |
| Earned and issued | (96,855) | 18.84 | (82,294) | 20.41 |
| Balance, end of period | 325,514 | $16.63 | 332,724 | $17.47 |
26
NOTE8. DERIVATIVE FINANCIAL INSTRUMENTS
As part of its liability management, the Company has historically utilized pay-fixed interest rate swaps to manage exposure against the variability in the expected future cash flows (future interest payments) attributable to changes in the1-month SOFR associated with the forecasted issuances of1-month fixed rate debt arising from a rollover strategy. To mitigate credit risk, securities were pledged to the Company by the counterparties in an amount greater than or equal to the gain position of the derivative contracts. Conversely, securities were pledged to the counterparties by the Company in an amount greater than or equal to the loss position of the derivative contracts, if applicable. There wereno assets or liabilities recorded in the accompanying consolidated balance sheets at* September 30, 2024* or* December 31, 2023* associated with the swap contracts, other than interest rate swaps related to customer loans, described below.
Customer Derivatives–** Interest Rate Swaps**
The Company enters into interest rate swaps that allow commercial loan customers to effectively convert a variable-rate commercial loan agreement to a fixed-rate commercial loan agreement. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to an interest rate swap agreement, which serves to effectively swap the customer’s variable-rate loan into a fixed-rate loan. The Company then enters into a corresponding swap agreement with athird party in order to economically hedge its exposure through the customer agreement. The interest rate swaps with both the customers andthird parties arenot designated as hedges under FASB ASC Topic815, “Derivatives and Hedging”, and are marked to market through earnings. As the interest rate swaps are structured to offset each other, changes to the underlying benchmark interest rates considered in the valuation of these instruments donot result in an impact to earnings; however, there* maybe fair value adjustments related to credit quality variations between counterparties, which mayimpact earnings as required by FASB ASC Topic820,* “Fair Value Measurement” (“ASC820”). The Company didnot recognize any gains or losses in other operating income resulting from fair value adjustments of these swap agreements during thethree andnine months ended* September 30, 2024* and2023.
The table below presents the notional amounts and fair values of the Company’s derivative financial instruments as well as their classification on the accompanying consolidated balance sheets at* September 30, 2024* and* December 31, 2023*.
| Fair Value | |||
|---|---|---|---|
| Notional(1) | Derivative Assets(2) | Derivative Liabilities(2) | |
| Interest rate swaps | $190,450 | $15,322 | $15,322 |
| Interest rate swaps | $174,893 | $17,325 | $17,325 |
| (1) | Notional amounts represent interest rate swap contracts with customers and offsetting interest rate swap contracts with other financial institutions. |
| (2) | Derivative assets and liabilities are reported at fair value in “Other assets” and “Accrued taxes and other liabilities”, respectively, in the accompanying consolidated balance sheets. |
27
NOTE9. FAIR VALUES OF FINANCIAL INSTRUMENTS
In accordance with ASC820, disclosure of fair value information about financial instruments, whether ornot recognized in the balance sheet, is required. The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. Fair value is best determined based upon quoted market prices or exit prices. In cases where quoted market prices arenot available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows, and the fair value estimates* may**not* be realized in an immediate settlement of the instruments. Accordingly, the aggregate fair value amounts presented donot represent the underlying value of the Company.
If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques* may*be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.
The Company holds SBIC qualified funds and other investment funds that donot have a readily determinable fair value. In accordance with ASC820, these investments are measured at fair value using the net asset value practical expedient and arenot required to be classified in the fair value hierarchy. At* September 30, 2024* and* December 31, 2023*, the fair values of these investments were $3.6 million and $3.4 million, respectively, and are included in “Other assets” in the accompanying consolidated balance sheets.
Fair Value Hierarchy
In accordance with ASC820, the Company groups its financial assets and financial liabilities measured at fair value inthree levels, based on the markets in which the assets and liabilities are traded, and the reliability of the assumptions used to determine fair value.
Level1 – Valuation is based upon quoted prices for identical assets or liabilities traded in active markets.
Level2 – Valuation is based upon observable inputs other than quoted prices included in level1, such as quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that arenot active, or other inputs that are observable or can be corroborated by observable market data.
