FIRST COMMUNITY CORP SC
For the period ended Dec 31, 2023. Filed Mar 21, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 21, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
Note 1—ORGANIZATION AND BASIS OF PRESENTATION
The consolidated financial statements include the accounts of First Community Corporation (the “Company”) and its wholly owned subsidiary, First Community Bank (the “Bank”). The Company owns all of the common stock of FCC Capital Trust I. All material intercompany transactions are eliminated in consolidation. The Company was organized on November 2, 1994, as a South Carolina corporation, and was formed to become a bank holding company. The Bank opened for business on August 17, 1995. FCC Capital Trust I is an unconsolidated special purpose subsidiary organized for the sole purpose of issuing trust preferred securities.
Note 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use of Estimates
The financial statements are prepared in accordance with accounting principles generally accepted in the United States of America. These principles require management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses. The estimation process includes management’s judgment as to future losses on existing loans based on an internal review of the loan portfolio, including an analysis of the borrower’s current financial position, the consideration of current and anticipated economic conditions and the effect on specific borrowers. In determining the collectability of loans management also considers the fair value of underlying collateral. Various regulatory agencies, as an integral part of their examination process, review the Company’s allowance for credit losses. Such agencies may require the Company to recognize additions to the allowance based on their judgments about information available to them at the time of their examination. Because of these factors it is possible that the allowance for credit losses could change materially.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand, due from banks, interest-bearing bank balances, federal funds sold and securities purchased under agreements to resell. Generally federal funds are sold for a one-day period and securities purchased under agreements to resell mature in less than 90 days.
Investment Securities
Investment securities are classified as either held-to-maturity, available-for-sale or trading securities. In determining such classification, securities that the Company has the positive intent and ability to hold to maturity are classified as held-to maturity and are carried at amortized cost. Securities classified as available-for-sale are carried at estimated fair values with unrealized gains and losses included in shareholders’ equity on an after-tax basis. Trading securities are carried at estimated fair value with unrealized gains and losses included in non-interest income (See Note 3).
Gains and losses on the sale of available-for-sale securities and trading securities are determined using the specific identification method. Declines in the fair value of individual held-to-maturity and available-for-sale securities below their cost that are judged to be other than temporary are written down to fair value and charged to income in the Consolidated Statement of Income.
Premiums are recognized in interest income using the effective interest method over the period to the earliest call date. Discounts are recognized in interest income using the effective interest method to maturity.
Other Investments, At Cost
Equity Securities without readily determinable fair values include Federal Home Loan Bank (“FHLB”) of Atlanta capital stock and various other non-marketable equity investments. Investment in the FHLB of Atlanta is a condition of borrowing from the FHLB Atlanta. FHLB stock is carried at cost, and periodically evaluated for impairment based on an assessment of the ultimate recovery of par value. Both cash and stock dividends are reported as interest income. At December 31, 2023 and 2022, the Company’s investment in FHLB stock was $5.5 million and $2.9 million, respectively. Dividends received on other investments, at cost are reported as interest income.
Mortgage Loans Held for Sale
The Company originates fixed rate residential loans on a servicing released basis in the secondary market. Loans closed but not yet settled with an investor, are carried in the Company’s loans held for sale portfolio. These loans are primarily fixed rate residential loans that have been originated in the Company’s name and have closed. Virtually all these loans have commitments to be purchased by investors at a locked in price with the investors on the same day that the loan was locked in with the Company’s customers. Therefore, these loans present very little market risk for the Company.
The Company usually delivers to, and receives funding from, the investor within 30 days. Commitments to sell these loans to the investor are considered derivative contracts and are sold to investors on a “best efforts” basis. The Company is not obligated to deliver a loan or pay a penalty if a loan is not delivered to the investor. As a result of the short-term nature of these derivative contracts, the fair value of the mortgage loans held for sale in most cases is the same as the value of the loan amount at its origination*.*These loans are classified as Level 2.
Loans and Allowance for Credit Losses-Loans
Loan receivables that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding principal balance adjusted for any charge-offs, the allowance for credit losses, and any deferred fees or costs on originated loans. Interest is recognized over the term of the loan based on the loan balance outstanding. Fees charged for originating loans, if any, are deferred and offset by the deferral of certain direct expenses associated with loans originated. The net deferred fees are recognized as yield adjustments by applying the effective interest method.
The allowance for credit losses is maintained at a level believed to be adequate by management to absorb potential losses in the loan portfolio. Management’s determination of the adequacy of the allowance is based on an evaluation of the portfolio, past loss experience, economic conditions and volume, growth and composition of the portfolio.
The accrual of interest on impaired loans is discontinued when, in management’s opinion, the borrower may be unable to meet payments as they become due, generally when a loan becomes 90 days past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received first to principal and then to interest income.
Property and Equipment
Property and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the asset’s estimated useful life. Estimated lives range up to 39 years for buildings and up to 10 years for furniture, fixtures, and equipment.
Goodwill and Other Intangible Assets
Goodwill represents the cost in excess of fair value of net assets acquired (including identifiable intangibles) in purchase transactions. Other intangible assets represent premiums paid for acquisitions of core deposits (core deposit intangibles). Core deposit intangibles are being amortized on a straight-line basis over seven years. Goodwill and identifiable intangible assets are reviewed for impairment annually or whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Qualitative factors are assessed to first determine if it is more likely than not (more than 50%) that the carrying value of goodwill is less than fair value. During the year ended December 31, 2023 and 2022, qualitative factors indicated it was more likely than not that the carrying value of goodwill was less than fair value, thus there were no indicators of impairment and no quantitative testing was performed.
Other Real Estate Owned
Other real estate owned includes real estate acquired through foreclosure. Other real estate owned is carried at the lower of cost (principal balance at date of foreclosure) or fair value minus estimated cost to sell. Any write-downs at the date of foreclosure are charged to the allowance for credit losses. Expenses to maintain such assets, subsequent changes in the valuation allowance, and gains or losses on disposal are included in other expenses.
Comprehensive Income (loss)
The Company reports comprehensive income (loss) in accordance with Accounting Standards Codification (“ASC”) 220, “Comprehensive Income.” ASC 220 requires that all items that are required to be reported under accounting standards as comprehensive income (loss) be reported in a financial statement that is displayed with the same prominence as other financial statements. The disclosures requirements have been included in the Company’s consolidated statements of comprehensive income.
Mortgage Origination Fees
Mortgage origination fees relate to activities comprised of accepting residential mortgage applications, qualifying borrowers to standards established by investors and selling the mortgage loans to the investors under pre-existing commitments. The related fees received by the Company for these services are recognized at the time the loan is closed.
Advertising Expense
Marketing and public relations costs are generally expensed as incurred. External costs incurred in producing media advertising are expensed the first time the advertising takes place. External costs relating to direct mailing costs are expensed in the period in which the direct mailings are sent. Marketing and public relations expense totaled $1.5 million, $1.3 million and $1.2 million for the years ended December 31, 2023, 2022, and 2021, respectively.
Income Taxes
A deferred income tax liability or asset is recognized for the estimated future effects attributable to differences in the tax bases of assets or liabilities and their reported amounts in the financial statements as well as operating loss and tax credit carry forwards. The deferred tax asset or liability is measured using the enacted tax rate expected to apply to taxable income in the period in which the deferred tax asset or liability is expected to be realized.
In 2006, the FASB issued guidance related to Accounting for Uncertainty in Income Taxes. This guidance clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB ASC Topic 740-10, “Income Taxes.” It also prescribes a recognition threshold and measurement of a tax position taken or expected to be taken in an enterprise’s tax return.
Stock Based Compensation Cost
The Company accounts for stock-based compensation under the fair value provisions of the accounting literature. Compensation expense is recognized in salaries and employee benefits.
The fair value of each grant is estimated on the date of grant using the Black-Sholes option pricing model. No options were granted in 2023, 2022 or 2021.
Earnings Per Common Share
Basic earnings per common share (“EPS”) excludes dilution and is computed by dividing income available to common shareholders by the weighted-average number of common shares outstanding for the period. Diluted EPS is computed by dividing net income available to common shareholders by the weighted average number of shares of common stock and common stock equivalents. Common stock equivalents consist of restricted stock and restricted stock units and are computed using the treasury stock method.
