FIRST NATIONAL CORP /VA/
For the period ended Dec 31, 2024. Filed Mar 31, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Mar 31, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
| Item 8. | Financial Statements and Supplementary Data |
|---|
The Consolidated Financial Statements and related footnotes of the Company are presented below followed by the financial statements of the Parent.
| To the Shareholders | March 31, 2025 |
|---|---|
| First National Corporation | |
| Strasburg, Virginia | |
MANAGEMENT’S REPORT REGARDING THE EFFECTIVENESS OF INTERNAL CONTROLS
OVER FINANCIAL REPORTING
The management of First National Corporation (the Company) is responsible for the preparation, integrity and fair presentation of the financial statements included in the annual report as of December 31, 2024. The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America and reflect management’s judgments and estimates concerning the effects of events and transactions that are accounted for or disclosed.
Management is also responsible for establishing and maintaining an effective internal control structure over financial reporting. The Company’s internal control over financial reporting includes those policies and procedures that pertain to the Company’s ability to record, process, summarize and report reliable financial data. The internal control system contains monitoring mechanisms, and appropriate actions are taken to correct identified deficiencies. Management believes that internal controls over financial reporting, which are subject to scrutiny by management and the Company’s internal auditor, support the integrity and reliability of the financial statements. Management recognizes that there are inherent limitations in the effectiveness of any internal control system, including the possibility of human error and the circumvention or overriding of internal controls. Accordingly, even effective internal control over financial reporting can provide only reasonable assurance with respect to financial statement preparation. In addition, because of changes in conditions and circumstances, the effectiveness of internal control over financial reporting may vary over time.
As permitted by the guidance issued by the Office of the Chief Accountant of the Securities and Exchange Commission, management excluded the operations of Touchstone from its assessment of internal control over financial reporting as of December 31, 2024. Touchstone was merged with and into the Company, however, Touchstone's legacy operations utilized separate accounting systems from October 1, 2024 (the date of acquisition) through December 31, 2024. Touchstone's accounting systems were converted during the first quarter of 2025. Assets acquired from Touchstone represented approximately 31.41% of the Company’s consolidated assets as of the date of acquisition.
In order to ensure that the Company’s internal control structure over financial reporting is effective, management assessed these controls as they conformed to accounting principles generally accepted in the United States of America and related call report instructions as of December 31, 2024. This assessment was based on criteria for effective internal control over financial reporting as described in “Internal Control - Integrated Framework (2013)” issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on this assessment, management believes that the Company maintained effective internal controls over financial reporting as of December 31, 2024. Management’s assessment did not determine any material weakness within the Company’s internal control structure. The Company’s annual report does not include an attestation report of the Company’s registered public accounting firm, Yount, Hyde & Barbour. P.C. (YHB), regarding internal control over financial reporting. Management’s report was not subject to attestation by YHB pursuant to rules of the Securities and Exchange Commission that permit the Company to provide only management’s report in its annual report.
The 2024 end of year consolidated financial statements have been audited by the independent registered public accounting firm of YHB. Personnel from YHB were given unrestricted access to all financial records and related data, including minutes of all meetings of the Board of Directors and Committees thereof.
Management believes that all representations made to the independent auditors were valid and appropriate. The resulting report from YHB accompanies the consolidated financial statements.
The Board of Directors of the Company, acting through its Audit Committee (the Committee), is responsible for the oversight of the Company’s accounting policies, financial reporting and internal control. The Audit Committee of the Board of Directors is comprised entirely of outside directors who are independent of management. The Audit Committee is responsible for the appointment and compensation of the independent auditors and approves decisions regarding the appointment or removal of members of the internal audit function. The Committee meets periodically with management, the independent auditors, and the internal auditor to ensure that they are carrying out their responsibilities. The Committee is also responsible for performing an oversight role by reviewing and monitoring the financial, accounting, and auditing procedures of the Company in addition to reviewing the Company’s financial reports. The independent auditors and the internal auditor have full and unlimited access to the Audit Committee, with or without the presence of the management of the Company, to discuss the adequacy of internal control over financial reporting, and any other matters which they believe should be brought to the attention of the Audit Committee.
| /s/ Scott C. Harvard | /s/ Bruce E. Thomas |
|---|---|
| Scott C. Harvard | Bruce E. Thomas |
| President | Senior Vice President |
| Chief Executive Officer | Interim Chief Financial Officer |
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors of First National Corporation
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of First National Corporation and Subsidiaries (the Company) as of December 31, 2024 and 2023, the related consolidated statements of income, comprehensive income, changes in shareholders' equity and cash flows for the years then ended, and the related notes to the consolidated financial statements (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which they relate.
Allowance for Credit Losses (ACL)–** Collectively Evaluated Loans**
Description of the Matter
As further described in Notes 1 and 5 to the consolidated financial statements, the allowance for credit losses (“ACL”) is a valuation allowance that represents management’s best estimate of expected credit losses on loans measured at amortized cost considering available information, from internal and external sources, relevant to assessing collectability over the loans’ contractual terms. Loans which share common risk characteristics are pooled and collectively evaluated by the Company using historical data, as well as assessments of current conditions and reasonable and supportable forecasts of future conditions. The Company’s ACLL related to collectively evaluated loans represented $13.3 million of the total recorded ACL of $16.4 million as of December 31, 2024. The collectively evaluated ACL consists of quantitative and qualitative components.
For collectively evaluated loans, the quantitative component consists of loss estimates derived from a discounted cash flow model, using internal observations of historical loan losses. These loss rates are further adjusted over a reasonable and supportable forecast period based on the identified loss drivers. These estimates consider large amounts of data in tabulating default, loss given default, and prepayment speeds and require complex calculations as well as management judgment in the selection of the appropriate inputs. In addition to the quantitative component, the collectively evaluated ACL also includes a qualitative component which aggregates management’s assessment of available information relevant to assessing collectability that is not captured in the quantitative loss estimation process. Factors considered by management in developing its qualitative estimates include: variability in the economic forecast, changes in the volume and severity of classified loans, changes in concentrations of credit, changes in the nature and volume of the loan segments, factors related to credit administration, and other risks not embedded in the data utilized in the model.
Management exercised significant judgment when estimating the ACL on collectively evaluated loans. We identified the estimation of the collectively evaluated ACL as a critical audit matter as auditing the collectively evaluated ACL involved especially complex and subjective auditor judgment in evaluating management’s assessment of the inherently subjective estimates.
The primary audit procedures we performed to address this critical audit matter included:
| ● | Obtaining an understanding of the Company’s process for determining its ACL, including the underlying methodology and significant inputs to the calculation. |
| ● | Substantively testing management’s process for measuring the collectively evaluated ACL, including: |
| ■ | Evaluating the conceptual soundness, assumptions, and key data inputs of the Company’s discounted cash flow methodology, including the identification of loan pools, loss driver assumptions, the probability of default and loss given default rate inputs, and the prepayment/curtailment rate inputs for each pool. |
| ■ | Evaluating management’s selection of forecasting inputs and testing the accuracy of management’s incorporation of its forecasts in the collectively evaluated ACL estimate. |
| ■ | Evaluating the completeness and accuracy of data inputs used as a basis for the qualitative factors. |
| ■ | Evaluating the qualitative factors for directional consistency in comparison to prior periods and for reasonableness in comparison to underlying supporting data. |
| ■ | Testing the mathematical accuracy of the ACL for collectively evaluated loans including both the discounted cashflow and qualitative factor components of the calculations. |
Business Combinations–** Fair Value of Acquired Loans**
Description of the Matter
As described in Note 2 to the financial statements, the Company completed its acquisition of Touchstone Bankshares (“TSB”) on October 1, 2024 for total consideration of $46.8 million. The transaction was accounted for as a business combination using the acquisition method of accounting. Accordingly, assets acquired and liabilities assumed were recorded at fair value on the acquisition date, including acquired loans with an aggregate fair value of $479.3 million. Determining the acquired fair values, particularly in relation to the loan portfolio, is inherently subjective and involves significant judgment regarding the methods and assumptions used to estimate fair value. In determining the fair value of loans acquired, management must determine whether or not acquired loans have evidence of more-than-insignificant credit deterioration at acquisition, the amount and timing of cash flows expected to be collected, and market discount rates, among other assumptions. Changes in these assumptions could have a significant impact on the fair value of the loans acquired and the amount of bargain purchase gain recorded.
We identified the acquisition date fair value of acquired loans as a critical audit matter as auditing this estimate is especially complex and requires subjective auditor judgment. Auditing this estimate required a high level of judgment in evaluating management’s identification of loans with evidence of credit deterioration, the need for specialized skill in development and application of subjective assumptions in estimated cash flows, and the size of the acquired loan portfolio.
The primary audit procedures we performed to address this critical audit matter included:
| ● | Obtaining an understanding of the Company’s business combination accounting practices and internal controls, including the process of: |
| ■ | The appropriateness of the valuation approach and methodology. |
| ■ | Review of valuation specialist valuation, including financial information, data, assumptions utilized and key inputs, specifically as it relates to the valuation for acquired loans. |
| ● | Substantively testing management’s process, including the use of our own valuation specialist to assess the Company’s methods and significant assumptions utilized in determining the fair value of the acquired loan portfolio and evaluating whether the assumptions used were reasonable with respect to market participant views and other factors. |
| ● | Testing the completeness and accuracy of loans determined to have credit deterioration at acquisition and evaluating the reasonableness of the criteria utilized by management in making the determination. |
| ● | Testing the accuracy of the data utilized in the development of acquisition date fair values by confirming, on a sample basis, select data. |
/s/ Yount, Hyde & Barbour, P.C.
We have served as the Company's auditor since 1988.
Winchester, Virginia
March 31, 2025
Consolidated Balance Sheets
December 31, 2024 and 2023
(in thousands, except share and per share data)
| 2024 | 2023 | |
|---|---|---|
| Assets | ||
| Cash and due from banks | $24,916 | $17,194 |
| Interest-bearing deposits in banks | 137,958 | 69,967 |
| Cash and cash equivalents | $162,874 | $87,161 |
| Securities available for sale, at fair value | 163,847 | 152,857 |
| Securities held to maturity, at amortized cost (net of allowance for credit losses, 2024, $95, 2023, $107) | 109,741 | 148,244 |
| Restricted securities, at cost | 3,741 | 2,078 |
| Loans held for sale | 409 | — |
| Loans, net of allowance for credit losses, 2024, $16,400, 2023, $11,974 | 1,450,195 | 957,456 |
| Other real estate owned, net of valuation allowance, 2024, $0, 2023, $0 | 53 | — |
| Premises and equipment, net | 34,824 | 22,142 |
| Accrued interest receivable | 6,020 | 4,655 |
| Bank owned life insurance | 37,873 | 24,902 |
| Core deposit intangibles, net | 14,986 | 117 |
| Goodwill | 3,030 | 3,030 |
| Other assets | 22,688 | 16,653 |
| Total assets | $2,010,281 | $1,419,295 |
| Liabilities & Shareholders’ Equity | ||
| Liabilities | ||
| Deposits: | ||
| Noninterest-bearing demand deposits | $520,153 | $379,208 |
| Savings and interest-bearing demand deposits | 923,726 | 662,169 |
| Time deposits | 359,899 | 192,349 |
| Total deposits | $1,803,778 | $1,233,726 |
| Other borrowings | — | 50,000 |
| Subordinated debt | 21,176 | 4,997 |
| Junior subordinated debt | 9,279 | 9,279 |
| Accrued interest payable and other liabilities | 9,517 | 5,022 |
| Total liabilities | $1,843,750 | $1,303,024 |
| Commitments and contingencies | ||
| Shareholders’ Equity | ||
| Preferred stock, par value $1.25 per share; authorized 1,000,000 shares; none issued and outstanding | $— | $— |
| Common stock, par value $1.25 per share; authorized 16,000,000 shares; issued and outstanding, 2024, 8,974,102 shares, 2023, 6,263,102 shares | 11,218 | 7,829 |
| Surplus | 77,058 | 32,950 |
| Retained earnings | 96,947 | 94,198 |
| Accumulated other comprehensive (loss), net | (18,692) | (18,706) |
| Total shareholders’ equity | $166,531 | $116,271 |
| Total liabilities and shareholders’ equity | $2,010,281 | $1,419,295 |
Consolidated Statements of Income
(in thousands, except per share data)
| 2024 | 2023 | |
|---|---|---|
| Interest and Dividend Income | ||
| Interest and fees on loans | $63,483 | $49,293 |
| Interest on deposits in banks | 6,490 | 1,809 |
| Interest on federal funds sold | 189 | — |
| Interest and dividends on securities: | ||
| Taxable interest | 4,733 | 5,286 |
| Tax-exempt interest | 1,222 | 1,220 |
| Dividends | 202 | 111 |
| Total interest and dividend income | $76,319 | $57,719 |
| Interest Expense | ||
| Interest on deposits | $20,964 | $13,660 |
| Interest on federal funds purchased | 1 | 1 |
| Interest on subordinated debt | 603 | 277 |
| Interest on junior subordinated debt | 270 | 271 |
| Interest on other borrowings | 2,029 | 97 |
| Total interest expense | $23,867 | $14,306 |
| Net interest income | $52,452 | $43,413 |
| Provision for credit losses | 7,850 | 6,150 |
| Net interest income after provision for credit losses | $44,602 | $37,263 |
| Noninterest Income | ||
| Service charges on deposit accounts | $3,122 | $2,780 |
| ATM and check card fees | 3,305 | 3,449 |
| Wealth management fees | 3,617 | 3,120 |
| Fees for other customer services | 966 | 770 |
| Brokered mortgage fees | 252 | 119 |
| Income from bank owned life insurance | 755 | 627 |
| Net (losses) on securities available for sale | (155) | — |
| Net gains on disposal of premises and equipment | — | 47 |
| Gain on sale of other investment | 40 | 186 |
| Bargain purchase gain | 2,920 | — |
| Other operating income | 1,558 | 686 |
| Total noninterest income | $16,380 | $11,784 |
Consolidated Statements of Income
(Continued)
(in thousands, except per share data)
| 2024 | 2023 | |
|---|---|---|
| Noninterest Expense | ||
| Salaries and employee benefits | $25,134 | $21,039 |
| Occupancy | 2,573 | 2,154 |
| Equipment | 3,131 | 2,377 |
| Marketing | 1,037 | 910 |
| Supplies | 489 | 576 |
| Legal and professional fees | 1,993 | 1,647 |
| ATM and check card expenses | 1,508 | 1,578 |
| FDIC assessment | 860 | 633 |
| Bank franchise tax | 1,047 | 1,040 |
| Data processing expense | 1,404 | 1,047 |
| Amortization expense | 461 | 18 |
| Other real estate loss (gain) and expense, net | 15 | (199) |
| Net losses on disposal of premises and equipment | 48 | — |
| Merger expense | 8,107 | — |
| Other operating expense | 5,127 | 4,422 |
| Total noninterest expense | $52,934 | $37,242 |
| Income before income taxes | $8,048 | $11,805 |
| Income tax expense | 1,082 | 2,181 |
| Net income | $6,966 | $9,624 |
| Earnings per common share | ||
| Basic | $1.00 | $1.54 |
| Diluted | $1.00 | $1.53 |
Consolidated Statements of Comprehensive Income
| 2024 | 2023 | |
|---|---|---|
| Net income | $6,966 | $9,624 |
| Other comprehensive income, net of tax: | ||
| Unrealized holding (losses) gains on available for sale securities, net of tax ($275) and $697, respectively | (1,039) | 2,621 |
| Amortization of unrealized holding losses on available-for-sale securities transferred to held to maturity, net of tax of $270 and $344, respectively | 1,015 | 1,295 |
| Reclassification adjustment for losses included in net income, net of tax ($33) and $0, respectively | (122) | — |
| Change in fair value of cash flow hedges, net of tax $42 and ($40), respectively | 160 | (151) |
| Total other comprehensive income | 14 | 3,765 |
| Total comprehensive income | $6,980 | $13,389 |
Consolidated Statements of Cash Flows
| 2024 | 2023 | |
|---|---|---|
| Cash Flows from Operating Activities | ||
| Net income | $6,966 | $9,624 |
| Adjustments to reconcile net income to net cash (used in) provided by operating activities: | ||
| Depreciation and amortization of premises and equipment | 1,940 | 1,597 |
| Amortization of core deposit intangibles | 460 | 19 |
| Amortization of debt issuance costs | 2 | 2 |
| Provision for credit losses on loans | 7,789 | 5,917 |
| Provision for credit losses on unfunded commitments | 73 | 260 |
| Recovery of credit losses on HTM securities | (12) | — |
| Losses on securities available for sale | 155 | — |
| Net gains on sale of other real estate owned | — | (233) |
| Increase in cash value of bank owned life insurance | (755) | (627) |
| Accretion of discounts and amortization of premiums on securities, net | 843 | 932 |
| Accretion of premium on time deposits | (623) | (86) |
| Accretion of certain acquisition-related discounts, net | (780) | (594) |
| Stock-based compensation | 635 | 753 |
| Excess tax benefits on stock-based compensation | 1 | 4 |
| Losses (gains) on disposal of premises and equipment | 48 | (47) |
| Bargain purchase gain | (2,920) | — |
| Deferred income tax (benefit) | (437) | (399) |
| Changes in assets and liabilities: | ||
| Decrease (increase) in interest receivable | 467 | (112) |
| Decrease in other assets | 2,513 | 188 |
| (Decrease) in accrued interest payable and other liabilities | (38,569) | (808) |
| Net cash (used in) provided by operating activities | $(22,204) | $16,390 |
| Cash Flows from Investing Activities | ||
| Proceeds from maturities, calls, principal payments, and sales of securities available for sale | $74,753 | $12,462 |
| Proceeds from maturities, calls, and principal payments of securities held to maturity | 39,734 | 8,485 |
| Purchases of securities available for sale | (25,978) | — |
| Purchases of securities held to maturity | — | (2,091) |
| Net redemption (purchase) of restricted securities | 1,824 | (170) |
| Purchase of premises and equipment, net | (3,300) | (1,866) |
| Proceeds from sale of premises and equipment | 18 | 50 |
| Proceeds from sale of other real estate owned | — | 417 |
| Proceeds from cash value of bank owned life insurance | 401 | 256 |
| Net cash acquired in acquisition of Touchstone Bank | 70,243 | — |
| Net (increase) in loans | (20,869) | (51,888) |
| Net cash provided by (used in) investing activities | $136,826 | $(34,345) |
Consolidated Statements of Cash Flows
(Continued)
| 2024 | 2023 | |
|---|---|---|