Level3 – Valuation is based upon unobservable inputs that are supported by little orno market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies, and similar techniques that use significant unobservable inputs.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
Fair Value of Assets and Liabilities Measured on a Recurring Basis
The following methods and assumptions were used by the Company in estimating the fair value of assets and liabilities valued on a recurring basis:
AFS Investment Securities and Marketable Equity Securities – Where quoted prices are available in an active market, the Company classifies the securities within level1 of the valuation hierarchy. Securities are defined as both long and short positions. Level1 securities include marketable equity securities in corporate stocks and mutual funds.
If quoted market prices arenot available, the Company estimates fair values using pricing models and discounted cash flows that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes, and credit spreads. Examples of such instruments, which would generally be classified within level2 of the valuation hierarchy if observable inputs are available, include obligations of the U.S. Treasury and U.S. government agencies and corporations, obligations of state and political subdivisions, corporate bonds, residential mortgage-backed securities, and commercial mortgage-backed securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, the Company classifies those securities in level3.
Management monitors the current placement of securities in the fair value hierarchy to determine whether transfers between levels* maybe warranted based on market reference data, which mayinclude reported trades; bids, offers or broker/dealer quotes; benchmark yields and spreads; as well as other reference data. At September 30, 2024* and* December 31, 2023*, the majority ofthe Company’s level3 investments were obligations of state and political subdivisions. The Company estimated the fair value of these level3 investments using discounted cash flow models, the key inputs of which are the coupon rate, current spreads to the yield curves, and expected repayment dates, adjusted for illiquidity of the local municipal market and sinking funds, if applicable. Option-adjusted models* may*be used for structured or callable notes, as appropriate.
Derivative Financial Instruments – The fair value for interest rate swap agreements is based upon the amounts required to settle the contracts. These derivative instruments are classified in level2 of the fair value hierarchy.
28
Assets and liabilities measured at fair value on a recurring basis are summarized in the table below as of the dates indicated (dollars in thousands).
| Estimated | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |
|---|---|---|---|---|
| Fair Value | (Level 1) | (Level 2) | (Level 3) | |
| Assets: | ||||
| Obligations of the U.S. Treasury and U.S. government agencies and corporations | $20,125 | $— | $20,125 | $— |
| Obligations of state and political subdivisions | 15,882 | — | 11,599 | 4,283 |
| Corporate bonds | 25,699 | — | 25,221 | 478 |
| Residential mortgage-backed securities | 224,437 | — | 224,437 | — |
| Commercial mortgage-backed securities | 64,503 | — | 64,503 | — |
| Equity securities at fair value | 2,434 | 2,434 | — | — |
| Interest rate swaps - gross assets | 15,322 | — | 15,322 | — |
| Total assets | $368,402 | $2,434 | $361,207 | $4,761 |
| Liabilities: | ||||
| Interest rate swaps - gross liabilities | $15,322 | $— | $15,322 | $— |
| Assets: | ||||
| Obligations of the U.S. Treasury and U.S. government agencies and corporations | $20,043 | $— | $20,043 | $— |
| Obligations of state and political subdivisions | 16,703 | — | 11,453 | 5,250 |
| Corporate bonds | 26,356 | — | 25,893 | 463 |
| Residential mortgage-backed securities | 232,045 | — | 232,045 | — |
| Commercial mortgage-backed securities | 66,771 | — | 66,771 | — |
| Equity securities at fair value | 1,180 | 1,180 | — | — |
| Interest rate swaps - gross assets | 17,325 | — | 17,325 | — |
| Total assets | $380,423 | $1,180 | $373,530 | $5,713 |
| Liabilities: | ||||
| Interest rate swaps - gross liabilities | $17,325 | $— | $17,325 | $— |
The Company reviews fair value hierarchy classifications on a quarterly basis. Changes in the Company’s ability to observe inputs to the valuation* maycause reclassification of certain assets or liabilities within the fair value hierarchy. The tables below provide a reconciliation for assets measured at fair value on a recurring basis using significant unobservable inputs, or level3* inputs, for thenine months ended* September 30, 2024and2023* (dollars in thousands).