*Business Combinations and Method of Accounting for Loans Acquired *
The Company accounts for its acquisitions under FASB ASC Topic 805, “Business Combinations,” which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. No allowance for credit losses related to the acquired loans is recorded on the acquisition date because the fair value of the loans acquired incorporates assumptions regarding credit risk. Loans acquired are recorded at fair value in accordance with the fair value methodology prescribed in FASB ASC Topic 820, “Fair Value Measurements and Disclosures.”
Acquired credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality, found in FASB ASC Topic 310-30, “*Receivables—Loans and Debt Securities Acquired with Deteriorated Credit Quality,”*formerly American Institute of Certified Public Accountants (“AICPA”) Statement of Position (“SOP”) 03-3, “Accounting for Certain Loans or Debt Securities Acquired in a Transfer,” and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loans. Loans acquired in business combinations with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of purchase dates may include information such as past-due and nonaccrual status, borrower credit scores and recent loan to value percentages. The Company considers expected prepayments and estimates the amount and timing of expected principal, interest and other cash flows for each loan or pool of loans meeting the criteria above and determines the excess of the loan’s scheduled contractual principal and contractual interest payments over all cash flows expected to be collected at acquisition as an amount that should not be accreted (non-accretable difference). The remaining amount, representing the excess of the loan’s or pool’s cash flows expected to be collected over the fair value for the loan or pool of loans, is accreted into interest income over the remaining life of the loan or pool (accretable difference). Subsequent to the acquisition date, increases in cash flows expected to be received in excess of the Company’s initial estimates are reclassified from non-accretable difference to accretable difference and are accreted into interest income on a level-yield basis over the remaining life of the loan. Decreases in cash flows expected to be collected are recognized as impairment through the provision for credit losses.
Segment Information
ASC Topic 280-10, ”Segment Reporting,” requires selected segment information of operating segments based on a management approach. The Company’sfour reportable segments represent the distinct product lines the Company offers and are viewed separately for strategic planning by management (see Note 25, Reportable Segments, for further information).
Application of New Accounting Guidance Adopted in 2023
On January 1, 2023, the Company adopted ASU 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which replaced the incurred loss methodology that delayed recognition until it is probable a loss has been incurred with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The measurement of expected losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in leases recognized by a lessor in accordance with Topic 842 on leases. Additionally, ASC 326 made changes to the accounting for available-for-sale debt securities. One such change is to require credit losses to be presented as an allowance rather than a write-down on available-for-sale debt securities management does not intend to sell or believes that it is more likely than not they will be required to sell.
The Company adopted ASC 326 and all related subsequent amendments thereto effective January 1, 2023 using the modified retrospective approach for all financial assets measured at amortized cost and off-balance sheet credit exposures. The transition adjustment of the adoption of CECL included a decrease in the allowance for credit losses on loans of $14,300, which is presented as a reduction to net loans outstanding, and an increase in the allowance for credit losses on unfunded loan commitments of $397,900, which is recorded within Other Liabilities. The Company recorded an allowance for credit losses for held to maturity securities of $43,500, which is presented as a reduction to held to maturity securities outstanding. The Company recorded a net decrease to retained earnings of $337,400 as of January 1, 2023 for the cumulative effect of adopting CECL, which reflects the transition adjustments noted above, net of the applicable deferred tax assets recorded. Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with previously applicable accounting standards (“Incurred Loss”).
The Company adopted ASC 326 using the prospective transition approach for debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2023. As of December 31, 2022, the Company did not have any other-than-temporarily impaired available-for-sale investment securities. Therefore, upon adoption of ASC 326, the Company determined that an allowance for credit losses on available-for-sale securities was not deemed material.
The following table illustrates the impact on the allowance for credit losses (“ACL”) from the adoption of ASC 326:
| (Dollars in thousands) | January 1, 2023 As Reported Under ASC 326 | December 31, 2022 Pre-ASC 326 Adoption December | Impact of ASC 326 Adoption |
|---|---|---|---|
| Assets: | |||
| Held to maturity securities, at amortized cost | $106,929 | $106,929 | $— |
| Allowance for credit losses on held to maturity securities: | |||
| State and local governments | 43 | — | 43 |
| Allowance for credit losses on held-to-maturity securities | $43 | $— | $43 |
| Loans, at amortized cost | $980,857 | $980,857 | $— |
| Allowance for credit losses on loans: | |||
| Commercial | 1,042 | 849 | 193 |
| Real Estate Construction | 1,150 | 75 | 1,075 |
| Real Estate Mortgage Residential | 755 | 723 | 32 |
| Real Estate Mortgage Commercial | 7,686 | 8,569 | (883) |
| Consumer Home Equity | 480 | 314 | 166 |
| Consumer Other | 209 | 170 | 39 |
| Unallocated | — | 636 | (636) |
| Allowance for credit losses on loans | $11,322 | $11,336 | $(14) |
| Liabilities: | |||
| Allowance for credit losses for unfunded commitments | $398 | $— | $398 |
The Company elected not to measure an allowance for credit losses for accrued interest receivable and instead elected to reverse interest income on loans or securities that are placed on non-accrual status, which is generally when the instrument is 90 days past due, or earlier if the Company believes the collection of interest is doubtful. The Company has concluded that this policy results in the timely reversal of uncollectible interest.
Allowance for Credit Losses on Held-to-Maturity Securities
Management measures expected credit losses on held-to-maturity debt securities on a collective basis by major security type. Accrued interest receivable on held-to-maturity debt securities totaled $1.3 million at December 31, 2023 and was excluded from the estimate of credit losses. The held-to-maturity portfolio consists of mortgage-backed and municipal securities. Securities are generally rated BBB- or higher. Securities are analyzed individually to establish a CECL reserve.
The estimate of expected credit losses is primarily based on the ratings assigned to the securities by debt rating agencies and the average of the annual historical loss rates associated with those ratings. The Company then multiplies those loss rates, as adjusted for any modifications to reflect current conditions and reasonable and supportable forecasts as considered necessary, by the remaining lives of each individual security to arrive at a lifetime expected loss amount. Management classifies the held-to-maturity portfolio into the following major security types: mortgage-backed securities or state and local governments.
All the mortgage-backed securities (“MBS”) held by the Company are issued by government-sponsored corporations. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses. As a result, no allowance for credit losses was recorded on held-to-maturity MBS at the adoption of CECL or as of December 31, 2023. The state and local governments securities held by the Company are highly rated by major rating agencies.
Allowance for Credit Losses on Available-for-Sale Securities
For available-for-sale securities, management evaluates all investments in an unrealized loss position on a quarterly basis, or 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 than not 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 is not 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 may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, 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 specifically related 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 excess 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 has not been recorded through an allowance for credit loss is recognized in other comprehensive income.
Changes in the allowance for credit loss are recorded as provision for (or reversal of) credit loss expense. 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 is met. At December 31, 2023, there was no allowance for credit loss related to the available-for-sale securities portfolio.
Accrued interest receivable on available-for-sale securities totaled $870,000 at December 31, 2023 and was excluded from the estimate of credit losses.
Loans
Loans that management has the intent and ability to hold for the foreseeable future, until maturity, or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase premiums and discounts and deferred fees and costs. Accrued interest receivable related to loans totaled $3.6 million at December 31, 2023 and was reported in other assets on the consolidated balance sheets. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using methods that approximate a level yield without anticipating prepayments.
The accrual of interest is generally discontinued when a loan becomes 90 days past due and is not well collateralized and in the process of collection, or when management believes, after considering economic and business conditions and collection efforts, that the principal or interest will not be collectible in the normal course of business. Past due status is based on contractual terms of the loan. A loan is considered to be past due when a scheduled payment has not been received 30 days after the contractual due date.
All accrued interest is reversed against interest income when a loan is placed on non-accrual status. Interest received on such loans is accounted for using the cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, there is a sustained period of repayment performance, and future payments are reasonably assured.
Allowance for Credit Losses - Loans
The allowance for credit losses is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Accrued interest receivable is excluded from the estimate of credit losses.