| Cash Flows from Financing Activities | ||
| Net (decrease) in demand deposits and savings accounts | $(7,838) | $(63,106) |
| Net increase in time deposits | 23,073 | 55,586 |
| (Decrease) increase in other borrowings | (50,000) | 50,000 |
| Cash dividends paid on common stock, net of reinvestment | (4,038) | (3,596) |
| Repurchase of common stock, stock incentive plan | (106) | (568) |
| Repurchase of common stock, stock repurchase plan | — | (114) |
| Net cash (used in) provided by financing activities | $(38,909) | $38,202 |
| Increase in cash and cash equivalents | $75,713 | $20,247 |
| Cash and Cash Equivalents | ||
| Beginning | 87,161 | 66,914 |
| Ending | $162,874 | $87,161 |
| Supplemental Disclosures of Cash Flow Information | ||
| Cash payments for: | ||
| Interest | $23,202 | $9,355 |
| Income taxes | $2,080 | $3,426 |
| Supplemental Disclosures of Noncash Transactions | ||
| Unrealized gain (losses) on securities available for sale | $(1,469) | $3,318 |
| Change in fair value of cash flow hedges | $202 | $(191) |
| Lease liabilities arising from obtaining right-of-use assets during the period | $2,083 | $— |
| Transfer from loans to other real estate owned | $53 | $— |
| Issuance of common stock, dividend reinvestment plan | $179 | $161 |
| Supplemental Disclosures of Noncash Transactions Related to Acquisitions | ||
| Assets acquired | $594,073 | $— |
| Liabilities assumed | $614,607 | $— |
Consolidated Statements of Changes in Shareholders’ Equity
(in thousands, except share and per share data)
| Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | |
|---|---|---|---|---|---|
| Balance, December 31, 2022 | $7,831 | $32,716 | $90,284 | $(22,471) | $108,360 |
| Adoption of new accounting standard (ASU 2016-13) | — | — | (1,953) | — | (1,953) |
| Net income | — | — | 9,624 | — | 9,624 |
| Other comprehensive (loss) | — | — | — | 3,765 | 3,765 |
| Cash dividends on common stock ($0.60 per share) | — | — | (3,757) | — | (3,757) |
| Stock-based compensation | — | 753 | — | — | 753 |
| Issuance of 9,214 shares common stock, dividend reinvestment plan | 12 | 149 | — | — | 161 |
| Issuance of 33,002 shares common stock, stock incentive plan | 41 | (41) | — | — | — |
| Repurchase of 6,495 shares common stock, stock incentive plan | (8) | (106) | — | — | (114) |
| Repurchase of 37,532 shares common stock, stock repurchase plan | (47) | (521) | — | — | (568) |
| Balance, December 31, 2023 | $7,829 | $32,950 | $94,198 | $(18,706) | $116,271 |
| Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | |
|---|---|---|---|---|---|
| Balance, December 31, 2023 | $7,829 | $32,950 | $94,198 | $(18,706) | $116,271 |
| Net income | — | — | 6,966 | — | 6,966 |
| Other comprehensive income | — | — | — | 14 | 14 |
| Cash dividends on common stock ($0.605 per share) | — | — | (4,217) | — | (4,217) |
| Shares issued to shareholders of Touchstone Bankshares, Inc., net of costs (2,673,640 shares) | 3,342 | 43,447 | — | — | 46,789 |
| Stock-based compensation | — | 635 | — | — | 635 |
| Issuance of 9,307 shares common stock, dividend reinvestment plan | 12 | 167 | — | — | 179 |
| Issuance of 33,037 shares common stock, stock incentive plan | 41 | (41) | — | — | — |
| Repurchase of 5,356 shares common stock, stock incentive plan | (6) | (100) | — | — | (106) |
| Balance, December 31, 2024 | $11,218 | $77,058 | $96,947 | $(18,692) | $166,531 |
Notes to Consolidated Financial Statements
Note1. Nature of Banking Activities and Significant Accounting Policies
First National Corporation (the Company) is the bank holding company of First Bank (the Bank). The Company also owns First National (VA) Statutory Trust II (Trust II), and First National (VA) Statutory Trust III (Trust III and, together with Trust II, the Trusts). The Trusts were formed for the purpose of issuing redeemable capital securities, commonly known as trust preferred securities and arenot included in the Company’s consolidated financial statements in accordance with authoritative accounting guidance because management has determined that the Trusts qualify as variable interest entities. The Bank owns First Bank Financial Services, Inc., which invests in entities that provide title insurance and investment services. The Bank owns Shen-Valley Land Holdings, LLC and ESF, LLC which were formed to hold other real estate owned and future office sites. The Bank offers loan, deposit, and wealth management products and services in the Shenandoah Valley, south-central regions of Virginia, the Roanoke Valley, the Richmond MSA, and in northern North Carolina. Loan products and services include consumer loans, residential mortgages, home equity loans, and commercial loans. Deposit products and services include checking accounts, treasury management solutions, savings accounts, money market accounts, certificates of deposit, and individual retirement accounts. Wealth management services include estate planning, investment management of assets, trustee under an agreement, trustee under a will, individual retirement accounts, and estate settlement. The Bank offers other services, including internet banking, mobile banking, remote deposit capture, and other traditional banking services.
On* October 1, 2024,*the Company completed the acquisition of Touchstone Bankshares, Inc. (Touchstone). Touchstone’s results of operations are included in the Company’s consolidated results since the date of acquisition.
The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America and to accepted practices within the banking industry.
Principles of Consolidation
The consolidated financial statements of First National Corporation include the accounts of allsix companies. All material intercompany balances and transactions have been eliminated in consolidation, except for balances and transactions related to the Trusts. The subordinated debt of these Trusts is reflected as a liability of the Company.
Use of Estimates
In preparing consolidated financial statements in conformity with accounting principles generally accepted in the United States, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the consolidated balance sheet and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that require the most subjective or complex judgments relate to the allowance for credit losses, loans acquired in a business combination, and goodwill.
Significant Group Concentrations of Credit Risk
Most of the Company’s activities are with customers located within the Shenandoah Valley, south-central regions of Virginia, the Roanoke Valley, the Richmond MSA, and in northern North Carolina. The types of lending that the Company engages in are included in Note4. The Company has a concentration of credit risk in commercial real estate but doesnot have a significant concentration to anyone customer or industry.
Acquisition Accounting
The Company accounts for mergers and acquisitions that qualify as a business combination under ASC805, Business Combinations, which requires the use of the acquisition method of accounting. Under the acquisition method, we record all identifiable assets acquired, including intangible assets and the liabilities assumed at their fair values as of the acquisition date. If the purchase price exceeds that of the net assets acquired, an unidentified intangible asset (goodwill) is recorded. If the purchase price is determined to be less than that of the net assets acquired at fair value, a bargain purchase gain is recorded in results of operations. Determining fair values of net assets acquired often involves estimates based onthird-party valuations, such as appraisals or internal valuations based on discounted cash flow analysis or other valuation techniques. These methodologies are inherently subjective and involve significant assumptions, adjustments, and judgement around the selection of assumptions including, among others, discount rates, future expected cash flows, market conditions, and other future events that are highly subjective in nature and subject to change. The determination of the useful lives over which an intangible asset will be amortized is also subjective. While the selected fair values represent our best estimate of fair value as of the acquisition date, these estimates are inherently uncertain. In addition, the acquisition method of accounting allows for a measurement period to adjust acquisition accounting for up toone year after the acquisition date, for new information that existed at the acquisition date but* may**not* have been known or available at that time. For further information, refer to Note2 “Acquisitions” in Part I, Item1 of this Annual Report.
Acquired loans are recorded at their fair value at acquisition date without carryover of the acquiree’s previously established ACLL, as credit discounts are included in the determination of fair value. The fair value of the loans is determined using market participant assumptions in estimating the amount and timing of both principal and interest cash flows expected to be collected on the loans and then applying a market-based discount rate to those cash flows. During evaluation upon acquisition, acquired loans are also classified as either PCD or Non-PCD. Acquired loans are subject to the Company’s ACLL policy upon acquisition.
For Non-PCD loans, the difference between the fair value and unpaid principal balance of the loan at acquisition date (premium or discount) is amortized or accreted into interest income over the life of the loans in accordance with ASC310-20, Receivables–* Nonrefundable Fees and Other Costs*. If the acquired performing loan has revolving privileges, it is accounted for using the straight-line method; otherwise, the effective interest method is used.
PCD loans are loans that have experienced more-than-insignificant credit deterioration since origination. PCD loans are recorded at the purchase price plus the initial allowance for credit losses. An ACLL is determined using the same methodology as other loans held for investment (LHFI). The sum of the loan’s purchase price and ACLL becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan under ASC310-20*, Receivables*–* Nonrefundable Fees and Other Costs*. If the loan has revolving privileges, the discount/premium is amortized/accreted using the straight-line method; otherwise, the effective interest method is used. Subsequent changes to the ACLL are recorded through provision expense.
52
Goodwill and Other Intangible Assets
Goodwill arises from business combinations and is determined as the excess fair value of the consideration transferred over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and intangible assets acquired in a business combination and determined to have an indefinite useful life arenot amortized, but tested for impairment at least annually or more frequently if events and circumstances exist that indicate that a goodwill impairment test should be performed. The Company has selected* June 30*as the date to perform the annual impairment test. Intangible assets with finite useful lives are amortized over their estimated useful lives to their estimated residual values. Goodwill is the only intangible asset with an indefinite life on the balance sheet.
Other intangible assets consist of core deposit intangible assets arising from whole bank and branch acquisitions and are amortized on an accelerated method over their estimated useful lives, which range from 6 to 10 years.
Bargain Purchase Gain
A bargain purchase arises when the fair value of the net assets acquired in a business combination exceeds the consideration transferred, resulting in a gain being recorded by the acquirer. The Company recognized the gain as income on the date of acquisition in noninterest income.
Cash and Cash Equivalents
For purposes of the consolidated statements of cash flows, the Company has defined cash equivalents as those amounts included in the balance sheet captions “Cash and due from banks” and “Interest-bearing deposits in banks.”
Securities
Investments in debt securities with readily determinable fair values are classified as either held to maturity (HTM), available for sale (AFS), or trading based on management’s intent. Currently, all of the Company’s debt securities are classified as either AFS or HTM. Equity investments in the FHLB, the Federal Reserve Bank of Richmond, and Community Bankers Bank are separately classified as restricted securities and are carried at cost. AFS securities are carried at estimated fair value with the corresponding unrealized gains and losses excluded from earnings and reported in other comprehensive income (loss), and HTM securities are carried at amortized cost. When an individual AFS security is sold, the Company releases the income tax effects associated with the AFS security from accumulated other comprehensive income (loss). Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Gains or losses on the sale of securities are recorded on the trade date using the amortized cost of the specific security sold.
Transfers of debt securities into the held to maturity classification from the available for sale classification are made at fair value on the date of transfer. The unrealized holding gain or loss on the date of the transfer is reported in accumulated other comprehensive loss and in the carrying value of the held to maturity securities. Such amounts are amortized over the remaining contractual lives of the securities. The net impact to income from the amortization and accretion of the unrealized loss at date of transfer is zero. Equity securities with readily determinable fair values are carried at fair value, with changes in fair value reported in net income. Any equity securities without readily determinable fair values are carried at cost, minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investments. Restricted equity securities are carried at cost and are periodically evaluated for impairment based on the ultimate recovery of par value. The entirety of any impairment on equity securities is recognized in earnings.
The Company evaluates the fair value and credit quality of its AFS securities on at least a quarterly basis. In the event the fair value of a security falls below its amortized cost basis, the security is evaluated to determine whether the decline in value was caused by changes in market interest rates or security credit quality. The primary indicators of credit quality for the Company’s AFS portfolio are security type and credit rating, which are influenced by a number of security-specific factors that* may*include obligor cash flow, geography, seniority, structure, credit enhancement, and other factors.
If unrealized losses are related to credit quality, the Company estimates the credit related loss by evaluating the present value of cash flows expected to be collected from the security with the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis of the security and a credit loss exists, an ACL is recorded for the credit loss, limited by the amount that the fair value is less than
The Company evaluates the credit risk of its HTM securities on at least a quarterly basis. The Company estimates expected credit losses on HTM debt securities on an individual basis based on the probability of default/loss given default methodology. The primary indicators of credit quality for the Company’s HTM portfolio are security type and credit rating, which is influenced by a number of factors including obligor cash flow, geography, seniority, and others. The majority of the Company’s HTM securities with credit risk are obligations of states and political subdivisions.
Loans Held for Sale
Loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or estimated fair value. The Company, through its banking subsidiary, requires a firm purchase commitment from a permanent investor before loans held for sale can be closed, thus limiting interest rate risk. Net unrealized losses, if any, are recognized through a valuation allowance by charges to income.
The Bank enters into commitments to originate mortgage loans whereby the interest rate on the loan is determined prior to funding (rate lock commitments). Rate lock commitments on mortgage loans that are intended to be sold are considered to be derivatives. The period of time between issuance of a loan commitment and closing and sale of the loan generally ranges from30 to60 days. The Bank protects itself from changes in interest rates through the use of best efforts forward delivery commitments, whereby the Bank commits to sell a loan at the time the borrower commits to an interest rate with the intent that the buyer has assumed interest rate risk on the loan. As a result, the Bank isnot exposed to losses nor will it realize significant gains related to its rate lock commitments due to changes in interest rates. The correlation between the rate lock commitments and the best efforts contracts is very high due to their similarity.
The market value of rate lock commitments and best efforts contracts isnot readily ascertainable with precision because rate lock commitments and best efforts contracts arenot actively traded in stand-alone markets. The Bank determines the fair value of rate lock commitments and best efforts contracts by measuring the change in the value of the underlying asset while taking into consideration the probability that the rate lock commitments will close. Because of the high correlation between rate lock commitments and best efforts contracts,no gain or loss occurs on the rate lock commitments.
Loans
The Company, through its banking subsidiary, grants mortgage, commercial, and consumer loans to customers. The Bank segments its loan portfolio into real estate loans, commercial and industrial loans, and consumer and other loans. Real estate loans are further divided into the following classes: Construction and Land Development;1-4 Family Residential; and Other Real Estate Loans. Descriptions of the Company’s loan classes are as follows:
Real Estate Loans – Construction and Land Development: The Company originates construction loans for the acquisition and development of land and construction of commercial buildings, condominiums, townhomes, andone-to-four family residences.
Real Estate Loans – 1-4 Family: This class of loans includes loans secured byone-to-four family homes. In addition to traditional residential mortgage loans secured by afirst or junior lien on the property, the Bank offers home equity lines of credit.
Real Estate Loans – Other: This loan class consists primarily of loans secured by various types of commercial real estate typically in the Bank’s market area, including multi-family residential buildings, office and retail buildings, industrial and warehouse buildings, hotels, and religious facilities.
Commercial and Industrial Loans: Commercial loans* maybe unsecured or secured with non-real estate commercial property. The Company's banking subsidiary makes commercial loans to businesses located within its market area and also to businesses outside of its market area through loan participations with other financial institutions and through the purchase of commercial loans throughthird* party lending programs. Loans originated under the SBA's PPP are also included in this loan class.
Consumer and Other Loans: Consumer loans include all loans made to individuals for consumer or personal purposes. They include new and used automobile loans, unsecured loans, and lines of credit. The Company's banking subsidiary makes consumer loans to individuals located within its market area and also to individuals outside of its market through the purchase of loans from another financial institution.
A substantial portion of the loan portfolio is represented by residential and commercial loans secured by real estate throughout the Bank's market area. The ability of the Bank’s debtors to honor their contracts* may*be impacted by the real estate and general economic conditions in this area.
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off generally are reported at their outstanding unpaid principal balances less the ACLL and any deferred fees or costs on originated loans. Interest income is accrued and credited to income based on the unpaid principal balance. Loan origination fees, net of certain origination costs, are deferred and recognized as an adjustment of the related loan yield using the interest method. Interest income includes amortization of purchase premiums and discounts, recognized evenly over the life of the loans.
A loan’s past due status is based on the contractual due date of the most delinquent payment due. Loans are generally placed on non-accrual status when the collection of principal or interest is90 days or more past due, or earlier, if collection is uncertain based on an evaluation of the net realizable value of the collateral and the financial strength of the borrower. Loans greater than90 days past due* mayremain on accrual status if management determines it has adequate collateral to cover the principal and interest. For those loans that are carried on non-accrual status, payments arefirst* applied to principal outstanding. A loan* may*be returned to accrual status if the borrower has demonstrated a sustained period of repayment performance in accordance with the contractual terms of the loan and there is reasonable assurance the borrower will continue to make payments as agreed. These policies are applied consistently across the loan portfolio.