| Obligations of State and Political Subdivisions | Corporate Bonds | |
|---|---|---|
| Balance at December 31, 2023 | $5,250 | $463 |
| Realized gain (loss) included in earnings | — | — |
| Unrealized (loss) gain included in other comprehensive income | (940) | 15 |
| Purchases | — | — |
| Sales | — | — |
| Maturities, prepayments, and calls | (27) | — |
| Transfers into level 3 | — | — |
| Transfers out of level 3 | — | — |
| Balance at September 30, 2024 | $4,283 | $478 |
29
| Obligations of State and Political Subdivisions | Corporate Bonds | |
|---|---|---|
| Balance at December 31, 2022 | $5,965 | $479 |
| Realized gain (loss) included in earnings | — | — |
| Unrealized loss included in other comprehensive loss | (764) | (31) |
| Purchases | — | — |
| Sales | — | — |
| Maturities, prepayments, and calls | (26) | — |
| Transfers into level 3 | — | — |
| Transfers out of level 3 | — | — |
| Balance at September 30, 2023 | $5,175 | $448 |
There wereno liabilities measured at fair value on a recurring basis using level3 inputs at* September 30, 2024* and* December 31, 2023*. For thenine months ended* September 30, 2024and2023*, there wereno gains or losses included in earnings related to the change in fair value of the assets measured on a recurring basis using significant unobservable inputs held at the end of the period.
The following table provides quantitative information about significant unobservable inputs used in fair value measurements of level3 assets measured at fair value on a recurring basis at* September 30, 2024* and* December 31, 2023* (dollars in thousands).
| Estimated Fair Value | Valuation Technique | Unobservable Inputs | Range of Discounts | |
|---|---|---|---|---|
| Obligations of state and political subdivisions | $4,283 | Option-adjusted discounted cash flow model; present value of expected future cash flow model | Bond appraisal adjustment(1) | 2% - 13% |
| Corporate bonds | 478 | Option-adjusted discounted cash flow model; present value of expected future cash flow model | Bond appraisal adjustment(1) | 5% |
| Obligations of state and political subdivisions | $5,250 | Option-adjusted discounted cash flow model; present value of expected future cash flow model | Bond appraisal adjustment(1) | 0% - 11% |
| Corporate bonds | 463 | Option-adjusted discounted cash flow model; present value of expected future cash flow model | Bond appraisal adjustment(1) | 8% |
(1) Fair values determined through valuation analysis using coupon, yield (discount margin), liquidity and expected repayment dates.
Fair Value of Assets and Liabilities Measured on a Nonrecurring Basis
Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments arenot measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).
The following methods and assumptions were used by the Company in estimating the fair value of assets and liabilities valued on a nonrecurring basis:
Loans Individually Evaluated – For collateral dependent loans where the borrower is experiencing financial difficulty the expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral, which is based onthird party appraisals. Individually evaluated loans that arenot collateral dependent are evaluated based on a discounted cash flow methodology. Credits deemed uncollectible are charged to the allowance for credit losses. Sincenot all valuation inputs are observable, these nonrecurring fair value determinations are classified as level3.
Other Real Estate Owned–Other real estate owned consists of properties acquired through foreclosure or acceptance of a deed in lieu of foreclosure. These properties are initially recorded at fair value at the time of foreclosure, less estimated selling cost. Losses arising at the time of foreclosure of properties are charged to the allowance for credit losses. Subsequently, it* maybe necessary to record nonrecurring fair value adjustments for declines in fair value. Fair value, when recorded, is determined based on appraisals by qualified licensed appraisers and adjusted for management’s estimates of costs to sell. Accordingly, values for other real estate owned are classified as level3.*
Quantitative information about assets measured at fair value on a nonrecurring basis based on significant unobservable inputs (level3) is summarized below as of* September 30, 2024* and* December 31, 2023*. There wereno liabilities measured on a nonrecurring basis at* September 30, 2024* or* December 31, 2023* (dollars in thousands).
| Estimated Fair Value | Valuation Technique | Unobservable Inputs | Range of Discounts | Weighted Average Discount(3) | |
|---|---|---|---|---|---|
| Loans individually evaluated for impairment(1) | $1,617 | Discounted cash flows; underlying collateral value | Collateral discounts and estimated costs to sell | 2% - 100% | 13% |
| Other real estate owned(2) | 900 | Underlying collateral value, third party appraisals | Collateral discounts and discount rates | 18% | 18% |
| Loans individually evaluated for impairment(1) | $1,293 | Discounted cash flows; underlying collateral value | Collateral discounts and estimated costs to sell | 6% - 100% | 29% |
(1) Loans individually evaluated that were re-measured during the periodhad a carrying value of $1.9 million and$1.8 million at* September 30, 2024* and* December 31, 2023*, respectively, with related allowance for credit losses of$0.3 millionand $0.5 million, respectively, as of such dates.