The allowance for credit losses represents management’s estimate of lifetime credit losses inherent in loans as of the balance sheet date. The allowance for credit losses is estimated by management using relevant available information, from both internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. The Company measures expected credit losses for loans on a pooled basis when similar risk characteristics exist. Generally, collectively assessed loans are grouped by call report code and then by risk grade grouping. Risk grade is grouped within each call report code by pass, watch, special mention, substandard, and doubtful. Other loan types are separated into their own cohorts due to specific risk characteristics for that pool of loans.
The Company has elected a non-discounted cash flow methodology with probability of default (“PD”) and loss given default (“LGD”) for all call report code cohorts (“cohorts”), as this is believed to be the most accurate model available. The PD calculation looks at the historical loan portfolio at particular points in time (each month during the lookback period) to determine the probability that loans in a certain cohort will default over the next 12-month period. A default is defined as a loan that has moved to past due 90 days and greater, non-accrual status, or experienced a charge-off during the period. Currently, the Company’s historical data is insufficient due to a minimal amount of default activity or zero defaults, therefore, management uses index PDs comprised of rates derived from the PD experience of other community banks in place of the Company’s historical PDs.
The LGD calculation looks at actual losses (net charge-offs) experienced over the entire lookback period for each cohort of loans. The aggregate loss amount is divided by the exposure at default to determine an LGD rate. All defaults (non-accrual, charge-off, or greater than 90 days past due) occurring during the lookback period are included in the denominator, whether a loss occurred or not and exposure at default is determined by the loan balance immediately preceding the default event (i.e., non-accrual or charge-off). Due to very limited charge-off history, management uses index LGDs comprised of rates derived from the LGD experience of other community banks in place of the Company’s historical LGDs.
The Company utilizes reasonable and supportable forecasts of future economic conditions when estimating the allowance for credit losses on loans. The calculation includes a 12-month PD forecast based on the peer index regression model comparing peer defaults to the national unemployment rate. After the forecast period, PD rates revert on a straight-line basis back to long-term historical average rates over a 12-month period.
The Company recognizes that all significant factors that affect the collectability of the loan portfolio must be considered to determine the estimated credit losses as of the evaluation date. Furthermore, the methodology, in and of itself and even when selectively adjusted by comparison to market and peer data, does not provide a sufficient basis to determine the estimated credit losses. The Company adjusts the modeled historical losses by qualitative adjustments to incorporate all significant risks to form a sufficient basis to estimate the credit losses. These qualitative adjustments may increase or reduce reserve levels and include adjustments for lending management experience, loan review and audit results, asset quality and portfolio trends, loan portfolio growth and concentrations, trends in underlying collateral, as well as external factors and economic conditions not already captured.
The allowance for credit losses is measured on a collective basis for pools of loans with similar risk characteristics. The Bank has identified the following pools:
| · | Loans Secured by Non-Owner Occupied Commercial Real Estate – These loans are to businesses for structures that will be leased to other commercial entities. Cash flows to pay these loans is dependent on lease payments to the business owners. |
| · | Loans Secured by Owner Occupied Commercial Real Estate – These loans are to businesses who are housed in the building that serves as collateral. Cash flows to pay these loans is dependent on cash generated by the business. |
| · | Commercial and Industrial Loans – These loans are to businesses for purposes other than commercial real estate, such as equipment. The loans are typically secured by the equipment purchased, and cash flows to pay these loans is dependent on cash generated by the business. |
| · | Loans Secured by Residential Real Estate – These loans are to businesses and individuals for real estate with houses or apartment complexes on it. Cash flows to pay these loans is dependent on household income, and the collateral rises and falls in value in alignment with the residential property market. |
| · | Loans Secured by Farmland – These loans are secured by agricultural property. |
| · | Loans to States and Municipalities – These loans are to governments, and are backed by tax revenues. |
| · | Loans Secured by Construction and Development – These loans are for new construction and work on the underlying land. |
| · | Other Consumer Loans – These loans are made to consumers and are secured by collateral other than residential real estate, e.g., automobiles. |
Loans that do not share risk characteristics are evaluated on an individual basis. Generally, this population includes loan relationships exceeding $500,000 and on non-accrual status, however they can also include any loan that does not share risk characteristics with its respective pool. When management determines that foreclosure is probable and the borrower is experiencing financial difficulty, the expected credit losses are based on the fair value of collateral at the reporting date unadjusted for selling costs as appropriate. When the expected source of repayment is from a source other than the underlying collateral, impairment will generally be measured based upon the present value of expected proceeds discounted at the contractual interest rate.
*Allowance for Credit Losses on 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 loss 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 an 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 unfunded commitments in the Company’s income statements. The allowance for credit losses on off-balance sheet credit exposures is estimated by loan cohort at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The allowance for unfunded commitments is included in other liabilities on the Company’s consolidated balance sheets.
Recently Issued Accounting Standards
In March 2020, the FASB issued guidance to provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The guidance provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. The ASU is intended to help stakeholders during the global market-wide reference rate transition period. In December 2022, the FASB issued amendments to extend the period of time preparers can use the reference rate reform relief guidance under ASC Topic 848 from December 31, 2023 to December 31, 2024, to address the fact that all London Interbank Offered Rate (LIBOR) tenors were not discontinued as of December 31, 2022, and some tenors will be published until June 2023. The amendments are effective immediately for all entities and applied prospectively. The Company does not expect these amendments to have a material effect on its financial statements.
In March 2022, the FASB issued ASU 2022-02, which eliminated the previous recognition and measurement guidance for troubled debt restructurings (“TDRs”), required new disclosures for loan modifications when a borrower is experiencing financial difficulty, and required disclosures of current period gross charge-offs by year of origination in the vintage disclosures. The Company adopted this amendment effective January 1, 2023.
In March 2022, the FASB issued amendments which are intended to improve the decision usefulness of information provided to investors about certain loan refinancings, restructurings, and write-offs. The amendments are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The amendments do not have a material effect on the Company’s financial statements.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This amendment is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments require disclosure of incremental segment information on an annual and interim basis for all public entities. For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, and interim periods with fiscal years beginning after December 15, 2024. Early adoption is permitted.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This amendment is intended to enhance the transparency and decision usefulness of income tax disclosures by requiring public business entities to disclose additional information in specified categories with respect to the reconciliation of the effective tax rate to the statutory rate for federal, state, and foreign income taxes. It also requires greater detail about individual reconciling items in the rate reconciliation to the extent the impact of those items exceeds a specified threshold. For public business entities, the amendments are effective for annual periods beginning after December 15, 2024. Early adoption is permitted.
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.
General Risk and Uncertainties
In the normal course of business, the Company encounters two significant types of risks: economic and regulatory. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or reprice at different speeds, or on a different basis, than its interest-earning assets. Credit risk is the risk of default on the Company’s loan and investment portfolios that results from borrowers’ or issuer’s inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of collateral underlying loans and investments and the valuation of real estate held by the Company.
The Company is subject to regulations of various governmental agencies (regulatory risk). These regulations can and do change significantly from period to period. The Company also undergoes periodic examinations by the regulatory agencies, which may subject it to further changes with respect to asset valuations, amounts of required credit loss allowances and operating restrictions from regulators’ judgments based on information available to them at the time of their examination.
Reclassifications
Certain captions and amounts in the 2021 and 2022 consolidated financial statements were reclassified to conform to the 2023 presentation.