All interest accrued butnot collected for loans that are placed on non-accrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. When a loan is returned to accrual status, interest income is recognized based on the new effective yield to maturity of the loan.
Any unsecured loan that is deemed uncollectible is charged-off in full. Any secured loan that is considered by management to be uncollectible is partially charged-off and carried at the fair value of the collateral less estimated selling costs. This charge-off policy applies to all loan segments.
53
Loans Acquired through Third Party Lending Programs
The loan portfolio includes commercial and industrial loans that were originated by athird-party and were acquired at premiums. Premiums on performing loans are amortized into interest income and fees on loans over the life of the loans using the effective interest method. Premiums on non-performing loans arenot amortized into interest income and fees on loans after loans are placed on non-accrual status and are included in the calculation of specific reserve component of the allowance for credit losses on loans for individually analyzed loans.
Allowance for Credit Losses - Held-to-Maturity Securities
The Company estimates expected credit losses on held-to-maturity securities on an individual basis based on a Probability of Default/Loss Given Default (“PD/LGD”) methodology primarily using security-level credit ratings. The primary indicators of credit quality for the Company’s held-to-maturity portfolio are security type and credit ratings, which are influenced by a number of factors including obligor cash flow, geography, seniority, among other factors. The Company’s held-to-maturity securities with credit risk are municipal bonds and corporate debt securities. All other held-to-maturity securities are covered by the explicit or implied guarantee of the United States government orone if its agencies.
Changes in the allowance for credit loss are recorded as provision for (or recovery of) credit losses in the Consolidated Statements of Income. During the year ended* December 31, 2024,the Company recorded a recovery of credit losses on held-to-maturity securities of $12 thousand. The allowance for credit losses on held-to-maturity securities was $95 thousand and $107 thousand at December 31, 2024and2023,* respectively.
Allowance for Credit Losses – Available-for-Sale Securities
Management evaluates all available-for-sale securities in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely thannot that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.
If either of the above criteria isnot met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company* mayconsider various factors including the extent to which fair value is less than amortized cost, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specific to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any deficiency is recorded as an allowance for credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any amount of unrealized loss that hasnot* been recorded through an allowance for credit loss is recognized in other comprehensive income (loss).
Changes in the allowance for credit loss are recorded as a provision for (or recovery of) credit losses in the Consolidated Statements of Income. Losses are charged against the allowance for credit loss when management believes an available-for-sale security is confirmed to be uncollectible or when either of the criteria regarding intent or requirement to sell ismet. There wasno allowance for credit loss related to the available-for-sale portfolio at* December 31, 2024and2023.*
Accrued interest receivable on available-for-sale securities totaled $836 thousand and $769 thousand at* December 31, 2024and2023,* respectively and was excluded from the estimate of credit losses.
Allowance for Credit Losses - Loans
The allowance for loan credit losses represents an amount which, in management’s judgement, is adequate to absorb the lifetime expected losses that* may*be sustained on outstanding loans at the balance sheet date based on the evaluation of the size and current risk characteristics of the loan portfolio, past events, current conditions, reasonable and supportable forecasts of future economic conditions, and prepayment experience. The allowance for loan credit losses is measured and recorded upon the initial recognition of a financial asset. The allowance for loan credit losses is reduced by charge-offs, net of recoveries of previous losses, and is increased or decreased by a provision for (or recovery of) credit losses, which is recorded in the Consolidated Statement of Income.
The Company is utilizing a discounted cash flow model to estimate its current expected credit losses. For the purposes of calculating its quantitative reserves, the Company has segmented its loan portfolio based on loans which share similar risk characteristics. Within the quantitative portion of the calculation, the Company utilizes at leastone or a combination of loss drivers, which* mayinclude unemployment rates, home price indices, and/or gross domestic product (“GDP”), to adjust its loss rates over a reasonable and supportable forecast period ofone* year. A straight-line reversion technique is used for the followingeight quarters, at which time the Company reverts to historical averages. To further adjust the allowance for credit losses for expected lossesnot already included within the quantitative component of the calculation, the Company* mayconsider qualitative factors, including butnot* limited to: variability in the economic forecast, changes in volume and severity of adversely classified loans, changes in concentrations of credit, changes in the nature and volume of the loan segments, factors related to credit administration, and other idiosyncratic risksnot embedded in the data used in the model.
Loans that donot share risk characteristics are evaluated on an individual basis. The Company designates individually evaluated loans on nonaccrual status as collateral dependent loans, as well as other loans that management of the Company designates as having higher risk and loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral. These loans donot share common risk characteristics and arenot included within the collectively evaluated loans for determining the allowance for credit losses. Under CECL, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance for credit losses is calculated on an individual loan basis based on the shortfall between the fair value of the loan’s collateral, which is adjusted for liquidation costs/discounts, and amortized cost. If the fair value of the collateral exceeds the amortized cost,no allowance is required.
The adoption of CECL didnot result in a significant change to any other credit risk management and monitoring processes, including identification of past due or delinquent borrowers, nonaccrual practices or charge-off policy.
Allowance for Credit Losses – Unfunded Commitments
Financial Instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Company’s exposure to credit losses in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.
The Company records all allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for (or recovery of) credit losses in the Consolidated Statement of Income. The allowances for credit losses on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit losses model using the same methodology as the loan portfolio, taking into consideration the likelihood that funding will occur as well as anythird-party guarantees. The allowance for unfunded commitments is included in other liabilities on the Company’s consolidated balance sheet.
Accrued Interest Receivable
The Company has elected to exclude the accrued interest from the amortized cost basis in its determination of the allowance for credit losses for both loans and held-to-maturity securities, as well as elected the policy to write-off accrued interest receivable directly through the reversal of interest income. Accrued interest rece ivable totaled $4.8 million and $3.3 million on loans and $423 thousand and $570 thousand on held-to-maturity securities at December31, 2024 and2023, respectively, and is included in “Accrued Interest Receivable” on the Company’s Consolidated Balance Sheets.
Premises and Equipment
Land is carried at cost. Premises and equipment are stated at cost, less accumulated depreciation and amortization. Premises and equipment are depreciated over their estimated useful lives ranging from three years toforty years; leasehold improvements are amortized over the lives of the respective leases or the estimated useful life of the leasehold improvement, whichever is less. Software is amortized over its estimated useful life ranging from three toseven years. Depreciation and amortization are recorded on the straight-line method.
Costs of maintenance and repairs are charged to expense as incurred. Costs of replacing structural parts of major units are considered individually and are expensed or capitalized as the facts dictate. Gains and losses on routine dispositions are reflected in current operations.
54
Leases
Lease liabilities represent the Company's obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows. Cash flows are discounted at the Company's incremental borrowing rate in effect at the commencement date of the lease. Right-of-use assets represent the Company's right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and, if applicable, prepaid rent, initial direct costs, and any incentives received from the lessor.
Lease payments for short-term leases are recognized as lease expense on a straight-line basis over the lease term, or for variable lease payments, in the period in which the obligation was incurred. Payments for leases with terms longer thantwelve months are included in the determination of the lease liability. Payments* maybe fixed for the term of the lease or variable. If the lease agreement provides a known escalator, such as a specified percentage increase per year or a stated increase at a specified time, the variable payment is included in the cash flows used to determine the lease liability. If the variable payment is based upon an unknown escalator, such as the consumer price index at a future date, the increase isnot* included in the cash flows used to determine the lease liability. Three of the Company's leases provide known escalators that are included in the determination of the lease liability. The remaining leases donot have variable payments during the term of the lease.
Other Real Estate Owned
Other real estate owned (OREO) consists of properties obtained through a foreclosure proceeding or through an in-substance foreclosure in satisfaction of loans and properties originally acquired for branch operations or expansion butno longer intended to be used for that purpose. OREO is initially recorded at fair value less estimated costs to sell to establish a new cost basis. OREO is subsequently reported at the lower of cost or fair value less costs to sell, determined on the basis of current appraisals, comparable sales, and other estimates of fair value obtained principally from independent sources, adjusted for estimated selling costs. Management also considers other factors or recent developments, such as changes in absorption rates or market conditions from the time of valuation and anticipated sales values considering management’s plans for disposition, which could result in adjustments to the collateral value estimates indicated in the appraisals. Significant judgments and complex estimates are required in estimating the fair value of other real estate owned, and the period of time within which such estimates can be considered current is significantly shortened during periods of market volatility. In response to market conditions and other economic factors, management* may*utilize liquidation sales as part of its distressed asset disposition strategy. As a result of the significant judgments required in estimating fair value and the variables involved in different methods of disposition, the net proceeds realized from sales transactions could differ significantly from appraisals, comparable sales, and other estimates used to determine the fair value of other real estate owned. Management reviews the value of other real estate owned each quarter, if any, and adjusts the values as appropriate. Revenue and expenses from operations and changes in the valuation allowance are included in other real estate owned expense.
Bank-Owned Life Insurance
The Company owns insurance on the lives of a certain group of key employees. The policies were purchased to help offset the increase in the costs of various fringe benefit plans, including healthcare. The cash surrender value of these policies is included as an asset on the consolidated balance sheets, and any increase in cash surrender value is recorded as income from bank owned life insurance on the consolidated statements of income. In the event of the death of an insured individual under these policies, the Company receives a death benefit which is also recorded as income from bank owned life insurance. The Company is exposed to credit risk to the extent an insurance company is unable to fulfill its financial obligations under a policy.
Derivative Financial Instruments
The Company recognizes derivative financial instruments at fair value as either an other asset or other liability in its Consolidated Balance Sheets. The Company’s derivative financial instruments are comprised of interest rate swaps that qualify and are designated as cash flow hedges on the Company’s junior subordinated debt. Gains or losses on the Company’s cash flow hedges are reported as a component of other comprehensive income, net of deferred income taxes, and reclassified into earnings in the same period(s) during which the hedged transactions affect earnings. The Company’s derivative financial instruments are described more fully in Note25.
Stock Based Compensation
Compensation cost is recognized for restricted stock units and other stock awards issued to employees and directors based on the fair value of the awards at the date of grant. The market price of the Company’s common stock at the date of grant is used to estimate the fair value of restricted stock units and other stock awards.
Retirement Plans
Employee401(k) and profit sharing plan expense is the amount of matching contributions and Bank discretionary matches.
Transfers of Financial Assets
Transfers of financial assets, including loan participations, are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company doesnot maintain effective control over the transferred assets through an agreement to repurchase them before maturity.
Income Taxes
Deferred income tax assets and liabilities are determined using the asset and liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws. Deferred taxes are reduced by a valuation allowance when, in the opinion of management, it is more likely thannot that some portion or all of the deferred tax assets willnot be realized.
When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely thannot that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken arenot offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying consolidated balance sheet along with any associated interest and penalties that would be payable to the taxing authorities upon examination. There wasno liability for unrecognized tax benefits recorded as of* December 31, 2024* and2023. Interest and penalties associated with unrecognized tax benefits, if any, are classified as additional income taxes in the consolidated statements of income.
55
Segments
Operating segments as defined by ASC280, Segment Reporting, are components of an enterprise for which separate financial information is available that is evaluated regularly by the chief operating decision-maker in deciding how to allocate resources and in assessing performance. The Company operates throughtwo reportable operating segments: banking and wealth management. The accounting policies of operating segments are the same as those described elsewhere in this footnote. See Note26 for further discussion of the Company's operating segments.
Wealth Management Department
Securities and other property held by the wealth management department in a fiduciary or agency capacity arenot assets of the Company and arenot included in the accompanying consolidated financial statements.
Earnings Per Common Share
Basic earnings per common share represents income available to common shareholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per common share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that* maybe issued by the Company relate to restricted stock units and are determined using the treasury method. See Note15* for further information regarding earnings per common share.
Advertising Costs
The Company follows the policy of charging the production costs of advertising to expense as incurred. Total advertising expense incurred for2024 and2023 was $639 thousand and $573 thousand, respectively.
Comprehensive Income (Loss)
Accounting principles generally require that recognized revenue, expenses, gains, and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities and changes in fair values of cash flow hedges, are reported as a separate component of the equity section of the consolidated balance sheets, such items, along with net income, are components of comprehensive income (loss).
Loss Contingencies
Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management doesnot believe there are such matters that will have a material effect on the consolidated financial statements.
Adoption of New Accounting Pronouncements
Adoption of New Accounting Standards – In* November 2023,the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU)2023-07, “Segment Reporting (Topic280*): Improvements to Reportable Segment Disclosures.” The amendments in this ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. This ASU requires disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (CODM), an amount for other segment items by reportable segment and a description of its composition, all annual disclosures about a reportable segment profit or loss and assets currently required by FASB ASU Topic280 in interim periods, and the title and position of the CODM and how the CODM uses the reported measures. Additionally, this ASU requires that at leastone of the reported segment profit and loss measures should be the measure that is most consistent with the measurement principles used in an entity’s consolidated financial statements. Lastly, this ASU requires public business entities with a single reportable segment to provide all disclosures required by these amendments in this ASU and all existing segment disclosures in Topic280. This ASU is effective for fiscal years beginning after* December 15, 2023,and interim periods within fiscal years beginning after December 15, 2024.Early adoption is permitted. The amendments should be applied retrospectively. ASU2023*-07 didnot have a material impact on the Company’s financial condition or results of operations but did result in additional disclosures. For further information, refer to Note26 “Segment Reporting” in this Form10-K.
56
Recent Accounting Pronouncements
In* November 2024,the FASB issued ASU2024*-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic220-40): Disaggregation of Income Statement Expenses.” ASU2024-03 requires public companies to disclose, in the notes to the financial statements, specific information about certain costs and expenses at each interim and annual reporting period. This includes disclosing amounts related to employee compensation, depreciation, and intangible asset amortization. In addition, public companies will need to provide qualitative description of the amounts remaining in relevant expense captions that arenot separately disaggregated quantitatively. The FASB subsequently issued ASU2025-01, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic220-40): Clarifying the Effective Date”, which amends the effective date of ASU2024-03 to clarify that all public business entities are required to adopt the guidance in ASU2024-03 in annual reporting periods beginning after* December 15, 2026,and interim periods within annual reporting periods beginning after December 15, 2027.Early adoption of ASU2024*-03 is permitted. Implementation of ASU2024-03 * maybe applied prospectively or retrospectively. The Company doesnot* expect the adoption of ASU2024-03 to have a material impact on its consolidated financial statements.
In* December 2023,the FASB issued ASU2023*-09, “Income Taxes (Topic740): Improvements to Income Tax Disclosures.” The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold, which is greater thanfive percent of the amount computed by multiplying pretax income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater thanfive percent of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning after* December 15, 2024.Early adoption is permitted. The amendments should be applied on a prospective basis; however, retrospective application is permitted. The Company doesnot* expect the adoption of ASU2023-09 to have a material impact on its consolidated financial statements.
57
Note2. Acquisitions
On* October 1, 2024,the Company completed its previously announced merger with Touchstone, the holding company for Touchstone Bank headquartered in Prince George, Virginia. Under the terms of the merger agreement, at the effective time of the merger, each outstanding share of Touchstone common stock was converted into 0.55 shares of the Company’s common stock, resulting in 2.7 million additional shares issued, or aggregate consideration of $46.8 million, based on the closing price per share of the Company’s common stock as quoted on the NASDAQ Capital Market on September 30, 2024,*which was the last trading day prior to the consummation of the acquisition. With the acquisition of Touchstone, the Company acquired 12 branches, deepening its presence in central Virginia and expanding its franchise into contiguous markets in southern Virginia and northern North Carolina.
As a result of the Touchstone acquisition, the Company recognized a preliminary bargain purchase gain of $2.9 million. While the Company believes that the information available on* October 1, 2024,provided a reasonable basis for estimating fair value, the Company mayobtain additional information and evidence during the measurement period that could result in changes to the estimated fair value amounts and associated bargain purchase gain recorded. Valuations subject to change include, but arenot* limited to: Loans, identified intangible assets, certain deposits, borrowings, income taxes, and certain other assets and liabilities. Subsequent adjustments, if necessary, will be reflected in future filings. The following table provides a preliminary assessment of the consideration transferred and the fair value of the assets acquired and liabilities assumed as of the date of the acquisition (dollars in thousands).
| Purchase price consideration: | |
|---|---|
| Fair value of shares of the Company’s common stock | $46,789 |
| Cash paid for fractional shares | 10 |
| Total Purchase Price | $46,799 |
| Fair value of assets acquired: | |
| Cash and cash equivalents | $70,253 |
| Securities AFS | 62,166 |
| Loans, net accretion | 479,341 |
| Premises and equipment | 11,388 |
| CDI and other intangibles | 15,329 |
| Bank owned life insurance | 12,617 |
| Other assets | 13,232 |
| Total assets | $664,326 |
| Fair value of liabilities assumed: | |
| Deposits | $555,439 |
| Short-term borrowings | 39,305 |
| Subordinated debt | 16,176 |
| Other liabilities | 3,687 |
| Total liabilities | $614,607 |
| Fair value of net assets acquired | $49,719 |
| Preliminary bargain purchase gain | $2,920 |
The Company assessed the fair value based on the following methods for the significant assets acquired and liabilities assumed:
Cash and cash equivalents: The fair value was determined to approximate the carrying amount based on the short-term nature of these assets.
Securities AFS: The fair value of the investment portfolio was based on quoted market prices and dealer quotes and pricing obtained from independent pricing services
58
Loans: Fair values for loans were estimated using a discounted cash flow analysis that considered factors including loan type, interest rate type, prepayment speeds, duration, and current discount rates. The discount rates used for loans were based on current market rates for new originations of comparable loans and factored in adjustments for any expected liquidity events. Expected cash flows were derived using inputs that considered estimated credit losses and prepayments.