(2)Other real estate owned that was remeasured during the period had a carrying value of $0.9 millionat* September 30, 2024*. During the nine months ended* September 30, 2024*, the Company recorded a $0.2 million write-down of other real estate owned which is included as part of “Other operating expenses” in noninterest expense on the accompanying consolidated statement of income.
(3) Weighted by relative fair value.
30
Financial Instruments
Accounting guidance requires the disclosure of estimated fair value information about certain on- and off-balance sheet financial instruments, including those financial instruments that arenot measured and reported at fair value on a recurring or nonrecurring basis. The significant methods and assumptions used by the Company to estimate the fair value of financial instruments are discussed below.
Cash and Cash Equivalents– For these short-term instruments, the fair value is the carrying value. The Company classifies these assets in level1 of the fair value hierarchy.
Investment Securities and Equity Securities – The fair value measurement techniques and assumptions for AFS securities and marketable equity securities is discussed earlier in the note. The same measurement techniques and assumptions were applied to the valuation of HTM securities and nonmarketable equity securities including equity in correspondent banks.
Loans– The fair value of portfolio loans, net is determined using an exit price methodology. The exit price methodology is based on a discounted cash flow analysis, in which projected cash flows are based on contractual cash flows adjusted for prepayments for certain loan types (e.g., residential mortgage loans and multifamily loans) and the use of a discount rate based on expected relative risk of the cash flows. The discount rate selected considers loan type, maturity date, a liquidity premium, cost to service, and cost of capital, which is a level3 fair value estimate.
Loans held for sale are measured using quoted market prices when available. If quoted market prices arenot available, comparable market values or discounted cash flow analyses* maybe utilized. The Company classifies these assets in level3* of the fair value hierarchy.
Deposits – The fair values disclosed for noninterest-bearing demand deposits are, by definition, equal to the amount payable on demand at the reporting date (that is, their carrying amounts). These noninterest-bearing deposits are classified in level2 of the fair value hierarchy. All interest-bearing deposits are classified in level3 of the fair value hierarchy. The carrying amounts of variable-rate accounts (for example, interest-bearing checking, savings, and money market accounts), fixed-term money market accounts, and certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow analysis that applies market interest rates on comparable instruments to a schedule of aggregated expected monthly maturities on time deposits.
Short-Term Borrowings– The carrying amounts of federal funds purchased, repurchase agreements, and other short-term borrowings approximate their fair values. The Company classifies these borrowings in level2 of the fair value hierarchy.
Long-Term Borrowings, including Junior Subordinated Debt Securities– The fair values of long-term borrowings are estimated using discounted cash flow analyses based on the Company’s current incremental borrowing rates for similar types of borrowing arrangements. The fair value of the Company’s long-term debt is therefore classified in level3 in the fair value hierarchy.
Subordinated Debt Securities – The fair value of subordinated debt is estimated based on current market rates on similar debt in the market. The Company classifies this debt in level2 of the fair value hierarchy.
Derivative Financial Instruments – The fair value measurement techniques and assumptions for derivative financial instruments is discussed earlier in the note.
The estimated fair values of the Company’s financial instruments are summarized in the table below as of the dates indicated (dollars in thousands).