Note 3—INVESTMENT SECURITIES
Theamortized cost and estimated fair values of investment securities are summarized below:
| (Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
|---|---|---|---|---|
| US Treasury securities | $20,791 | $— | $(2,445) | $18,346 |
| Government Sponsored Enterprises | 2,500 | — | (371) | 2,129 |
| Mortgage-backed securities | 255,757 | 15 | (17,613) | 238,159 |
| Small Business Administration pools | 16,108 | 24 | (411) | 15,721 |
| Corporate and other securities | 8,759 | — | (888) | 7,871 |
| Total | $303,915 | $39 | $(21,728) | $282,226 |
| (Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
| US Treasury securities | $60,552 | $— | $(4,569) | $55,983 |
| Government Sponsored Enterprises | 2,500 | — | (426) | 2,074 |
| Mortgage-backed securities | 263,704 | 10 | (19,114) | 244,600 |
| Small Business Administration pools | 21,657 | 60 | (630) | 21,087 |
| Corporate and other securities | 8,772 | 12 | (666) | 8,118 |
| Total | $357,185 | $82 | $(25,405) | $331,862 |
| (Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
|---|---|---|---|---|
| US Treasury securities | $15,736 | $— | $(300) | $15,436 |
| Government Sponsored Enterprises | 2,499 | 2 | — | 2,501 |
| Mortgage-backed securities | 398,125 | 3,596 | (3,992) | 397,729 |
| Small Business Administration pools | 30,835 | 505 | (67) | 31,273 |
| State and Local Government | 105,469 | 4,918 | (539) | 109,848 |
| Corporate and other securities | 8,024 | 157 | (129) | 8,118 |
| Total | $560,688 | $9,178 | $(5,027) | $564,839 |
HELD-TO-MATURITY:
| (Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
|---|---|---|---|---|
| Mortgage-backed securities | $112,740 | $— | $(8,490) | $104,250 |
| State and local government | 104,430 | 282 | (3,445) | 101,268 |
| Total | $217,170 | $282 | $(11,935) | $205,518 |
| (Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
| Mortgage-backed securities | $121,772 | — | $(8,656) | $113,116 |
| State and local government | 106,929 | — | (6,432) | 100,497 |
| Total | $228,701 | $— | $(15,088) | $213,613 |
There were no securities classified as held-to maturity at December 31, 2021.
On June 1, 2022, the Company reclassified $224.5 million in investments to held-to-maturity (HTM) from available-for-sale (AFS). These securities were transferred at fair value at the time of the transfer, which became the new cost basis for the securities held to maturity. The pretax unrealized net holding loss on the available for sale securities on the date of transfer totaled approximately $16.7 million, and continued to be reported as a component of accumulated other comprehensive loss. This net unrealized loss is being amortized to interest income over the remaining life of the securities as a yield adjustment. There were no gains or losses recognized as a result of this transfer. The remaining pretax unrealized net holding loss on these investments was $14.0 million ($11.1 million net of tax) at December 31, 2023 and $15.7 million ($12.4 million net of tax) at December 31, 2022.
During the year ended December 31, 2023, the Company sold $39.9 million of book value US Treasury securities from the available-for-sale investment securities portfolio. This sale created a one-time pre-tax loss of $1.2 million and provided additional liquidity to pay down borrowings and fund loan growth. During the years ended December 31, 2022 and 2021, the Company sold no investment securities. The tax benefit applicable to the net realized loss was approximately$262,$0, and $0 for 2023, 2022 and 2021, respectively.
The following tables show gross unrealized losses and fair values, aggregated by investment category and length of time that individual securities have been in a continuous loss position, at December 31, 2023 and December 31, 2022.
| (Dollars in thousands) · Less than 12 months · 12 months or more · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 · Fair · Unrealized · Fair · Unrealized · Fair · Unrealized | |||||||||||
| Available-for-sale securities: · Value · Loss · Value · Loss · Value · Loss | |||||||||||
| US Treasury Securities | $— | $— | $18,346 | $2,445 | $18,346 | $2,445 | |||||
| Government Sponsored Enterprise | — | — | 2,129 | 371 | 2,129 | 371 | |||||
| Mortgage-backed securities | 8,164 | 423 | 223,844 | 17,190 | 232,008 | 17,613 | |||||
| Small Business Administration pools | 4,253 | 45 | 7,638 | 366 | 11,891 | 411 | |||||
| Corporate and other securities | 1,880 | 115 | 4,236 | 773 | 6,116 | 888 | |||||
| Total | $14,297 | $583 | $256,193 | $21,145 | $270,490 | $21,728 | |||||
| (Dollars in thousands) | Less than 12 months | 12 months or more | Total | ||||||||
| December 31, 2022 | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||
| Available-for-sale securities: | Value | Loss | Value | Loss | Value | Loss | |||||
| US Treasury Securities | $28,827 | $1,032 | $27,156 | $3,537 | $55,983 | $4,569 | |||||
| Government Sponsored Enterprise | — | — | 2,074 | 426 | 2,074 | 426 | |||||
| Mortgage-backed securities | 81,961 | 4,435 | 159,227 | 14,679 | 241,188 | 19,114 | |||||
| Small Business Administration pools | 16,066 | 453 | 2,592 | 177 | 18,658 | 630 | |||||
| Corporate and other securities | 2,128 | 146 | 3,230 | 520 | 5,358 | 666 | |||||
| Total | $128,982 | $6,067 | $194,279 | $19,338 | $323,261 | $25,405 | |||||
| (Dollars in thousands) | Less than 12 months | 12 months or more | Total | |||
|---|---|---|---|---|---|---|
| December 31, 2023 | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized |
| Held-to-maturity securities: | Value | Loss | Value | Loss | Value | Loss |
| Mortgage-backed securities | — | — | 104,250 | 8,490 | 104,250 | 8,490 |
| State and local government | 6,278 | 25 | 78,597 | 3,420 | 84,875 | 3,445 |
| Total | $6,278 | $25 | $182,847 | $11,910 | $189,125 | $11,935 |
The following table shows a roll forward of the allowance for credit losses on held to maturity securities for the year ended December 31, 2023.
| State and | |
|---|---|
| local | |
| (Dollars in thousands) | government |
| Allowance for Credit Losses on Held-to-Maturity Securities: | |
| Beginning balance, December 31, 2022 | $— |
| Adjustment for adoption of ASU 2016-13 | (43) |
| Provision for credit losses | 13 |
| Ending balance, December 31, 2023 | $(30) |
For the year ended December 31, 2023, the Company had no securities held-to-maturity that were past due 30 days or more as to principal or interest payments. The Company had no securities held-to-maturity classified as non-accrual at December 31, 2023.
The amortized cost and fair value of investment securities at December 31, 2023, by expected maturity, follow. Expected maturities differ from contractual maturities because borrowers may have the right to call or prepay the obligations with or without prepayment penalties. Mortgage-backed securities are included in the year corresponding with the remaining expected life.
| (Dollars in thousands) | Available-for-sale | |
|---|---|---|
| Amortized Cost | Fair Value | |
| Due in one year or less | $5,003 | $4,996 |
| Due after one year through five years | 9,658 | 9,328 |
| Due after five years through ten years | 39,482 | 35,424 |
| Due after ten years | 249,772 | 232,478 |
| $303,915 | $282,226 | |
HELD-TO-MATURITY:
| (Dollars in thousands) | Held-to-maturity | |
|---|---|---|
| Amortized Cost | Fair Value | |
| Due in one year or less | $809 | $805 |
| Due after one year through five years | 42,349 | 40,915 |
| Due after five years through ten years | 74,378 | 71,522 |
| Due after ten years | 99,664 | 92,276 |
| Allowance for Credit Losses on Held-to-Maturity Securities | (30) | — |
| $217,170 | $205,518 | |
Securities with an amortized cost of $160.8 million and fair value of $150.6 million at December 31, 2023 were pledged to secure FHLB advances, public deposits, and securities sold under agreements to repurchase. Securities with an amortized cost of $290.1 million and fair value of $270.4 million at December 31, 2022 were pledged to secure FHLB advances, public deposits, and securities sold under agreements to repurchase.
Allowance for Credit Losses on Held-to-Maturity Securities
Expected credit losses on held-to-maturity debt securities are evaluated by major security type. The held-to-maturity portfolio consists of mortgage-backed and municipal securities. Securities are generally rated BBB- or higher. Municipal securities are analyzed individually to establish a CECL reserve.
All the mortgage-backed securities (“MBS”) held by the Company are issued by government-sponsored corporations. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses. As a result, no allowance for credit losses was recorded on held-to-maturity MBS at the adoption of CECL or as of December 31, 2023.
Allowance for Credit Losses on Available-for-Sale Securities
For available-for-sale securities, management evaluates all investments in an unrealized loss position on a quarterly basis, or 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 than not 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.