Premises and equipment: The fair value of bank premises and equipment held for use was valued by obtaining recent market data for similar property types with adjustments for characteristics of individual properties.
Core Deposit Intangibles, net: Core Deposit Intangibles (CDI) represents the future economic benefit of acquired customer deposits. The fair value of the CDI asset was estimated based on a discounted cash flow methodology that incorporated expected customer attrition rates, cost of deposit base, net maintenance cost associated with customer deposits, and the cost for alternative funding sources. The discount rates used were based on market rates.
Bank Owned Life Insurance (BOLI): The fair value of BOLI is carried at its current cash surrender value, which is the most reasonable estimate of fair value.
Deposits: The fair value of interest bearing and non-interest bearing deposits is the amount payable on demand at the acquisition date. The fair value of time deposits was estimated using a discounted cash flow calculation that includes a market rate analysis of the current rates offered by market participants for certificates of deposits that mature in the same period.
Other Borrowings: Acquired other borrowings consisted of FHLB short term borrowings. The fair value of the short-term borrowings was based on the immediate repayment of the advances on Day2.
Subordinated Debt: The fair values of the Company’s subordinated debt holdings were estimated using discounted cash flow analyses, based on the current incremental borrowing rates for similar types of borrowing arrangements.
The following table presents for illustrative purposes only certain pro forma information as if the Company had acquired Touchstone on* January 1, 2023.These results combine the historical results of Touchstone in the Company's Consolidated Statements of Income and while certain adjustments were made for the estimated impact of certain fair value adjustments and other acquisition-related activity, they arenot* indicative of what would have occurred had the acquisition taken place on* January 1, 2023.*No adjustments have been made to the pro-forma results regarding possible revenue enhancements, provision for credit losses, or expense efficiencies. Pro forma adjustments below include the net impact of Touchstone’s accretion and the elimination of merger-related costs, as disclosed below. The Company expects to achieve further operating cost savings and other business synergies as a result of the acquisition, which arenot reflected in the pro forma amounts below (dollars in thousands):
| Pro forma Twelve Months Ended | ||
|---|---|---|
| At December 31, | ||
| (unaudited) | 2024(2)(3) | 2023(3) |
| Total revenues (1) | $86,533 | $82,046 |
| Net income available to common shareholders (3) | $14,965 | $14,595 |
| Earnings per share | $1.67 | $1.63 |
(1) Includes net interest income and noninterest income.
(2) Includes the net impact of Touchstone’s accretion adjustments of $394 thousand and $1.6 million for thetwelve* months ended* December 31, 2024and2023.* *
(3) For thetwelve* months ended* December 31, 2024,and2023,* excludes merger-related costs associated with the acquisition of Touchstone as noted below.*
59
Merger-related costs associated with the acquisition of Touchstone were $8.1 million andnone for the years ended* December**31,* 2024, and2023, respectively. Such costs include legal and accounting fees, lease and contract termination expenses, system conversion, and employee severances, which have been expensed as incurred. Such costs include employee severance, professional fees, system conversion, and lease and contract termination expenses, which have been expensed as incurred, and are recorded in “Merger-related costs” on the Company’s Consolidated Statements of Income.
Fair Value Premiums and Discounts
The net effect of the amortization and accretion of premiums and discounts associated with the Company’s acquisition accounting adjustments, which includes previous acquisitions in addition to Touchstone, had the following impact on the Consolidated Statements of Income during the years ended* December**31,* 2024 and2023 (dollars in thousands):
| For the years ended | ||
|---|---|---|
| December 31, | ||
| 2024 | 2023 | |
| Loans (1) | $711 | $822 |
| Buildings (2) | (15) | (15) |
| Core deposit intangible (3) | (1,718) | (1,749) |
| Subordinated Debt (4) | (307) | (445) |
| Time deposits (5) | (49) | 1,226 |
| Net impact to income before taxes | $(1,378) | $(161) |
(1) Loan acquisition-related fair value adjustments accretion is included in "Interest and fees on loans" in the "Interest and dividend income" section of the Company’s Consolidated Statements of Income.
(2) Building and lease acquisition-related fair value adjustments amortization is included in "Occupancy expenses" in the "Noninterest expense" section of the Company’s Consolidated Statements of Income.
(3) Core deposit and other intangible premium amortization is included in "Amortization expense" in the "Noninterest expense" section of the Company’s Consolidated Statements of Income.
(4) Borrowings acquisition-related fair value adjustments (accretion) amortization is included in "Interest on subordinated debt" in the "Interest Expense" section of the Company’s Consolidated Statements of Income.
(5) Certificate of deposit acquisition-related fair value adjustments (accretion) amortization is included in "Interest on deposits" in the "Interest expense" section of the Company’s Consolidated Statements of Income.
60
Note3. Securities
The Company invests in U.S. Treasury securities, U.S. agency and mortgage-backed securities, obligations of states and political subdivisions, and corporate debt securities. Amortized costs and fair values of securities at* December 31, 2024* and2023 were as follows (in thousands):
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | Allowance for Credit Losses | |
|---|---|---|---|---|---|
| Securities available for sale: | |||||
| U.S. Treasury securities | $12,483 | $— | $(795) | $11,688 | $— |
| U.S. agency and mortgage-backed securities | 110,480 | 57 | (12,498) | 98,039 | — |
| Obligations of states and political subdivisions | 62,954 | 5 | (8,839) | 54,120 | — |
| Total securities available for sale | $185,917 | $62 | $(22,132) | $163,847 | $— |
| Securities held to maturity: | |||||
| U.S. Treasury securities | $9,632 | $— | $(125) | $9,507 | $— |
| U.S. agency and mortgage-backed securities | 86,555 | — | (9,282) | 77,273 | — |
| Obligations of states and political subdivisions | 10,649 | 8 | (1,112) | 9,545 | — |
| Corporate debt securities | 3,000 | — | (450) | 2,550 | (95) |
| Total securities held to maturity | $109,836 | $8 | $(10,969) | $98,875 | $(95) |
| Total securities | $295,753 | $70 | $(33,101) | $262,722 | $(95) |
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | Allowance for Credit Losses | |
|---|---|---|---|---|---|
| Securities available for sale: | |||||
| U.S. Treasury securities | $12,476 | $— | $(1,026) | $11,450 | $— |
| U.S. agency and mortgage-backed securities | 96,937 | 55 | (12,192) | 84,800 | — |
| Obligations of states and political subdivisions | 64,045 | 6 | (7,444) | 56,607 | — |
| Total securities available for sale | $173,458 | $61 | $(20,662) | $152,857 | $— |
| Securities held to maturity: | |||||
| U.S. Treasury securities | $39,085 | $— | $(389) | $38,696 | $— |
| U.S. agency and mortgage-backed securities | 94,617 | — | (8,992) | 85,625 | — |
| Obligations of states and political subdivisions | 11,649 | 107 | (943) | 10,813 | — |
| Corporate debt securities | 3,000 | — | (520) | 2,480 | (107) |
| Total securities held to maturity | $148,351 | $107 | $(10,844) | $137,614 | $(107) |
| Total securities | $321,809 | $168 | $(31,506) | $290,471 | $(107) |
Information pertaining to securities with gross unrealized losses aggregated by investment category and length of time that individual securities have been in a continuous loss position is as follows (in thousands):
| Less than 12 months | 12 months or more | Total | ||||
|---|---|---|---|---|---|---|
| Fair Value | Unrealized (Loss) | Fair Value | Unrealized (Loss) | Fair Value | Unrealized (Loss) | |
| Securities available for sale: | ||||||
| U.S. Treasury securities | $— | $— | $11,688 | $(795) | $11,688 | $(795) |
| U.S. agency and mortgage-backed securities | 23,445 | (237) | 67,800 | (12,261) | 91,245 | (12,498) |
| Obligations of states and political subdivisions | 4,839 | (135) | 47,776 | (8,704) | 52,615 | (8,839) |
| Total securities available for sale | $28,284 | $(372) | $127,264 | $(21,760) | $155,548 | $(22,132) |
61
| Less than 12 months | 12 months or more | Total | ||||
|---|---|---|---|---|---|---|
| Fair Value | Unrealized (Loss) | Fair Value | Unrealized (Loss) | Fair Value | Unrealized (Loss) | |
| Securities available for sale: | ||||||
| U.S. Treasury securities | $— | $— | $11,450 | $(1,026) | $11,450 | $(1,026) |
| U.S. agency and mortgage-backed securities | 1,281 | (29) | 78,800 | (12,163) | 80,081 | (12,192) |
| Obligations of states and political subdivisions | 4,469 | (215) | 47,004 | (7,229) | 51,473 | (7,444) |
| Total securities available for sale | $5,750 | $(244) | $137,254 | $(20,418) | $143,004 | $(20,662) |
The Company has evaluated AFS securities in an unrealized loss position for credit related impairment at* December 31, 2024and2023* and concludedno impairment existed based on several factors which included: (1) the majority of these securities are of high credit quality, (2) unrealized losses are primarily the result of market volatility and increases in market interest rates, (3) the contractual terms of the investments donot permit the issuer(s) to settle the securities at a price less than the cost basis of each investment, (4) issuers continue to make timely principal and interest payments, and (5) the Company doesnot intend to sell any of the investments and the accounting standard of “more likely thannot” hasnot been met for the Company to be required to sell any of the investments before recovery of its amortized cost basis.
Additionally, the majority of the Company’s mortgage-backed securities are issued by FNMA, FHLMC, and GNMA and donot have credit risk given the implicit and explicit government guarantees associated with these agencies. In addition, the non-agency mortgage-backed and asset-backed securities generally received a20% simplified supervisory formula approach rating. The Company’s AFS investment portfolio is generally highly-rated or agency backed. At* December 31, 2024and2023,* all AFS securities were current withno securities past due or on non- accrual andno ACL was held against the Company’s AFS securities portfolio.
At* December 31, 2024* and2023, the allowance for credit losses on held to maturity securities was $95 thousand and $107 thousand, respectively.
At* December 31, 2024*, there were 3 out of 3 U.S. Treasury securities,97 out of 116 U.S. agency and mortgage-backed securities,95 out of 98 obligations of states and political subdivisions in an unrealized loss position. One hundred percent of the Company’s investment portfolio is considered investment grade. The weighted-average re-pricing term of the portfolio was 5.7 years at* December 31, 2024*. At* December 31, 2023*, there were 3 out of 3 U.S. Treasury securities,93 out of 108 U.S. agency and mortgage-backed securities and 85 out of 99 obligations of states and political subdivisions, andone ofone corporate debt securities in an unrealized loss position. One hundred percent of the Company’s investment portfolio was considered investment grade at* December 31, 2023*. The weighted- average re-pricing term of the portfolio was 5.9 years at* December 31, 2023*. The unrealized losses at* December 31, 2024* in the U.S. Treasury securities portfolio, U.S. agency and mortgage-backed securities portfolio, obligations of states and political subdivisions portfolio, and corporate debt securities portfolio were related to changes in market interest rates andnot credit concerns of the issuers.
The amortized cost and fair value of securities at* December 31, 2024* by contractual maturity are shown below (in thousands). Expected maturities of mortgage-backed securities will differ from contractual maturities because borrowers* may*have the right to prepay obligations with or without call or prepayment penalties.
| Available for Sale | Held to Maturity | |||
|---|---|---|---|---|
| (in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value |
| Due within one year | $1,630 | $1,621 | $206 | $204 |
| Due after one year through five years | 33,051 | 30,972 | 28,011 | 26,599 |
| Due after five years through ten years | 40,693 | 37,396 | 12,998 | 11,949 |
| Due after ten years | 110,543 | 93,858 | 68,621 | 60,123 |
| $185,917 | $163,847 | $109,836 | $98,875 | |
Proceeds from maturities, calls, principal payments, and sales of secur ities available for sale during 2024 and 2023 were $74.8 million and $12.5 million, respectively. Gross losses of $154 thousand and $2.0 million were realized on calls and sales during 2024 and2023, respectively.
Proceeds from maturities, calls, and principal payments of securities held to maturity during 2024 and 2023 were $39.7 million and $7.6 million, respectively. There wereno sales of securities from the held to maturity portfolio for the years ended * December 31, 2024* or 2023 . The Company didnot realize any gross gains or gross losses on held to maturity securities during 2024 or 2023 .
Securities having a fair value of $175.0 million and $184.4 million at* December 31, 2024* and2023 were pledged to secure public deposits and for other purposes required by law.
During thethird quarter of2022, management continued to contemplate the accounting treatment of the Company’s securities portfolio. Given the rapidly rising interest rates, the resulting effects on capital and to better reflect management’s intention to hold certain securities until maturity, management approved the transfer of a portion of the portfolio from the available for sale accounting treatment to the held to maturity accounting treatment. Available for sale securities with a book value of $82.2 million and an associated unrealized loss of $7.8 million were transferred to the held to maturity classification at the fair value of $74.4 million.
62
Federal Home Loan Bank, Federal Reserve Bank, and Community Bankers’ Bank stock are generally viewed as long-term investments and as restricted securities, which are carried at cost, because there is a minimal market for the stock. Therefore, when evaluating restricted securities for impairment, their value is based on the ultimate recoverability of the par value rather than by recognizing temporary declines in value. The Company doesnot consider these investments to be impaired at* December 31, 2024*, andno impairment has been recognized.
The composition of restricted securities at* December 31, 2024* and2023 was as follows (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Federal Home Loan Bank stock | $1,467 | $965 |
| Federal Reserve Bank stock | 2,010 | 981 |
| Community Bankers’ Bank stock | 264 | 132 |
| $3,741 | $2,078 |
The Company also holds limited partnership investments in Small Business Investment Companies (SBICs), which are included in other assets in the Consolidated Balance Sheets. The limited partnership investments are measured as equity investments without readily determinable fair values at their cost, less any impairment. The amounts included in other assets for the limited partnership investments were $2.4 million and$642 thousand at* December 31, 2024* and2023, respectively.
Credit Quality Indicators & Allowance for Credit Losses - HTM
The Company monitors the credit quality of the debt securities held to maturity through the use of credit ratings from Moody's, S&P, and Egan-Jones. The Company monitors the credit ratings on a quarterly basis. The following table summarizes the amortized cost of debt securities held to maturity at* December 31, 2024*, and2023 aggregated by credit quality indicators.
| (in thousands) | U.S. Treasury securities | U.S. agency and mortgage-backed securities | Obligations of states and political subdivisions | Corporate debt securities | Total Held to Maturity Securities |
|---|---|---|---|---|---|
| Aaa | $9,632 | $23,173 | $2,487 | $— | $35,292 |
| Aa1 / Aa2 / Aa3 | — | — | 8,162 | — | 8,162 |
| Baa1 / Baa2 / Baa3 | — | — | — | 3,000 | 3,000 |
| Not rated - Agency (1) | — | 63,382 | — | — | 63,382 |
| Not rated - Non Agency | — | — | — | — | — |
| Total | $9,632 | $86,555 | $10,649 | $3,000 | $109,836 |
| Aaa | $39,085 | $22,936 | $2,807 | $— | $64,828 |
| Aa1 / Aa2 / Aa3 | — | — | 8,842 | — | 8,842 |
| Baa1 / Baa2 / Baa3 | — | — | — | 3,000 | 3,000 |
| Not rated - Agency (1) | — | 71,681 | — | — | 71,681 |
| Not rated - Non Agency | — | — | — | — | — |
| Total | $39,085 | $94,617 | $11,649 | $3,000 | $148,351 |
(1)Generally considerednot* to have credit risk given the implied governmental guarantees associated with these agencies.*
The following table summarizes the change in the allowance for credit losses on held to maturity securities for the year ended* December 31, 2024*.
| (in thousands) | U.S. Treasury securities | U.S. agency and mortgage-backed securities | Obligations of states and political subdivisions | Corporate debt securities | Total Held to Maturity Securities |
|---|---|---|---|---|---|
| Balance, December 31, 2023 | $— | $— | $— | $107 | $107 |
| Provision for credit losses | — | — | — | (12) | (12) |
| Charge-offs of securities | — | — | — | — | — |
| Recoveries | — | — | — | — | — |
| Balance, December 31, 2024 | $— | $— | $— | $95 | $95 |
At* December 31, 2024*, the Company hadno securities held-to-maturity that were past due30 days or more as to principal and interest payments. The Company hadno securities held-to-maturity classified as nonaccrual as of* December 31, 2024*.
63
Note4. Loans
Loans at* December 31, 2024* and2023 are summarized as follows (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Real estate loans: | ||
| Construction and land development | $84,480 | $52,680 |
| Secured by 1-4 family residential | 547,167 | 344,369 |
| Other real estate | 672,162 | 447,272 |
| Commercial and industrial loans | 141,333 | 113,074 |
| Consumer and other loans | 21,453 | 12,035 |
| Total loans, net of deferred origination costs/fees | $1,466,595 | $969,430 |
| Allowance for credit losses | (16,400) | (11,974) |
| Loans, net | $1,450,195 | $957,456 |
Net deferred loan fees included in the above loan categories were$1.3 million and $1.1 million at* December 31, 2024* and2023, respectively. Net unamortized discounts on loans acquired through business combinations included in the above loan categories totaled $14.3 million at* December 31, 2024and $1.9 million at December 31, 2023.Unamortized premiums on loans purchased from athird*-party loan originator are included in the commercial and industrial loan categories and totaled $5.8 million as of* December 31, 2024and $7.9 million as of December 31, 2023.Consumer and other loans included $450 thousand and $222 thousand of demand deposit overdrafts at December 31, 2024* and2023, respectively.