| Carrying Amount | Estimated Fair Value | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|---|
| Financial assets: | |||||
| Cash and cash equivalents | $86,340 | $86,340 | $86,340 | $— | $— |
| Investment securities - AFS | 350,646 | 350,646 | — | 345,885 | 4,761 |
| Investment securities - HTM | 18,302 | 18,018 | — | 1,934 | 16,084 |
| Equity securities at fair value | 2,434 | 2,434 | 2,434 | — | — |
| Nonmarketable equity securities | 13,951 | 13,951 | — | 13,951 | — |
| Loans, net of allowance | 2,127,743 | 2,014,479 | — | — | 2,014,479 |
| Interest rate swaps - gross assets | 15,322 | 15,322 | — | 15,322 | — |
| Financial liabilities: | |||||
| Deposits, noninterest-bearing | $437,734 | $437,734 | $— | $437,734 | $— |
| Deposits, interest-bearing | 1,849,674 | 1,794,856 | — | — | 1,794,856 |
| Borrowings under BTFP and repurchase agreements | 121,994 | 122,029 | — | 122,029 | — |
| FHLB long-term advances | 63,500 | 63,665 | — | — | 63,665 |
| Junior subordinated debt | 8,709 | 8,709 | — | — | 8,709 |
| Subordinated debt | 37,000 | 35,602 | — | 35,602 | — |
| Interest rate swaps - gross liabilities | 15,322 | 15,322 | — | 15,322 | — |
31
| Carrying Amount | Estimated Fair Value | Level 1 | Level 2 | Level 3 | |
|---|---|---|---|---|---|
| Financial assets: | |||||
| Cash and cash equivalents | $32,009 | $32,009 | $32,009 | $— | $— |
| Investment securities - AFS | 361,918 | 361,918 | — | 356,205 | 5,713 |
| Investment securities - HTM | 20,472 | 20,513 | — | 2,118 | 18,395 |
| Equity securities at fair value | 1,180 | 1,180 | 1,180 | — | — |
| Nonmarketable equity securities | 13,417 | 13,417 | — | 13,417 | — |
| Loans, net of allowance | 2,180,079 | 2,020,924 | — | — | 2,020,924 |
| Interest rate swaps - gross assets | 17,325 | 17,325 | — | 17,325 | — |
| Financial liabilities: | |||||
| Deposits, noninterest-bearing | $448,752 | $448,752 | $— | $448,752 | $— |
| Deposits, interest-bearing | 1,806,975 | 1,735,562 | — | — | 1,735,562 |
| Borrowings under BTFP and repurchase agreements | 221,133 | 221,133 | — | 221,133 | — |
| FHLB long-term advances | 23,500 | 22,945 | — | — | 22,945 |
| Junior subordinated debt | 8,630 | 8,630 | — | — | 8,630 |
| Subordinated debt | 45,000 | 44,544 | — | 44,544 | — |
| Interest rate swaps - gross liabilities | 17,325 | 17,325 | — | 17,325 | — |
NOTE10. INCOME TAXES
The income tax expense and the effective tax rate included in the consolidated statements of income are shown in the table below for the periods presented (dollars in thousands).
| Three months ended September 30, | Nine months ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Income tax expense | $784 | $585 | $2,993 | $2,968 |
| Effective tax rate | 12.7% | 17.4% | 17.5% | 18.4% |
During thethird quarter of2024, the Company revised its estimated2024 annual effective tax rate to account for the projected increase in nontaxable income from BOLI in thefourth quarter of approximately $3.1 million upon receipt of death benefit proceeds. During thefirst quarter of2024, the Company surrendered approximately $8.4 million of BOLI contracts and reinvested the proceeds in higher yielding policies, which resulted in $0.3 million of income tax expense. The restructuring had an expected earn-back period of just overone year.
For thethree months ended * September 30, 2024* , the effective tax rate differed from the statutory tax rate of 21% primarily due to the revision of the estimated2024 annual effective tax rate, discussed above, tax-exempt interest income earned on certain loans and investment securities and income from BOLI. For the nine months ended* September 30, 2024* , the effective tax rate differed from the statutory tax rate of 21% primarily due to the revision of the estimated2024 annual effective tax rate, discussed above, tax-exempt interest income earned on certain loans and investment securities and income from BOLI, partially offset by the surrender of BOLI contracts. For thethree andnine months ended* September 30, 2023*, the effective tax rate differed from the statutory tax rate of 21% primarily due to tax-exempt interest income earned on certain loans and investment securities and income from BOLI.
NOTE11. COMMITMENTS AND CONTINGENCIES
Unfunded Commitments
The Company is a party to financial instruments with off-balance sheet risk entered into in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit consisting of loan commitments and standby letters of credit, which arenot included in the accompanying financial statements. Such financial instruments are recorded in the financial statements when they become payable. The credit risk associated with these commitments is evaluated in a manner similar to the allowance for credit losses on loans. The reserve for unfunded loan commitments was$0.2 million and $0.3 million at* September 30, 2024* and* December 31, 2023*, respectively, and is included in “Accrued taxes and other liabilities” in the accompanying consolidated balance sheets.