Changes in the allowance for credit loss are recorded as provision for (or reversal of) credit loss expense. 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 is met. At December 31, 2023, there was no allowance for credit loss related to the available-for-sale securities portfolio.
Note 4—LOANS
The following table summarizes the composition of our loan portfolio. Total loans are recorded net of deferred loan fees and costs, which totaled $2.2 million and $1.9 million as of December 31, 2023 and December 31, 2022, respectively.
| December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Commercial | $78,134 | $72,409 |
| Real estate: | ||
| Construction | 118,225 | 91,223 |
| Mortgage-residential | 94,796 | 65,759 |
| Mortgage-commercial | 791,947 | 709,218 |
| Consumer: | ||
| Home equity | 34,752 | 28,723 |
| Other | 16,165 | 13,525 |
| Total | $1,134,019 | $980,857 |
Commercial category includes $151.0 thousand and $219.0 thousand in PPP loans, net of deferred fees and costs, as of December 31, 2023 and December 31, 2022, respectively.
Activity in the allowance for credit losses was as follows:
| Years ended December 31, | |||
|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 |
| Balance at the beginning of year | $11,336 | $11,179 | $10,389 |
| Adjustment for adoption of ASU 2016-13 | (14) | ||
| Provision for (release of) credit losses | 939 | (152) | 335 |
| Charged off loans | (87) | (68) | (182) |
| Recoveries | 93 | 377 | 637 |
| Balance at end of year | $12,267 | $11,336 | $11,179 |
The detailed activity in the allowance for credit losses and the recorded investment in loans receivable as of and for the years ended December 31, 2023, December 31, 2022 and December 31, 2021 follows:
| ($ in thousands) | Commercial | Real Estate Construction | Real Estate Mortgage Residential | Real Estate Mortgage Commercial | Consumer Home Equity | Consumer Other | Unallocated | Total Loans |
|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2022 | $849 | $75 | $723 | $8,569 | $314 | $170 | $636 | $11,336 |
| Adjustment to allowance for adoption of ASU 2016-13 | 193 | 1,075 | 32 | (883) | 166 | 39 | (636) | (14) |
| Charge-offs | (20) | — | — | — | — | (67) | — | (87) |
| Recoveries | 5 | 2 | 9 | 37 | 22 | 18 | — | 93 |
| Provision for credit losses | (92) | 185 | 358 | 423 | (30) | 95 | — | 939 |
| Balance at December 31, 2023 | $935 | $1,337 | $1,122 | $8,146 | $472 | $255 | — | $12,267 |
| (Dollars in thousands) | Commercial | Real estate Construction | Real estate Mortgage Residential | Real estate Mortgage Commercial | Consumer Home equity | Consumer Other | Unallocated | Total |
|---|---|---|---|---|---|---|---|---|
| Allowance for credit losses: | ||||||||
| Beginning balance | $853 | $113 | $560 | $8,570 | $333 | $126 | $624 | $11,179 |
| Charge-offs | — | — | — | — | (1) | (67) | — | (68) |
| Recoveries | 17 | — | 6 | 325 | 13 | 16 | — | 377 |
| Provisions | (21) | (38) | 157 | (326) | (31) | 95 | 12 | (152) |
| Ending balance | $849 | $75 | $723 | $8,569 | $314 | $170 | $636 | $11,336 |
| Ending balances: | ||||||||
| Individually evaluated for impairment | $— | $— | $— | $— | $— | $— | $— | $— |
| Collectively evaluated for impairment | (849) | 75 | 723 | 8,569 | 314 | 170 | 636 | 11,336 |
| Loans receivable: | ||||||||
| Ending balance-total | $72,409 | $91,223 | $65,759 | $709,218 | $28,723 | $13,525 | $— | $980,857 |
| Ending balances: | ||||||||
| Individually evaluated for impairment | 29 | — | 34 | 4,752 | 168 | — | — | 4,983 |
| Collectively evaluated for impairment | 72,380 | 91,223 | 65,725 | 704,466 | 28,555 | 13,525 | — | 975,874 |
The following table presents an allocation of the allowance for credit losses at the end of each of the past three years. The allocation is calculated on an approximate basis and is not necessarily indicative of future losses or allocations. The entire amount is available to absorb losses occurring in any category of loans.
Allocation of the Allowance for Credit Losses
| 2023 | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | % of loans in category | Amount | % of loans in category | Amount | % of loans in category |
| Commercial | $935 | 7.6% | $849 | 7.9% | $853 | 8.1% |
| Real Estate Construction | 1,337 | 10.9% | 75 | 0.7% | 113 | 1.1% |
| Real Estate Mortgage: | ||||||
| Commercial | 8,146 | 66.4% | 8,569 | 80.1% | 8,570 | 81.2% |
| Residential | 1,122 | 9.2% | 723 | 6.8% | 560 | 5.3% |
| Consumer - Home Equity | 472 | 3.8% | 314 | 2.9% | 333 | 3.2% |
| Consumer - Other | 255 | 2.1% | 170 | 1.6% | 126 | 1.2% |
| Unallocated | — | N/A | 636 | N/A | 624 | N/A |
| Total | $12,267 | 100.0% | $11,336 | 100.0% | $11,179 | 100.0% |
The following tables are by loan category and present at December 31, 2022 and December 31, 2021 loans considered impaired under FASB ASC 310, “Accounting by Creditors for Impairment of a Loan.” Impairment includes performing troubled debt restructurings.
The following table presents information related to the average recorded investment and interest income recognized on impaired loans, excluding PCI loans, at December 31, 2022 and December 31, 2021.
| (Dollars in thousands) | ||
|---|---|---|
| December 31, 2022 | Average Recorded Investment | Interest Income Recognized |
| With no allowance recorded: | ||
| Commercial | $27 | $2 |
| Real estate: | ||
| Construction | — | — |
| Mortgage-residential | 34 | 3 |
| Mortgage-commercial | 4,747 | 464 |
| Consumer: | ||
| Home Equity | 167 | 9 |
| Other | — | — |
| With an allowance recorded: | ||
| Commercial | — | — |
| Real estate: | ||
| Construction | — | — |
| Mortgage-residential | — | — |
| Mortgage-commercial | — | — |
| Consumer: | ||
| Home Equity | — | — |
| Other | — | — |
| Total: | ||
| Commercial | 27 | 2 |
| Real estate: | ||
| Construction | — | — |
| Mortgage-residential | 34 | 3 |
| Mortgage-commercial | 4,747 | 464 |
| Consumer: | ||
| Home Equity | 167 | 9 |
| Other | — | — |
| $4,975 | $478 | |
| (Dollars in thousands) | ||
|---|---|---|
| December 31, 2021 | Average Recorded Investment | Interest Income Recognized |
| With no allowance recorded: | ||
| Commercial | $— | $— |
| Real estate: | ||
| Construction | — | — |
| Mortgage-residential | 131 | 6 |
| Mortgage-commercial | 1,748 | 223 |
| Consumer: | ||
| Home Equity | — | — |
| Other | — | — |
| With an allowance recorded: | ||
| Commercial | — | — |
| Real estate: | ||
| Construction | — | — |
| Mortgage-residential | — | — |
| Mortgage-commercial | 39 | 5 |
| Consumer: | ||
| Home Equity | — | — |
| Other | — | — |
| Total: | ||
| Commercial | — | — |
| Real estate: | ||
| Construction | — | — |
| Mortgage-residential | 131 | 6 |
| Mortgage-commercial | 1,787 | 228 |
| Consumer: | ||
| Home Equity | — | — |
| Other | — | — |
| $1,918 | $234 | |
The following tables present loans individually evaluated for impairment by class of loans, excluding PCI loans, as of December 31, 2022.