The following tables provide a summary of loan classes and an aging of past due loans as of* December 31, 2024* and2023 (in thousands):
| 30-59 Days Past Due | 60-89 Days Past Due | >90 Days Past Due | Total Past Due | Current | Total Loans | Non-Accrual Loans | 90 Days or More Past Due and Accruing | |
|---|---|---|---|---|---|---|---|---|
| Real estate loans: | ||||||||
| Construction and land development | $56 | $26 | $23 | $105 | $84,375 | $84,480 | $50 | $23 |
| 1-4 family residential | 2,192 | 210 | 54 | 2,456 | 544,711 | 547,167 | 2,148 | 54 |
| Other real estate | 12 | 41 | — | 53 | 672,109 | 672,162 | — | — |
| Commercial and industrial | 145 | 373 | 288 | 806 | 140,527 | 141,333 | 4,773 | 288 |
| Consumer and other loans | 31 | — | — | 31 | 21,422 | 21,453 | — | — |
| Total | $2,436 | $650 | $365 | $3,451 | $1,463,144 | $1,466,595 | $6,971 | $365 |
| 30-59 Days Past Due | 60-89 Days Past Due | >90 Days Past Due | Total Past Due | Current | Total Loans | Non-Accrual Loans | 90 Days or More Past Due and Accruing | |
|---|---|---|---|---|---|---|---|---|
| Real estate loans: | ||||||||
| Construction and land development | $183 | $4 | $38 | $225 | $52,455 | $52,680 | $38 | $— |
| 1-4 family residential | 1,364 | 350 | 392 | 2,106 | 342,263 | 344,369 | 495 | 245 |
| Other real estate | — | — | 82 | 82 | 447,190 | 447,272 | — | 82 |
| Commercial and industrial | 252 | 316 | 197 | 765 | 112,309 | 113,074 | 6,230 | 197 |
| Consumer and other loans | 33 | — | — | 33 | 12,002 | 12,035 | — | — |
| Total | $1,832 | $670 | $709 | $3,211 | $966,219 | $969,430 | $6,763 | $524 |
64
Loans acquired in business combinations are recorded in the Consolidated Balance Sheets at fair value at the acquisition date under the acquisition method of accounting. The outstanding principal balance and the carrying amount at* December 31, 2024* and2023 of loans acquired in business combinations were as follows:
| Acquired Loans - Purchased Performing | ||
|---|---|---|
| (Dollars in thousands) | 2024 | 2023 |
| Outstanding principal balance | $603,046 | $164,028 |
| Carrying amount | ||
| Real estate loans: | ||
| Construction and land development | $15,810 | $7,851 |
| Secured by 1-4 family residential | 234,004 | 36,290 |
| Other real estate loans | 291,805 | 94,882 |
| Commercial and industrial loans | 40,885 | 19,611 |
| Consumer and other loans | 6,268 | 3,451 |
| Total acquired loans | $588,772 | $162,085 |
The following table presents additional information related to the acquired Touchstone loan portfolio at the acquisition date, including the initial ACL at acquisition on the PCD loans (in thousands):
| PCD Loans: | 2024 |
|---|---|
| Book value of acquired loans at acquisition | $13,050 |
| Initial ACL at acquisition | 386 |
| Non-credit discount at acquisition | 1,413 |
| Purchase Price | $14,849 |
| Non-PCD Loans: | |
| Fair Value | $467,891 |
| Gross contractual amounts receivable | $479,591 |
| Estimate of contractual cash flows not expected to be collected | $8,138 |
There wereno PCD loans at* December 31, 2023.*
Credit Quality Indicators
As part of the ongoing monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related to the risk grading of specified classes of loans. The Company utilizes a risk grading matrix to assign a rating to each of its loans. The loan ratings are summarized into the following categories: pass, special mention, substandard, doubtful, and loss. Pass rated loans include all risk rated credits other than those included in special mention, substandard, or doubtful. Loans classified as loss are charged-off. Loan officers assign risk grades to loans at origination and as renewals arise. The Bank’s Credit Administration department reviews risk grades for accuracy on a quarterly basis and as credit issues arise. In addition, a certain amount of loans are reviewed each year through the Company’s internal and external loan review process. A description of the general characteristics of the loan grading categories is as follows:
Pass – Loans classified as pass exhibit acceptable operating trends, balance sheet trends, and liquidity. Sufficient cash flow exists to service the loan. All obligations have been paid by the borrower as agreed.
Special Mention – Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses* may*result in deterioration of the repayment prospects for the loan or the Bank’s credit position at some future date.
Substandard – Loans classified as substandard are inadequately protected by the current net worth and payment capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies arenot corrected.
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. The Company considers all doubtful loans to be impaired and places the loan on non-accrual status.
Loss – Loans classified as loss are considered uncollectable and of such little value that their continuance as bankable assets isnot warranted.
65
The following table presents the Company's recorded investment in loans by credit quality indicators by year of origination as of* December 31, 2024* (in thousands).
| Term Loans by Year of Origination | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving | Total | |
| Construction and land development | ||||||||
| Pass | $4,419 | $5,401 | $2,421 | $5,811 | $4,424 | $5,419 | $56,509 | $84,404 |
| Special Mention | 26 | — | — | — | — | — | — | 26 |
| Substandard | — | — | — | 18 | — | 32 | — | 50 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Construction and land development | $4,445 | $5,401 | $2,421 | $5,829 | $4,424 | $5,451 | $56,509 | $84,480 |
| Current period gross write-offs | $— | $— | $— | $— | $— | $4 | $— | $4 |
| Secured by 1-4 family residential | ||||||||
| Pass | $32,609 | $69,884 | $113,535 | $99,470 | $49,250 | $115,032 | $64,740 | $544,520 |
| Special Mention | 120 | — | — | — | — | 83 | — | 203 |
| Substandard | — | 32 | 252 | 317 | 1,843 | — | 2,444 | |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Secured by 1-4 family residential | $32,729 | $69,916 | $113,787 | $99,787 | $49,250 | $116,958 | $64,740 | $547,167 |
| Current period gross write-offs | $20 | $— | $— | $— | $— | $18 | $— | $38 |
| Other real estate loans | ||||||||
| Pass | $64,958 | $83,725 | $142,077 | $120,012 | $48,238 | $192,869 | $15,531 | $667,410 |
| Special Mention | 318 | — | — | — | — | 4,072 | — | 4,390 |
| Substandard | — | — | — | — | — | 362 | — | 362 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Other real estate loans | $65,276 | $83,725 | $142,077 | $120,012 | $48,238 | $197,303 | $15,531 | $672,162 |
| Current period gross write-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial and industrial | ||||||||
| Pass | $24,270 | $24,835 | $21,819 | $23,086 | $3,583 | $12,815 | $22,627 | $133,035 |
| Special Mention | 430 | — | 1,211 | — | — | 513 | — | 2,154 |
| Substandard | 615 | 737 | 3,699 | 647 | 446 | — | 6,144 | |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Commercial and industrial | $25,315 | $25,572 | $26,729 | $23,733 | $3,583 | $13,774 | $22,627 | $141,333 |
| Current period gross write-offs | $110 | $1,275 | $772 | $1,519 | $20 | $3 | $— | $3,699 |
| Consumer and other loans | ||||||||
| Pass | $5,129 | $1,697 | $1,437 | $130 | $1,306 | $2,566 | $8,917 | $21,182 |
| Special Mention | — | 270 | — | — | — | — | — | 270 |
| Substandard | — | — | — | — | — | 1 | — | 1 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Consumer and other loans | $5,129 | $1,967 | $1,437 | $130 | $1,306 | $2,567 | $8,917 | $21,453 |
| Current period gross write-offs | $249 | $29 | $9 | $3 | $1 | $2 | $— | $293 |
66
The following table presents the Company's recorded investment in loans by credit quality indicators by year of origination as of
- December 31, 2023*
(in thousands).
| Term Loans by Year of Origination | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving | Total | |
| Construction and land development | ||||||||
| Pass | $2,477 | $2,925 | $4,350 | $3,450 | $2,085 | $2,859 | $34,496 | $52,642 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | 38 | — | 38 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Construction and land development | $2,477 | $2,925 | $4,350 | $3,450 | $2,085 | $2,897 | $34,496 | $52,680 |
| Current period gross write-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Secured by 1-4 family residential | ||||||||
| Pass | $43,029 | $77,196 | $64,063 | $41,192 | $31,509 | $76,295 | $10,303 | $343,587 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | 98 | 19 | — | — | 665 | — | 782 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Secured by 1-4 family residential | $43,029 | $77,294 | $64,082 | $41,192 | $31,509 | $76,960 | $10,303 | $344,369 |
| Current period gross write-offs | $— | $59 | $— | $— | $— | $— | $— | $59 |
| Other real estate loans | ||||||||
| Pass | $51,560 | $94,666 | $90,089 | $41,186 | $36,747 | $122,755 | $10,269 | $447,272 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Other real estate loans | $51,560 | $94,666 | $90,089 | $41,186 | $36,747 | $122,755 | $10,269 | $447,272 |
| Current period gross write-offs | $— | $— | $— | $— | $— | $34 | $— | $34 |
| Commercial and industrial | ||||||||
| Pass | $22,086 | $26,755 | $20,352 | $4,102 | $4,448 | $8,276 | $20,825 | $106,844 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | 58 | 3,757 | 1,453 | — | 167 | 795 | — | 6,230 |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Commercial and industrial | $22,144 | $30,512 | $21,805 | $4,102 | $4,615 | $9,071 | $20,825 | $113,074 |
| Current period gross write-offs | $315 | $1,121 | $1,139 | $624 | $— | $253 | $— | $3,452 |
| Consumer and other loans | ||||||||
| Pass | $3,021 | $1,203 | $311 | $1,471 | $2,172 | $14 | $3,843 | $12,035 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | — | — | — | — | — | — |
| Doubtful | — | — | — | — | — | — | — | — |
| Total Consumer and other loans | $3,021 | $1,203 | $311 | $1,471 | $2,172 | $14 | $3,843 | $12,035 |
| Current period gross write-offs | $366 | $57 | $4 | $15 | $3 | $3 | $— | $448 |
67
Note5. Allowance for Credit Losses
The following tables present, as of* December 31, 2024* and2023, the total Allowance for Credit Losses on Loans (ACLL) by portfolio, and information about individually evaluated and collectively evaluated loans (in thousands).
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | |
|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||
| Beginning Balance, December 31, 2023 | $312 | $3,159 | $4,698 | $3,706 | $99 | $11,974 |
| Initial Allowance on PCD Touchstone loans | 11 | 173 | 201 | 1 | — | 386 |
| Charge-offs | (4) | (38) | — | (3,699) | (293) | (4,034) |
| Recoveries | — | 22 | 3 | 111 | 148 | 284 |
| Initial Provision on Non-PCD Touchstone loans | 118 | 1,310 | 1,370 | 143 | 888 | 3,829 |
| Provision for (recovery of) credit losses | 148 | (360) | 1,190 | 3,665 | (682) | 3,961 |
| Ending Balance, December 31, 2024 | $585 | $4,266 | $7,462 | $3,927 | $160 | $16,400 |
| Ending Balance: | ||||||
| Individually evaluated | — | — | — | 3,079 | — | 3,079 |
| Collectively evaluated | 585 | 4,266 | 7,462 | 848 | 160 | 13,321 |
| Loans: | ||||||
| Ending Balance | 84,480 | 547,167 | 672,162 | 141,333 | 21,453 | 1,466,595 |
| Individually evaluated | 50 | 2,148 | — | 4,773 | — | 6,971 |
| Collectively evaluated | 84,430 | 545,019 | 672,162 | 136,560 | 21,453 | 1,459,624 |
| Construction and Land Development | Secured by 1-4 Family Residential | Other Real Estate | Commercial and Industrial | Consumer and Other Loans | Total | |
|---|---|---|---|---|---|---|
| Allowance for loan losses: | ||||||
| Beginning Balance, December 31, 2022 | $546 | $1,108 | $3,609 | $1,874 | $309 | $7,446 |
| Adjustment to allowance for adoption of ASU 2016-13 | (313) | 1,409 | 1,702 | (387) | (225) | 2,186 |
| Charge-offs | — | (59) | (34) | (3,452) | (448) | (3,993) |
| Recoveries | — | 47 | 14 | 145 | 212 | 418 |
| Provision for loan losses | 79 | 654 | (593) | 5,526 | 251 | 5,917 |
| Ending Balance, December 31, 2023 | $312 | $3,159 | $4,698 | $3,706 | $99 | $11,974 |
| Ending Balance: | ||||||
| Individually evaluated | — | — | — | 2,705 | — | 2,705 |
| Collectively evaluated | 312 | 3,159 | 4,698 | 1,001 | 99 | 9,269 |
| Loans: | ||||||
| Ending Balance | $52,680 | $344,369 | $447,272 | $113,074 | $12,035 | $969,430 |
| Individually evaluated | 38 | 495 | — | 6,230 | — | 6,763 |
| Collectively evaluated | 52,642 | 343,874 | 447,272 | 106,844 | 12,035 | 962,667 |
68
Nonaccrual loans
The following is a summary of the Company's nonaccrual loans by major categories for the periods indicated (in thousands):
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| Nonaccrual Loans with No Allowance | Nonaccrual loans with an Allowance | Total Nonaccrual Loans | Nonaccrual Loans with No Allowance | Nonaccrual loans with an Allowance | Total Nonaccrual Loans | |
| Real estate loans: | ||||||
| Construction and land development | $50 | $— | $50 | $38 | $— | $38 |
| Secured by 1-4 family residential | 2,148 | — | 2,148 | 495 | — | 495 |
| Commercial and industrial | 237 | 4,536 | 4,773 | — | 6,230 | 6,230 |
| Total | $2,435 | $4,536 | $6,971 | $533 | $6,230 | $6,763 |
69
Collateral-Dependent Loans
The Company* may*determine that an individual loan exhibits unique risk characteristics which differentiate it from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The Company reevaluates the fair value of collateral supporting collateral dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated by appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice. The underlying collateral can vary based upon the type of loan. The following provides more detail about the types of collateral that secure collateral dependent loans:
| • | Commercial real estate loans can be secured by either owner occupied commercial real estate or non-owner occupied investment commercial real estate. Typically, owner occupied commercial real estate loans are secured by office buildings, warehouses, manufacturing facilities and other commercial and industrial properties occupied by operating companies. Non-owner occupied commercial real estate loans are generally secured by office buildings and complexes, retail facilities, multifamily complexes, land under development, industrial properties, as well as other commercial or industrial real estate. |
| • | Residential real estate loans are typically secured by first mortgages, and in some cases could be secured by a second mortgage. |
| • | Home equity lines of credit are generally secured by second mortgages on residential real estate property. |
| • | Consumer loans are generally secured by automobiles, motorcycles, recreational vehicles and other personal property. Some consumer loans are unsecured and have no underlying collateral. |
The following table presents the amortized cost of collateral-dependent loans (in thousands):
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | Real Estate Secured | Non-Real Estate Secured | Total Collateral-Dependent Loans | Real Estate Secured | Non-Real Estate Secured | Total Collateral-Dependent Loans |
| Real estate loans: | ||||||
| Construction and land development | $— | $— | $— | $38 | $— | $38 |
| Secured by 1-4 family residential | 703 | — | 703 | 495 | — | 495 |
| Total | $703 | $— | $703 | $533 | $— | $533 |
At* December 31, 2024*, and2023 no allowance for credit losses was required on collateral-dependent loans.
70
Modifications Made to Borrowers Experiencing Financial Difficulty
Effective* January 1, 2023,*the Company refers to loan modifications where the borrower is experiencing financial difficulty and the modification is in the form of principal forgiveness, interest rate reductions, term extensions, other-than-insignificant payment delays, or a combination of the above modifications, as modified loans. The Company accounts for modified loans consistently with its accounting policy for accounting for loan modifications. The ALLL on modified loans is measured using the same method as all other loans held for investment.
The Company evaluates all loan modifications according to the accounting guidance for loan refinancing and restructuring to determine whether the modification should be accounted for as a new loan or a continuation of the existing loan. If the modification meets the criteria to be accounted for as a new loan, any deferred fees and costs remaining prior to the modification are recognized in income and any new deferred fees and costs are recorded on the loan as part of the modification. If the modification doesnot meet the criteria to be accounted for as a new loan, any new deferred fees and costs resulting from the modification are added to the existing amortized cost basis of the loan.
The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon asset origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. The Company uses a probability of default/loss given default model to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification.
The effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generallynot recorded upon modification. Occasionally, the Company modifies loans by providing principal forgiveness on certain of its real estate loans. When principal forgiveness is provided, the amortized cost basis of the asset is written off against the allowance for credit losses. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.