Commitments to extend credit are agreements to lend money with fixed expiration dates or termination clauses. The Company applies the same credit standards used in the lending process when extending these commitments and periodically reassesses the customer’s creditworthiness through ongoing credit reviews. Since some commitments are expected to expire without being drawn upon, the total commitment amounts donot necessarily represent future cash requirements. Collateral is obtained based on the Company’s assessment of the transaction. Substantially all standby letters of credit issued have expiration dates withinone year.
The table below shows the approximate amounts of the Company’s commitments to extend credit as of the dates presented (dollars in thousands).
| September 30, 2024 | December 31, 2023 | |
|---|---|---|
| Loan commitments | $439,016 | $413,019 |
| Standby letters of credit | 15,338 | 17,844 |
Additionally, at* September 30, 2024*, the Company had unfunded commitments of$1.2 million for its investments in SBIC qualified funds and other investment funds.
32
NOTE12. LEASES
The Company’s primary leasing activities relate to certain real estate leases entered into in support of the Company’s branch operations. The Company’s lease agreements under which its branch locations are operated have all been designated as operating leases. The Company doesnot lease equipment under operating leases, nor does it have leases designated as finance leases.
The Company determines if an arrangement is a lease at inception. Operating leases, with the exception of short-term leases, are included in operating lease ROU assets and operating lease liabilities in “Bank premises and equipment, net” and “Accrued taxes and other liabilities”, respectively, in the accompanying consolidated balance sheets. Operating lease ROU assets represent the right to use an underlying asset for the lease term and operating lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. As the Company’s leases donot provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. The operating lease ROU asset also includes any lease pre-payments made and excludes lease incentives. The Company’s lease terms* may*include options to extend or terminate the lease. When it is reasonably certain that the Company will exercise an option to extend a lease, the extension is included in the lease term when calculating the present value of lease payments.
Lease expense for lease payments is recognized on a straight-line basis over the lease term. The Company has lease agreements with lease and non-lease components, which the Company has elected to account for separately, as the non-lease component amounts are readily determinable.
Quantitative information regarding the Company’s operating leases is presented below as of and for thenine months ended* September 30, 2024* and2023 (dollars in thousands).
| September 30, | ||
|---|---|---|
| 2024 | 2023 | |
| Total operating lease cost | $331 | $332 |
| Weighted-average remaining lease term (in years) | 6.0 | 7.3 |
| Weighted-average discount rate | 3.3% | 3.1% |
At both* September 30, 2024* and* December 31, 2023*, the Company’s operating lease ROU assets were $2.1 million, and the Company’s related operating lease liabilities were $2.2 million. The Company’s operating leases have remaining terms ranging fromone toseven years, including extension options if the Company is reasonably certain they will be exercised.
Future minimum lease payments due under non-cancelable operating leases at* September 30, 2024* are presented below (dollars in thousands).
| Remainder of 2024 | $112 |
| 2025 | 449 |
| 2026 | 401 |
| 2027 | 404 |
| 2028 | 405 |
| Thereafter | 687 |
| Total | $2,458 |
At* September 30, 2024*, the Company hadnot entered into any material leases that havenot yet commenced.
The Bank owns its corporate headquarters building, thefirst floor of which is occupied by multiple tenants. The Bank, as lessor, also leases a portion ofone of its branch locations and a former stand-alone ATM location. All tenant leases are operating leases. The Bank, as lessor, recognized lease income of $0.1 million and $0.3 million for thethree andnine month periods ended* September 30, 2024and2023*, respectively.
On* January 27, 2023,*the Bank completed the sale of certain assets, deposits and other liabilities associated with the Alice and Victoria, Texas branch locations to First Community Bank. Upon the completion of the sale, the Bank recorded $0.3 million of occupancy expense to terminate the remaining contractually obligated lease payments due under non-cancelable operating leases.
NOTE13. SUBSEQUENT EVENTS
During thefourth quarter of2024, the Company received BOLI death benefit proceeds totaling $5.5 million and recorded $3.1 million in nontaxable income from BOLI.
Management has evaluated all subsequent events and transactions that occurred after* September 30, 2024*up through the date that the financial statements were available to be issued and determined that any events or transactions occurring during this period that would require recognition or disclosure are appropriately addressed in these financial statements.
33
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.