| (Dollars in thousands) | |||
|---|---|---|---|
| December 31, 2022 | Recorded Investment | Unpaid Principal Balance | Related Allowance |
| With no allowance recorded: | |||
| Commercial | $29 | $29 | $— |
| Real estate: | |||
| Construction | — | — | — |
| Mortgage-residential | 34 | 51 | — |
| Mortgage-commercial | 4,752 | 5,260 | — |
| Consumer: | |||
| Home Equity | 168 | 168 | — |
| Other | — | — | — |
| With an allowance recorded: | |||
| Commercial | — | — | — |
| Real estate: | |||
| Construction | — | — | — |
| Mortgage-residential | — | — | — |
| Mortgage-commercial | — | — | — |
| Consumer: | |||
| Home Equity | — | — | — |
| Other | — | — | — |
| Total: | |||
| Commercial | 29 | 29 | — |
| Real estate: | |||
| Construction | — | — | — |
| Mortgage-residential | 34 | 51 | — |
| Mortgage-commercial | 4,752 | 5,260 | — |
| Consumer: | |||
| Home Equity | 168 | 168 | — |
| Other | — | — | — |
| $1,694 | $3,705 | $— | |
The following table shows the amortized cost basis at December 31, 2023 of the loans modified for borrowers experiencing financial difficulty after December 31, 2022 segregated by loan category and describes the financial effect of the modification made for a borrower experiencing financial difficulty.
| (Dollars in thousands) | Amortized cost basis | % of Total Loan Type | Financial effect |
|---|---|---|---|
| Real Estate Mortgage Residential | 200 | 0.21% | Deferred two monthly payments that are added to the end of the original loan term. |
| Total Loans | $200 | $0.21% |
The following table depicts the performance of loans that have been modified in the last 12 months.
| (Dollars in thousands) · 30-89 Days · Greater than 90 Days | |||
|---|---|---|---|
| December 31, 2023 | Current | Past Due | Past Due |
| Real Estate Mortgage Residential | — | 200 | — |
| Total Loans | $— | $200 | $— |
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a monthly basis. The Company uses the following definitions for risk ratings:
Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
The following table presents the Company’s recorded investment in loans by credit quality indicators by year of origination as of December 31, 2023:
| Term Loans by year of Origination | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2019 | 2020 | 2021 | 2022 | 2023 | Prior | Revolving | Revolving Converted to Term | Total |
| Commercial | |||||||||
| Pass | $1,149 | $1,375 | $23,226 | $9,018 | $12,950 | $9,230 | $21,033 | $49 | $78,030 |
| Special mention | — | — | — | — | — | 26 | — | — | 26 |
| Substandard | — | — | 78 | — | — | — | — | — | 78 |
| Total commercial | 1,149 | 1,375 | 23,304 | 9,018 | 12,950 | 9,256 | 21,033 | 49 | 78,134 |
| Current period gross write-offs | — | 20 | — | — | — | — | — | — | 20 |
| Real estate construction | |||||||||
| Pass | 6,864 | — | 5,074 | 39,514 | 47,992 | — | 18,781 | — | 118,225 |
| Total real estate construction | 6,864 | — | 5,074 | 39,514 | 47,992 | — | 18,781 | — | 118,225 |
| Current period gross write-offs | — | — | — | — | — | — | — | — | — |
| Real estate mortgage-residential | |||||||||
| Pass | 1,894 | 10,548 | 6,219 | 28,843 | 28,517 | 8,420 | 977 | 8,962 | 94,380 |
| Special mention | — | 25 | — | — | — | 177 | — | — | 202 |
| Substandard | — | — | — | — | — | 214 | — | — | 214 |
| Total real estate mortgage-residential | 1,894 | 10,573 | 6,219 | 28,843 | 28,517 | 8,811 | 977 | 8,962 | 94,796 |
| Current period gross write-offs | — | — | — | — | — | — | — | — | — |
| Real estate mortgage-commercial | |||||||||
| Pass | 47,962 | 95,120 | 136,892 | 201,380 | 106,125 | 189,983 | 14,038 | 329 | 791,829 |
| Special mention | — | — | — | — | — | 21 | — | — | 21 |
| Substandard | — | — | — | — | — | 97 | — | — | 97 |
| Total real estate mortgage-commercial | 47,962 | 95,120 | 136,892 | 201,380 | 106,125 | 190,101 | 14,038 | 329 | 791,947 |
| Current period gross write-offs | — | — | — | — | — | — | — | — | — |
| Consumer - home equity | |||||||||
| Pass | — | — | — | — | — | — | 33,621 | — | 33,621 |
| Special mention | — | — | — | — | — | — | 67 | — | 67 |
| Substandard | — | — | — | — | — | — | 1,064 | — | 1,064 |
| Total consumer - home equity | — | — | — | — | — | — | 34,752 | — | 34,752 |
| Current period gross write-offs | — | — | — | — | — | — | — | — | — |
| Consumer - other | |||||||||
| Pass | 420 | 203 | 435 | 1,164 | 2,043 | 902 | 10,982 | — | 16,149 |
| Special mention | — | — | — | — | 16 | — | — | — | 16 |
| Substandard | — | — | — | — | — | — | — | — | — |
| Total consumer - other | 420 | 203 | 435 | 1,164 | 2,059 | 902 | 10,982 | — | 16,165 |
| Current period gross write-offs | — | — | — | — | — | — | 67 | — | 67 |
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be “Pass” rated loans. As of December 31, 2023 and December 31, 2022, no loans were classified as doubtful. As of December 31, 2022, and based on the most recent analysis performed, the risk category of loans by class of loans is shown in the table below.
| (Dollars in thousands) | |||||
|---|---|---|---|---|---|
| Special | |||||
| December 31, 2022 | Pass | Mention | Substandard | Doubtful | Total |
| Commercial, financial & agricultural | $72,333 | $47 | $29 | $— | $72,409 |
| Real estate: | |||||
| Construction | 91,223 | — | — | — | 91,223 |
| Mortgage – residential | 65,505 | 220 | 34 | — | 65,759 |
| Mortgage – commercial | 704,357 | 80 | 4,781 | — | 709,218 |
| Consumer: | |||||
| Home Equity | 27,531 | 117 | 1,075 | — | 28,723 |
| Other | 13,269 | 93 | 163 | — | 13,525 |
| Total | $974,218 | $557 | $6,082 | $— | $980,857 |
The following tables are by loan category and present loans past due and on non-accrual status as of December 31, 2023 and December 31, 2022:
| (Dollars in thousands) December 31, 2023 | 30-59 Days Past Due | 60-89 Days Past Due | Greater than 90 Days and Accruing | Nonaccrual | Total Past Due | Current | Total Loans |
|---|---|---|---|---|---|---|---|
| Commercial | $19 | $7 | $— | $24 | $50 | $78,084 | $78,134 |
| Real estate: | |||||||
| Construction | — | — | — | — | — | 118,225 | 118,225 |
| Mortgage-residential | 244 | 15 | 214 | — | 473 | 94,323 | 94,796 |
| Mortgage-commercial | 67 | 124 | — | — | 191 | 791,756 | 791,947 |
| Consumer: | |||||||
| Home equity | — | — | — | 3 | 3 | 34,749 | 34,752 |
| Other | 22 | — | 1 | — | 23 | 16,142 | 16,165 |
| Total | $352 | $146 | $215 | $27 | $740 | $1,133,279 | $1,134,019 |
| (Dollars in thousands) December 31, 2022 | 30-59 Days Past Due | 60-89 Days Past Due | Greater than 90 Days and Accruing | Nonaccrual | Total Past Due | Current | Total Loans |
| Commercial | $87 | $— | $— | $29 | $116 | $72,293 | $72,409 |
| Real estate: | |||||||
| Construction | — | — | — | — | — | 91,223 | 91,223 |
| Mortgage-residential | 327 | — | — | 34 | 361 | 65,398 | 65,759 |
| Mortgage-commercial | 46 | 8 | — | 4,664 | 4,718 | 704,500 | 709,218 |
| Consumer: | |||||||
| Home equity | — | — | — | 168 | 168 | 28,555 | 28,723 |
| Other | 96 | — | 2 | — | 98 | 13,427 | 13,525 |
| Total | $556 | $8 | $2 | $4,895 | $5,461 | $975,396 | $980,857 |
The following table is a summary of the Company’s non-accrual loans by major categories for the periods indicated.
| CECL · Incurred Loss | ||||
|---|---|---|---|---|
| December 31, 2023 · December 31, 2022 | ||||
| (Dollars in thousands) | Non-accrual Loans with No Allowance | Non-accrual Loans with an Allowance | Total Non-accrual Loans | Non-accrual Loans |
| Commercial | $— | $24 | $24 | $29 |
| Real Estate: | ||||
| Construction | — | — | — | — |
| Mortgage-Residential | — | — | — | 34 |
| Mortgage-Commercial | — | — | — | 4,664 |
| Consumer Home Equity | — | 3 | 3 | 168 |
| Consumer Other | — | — | — | — |
| Total Loans | $— | $27 | $27 | $4,895 |
There were no collateral dependent loans that were individually evaluated for year ended December 31, 2023.