In some cases, the Company will modify a certain loan by providing multiple types of concessions. Typically,one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness,* maybe granted. For the real estate loans included in the “combination” columns below, multiple types of modifications have been made on the same loan within the current reporting period. The combination is at leasttwo* of the following: a term extension, principal forgiveness, and interest rate reduction.
| Term Extension | |||
|---|---|---|---|
| (Dollars in thousands) | Amortized Cost Basis | % of Total Loan Type | Financial Effect |
| Real estate loans | |||
| Construction and land development | $— | 0.00% | |
| Secured by 1-4 family residential | — | 0.00% | |
| Other real estate loans | — | 0.00% | |
| Commercial and industrial | 1,829 | 1.29% | Term extension and payment deferral for 6 months |
| Total | $1,829 | 1.29% | |
| Principal Forgiveness | |||
|---|---|---|---|
| (Dollars in thousands) | Amortized Cost Basis | % of Total Loan Type | Financial Effect |
| Real estate loans | |||
| Construction and land development | $— | 0.00% | |
| Secured by 1-4 family residential | — | 0.00% | |
| Other real estate loans | — | 0.00% | |
| Commercial and industrial | 959 | 0.68% | Payment deferral for 24 months |
| Total | $959 | 0.68% | |
| Interest Rate Reduction | |||
|---|---|---|---|
| (Dollars in thousands) | Amortized Cost Basis | % of Total Loan Type | Financial Effect |
| Real estate loans: | |||
| Construction and land development | $— | 0.00% | |
| Secured by 1-4 family residential | 462 | 0.08% | Interest rate reduced from 7.5% to 4.0% |
| Other real estate loans | — | 0.00% | |
| Commercial and industrial | 217 | 0.15% | Weighted average interest rate reduced from 18.17% to 14.62% |
| Total | $679 | 0.23% | |
During the year ended* December 31,* 2023 there wereno loans modified to borrowers experiencing financial difficulty.
Upon the Company's determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount. For the year ended* December 31, 2024*, there wereno payment defaults of modified loans that were modified during the previoustwelve months.
71
Unfunded Commitments
The Company maintains a separate reserve for credit losses on off-balance-sheet credit exposures, including unfunded loan commitments, which is included in other liabilities on the consolidated balance sheet. The reserve for credit losses on off-balance-sheet credit exposures is adjusted as a provision for credit losses in the income statement. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life, utilizing the same models and approaches for the Company's other loan portfolio segments described in Note1, as these unfunded commitments share similar risk characteristics as its loan portfolio segments. The Company has identified the unfunded portion of certain lines of credit as unconditionally cancellable credit exposures, meaning the Company can cancel the unfunded commitment at any time.No credit loss estimate is reported for off-balance-sheet credit exposures that are unconditionally cancellable by the Company or for undrawn amounts under such arrangements that* may*be drawn prior to the cancellation of the arrangement.
For the year ended* December 31, 2024*, the Company recorded a provision for credit losses for unfunded commitments of $73 thousand which includes a $100 thousand initial provision recorded on the acquisition of Touchstone. At* December 31, 2024* and2023 the liability for credit losses on off-balance-sheet exposures included in other liabilities was $486 and $413 thousand, respectively.
On* January 1, 2023,the Company recorded an adjustment for unfunded commitments of $153 thousand for the adoption of ASC Topic326.*
Note6. Other Real Estate Owned
Changes in the balance for OREO during the years ended* December 31, 2024* and2023 are as follows (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Balance at the beginning of year, net | $— | $184 |
| Transfers from loans to other real estate owned | 53 | — |
| Transfers from property and equipment to other real estate owned | — | — |
| Sales proceeds | — | (417) |
| Gain on disposition | — | 233 |
| Balance at the end of year, gross | $53 | $— |
| Less: valuation allowance | — | — |
| Balance at the end of year, net | $53 | $— |
There wereno residential real estate properties included in the ending OREO balances at* December 31, 2024and2023*. The Bank didnot have any consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process as of* December 31, 2024* and2023.
Net expenses applicable to OREO, other than the valuation allowance and gain on disposition, were $10 and $10 thousand for the years ended* December 31, 2024* and2023, respectively.
Note7. Premises and Equipment
Premises and equipment are summarized as follows at* December 31, 2024* and2023 (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Land | $8,489 | $5,412 |
| Buildings and leasehold improvements | 28,941 | 21,145 |
| Furniture and equipment | 12,353 | 8,237 |
| Construction in process | 541 | 962 |
| $50,324 | $35,756 | |
| Less accumulated depreciation | 15,500 | 13,614 |
| Premises and equipment, net | $34,824 | $22,142 |
Depreciation expense included in operating expenses for2024 and2023 was $1.9 million and $1.6 million, respectively.
72
Note8. Deposits
The aggregate amount of time deposits, in denominations of*$250* thousand or more, was $57.5 million and $28.8 million at* December 31, 2024* and2023, respectively.
The Bank obtains certain deposits through the efforts ofthird-party brokers. At* December 31, 2024* and2023, brokered deposits totaled $7.4 million and $3.9 million, respectively, and were included in time deposits on the Company’s consolidated financial statements.
At* December 31, 2024*, the scheduled maturities of time deposits were as follows (in thousands):
| 2025 | $306,026 |
| 2026 | 41,175 |
| 2027 | 5,872 |
| 2028 | 3,514 |
| 2029 | 3,312 |
| Thereafter | — |
| $359,899 |
Note9. Other Borrowings
The Company had an unsecured line of credit totaling $5.0 million with a non-affiliated bank at* December 31, 2024*. There wereno borrowings outstanding on the line of credit at* December 31, 2024*. The interest rate on the line of credit floats at Wall Street Journal Prime Rate plus 0.25%, with a floor of 3.50%, and matures on* March 25, 2026.*
The Bank had unused lines of credit totaling $562.5 million and $368.2 million available with non-affiliated banks at* December 31, 2024* and2023, respectively. These available sources of credit included $409.3 million available from Federal Home Loan Bank of Atlanta (FHLB), $90.3 million available from the Federal Reserve Bank, and unsecured lines of credit with correspondent banks totaling $63.0 million. The Bank can borrow up to 16% of its total assets through the blanket floating lien agreement with the FHLB. The Bank had collateral pledged on the borrowing line at* December 31, 2024* and2023 including real estate loans totaling $698.5 million and $397.4 million, respectively, and FHLB stock with a book value of $1.5 million and $965 thousand, respectively.
Other borrowings totaled $0 and $50.0 million at* December 31, 2024* and2023, respectively. Other borrowings decreased $50.0 million during the year ended* December 31, 2024as the Bank repaid funds that were borrowed from the Federal Reserve Bank through their Bank Term Funding Program. On December 31, 2023,borrowings totaled $50.0 million with a fixed interest rate of 4.85% and a maturity date of December 26, 2024.*The Bank benefited from the borrowing by reducing interest rate risk and increasing net interest income.
Note10. Subordinated Debt
On* June 29, 2020,the Company issued an interest only subordinated term note due2030* in the aggregate principal amount of $5.0 million. The note initially bears interest at a fixed rate of 5.50% per annum. Beginning* July 1, 2025,the interest rate shall reset quarterly to an interest rate per annum equal to the currentthree*-month Secured Overnight Financing Rate (SOFR), plus 510 basis points. Unamortized debt issuance costs related to the note were $1 and $3 thousand at* December 31, 2024* and2023. The note has a maturity date of* July 1, 2030.Subject to regulatory approval, the Company mayprepay the note, in part or in full, beginning on July 1, 2025through maturity, at the Company's option, on any scheduled interest payment date. The note contains customary events of default such as the bankruptcy of the Company and the non-payment of principal or interest when due. The holder of the note mayaccelerate the repayment of the note only in the event of bankruptcy or similar proceedings andnot* for any other event of default. The note is an unsecured, subordinated obligation of the Company and it ranks junior in right of payment to the Company’s existing and future senior indebtedness and to the Company’s obligations to its general creditors. The note ranks equally with all other unsecured subordinated debt, except any which by its terms is expressly stated to be subordinated to the note. The note ranks senior to all current and future junior subordinated debt obligations, preferred stock, and common stock of the Company. The note isnot convertible into common stock or preferred stock, and isnot callable by the holder.
On* October 1, 2024,the Company assumedtwo* subordinated debt issuances from the acquisition of Touchstone. The $8.0 million note initially bears interest at a fixed rate of 6.00% per annum. Beginning* August 15, 2025,the interest rate shall reset quarterly to an interest rate per annum equal to the currentthree*-month SOFR, plus 596 basis points. There wasno accretion expense recognized related to the note at* December 31, 2024*. The note has a maturity date of* August 15, 2030.Subject to regulatory approval, the Company mayprepay the note, in part or in full, beginning on August 15, 2025through maturity, at the Company's option, on any scheduled interest payment date. The $10.0 million note initially bears interest at a fixed rate of 4.00% per annum. Beginning January 30, 2027,the interest rate shall reset quarterly to an interest rate per annum equal to the currentthree*-month SOFR, plus 596 basis points. There wasno accretion expense recognized related to the note at* December 31, 2024*. The note has a maturity date of* January 30, 2032.Subject to regulatory approval, the Company mayprepay the note, in part or in full, beginning on January 30, 2027*through maturity, at the Company's option, on any scheduled interest payment date.
Note11. Junior Subordinated Debt
On* June8,* 2004, First National (VA) Statutory Trust II (Trust II), a wholly-owned subsidiary of the Company, was formed for the purpose of issuing redeemable capital securities, commonly known as trust preferred securities. On* June17,* 2004, $5.0 million of trust preferred securities were issued through a pooled underwriting. The securities have a SOFR-indexed floating rate of interest. The interest rate at* December 31, 2024* and2023 was 7.21% and 5.64%, respectively. The securities have a mandatory redemption date of* June17,* 2034, and were subject to varying call provisions that began* September17,* 2009. The principal asset of Trust II is $5.2 million of the Company’s junior subordinated debt with maturities and interest rates comparable to the trust preferred securities. The Trust’s obligations under the trust preferred securities are fully and unconditionally guaranteed by the Company. The Company is current on its interest payments on the junior subordinated debt.
73
On* July24,* 2006, First National (VA) Statutory Trust III (Trust III), a wholly-owned subsidiary of the Company, was formed for the purpose of issuing redeemable capital securities. On* July31,* 2006, $4.0 million of trust preferred securities were issued through a pooled underwriting. The securities have a SOFR-indexed floating rate of interest. The interest rate at* December 31, 2024* and2023 was 6.45% and 5.59%, respectively. The securities have a mandatory redemption date of* October1,* 2036, and were subject to varying call provisions that began* October1,* 2011. The principal asset of Trust III is $4.1 million of the Company’s junior subordinated debt with maturities and interest rates comparable to the trust preferred securities. The Trust’s obligations under the trust preferred securities are fully and unconditionally guaranteed by the Company. The Company is current on its interest payments on the junior subordinated debt.
Note12. Income Taxes
The Company is subject to U.S. federal and Virginia income tax as well as bank franchise tax in the state of Virginia. With few exceptions, the Company isno longer subject to U.S. federal, state and local income tax examinations by tax authorities for years prior to2020.
Net deferred tax assets consisted of the following components at* December 31, 2024* and2023 (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Deferred Tax Assets | ||
| Allowance for credit losses | $3,641 | $2,624 |
| Acquisition accounting adjustments, net | 450 | 420 |
| Post-retirement benefits | 333 | 214 |
| Core deposit intangible | — | 232 |
| Unvested stock-based compensation | 94 | 87 |
| Reserve for letter of credit losses | 18 | 44 |
| Limited partnership investments | 2 | 39 |
| Lease liability | 425 | 69 |
| Unrealized loss on securities available for sale | 5,534 | 5,495 |
| NOL carryover - acquired from Fincastle | 1,207 | 1,337 |
| Loan origination fees, net | 2,937 | 241 |
| $14,641 | $10,802 | |
| Deferred Tax Liabilities | ||
| Depreciation | $1,043 | $638 |
| Right of use asset | 421 | 69 |
| Investment in partnerships | 70 | — |
| Core deposit intangible | 2,937 | — |
| Cash flow hedges | 565 | 523 |
| $5,036 | $1,230 | |
| Net deferred tax assets | $9,605 | $9,572 |
The income tax expense for the years ended* December 31, 2024* and2023 consisted of the following (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Current tax expense | $1,519 | $2,580 |
| Deferred tax expense (benefit) | (437) | (399) |
| $1,082 | $2,181 |
74
The income tax expense differs from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income for the years ended* December 31, 2024* and2023, due to the following (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Computed tax expense at statutory federal rate | $1,690 | $2,479 |
| Increase in income taxes resulting from: | ||
| Merger expenses | 240 | — |
| Other | 25 | 29 |
| Decrease in income taxes resulting from: | ||
| Tax-exempt interest and dividend income | (102) | (156) |
| Bargain purchase gain | (613) | — |
| Income from bank owned life insurance | (159) | (171) |
| $1,082 | $2,181 | |
Note13. Funds Restrictions and Reserve Balance
Transfers of funds from the banking subsidiary to the parent company in the form of loans, advances, and cash dividends are restricted by federal and state regulatory authorities. At* December 31, 2024*, the aggregate amount of unrestricted funds which could be transferred from the banking subsidiary to the parent company, without prior regulatory approval, totaled $2.0 million. The amount of unrestricted funds is generally determined by subtracting the total dividend payments of the Bank from the Bank’s net income for that year, combined with the Bank’s retained net income for the precedingtwo years.
The Bank is typically required to maintain a reserve against its deposits in accordance with Regulation D of the Federal Reserve Act. The Federal Reserve adopted a rule in* March 2020eliminating the reserve requirement. There wereno required balances at December 31, 2024* or* December 31, 2023*
Note14. Benefit Plans
401(k) Plan
The Company maintains a401(k) plan (the Plan) for all eligible employees. Participating employees* mayelect to contribute up to the maximum percentage allowed by the Internal Revenue Service, as defined in the Plan. The Company makes matching contributions, on a dollar-for dollar basis, for thefirst* one percent of an employee’s compensation contributed to the Plan andfifty cents for each dollar of the employee’s contribution betweentwo percent andsix percent. The Company also makes an additional contribution based on years of service to participants who have completed at leastone thousand hours of service during the year and who are employed on the last day of the Plan Year. All employees who are agenineteen or older are eligible. Employee contributions vest immediately. Employer matching contributions vest aftertwo Plan service years with the Company. The Company has the discretion to make a profit sharing contribution to the Plan each year based on overall performance, profitability, and other economic factors. For the years ended* December 31, 2024* and2023, expense attributable to the Plan amounted to $1.4 million and $1.2 million, respectively.
Supplemental Executive Retirement Plans
On* March 15, 2019,the Company entered into supplemental executive retirement plans and participation agreements with three of its employees. The retirement benefits are fixed and provide for retirement benefits payable in 180 monthly installments. During2024,* one covered employee terminated employment with the Company, resulting in a forfeiture of unvested funds of $203 thousand. This resulted in a net contribution benefit of $128 thousand for the year ended* December 31, 2024*. The contri bution expense totaled $126 thousand for the year ended* December 31, 2023.The plan is solely funded by the Company. The accrued supplemental executive retirement plan liability was $889 thousand and $1.0 million at December 31, 2024* and2023, respectively.
75
Note15. Earnings per Common Share
Basic earnings per common share represents income available to common shareholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per common share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance.
The following table presents the computation of basic and diluted earnings per share for the years ended* December 31, 2024* and2023 (dollars in thousands, except per share data):
| 2024 | 2023 | |
|---|---|---|
| (Numerator): | ||
| Net income | $6,966 | $9,624 |
| (Denominator): | ||
| Weighted average shares outstanding – basic | 6,955,592 | 6,265,394 |
| Potentially dilutive common shares – restricted stock units | 15,497 | 13,711 |
| Weighted average shares outstanding – diluted | 6,971,089 | 6,279,105 |
| Income per common share | ||
| Basic | $1.00 | $1.54 |
| Diluted | $1.00 | $1.53 |
Note16. Commitments and Unfunded Credits
The Company, through its banking subsidiary, is a party to credit related financial instruments with risknot reflected in the consolidated financial statements in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit, and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Bank’s exposure to credit loss is represented by the contractual amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance-sheet instruments.
At* December 31, 2024* and2023, the following financial instruments were outstanding whose contract amounts represent credit risk (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Commitments to extend credit and unfunded commitments under lines of credit | $271,419 | $194,242 |
| Stand-by letters of credit | 15,594 | 11,615 |
Commitments to extend credit are agreements to lend to a customer as long as there isno violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and* mayrequire payment of a fee. The commitments for lines of credit mayexpire without being drawn upon. Therefore, the total commitment amounts donot* necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Bank, is based on management’s credit evaluation of the customer.
Unfunded commitments under commercial lines of credit, revolving credit lines, and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit are collateralized as deemed necessary and* mayor may**not* be drawn upon to the total extent to which the Bank is committed.
Commercial and standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to athird party. Those letters of credit are primarily issued to support public and private borrowing arrangements. Essentially all letters of credit issued have expiration dates withinone year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank generally holds collateral supporting those commitments if deemed necessary.
At* December 31, 2024*, the Bank had $2.3 million in locked-rate commitments to originate mortgage loans. There wereno loans held for sale at* December 31, 2024*. Risks arise from the possible inability of counterparties to meet the terms of their contracts. The Bank doesnot expect any counterparty to fail to meet its obligations.
The Bank has cash accounts in other commercial banks. The amount on deposit at these banks at* December 31, 2024* exceeded the insurance limits of the Federal Deposit Insurance Corporation by $3.9 million.
76
Note17. Transactions with Related Parties
During the year, executive officers and directors (and their affiliates) were customers of and had transactions with the Company in the normal course of business. In management’s opinion, these transactions were made on substantially the same terms as those prevailing for other customers.
At* December 31, 2024* and2023, these loans totaled $3.6 million and $1.1 million, respectively. During2024, total principal additions were $174 thousand and total principal payments were $353 thousand.
Deposits from related parties held by the Bank at* December 31, 2024* and2023 amounted to $24.1 million and $40.5 million, respectively.
Note18. Lease Commitments
Lease liabilities represent the Company's obligation to make lease payments and are presented at each reporting date as the net present value of the remaining contractual cash flows. Cash flows are discounted at the Company's incremental borrowing rate in effect at the commencement date of the lease. Right-of-use assets represent the Company's right to use the underlying asset for the lease term and are calculated as the sum of the lease liability and, if applicable, prepaid rent, initial direct costs, and any incentives received from the lessor.
Lease payments
Lease payments for short-term leases are recognized as lease expense on a straight-line basis over the lease term, or for variable lease payments, in the period in which the obligation was incurred. Payments for leases with terms longer thantwelve months are included in the determination of the lease liability. Payments* maybe fixed for the term of the lease or variable. If the lease agreement provides a known escalator, such as a specified percentage increase per year or a stated increase at a specified time, the variable payment is included in the cash flows used to determine the lease liability. If the variable payment is based upon an unknown escalator, such as the consumer price index at a future date, the increase isnot* included in the cash flows used to determine the lease liability. Three of the Company's leases provide known escalators that are included in the determination of the lease liability. The remaining leases donot have variable payments during the term of the lease.
Options to extend, residual value guarantees, and restrictions and covenants
Of the Company'seleven leases, nine leases offer the option to extend the lease. The calculation of the lease liability includes the additional time and lease payments for options which the Company is reasonably certain it will exercise.None of the Company's leases provide for residual value guarantees andnone provide restrictions or covenants that would impact dividends or require incurring additional financial obligations.
The following table presents the operating lease right-of-use asset and operating lease liability as of* December 31, 2024* and2023 (in thousands):
| Classification in the Consolidated Balance Sheets | 2024 | 2023 | |
|---|---|---|---|
| Operating lease right-of-use asset | Other assets | $2,003 | $328 |
| Operating lease liability | Accrued interest payable and other liabilities | 2,021 | 330 |
The following table presents the weighted average remaining operating lease term and the weighted average discount rate for operating leases as of* December 31, 2024* and2023:
| 2024 | 2023 | |
|---|---|---|
| Weighted average remaining lease term, in years | 5.2 | 1.7 |
| Weighted average discount rate | 3.75% | 3.69% |
77
The following table presents the components of operating lease expense and supplemental cash flow information for the years ended* December 31, 2024* and2023 (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Lease Expense | ||
| Operating lease expense | $385 | $257 |
| Short-term lease expense | 35 | 26 |
| Total lease expense (1) | $420 | $283 |
| Cash paid for amounts included in lease liability | $357 | $240 |
| Right of use assets obtained in exchange for operating lease liabilities commencing during the period | $2,074 | $20 |
| (1) | Included in occupancy expense in the Company's consolidated statements of income. |
The following table presents a maturity schedule of undiscounted cash flows that contribute to the operating lease liability as of* December 31, 2024* (in thousands):
| Twelve months ending December 31, 2025 | $666 |
|---|---|
| Twelve months ending December 31, 2026 | 546 |
| Twelve months ending December 31, 2027 | 217 |
| Twelve months ending December 31, 2028 | 196 |
| Twelve months ending December 31, 2029 | 185 |
| Thereafter | 508 |
| Total undiscounted cash flows | $2,318 |
| Less: discount | (297) |
| Operating lease liability | $2,021 |
The contracts in which the Company is lessee are with parties external to the Company andnot related parties.
Note19. Dividend Reinvestment Plan
The Company has in effect a Dividend Reinvestment Plan (DRIP) which provides an automatic conversion of dividends into common stock for enrolled shareholders. The Company* may*issue common shares to the DRIP or purchase on the open market. Common shares are purchased at a price which is based on the average closing prices of the shares as quoted on the Nasdaq Capital Market stock exchange for the 10 business days immediately preceding the dividend payment date.
The Company issued 9,307 and 9,214 common shares to the DRIP during the years ended* December 31, 2024* and2023, respectively.
Note20. Fair Value Measurements
Determination of Fair Value
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with the “Fair Value Measurement and Disclosures” topic of FASB ASC, 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. Fair value is best determined based upon quoted market prices. However, in many instances, there areno quoted market prices for the Company’s various financial instruments. 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. Accordingly, the fair value estimates* may**not* be realized in an immediate settlement of the instrument.
The fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction (that is,not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. 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 the 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.
78
Fair Value Hierarchy
In accordance with this guidance, the Company groups its assets and liabilities generally 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.
| Level 1 – | Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. |
| Level 2 – | Valuation is based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability. |
| Level 3 – | Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires a significant management judgment or estimation. |
An instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
The following describes the valuation techniques used by the Company to measure certain assets recorded at fair value on a recurring basis in the financial statements:
Securities available for sale
Securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, when available (Level1). If quoted market prices arenot available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Third party vendors compile prices from various sources and* maydetermine the fair value of identical or similar securities by using pricing models that consider observable market data (Level2*).
Derivative asset/liability - cash flow hedges
Cash flow hedges are recorded at fair value on a recurring basis. The fair value of the Company's cash flow hedges is determined by athird party vendor using the discounted cash flow method (Level2).
The following tables present the balances of assets measured at fair value on a recurring basis as of* December 31, 2024* and2023 (in thousands).
| Description | Balance as of December 31, 2024 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) |
|---|---|---|---|---|
| Assets: | ||||
| Securities available for sale | ||||
| U.S. Treasury securities | $11,688 | $— | $11,688 | $— |
| U.S. agency and mortgage-backed securities | 98,039 | — | 98,039 | — |
| Obligations of states and political subdivisions | 54,120 | — | 54,120 | — |
| Total securities available for sale | $163,847 | $— | $163,847 | $— |
| Derivatives - cash flow hedges | 2,690 | — | 2,690 | — |
| Total assets | $166,537 | $— | $166,537 | $— |
79
| Description | Balance as of December 31, 2023 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) |
|---|---|---|---|---|
| Assets: | ||||
| Securities available for sale | ||||
| U.S. Treasury securities | $11,450 | $— | $11,450 | $— |
| U.S. agency and mortgage-backed securities | 84,800 | — | 84,800 | — |
| Obligations of states and political subdivisions | 56,607 | — | 56,607 | — |
| Total securities available for sale | $152,857 | $— | $152,857 | $— |
| Derivatives - cash flow hedges | 2,488 | — | 2,488 | — |
| Total assets | $155,345 | $— | $155,345 | $— |
Certain assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets.
The following describes the valuation techniques used by the Company to measure certain assets recorded at fair value on a nonrecurring basis in the financial statements:
Collateral Dependent Loans with an ACLL
In accordance with ASC326, the Company* may*determine that an individual loan exhibits unique risk characteristics which differentiate it from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. We reevaluate the fair value of collateral supporting collateral dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated by appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice.
Loans held for sale
Loans held for sale are carried at the lower of cost or market value. These loans currently consist ofone-to-four family residential loans originated for sale in the secondary market. Fair value is based on the price secondary markets are currently offering for similar loans using observable market data which isnot materially different than cost due to the short duration between origination and sale (Level2). As such, the Company records any fair value adjustments on a nonrecurring basis. No nonrecurring fair value adjustments were recorded on loans held for sale during the years ended* December 31, 2024* and2023.
Other real estate owned
The fair value of foreclosed property is measured at fair value on a nonrecurring basis (upon initial recognition or subsequent impairment) and is classified within Level3 of the valuation hierarchy. When transferred from the loan portfolio, OREO is adjusted to fair value less estimated selling costs and is subsequently carried at the lower of carrying value or fair value less estimated selling costs. The fair value is generally determined using an external appraisal process and is discounted based on internal criteria when deemed necessary.
80
The following tables summarize the Company’s assets that were measured at fair value on a nonrecurring basis as of* December 31, 2024* and2023 (dollars in thousands).
| Description | Balance as of December 31, 2024 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) |
|---|---|---|---|---|
| Collateral dependent loans | $703 | $— | $— | $703 |
| Other real estate owned | $53 | $— | $— | $53 |
| Description | Balance as of December 31, 2023 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs(Level 2) | Significant Unobservable Inputs (Level 3) |
|---|---|---|---|---|
| Collateral dependent loans | $533 | $— | $— | $533 |
| Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) (1) | |
|---|---|---|---|---|
| Collateral dependent loans | $703 | Property appraisals | Selling cost | 10.00% |
| Other real estate owned | $53 | Property appraisals | Selling cost | 10.00% |
| Fair Value | Valuation Technique | Unobservable Input | Range (Weighted Average) (1) | |
|---|---|---|---|---|
| Collateral dependent loans | $533 | Property appraisals | Selling cost | 10.00% |
| (1) | Unobservable inputs were weighted by the relative fair value of the instruments. |
81
Accounting guidance requires disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that arenot measured and reported at fair value on a recurring basis or non-recurring basis. The carrying values and estimated fair values of the Company’s financial instruments at* December 31, 2024* and2023 are as follows (in thousands):
| Fair Value Measurements at December 31, 2024 Using | |||||
|---|---|---|---|---|---|
| Carrying Amount | Quoted Prices in Active Markets for Identical Assets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | Fair Value | |
| Financial Assets | |||||
| Cash and short-term investments | $162,874 | $162,874 | $— | $— | $162,874 |
| Securities available for sale | 163,847 | — | 163,847 | — | 163,847 |
| Securities held to maturity, net | 109,741 | — | 109,741 | — | 109,741 |
| Restricted securities | 3,741 | — | 3,741 | — | 3,741 |
| Loans, net | 1,450,195 | — | — | 1,408,574 | 1,408,574 |
| Bank owned life insurance | 37,873 | — | 37,873 | — | 37,873 |
| Accrued interest receivable | 6,020 | — | 6,020 | — | 6,020 |
| Derivatives - cash flow hedges | 2,690 | — | 2,690 | — | 2,690 |
| Financial Liabilities | |||||
| Deposits | $1,803,778 | $— | $1,445,033 | $356,824 | $1,801,857 |
| Subordinated debt | 21,176 | — | — | 23,596 | 23,596 |
| Junior subordinated debt | 9,279 | — | — | 12,310 | 12,310 |
| Accrued interest payable | 964 | — | 964 | — | 964 |
| Fair Value Measurements at December 31, 2023 Using | |||||
|---|---|---|---|---|---|
| Carrying Amount | Quoted Prices in Active Markets for Identical Assets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | Fair Value | |
| Financial Assets | |||||
| Cash and short-term investments | $87,161 | $87,161 | $— | $— | $87,161 |
| Securities available for sale | 152,857 | — | 152,857 | — | 152,857 |
| Securities held to maturity | 148,244 | — | 137,507 | — | 137,507 |
| Restricted securities | 2,078 | — | 2,078 | — | 2,078 |
| Loans, net | 957,456 | — | — | 919,266 | 919,266 |
| Bank owned life insurance | 24,902 | — | 24,902 | — | 24,902 |
| Accrued interest receivable | 4,655 | — | 4,655 | — | 4,655 |
| Derivatives - cash flow hedges | 2,488 | — | 2,488 | — | 2,488 |
| Financial Liabilities | |||||
| Deposits | $1,233,726 | $— | $1,041,377 | $189,354 | $1,230,731 |
| Other borrowings | 50,000 | — | — | 49,987 | 49,987 |
| Subordinated debt | 4,997 | — | — | 5,412 | 5,412 |
| Junior subordinated debt | 9,279 | — | — | 8,493 | 8,493 |
| Accrued interest payable | 764 | — | 764 | — | 764 |
82
The Company assumes interest rate risk (the risk that general interest rate levels will change) as a result of its normal operations. As a result, the fair values of the Company’s financial instruments will change when interest rate levels change and that change* may*be either favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities to the extent believed necessary to minimize interest rate risk. However, borrowers with fixed rate obligations are less likely to prepay in a rising rate environment and more likely to prepay in a falling rate environment. Conversely, depositors who are receiving fixed rates are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate environment. Management monitors rates and maturities of assets and liabilities and attempts to minimize interest rate risk by adjusting terms of new loans and deposits and by investing in securities with terms that mitigate the Company’s overall interest rate risk.
Note21. Regulatory Matters
The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk-weightings, and other factors. Prompt corrective action provisions arenot applicable to bank holding companies.
The final rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (Basel III rules) became effective* January1,* 2015, with full compliance of all the requirements phased in over a multi-year schedule, and became fully phased in* January1,* 2019. As part of the new requirements, the common equity Tier1 capital ratio is calculated and utilized in the assessment of capital for all institutions. The final rules also established a “capital conservation buffer” above the new regulatory minimum capital requirements. The capital conservation buffer was phased-in overfour years, which began on* January**1,* 2016 and was fully implemented on* January 1, 2019.*
Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the following table) of total (as defined in the regulations), Tier1 (as defined), and common equity Tier1 capital (as defined) to risk-weighted assets (as defined), and of Tier1 capital to average assets. Management believes, as of* December 31, 2024* and* December 31, 2023*, that the Bank met all capital adequacy requirements to which it is subject.
As of* December 31, 2024*, the most recent notification from the Federal Reserve Bank categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum risk-based capital and leverage ratios as set forth in the following table. There areno conditions or events since that notification that management believes have changed the Bank’s category.
A comparison of the capital of the Bank at* December 31, 2024* and* December 31, 2023* with the minimum regulatory guidelines were as follows (dollars in thousands):
| Actual | Minimum Capital Requirement | Minimum To Be Well Capitalized Under Prompt Corrective Action Provisions | ||||
|---|---|---|---|---|---|---|
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| December 31, 2024: | ||||||
| Total Capital (to Risk-Weighted Assets) | $181,449 | 12.34% | $117,580 | 8.00% | $146,975 | 10.00% |
| Tier 1 Capital (to Risk-Weighted Assets) | $164,454 | 11.19% | $88,185 | 6.00% | $117,580 | 8.00% |
| Common Equity Tier 1 Capital (to Risk-Weighted Assets) | $164,454 | 11.19% | $66,139 | 4.50% | $95,534 | 6.50% |
| Tier 1 Capital (to Average Assets) | $164,454 | 7.95% | $82,719 | 4.00% | $103,398 | 5.00% |
| December 31, 2023: | ||||||
| Total Capital (to Risk-Weighted Assets) | $142,334 | 14.05% | $81,027 | 8.00% | $101,284 | 10.00% |
| Tier 1 Capital (to Risk-Weighted Assets) | $129,840 | 12.82% | $60,771 | 6.00% | $81,027 | 8.00% |
| Common Equity Tier 1 Capital (to Risk-Weighted Assets) | $129,840 | 12.82% | $45,578 | 4.50% | $65,835 | 6.50% |
| Tier 1 Capital (to Average Assets) | $129,840 | 9.31% | $55,797 | 4.00% | $69,746 | 5.00% |
83
In addition to the regulatory minimum risk-based capital amounts presented above, the Bank must maintain a capital conservation buffer as required by the Basel III final rules. Accordingly, the Bank was required to maintain a capital conservation buffer of 2.50% at* December 31, 2024* and* December 31, 2023*, respectively. Under the final rules, an institution is subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses if its capital level falls below the buffer amount. As of* December 31, 2024* and* December 31, 2023*, the capital conservation buffer of the Bank was 4.34% and 6.60%, respectively.
Note22. Accumulated Other Comprehensive Income (Loss)
Changes in each component of accumulated other comprehensive income (loss) were as follows (in thousands):
| Net Unrealized Gains (Losses) on Securities | Change in Fair Value of Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | |
|---|---|---|---|
| Balance at December 31, 2022 | $(24,587) | $2,116 | $(22,471) |
| Unrealized holding gains (net of tax, $697) | 2,621 | — | 2,621 |
| Amortization of unrealized holding losses on available-for-sale securities transferred to held to maturity (net of tax of $344) | 1,295 | — | 1,295 |
| Change in fair value (net of tax, ($40)) | — | (151) | (151) |
| Change during period | 3,916 | (151) | 3,765 |
| Balance at December 31, 2023 | $(20,671) | $1,965 | $(18,706) |
| Unrealized holding losses (net of tax, ($275)) | (1,039) | — | (1,039) |
| Amortization of unrealized holding losses on available-for-sale securities transferred to held to maturity (net of tax of $270) | 1,015 | — | 1,015 |
| Reclassification adjustment (net of tax, ($33)) | (122) | — | (122) |
| Change in fair value (net of tax, $42) | — | 160 | 160 |
| Change during period | (146) | 160 | 14 |
| Balance at December 31, 2024 | $(20,817) | $2,125 | $(18,692) |
The following table presents information related to reclassifications from accumulated other comprehensive income (loss) for the years ended* December 31, 2024* and2023 (in thousands):
| Details About Accumulated Other Comprehensive Income (Loss) · Amount Reclassified from Accumulated Other Comprehensive Income (Loss) · Affected Line Item in the Consolidated Statements of Income | |||
|---|---|---|---|
| For the year ended December 31, | |||
| 2024 · 2023 | |||
| Securities available for sale: | |||
| Net securities losses reclassified into earnings | $(155) | $— | Net (losses) on securities available for sale |
| Related income tax benefit | (33) | — | Income tax benefit |
| Total reclassifications | $(122) | $— | Net of tax |
84
Note23. Stock Compensation Plans
On* May**10,* 2023, the Company’s shareholders approved the First National Corporation2023 Stock Incentive Plan, which replaced the2014 Stock Incentive Plan and makes available up to 325,000 shares of common stock for the granting of stock options, restricted stock awards, restricted stock units, stock appreciation rights, and other stock-based awards. Beginning on* May 11, 2023,new equity awards granted by the Company are from the2023* Stock Incentive Plan andnot from the2014 Stock Incentive Plan. Awards are made at the discretion of the Board of Directors and compensation cost equal to the fair value of the award is recognized over the vesting period.