Related party loans are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and generally do not involve more than the normal risk of collectability. The following table presents related party loan transactions for the years ended December 31, 2023 and December 31, 2022.
| For the years ended December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Balance, beginning of year | $2,189 | $2,809 |
| New Loans | — | 3 |
| Less loan repayments | 1,131 | 623 |
| Balance, end of year | $1,058 | $2,189 |
Unfunded Commitments
The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable (i.e., commitment cannot be cancelled at any time). The allowance for off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the allowance for credit losses on loans. The allowance for credit losses for unfunded loan commitments of $597,000 at December 31, 2023 is separately classified on the balance sheet within Other Liabilities.
The following table presents the balance and activity in the allowance for credit losses for unfunded loan commitments for the year ended December 31, 2023.
| (Dollars in thousands) | Total Allowance for Credit Losses - Unfunded Commitments |
|---|---|
| Balance, December 31, 2022 | $— |
| Adjustment to allowance for unfunded commitments for adoption of ASU 2016-13 | 398 |
| Provision for unfunded commitments | 199 |
| Balance, December 31, 2023 | $597 |
Note 5—FAIR VALUE MEASUREMENT
The Company adopted FASB ASC Fair Value Measurement Topic 820, which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
| Level l | Quoted prices in active markets for identical assets or liabilities. |
|---|
| Level 2 | Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
|---|
| Level 3 | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
|---|
FASB ASC 825-10-50 “Disclosure about Fair Value of Financial Instruments”, requires the Company to disclose estimated fair values for its financial instruments. Fair value estimates, methods, and assumptions are set forth below.
Cash and short term investments—The carrying amount of these financial instruments (cash and due from banks, interest-bearing bank balances, federal funds sold and securities purchased under agreements to resell) approximates fair value. All mature within 90 days and do not present unanticipated credit concerns and are classified as Level 1.
Investment Securities—Measurement is on a recurring basis based upon quoted market prices, if available. If quoted market prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for prepayment assumptions, projected credit losses, and liquidity. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, or by dealers or brokers in active over-the-counter markets. Level 2 securities include mortgage-backed securities issued both by government sponsored enterprises and private label mortgage-backed securities. Generally, these fair values are priced from established pricing models. Level 3 securities include corporate debt obligations and asset–backed securities that are less liquid or for which there is an inactive market.
Derivative Financial Instruments - Derivative instruments (pay fixed swaps) used to hedge interest rate risk related to the mortgage portfolio are reported at fair value utilizing Level 2 inputs. The fair values of the hedged item and the interest rate swap are based on derivative market data as of the valuation date.
Other investments, at cost—The carrying value of other investments, such as FHLB stock, approximates fair value based on redemption provisions.
Loans Held for Sale—The Company originates fixed rate residential loans on a servicing released basis in the secondary market. Loans closed but not yet settled with an investor, are carried in the Company’s loans held for sale portfolio. These loans are fixed rate residential loans that have been originated in the Company’s name and have closed. Virtually all of these loans have commitments to be purchased by investors at a locked in price with the investors on the same day that the loan was locked in with the Company’s customers. Therefore, these loans present very little market risk for the Company and are classified as Level 2. The carrying amount of these loans approximates fair value.
Loans— The valuation of loans receivable is estimated using the exit price notion which incorporates factors, such as enhanced credit risk, illiquidity risk and market factors that sometimes exist in exit prices in dislocated markets. This credit risk assumption is intended to approximate the fair value that a market participant would realize in a hypothetical orderly transaction. The Company’s loan portfolio is initially fair valued using a segmented approach. The Company divides its loan portfolio into the following categories: variable rate loans, fixed rate loans and all other loans. The results are then adjusted to account for credit risk as described above.
Other Real Estate Owned (“OREO”)—OREO is carried at the lower of carrying value or fair value on a non-recurring basis. Fair value is based upon independent appraisals or management’s estimation of the collateral and is considered a Level 3 measurement.
Accrued Interest Receivable—The fair value approximates the carrying value and is classified as Level 1.
Deposits—The fair value of demand deposits, savings accounts, and money market accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposits is estimated by discounting the future cash flows using rates currently offered for deposits of similar remaining maturities. Deposits are classified as Level 2.
Federal Home Loan Bank Advances—Fair value is estimated based on discounted cash flows using current market rates for borrowings with similar terms and are classified as Level 2.
Short Term Borrowings—The carrying value of short term borrowings (securities sold under agreements to repurchase and demand notes to the Treasury) approximates fair value. These are classified as Level 2.
Junior Subordinated Debentures—The fair values of junior subordinated debentures are estimated by using discounted cash flow analyses based on incremental borrowing rates for similar types of instruments. These are classified as Level 2.
Accrued Interest Payable—The fair value approximates the carrying value and is classified as Level 1.
Commitments to Extend Credit—The fair value of these commitments is immaterial because their underlying interest rates approximate market.
The carrying amount and estimated fair value by classification Level of the Company’s financial instruments as of December 31, 2023 and December 31, 2022 are as follows:
| Carrying · Fair Value | |||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Total | Level 1 | Level 2 | Level 3 |
| Financial Assets: | |||||
| Cash and short term investments | $94,695 | $94,695 | $94,695 | $— | $— |
| Available-for-sale securities | 282,226 | 282,226 | — | 282,226 | — |
| Held-to-maturity securities | 217,170 | 205,518 | — | 205,518 | — |
| Other investments, at cost | 6,800 | 6,800 | — | — | 6,800 |
| Loans held for sale | 4,433 | 4,433 | — | 4,433 | — |
| Derivative financial instruments | 1,069 | 1,069 | 1,069 | ||
| Net loans receivable | 1,121,752 | 1,088,053 | — | — | 1,088,053 |
| Accrued interest | 5,869 | 5,869 | 5,869 | — | — |
| Financial liabilities: | |||||
| Non-interest bearing demand | $432,333 | $432,333 | $— | $432,333 | $— |
| Interest bearing demand deposits and money market accounts | 707,434 | 707,434 | — | 707,434 | — |
| Savings | 118,623 | 118,623 | — | 118,623 | — |
| Time deposits | 252,611 | 252,137 | — | 252,137 | — |
| Total deposits | 1,511,001 | 1,510,527 | — | 1,510,527 | — |
| Federal Home Loan Bank Advances | 90,000 | 90,000 | — | 90,000 | — |
| Short term borrowings | 62,863 | 62,863 | — | 62,863 | — |
| Junior subordinated debentures | 14,964 | 13,123 | — | 13,123 | — |
| Accrued interest payable | 3,575 | 3,575 | 3,575 | — | — |
| Carrying · Fair Value | |||||
|---|---|---|---|---|---|
| (Dollars in thousands) | Amount | Total | Level 1 | Level 2 | Level 3 |
| Financial Assets: | |||||
| Cash and short term investments | $37,401 | $37,401 | $37,401 | $— | $— |
| Available-for-sale securities | 331,862 | 331,862 | — | 331,862 | — |
| Held-to-maturity securities | 228,701 | 213,613 | — | 213,613 | — |
| Other investments, at cost | 4,191 | 4,191 | — | — | 4,191 |
| Loans held for sale | 1,779 | 1,779 | — | 1,779 | — |
| Net loans receivable | 969,521 | 943,498 | — | — | 943,498 |