Stock Awards
Whenever the Company deems it appropriate to grant a stock award, the recipient receives a specified number of unrestricted shares of employer stock. Stock awards* maybe made by the Company at its discretion without cash consideration and may*be granted as settlement of a performance-based compensation award.
During2024, the Company granted and issued 14,625 shares of common stock to members of the Board of Directors for their dedicated service and support. Also during2024, the Company issued 18,412 shares of common stock to employees. Compensation expense related to stock awards totaled $252 thousand and $402 thousand for the years ended* December 31, 2024* and2023, respectively.
Restricted Stock Units
Restricted stock units are an award of units that correspond in number and value to a specified number of shares of employer stock which the recipient receives according to a vesting plan and distribution schedule after achieving required performance milestones or upon remaining with the employer for a particular length of time. Each restricted stock unit that vests entitles the recipient to receiveone share of common stock on a specified issuance date.
On* February 14,2024,13,412 restricted stock units were granted to employees with 4,475 units vesting immediately,4,469 units vesting afterone year, and 4,468 units vesting aftertwo years. On November 13,2024,2,300 restricted stock units were granted to an employee with 1,150 units vesting immediately, and 1,150 units vesting on October 1, 2025.On November 13,2024,50,408 restricted stock units were granted to employees with 16,803 units vesting on December 31, 2025,16,803 units vesting on December 31, 2026,and 16,802 units vesting on December 31, 2027.The recipients donot* have any stockholder rights, including voting, dividend, or liquidation rights, with respect to the shares underlying awarded restricted stock units until vesting has occurred and the recipients become the record holder of those shares. The unvested restricted stock units will vest on the established schedule if the employees remain employed by the Company on future vesting dates.
A summary of the activity for the Company’s restricted stock units for the period indicated is presented in the following table:
| Shares | Weighted Average Grant Date Fair Value | |
|---|---|---|
| Unvested, January 1, 2024 | 41,507 | $18.47 |
| Granted | 66,120 | 22.88 |
| Vested | (17,912) | 19.68 |
| Forfeited | (4,203) | — |
| Unvested, December 31, 2024 | 85,512 | $21.57 |
At* December 31, 2024*, based on restricted stock unit awards outstanding at that time, the total unrecognized pre-tax compensation expense related to unvested restricted stock unit awards was $1.4 million. This expense is expected to be recognized through2028. Compensation expense related to restricted stock unit awards recognized for the years ended* December 31, 2024* and2023 totaled $383 thousand and $351 thousand, respectively.
Note24. Revenue Recognition
Most revenue associated with financial instruments, including interest income, loan origination fees, and credit card fees, is outside the scope of ASC topic606. Gains and losses on investment securities, derivatives, financial guarantees, and sales of financial instruments are similarly excluded from the scope. The guidance is applicable to noninterest revenue streams such as service charges on deposit accounts, ATM and check card fees, wealth management fees, and fees for other customer services. Certain other in-scope revenue, such as gains on OREO are recorded in non-interest expense. Noninterest revenue streams within the scope of Topic606 are discussed below.
Service charges on deposit accounts
Service charges on deposit accounts consist of monthly service fees, overdraft and nonsufficient funds fees, and other deposit account related fees. The Company's performance obligation for monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to customers' accounts. Overdraft and nonsufficient funds fees and other deposit account related fees are transactional based, and therefore, the Company's performance obligation is satisfied, and related revenue recognized, at a point in time.
85
ATM and check card fees
ATM fees are primarily generated when a Company cardholder uses a non-Company ATM or a non-Company cardholder uses a Company ATM. ATM fees are transactional based, and therefore, the Company's performance obligation is satisfied, and related revenue recognized, at a point in time. Check card fees are primarily comprised of interchange fee income. Interchange fees are earned whenever the Company's debit cards are processed through card payment networks, such as Visa. The Company's performance obligation for interchange fee income is largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month. In compliance with Topic606, debit card fee income is presented net of associated expense.
Wealth management fees
Wealth management fees are primarily comprised of fees earned from the management and administration of trusts and other customer assets. The Company's performance obligation is generally satisfied over time and the resulting fees are primarily recognized monthly, based upon the month-end market value of the assets under management and the applicable fee rate. Payment is generally received a few days after month-end through a direct charge to customers' accounts. Estate management fees are based upon the size of the estate. Revenue for estate management fees are recorded periodically, according to a fee schedule, and are based on the services that have been provided.
Brokered mortgage fees
Brokered mortgage fees are comprised of loan fee income earned from generating loans in the secondary market. Brokered mortgage fee income is recognized at loan closing.
Bargain purchase gain
A bargain purchase arises when the fair value of the net assets acquired in a business combination exceeds the consideration transferred, resulting in a gain being recorded by the acquirer. The Company recognized the gain as income on the date of acquisition.
See Note2 for discussion of the bargain purchase gain recorded in connection with the Touchstone acquisition.
Fees for other customer services
Fees for other customer services include check ordering charges, merchant services income, safe deposit box rental fees, and other service charges. Check ordering charges are transactional based, and therefore, the Company's performance obligation is satisfied, and related revenue recognized, at a point in time. Merchant services income mainly represent fees charged to merchants to process their debit and credit card transactions. The Company's performance obligation for merchant services income is largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month. Safe deposit box rental fees are charged to the customer on an annual basis and recognized upon receipt of payment. The Company determined that since rentals and renewals occur fairly consistently over time, revenue is recognized on a basis consistent with the duration of the performance obligation.
Gains and losses are recorded when control of the property transfers to the buyer, which generally occurs at the time of transfer of the deed. If the Company finances the sale of a foreclosed property to the buyer, we assess whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the foreclosed property is derecognized and the gain or loss on sale is recorded upon transfer of control of the property to the buyer. For the years ended* December 31, 2024* and2023 net gains/(losses) on sales of foreclosed properties was $0 and $233, respectively.
The following table presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic606, for the years ended* December 31, 2024* and2023 (in thousands):
| 2024 | 2023 | |
|---|---|---|
| Noninterest Income | ||
| Service charges on deposit accounts | $3,122 | $2,780 |
| ATM and check card fees | 3,305 | 3,449 |
| Wealth management fees | 3,617 | 3,120 |
| Brokered mortgage fees | 252 | 119 |
| Bargain purchase gain | 2,920 | — |
| Fees for other customer services | 966 | 770 |
| Noninterest income (in-scope of Topic 606) | $14,182 | $10,238 |
| Noninterest income (out-of-scope of Topic 606) | 2,198 | 1,546 |
| Total noninterest income | $16,380 | $11,784 |
Note25. Derivative Financial Instruments
On* April 21, 2020,the Company entered intotwo interest rate swap agreements related to its outstanding junior subordinated debt. One swap agreement was related to the Company’s junior subordinated debt with a redemption date of * June 17, 2034,which became effective on March 17, 2020.The notional amount of the interest rate swap was $5.0 million and terminates on June 17, 2034.Under the terms of the agreement, the Company pays interest quarterly at a fixed rate of 0.79% and receives interest quarterly at a variable rate ofthree-month term secured overnight financing rate (SOFR). The variable rate resets on each interest payment date. The other swap agreement was related to the Company’s junior subordinated debt with a redemption date of* October 1, 2036,which became effective on April 1, 2020.The notional amount of the interest rate swap was $4.0 million and terminates on October 1, 2036.Under the terms of the agreement, the Company pays interest quarterly at a fixed rate of 0.82% and receives interest quarterly at a variable rate ofthree*-month term SOFR. The variable rate resets on each interest payment date.
86
The Company entered into interest rate swaps to reduce interest rate risk and to manage interest expense. By entering into these agreements, the Company converted variable rate debt into fixed rate debt. Alternatively, the Company* mayenter into interest rate swap agreements to convert fixed rate debt into variable rate debt. Interest differentials paid or received under interest rate swap agreements are reflected as adjustments to interest expense. The Company designated the interest rate swaps as hedging instruments in qualifying cash flow hedges, as discussed in Note1* to the Consolidated Financial Statements. Changes in fair value of these designated hedging instruments is reported as a component of other comprehensive income. Interest rate swaps designated as cash flow hedges are expected to be highly effective in offsetting the effect of changes in interest rates on the amount of variable rate interest payments, and the Company assesses the effectiveness of each hedging relationship quarterly. If the Company determines that a cash flow hedge isno longer highly effective, future changes in the fair value of the hedging instrument would be reported as earnings. As of* December 31, 2024*, the Company has designated cash flow hedges to manage its exposure to variability in cash flows on certain variable rate borrowings for periods that end between* June 2034and October 2036.The notional amounts of the interest rate swaps werenot* exchanged and donot represent exposure to credit loss. In the event of default by a counterparty, the risk in these transactions is the cost of replacing the agreements at current market rates.
All interest rate swaps were entered into with counterparties that met the Company's credit standards and the agreements contain collateral provisions protecting the at-risk party. The Company believes that the credit risk inherent in these derivative contracts isnot significant.
Unrealized gains or losses recorded in other comprehensive income related to cash flow hedges are reclassified into earnings in the same period(s) during which the hedged interest payments affect earnings. When a designated hedging instrument is terminated and the hedged interest payments remain probable of occurring, any remaining unrecognized gain or loss in other comprehensive income is reclassified into earnings in the period(s) during which the forecasted interest payments affect earnings. Amounts reclassified into earnings and interest receivable or payable under designated interest rate swaps are reported in interest expense. The Company doesnot expect any unrealized losses related to cash flow hedges to be reclassified into earnings in the nexttwelve months.
The following table summarizes key elements of the Company's derivative instruments at* December 31, 2024* and2023 (in thousands):
| Notional Amount | Assets | Liabilities | Collateral Pledged(1) | |
|---|---|---|---|---|
| Cash Flow Hedges | ||||
| Interest rate swap contracts | $9,000 | $2,690 | $— | $— |
| Notional Amount | Assets | Liabilities | Collateral Pledged(1) | |
|---|---|---|---|---|
| Cash Flow Hedges | ||||
| Interest rate swap contracts | $9,000 | $2,488 | $— | $— |
| (1) | Collateral pledged may be comprised of cash or securities. |
Note*26.*** Segment Reporting**
The Company hastwo reportable segments. Each reportable segment is a strategic business unit that offers different products and services. They are managed separately, because each segment appeals to different markets and, accordingly, require different technology and marketing strategies. The accounting policies of the segments are the same as those described in the summary of significant accounting policies provided earlier in this report.
The reportable segments are:
| ● | Community Banking - The Community Banking segment involves making loans and generating deposits from individuals, businesses, and charitable organizations. Loan fee income, service charges from deposit accounts, and other non-interest-related fees, such as fees for debit cards and ATM usage and fees for brokered mortgage services, generates income for the Banking segment. |
| ● | Wealth Management Services – Wealth Management Services offers corporate trustee services, trust and estate administration, IRA administration and custody services. Revenue for this segment is generated from administration, service and custody fees, as well as, management fees which are derived from assets under management. Investment management services currently are offered through in-house and third-party managers. |
The Company's chief operating decision maker (CODM) is the President and Chief Operating Officer of the Bank. The CODM uses income, operating expenses and net income to evaluate income generated from the operating segments. Net income is used to monitor budget versus actual results and profitability. Financials of the operating segments are reviewed monthly to assess the performance of the segments.
Segment information for the years ended* December**31,* 2024 and2023 is shown in the following tables. Note that asset information isnot reported below, as the assets of the Company are reported at the Bank level. Assets under management by Wealth Management Services were $471 million in2024.
87
| (in thousands) | Community Banking | Wealth Management | Total |
|---|---|---|---|
| Interest Income | $76,037 | $282 | $76,319 |
| Interest Expense | 23,867 | — | 23,867 |
| Net interest income | $52,170 | $282 | $52,452 |
| Provision for credit losses | 7,850 | — | 7,850 |
| Net interest income after provision for credit losses | $44,320 | $282 | $44,602 |
| Noninterest Income: | |||
| Service charges on deposit accounts | $3,122 | $— | $3,122 |
| ATM and check card fees | 3,305 | — | 3,305 |
| Wealth management fees | — | 3,617 | 3,617 |
| Other operating income | 6,336 | — | 6,336 |
| Total noninterest income | $12,763 | $3,617 | $16,380 |
| Noninterest Expense | |||
| Salaries and employee benefits | $24,292 | $842 | $25,134 |
| Occupancy | 2,544 | 29 | 2,573 |
| Equipment | 3,127 | 4 | 3,131 |
| Legal and professional fees | 1,974 | 19 | 1,993 |
| Data processing expense | 1,256 | 148 | 1,404 |
| Investment management | — | 1,307 | 1,307 |
| Other operating expense | 17,362 | 30 | 17,392 |
| Total noninterest expense | $50,555 | $2,379 | $52,934 |
| Income before income taxes | $6,528 | $1,520 | $8,048 |
| Income tax expense | 878 | 204 | 1,082 |
| Net income | $5,650 | $1,316 | $6,966 |
| (in thousands) | Community Banking | Wealth Management | Total |
|---|---|---|---|
| Interest Income | $57,423 | $296 | $57,719 |
| Interest Expense | 14,306 | — | 14,306 |
| Net interest income | $43,117 | $296 | $43,413 |
| Provision for credit losses | 6,150 | — | 6,150 |
| Net interest income after provision for credit losses | $36,967 | $296 | $37,263 |
| Noninterest Income: | |||
| Service charges on deposit accounts | $2,780 | $— | $2,780 |
| ATM and check card fees | 3,449 | — | 3,449 |
| Wealth management fees | — | 3,120 | 3,120 |
| Other operating income | 2,435 | — | 2,435 |
| Total noninterest income | $8,664 | $3,120 | $11,784 |
| Noninterest Expense | |||
| Salaries and employee benefits | $20,221 | $818 | $21,039 |
| Occupancy | 2,125 | 29 | 2,154 |
| Equipment | 2,372 | 5 | 2,377 |
| Legal and professional fees | 1,632 | 15 | 1,647 |
| Data processing expense | 925 | 122 | 1,047 |
| Investment management | — | 1,103 | 1,307 |
| Other operating expense | 7,645 | 26 | 7,671 |
| Total noninterest expense | $34,920 | $2,118 | $37,242 |
| Income before income taxes | $10,711 | $1,298 | $11,805 |
| Income tax expense | 1,941 | 240 | 2,181 |
| Net income | $8,770 | $1,058 | $9,624 |
88
Note 27. Parent Company Only Financial Statements
Balance Sheets
- December 31, 2024* and 2023
| 2024 | 2023 | |
|---|---|---|
| Assets | ||
| Cash | $29,130 | $15,572 |
| Investment in subsidiaries, at cost, plus undistributed net income | 161,653 | 112,317 |
| Other assets | 7,586 | 3,193 |
| Total assets | $198,369 | $131,082 |
| Liabilities and Shareholders’ Equity | ||
| Subordinated debt | $21,175 | $4,997 |
| Junior subordinated debt | 9,279 | 9,279 |
| Other liabilities | 1,385 | 535 |
| Total liabilities | $31,839 | $14,811 |
| Preferred stock | $— | $— |
| Common stock | 11,218 | 7,829 |
| Surplus | 77,058 | 32,950 |
| Retained earnings | 96,947 | 94,198 |
| Accumulated other comprehensive (loss), net | (18,693) | (18,706) |
| Total shareholders’ equity | $166,530 | $116,271 |
| Total liabilities and shareholders’ equity | $198,369 | $131,082 |
Statements of Income
Years Ended* December 31, 2024* and2023
| 2024 | 2023 | |
|---|---|---|
| Income | ||
| Dividends from subsidiary | $18,000 | $11,000 |
| Other operating income | 40 | |
| Total income | $18,040 | $11,000 |
| Expense | ||
| Interest expense | $873 | $548 |
| Supplies | 83 | 2 |
| Legal and professional fees | 340 | 262 |
| Data processing | 107 | 60 |
| Management fee-subsidiary | 368 | 369 |
| Other expense | 122 | 85 |
| Total expense | $1,893 | $1,326 |
| Income before allocated tax benefits and undistributed income of subsidiary | $16,147 | $9,674 |
| Allocated income tax benefit | 389 | 278 |
| Income before equity in undistributed income of subsidiary | $16,536 | $9,952 |
| Equity in undistributed (loss) income of subsidiary | (9,570) | (328) |
| Net income | $6,966 | $9,624 |
90
Statements of Cash Flows
Years Ended* December 31, 2024* and2023
| 2024 | 2023 | |
|---|---|---|
| Cash Flows from Operating Activities | ||
| Net income | $6,966 | $9,624 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Equity in undistributed income of subsidiary | 9,570 | 328 |
| Stock-based compensation | 635 | 753 |
| Amortization of debt issuance costs | 2 | 2 |
| Gain on sale of investment | (40) | — |
| (Increase) in other assets | (85) | (359) |
| Increase increase in other liabilities | 296 | 2 |
| Net cash provided by operating activities | $17,344 | $10,350 |
| Cash Flows from Investing Activities | ||
| Net cash paid in acquisition of Touchstone Bank | $(10) | $— |
| Proceeds from sale of investment | 368 | — |
| Net cash provided by investing activities | $358 | $— |
| Cash Flows from Financing Activities | ||
| Cash dividends paid on common stock, net of reinvestment | $(4,038) | $(3,597) |
| Repurchase of common stock | (106) | (682) |
| Net cash (used in) financing activities | $(4,144) | $(4,279) |
| Increase in cash and cash equivalents | $13,558 | $6,071 |
| Cash and Cash Equivalents | ||
| Beginning | 15,572 | 9,501 |
| Ending | $29,130 | $15,572 |
91
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.