| Accrued interest | 5,217 | 5,217 | 5,217 | — | — |
| Financial liabilities: | |||||
| Non-interest bearing demand | $461,010 | $461,010 | $— | $461,010 | $— |
| Interest bearing demand deposits and money market accounts | 629,763 | 629,763 | — | 629,763 | — |
| Savings | 161,770 | 161,770 | — | 161,770 | — |
| Time deposits | 132,839 | 132,825 | — | 132,825 | — |
| Total deposits | 1,385,382 | 1,385,368 | — | 1,385,368 | — |
| Federal Home Loan Bank Advances | 50,000 | 50,000 | — | 50,000 | — |
| Short term borrowings | 90,743 | 90,743 | — | 90,743 | — |
| Junior subordinated debentures | 14,964 | 13,402 | — | 13,402 | — |
| Accrued interest payable | 520 | 520 | 520 | — | — |
The following table summarizes quantitative disclosures about the fair value for each category of assets carried at fair value as of December 31, 2023 and December 31, 2022 that are measured on a recurring basis. There were no liabilities carried at fair value as of December 31, 2023 or December 31, 2022 that are measured on a recurring basis.** **
Dollars in thousands)
| Description | December 31, 2023 | (Level 1) | (Level 2) | (Level 3) |
|---|---|---|---|---|
| Available- for-sale securities | ||||
| US Treasury Securities | $18,346 | $— | $18,346 | $— |
| Government Sponsored Enterprises | 2,129 | — | 2,129 | — |
| Mortgage-backed securities | 238,159 | — | 238,159 | — |
| Small Business Administration pools | 15,721 | — | 15,721 | — |
| State and local government | — | — | — | — |
| Corporate and other securities | 7,871 | — | 7,871 | — |
| Total Available-for-sale securities | 282,226 | — | 282,226 | — |
| Loans held for sale | 4,433 | — | 4,433 | — |
| Total | $286,659 | $— | $286,659 | $— |
(Dollars in thousands)
| Description | December 31, 2022 | (Level 1) | (Level 2) | (Level 3) |
|---|---|---|---|---|
| Available- for-sale securities | ||||
| US Treasury Securities | $55,983 | $— | $55,983 | $— |
| Government Sponsored Enterprises | 2,074 | — | 2,074 | — |
| Mortgage-backed securities | 244,600 | — | 244,600 | — |
| Small Business Administration pools | 21,087 | — | 21,087 | — |
| State and local government | — | — | — | — |
| Corporate and other securities | 8,118 | — | 8,118 | — |
| Total Available-for-sale securities | 331,862 | — | 331,862 | — |
| Loans held for sale | 1,779 | — | 1,779 | — |
| Total | $333,641 | $— | $333,641 | $— |
The following tables summarize quantitative disclosures about the fair value for each category of assets carried at fair value as of December 31, 2023 and December 31, 2022 that are measured on a non-recurring basis. There were no liabilities carried at fair value and measured on a non-recurring basis at December 31, 2023 and 2022.
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Description | December 31, 2023 | (Level 1) | (Level 2) | (Level 3) |
| Other real estate owned: | ||||
| Construction | 145 | — | — | 145 |
| Mortgage-commercial | 477 | — | — | 477 |
| Total other real estate owned | 622 | — | — | 622 |
| Total | $622 | $— | $— | $622 |
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Description | December 31, 2022 | (Level 1) | (Level 2) | (Level 3) |
| Impaired loans: | ||||
| Commercial & Industrial | $— | $— | $— | $— |
| Real estate: | ||||
| Mortgage-residential | 34 | — | — | 34 |
| Mortgage-commercial | 4,752 | — | — | 4,752 |
| Consumer: | ||||
| Home equity | 168 | — | — | 168 |
| Other | — | — | — | — |
| Total impaired | 4,954 | — | — | 4,954 |
| Other real estate owned: | ||||
| Construction | 412 | — | — | 412 |
| Mortgage-commercial | 522 | — | — | 522 |
| Total other real estate owned | 934 | — | — | 934 |
| Total | $5,888 | $— | $— | $5,888 |
The Company has a large percentage of loans with real estate serving as collateral. Loans which are deemed to be impaired are primarily valued on a nonrecurring basis at the fair value of the underlying real estate collateral. Such fair values are obtained using independent appraisals, which the Company considers to be Level 3 inputs. Third party appraisals are generally obtained when a loan is identified as being impaired or at the time it is transferred to OREO. This internal process would consist of evaluating the underlying collateral to independently obtained comparable properties. With respect to less complex or smaller credits, an internal evaluation may be performed. Generally, the independent and internal evaluations are updated annually. Factors considered in determining the fair value include geographic sales trends, the value of comparable surrounding properties as well as the condition of the property.
For Level 3 assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2023 and December 31, 2022, the significant unobservable inputs used in the fair value measurements were as follows:
| (Dollars in thousands) | Fair Value as of December 31, 2023 | Valuation Technique | Significant Observable Inputs | Significant Unobservable Inputs |
|---|---|---|---|---|
| OREO | $622 | Appraisal Value/Comparison Sales/Other estimates | Appraisals and or sales of comparable properties | Appraisals discounted 6% to 16% for sales commissions and other holding cost |
| (Dollars in thousands) | Fair Value as of December 31, 2022 | Valuation Technique | Significant Observable Inputs | Significant Unobservable Inputs |
|---|---|---|---|---|
| OREO | $934 | Appraisal Value/Comparison Sales/Other estimates | Appraisals and or sales of comparable properties | Appraisals discounted 6% to 16% for sales commissions and other holding cost |
| Impaired loans | $4,954 | Appraisal Value | Appraisals and or sales of comparable properties | Appraisals discounted 6% to 16% for sales commissions and other holding cost |
Note 6—PROPERTY AND EQUIPMENT
Property and equipment consisted of the following:
| December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Land | $9,804 | $9,804 |
| Premises | 28,708 | 28,684 |
| Equipment | 8,203 | 7,900 |
| Fixed assets in progress | 14 | 90 |
| Property and equipment, gross | 46,729 | 46,478 |
| Accumulated depreciation | 16,140 | 15,201 |
| Property and Equipment Net | $30,589 | $31,277 |
Depreciation expense included in operating expenses for the years ended December 31, 2023, 2022 and 2021 amounted to $1.8 million, $1.6 million, and $1.7 million, respectively.
As of December 31, 2023 and December 31, 2022 there were no premises held-for-sale. There was no gain or loss on premises held-for-sale during the year ended December 31, 2023. During the year ended December 31, 2022, the Company sold a warehouse that had previously been used for storage. Loss on premises held-for-sale was $73 thousand for the year ended December 31, 2022. There was no gain or loss on sale of fixed assets was for the year ended December 31, 2023 and loss on sale of fixed assets was $45 thousand for the year ended December 31, 2022.
Note 7—GOODWILL, CORE DEPOSIT INTANGIBLE
Intangible assets (excluding goodwill) consisted of the following:
| December 31, | |||
|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 |
| Core deposit premiums, gross carrying amount | $3,358 | $3,358 | $3,358 |
| Other intangibles | 538 | 538 | 538 |
| Gross carrying amount | 3,896 | 3,896 | 3,896 |
| Accumulated amortization | (3,292) | (3,135) | (2,977) |
| Net | $604 | $761 | $919 |
Based on the core deposit and other intangibles as of December 31, 2023, the following table presents the aggregate amortization expense for each of the succeeding years ending December 31:
| (Dollars in thousands) | Amount |
|---|---|
| 2024 | $158 |
| 2025 | 157 |
| 2026 | 158 |
| 2027 | 131 |
| 2028 and thereafter | |
| Total | $604 |
Amortization of the intangibles amounted to $158 thousand, $158 thousand, and $201 thousand for the years ended December 31, 2023, 2022 and 2021, respectively. Goodwill represents the excess of the purchase price over the sum of the estimated fair values of the tangible and identifiable intangible assets acquired less the estimated fair value of the liabilities assumed. Goodwill has an indefinite useful life and is evaluated for impairment annually or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value. Qualitative factors are assessed to first determine if it is more likely than not (more than 50%) that the carrying value of goodwill is less than fair value. During the year ended December 31, 2023, qualitative factors indicated it was more likely than not that the carrying value of goodwill was less than fair value, there were no indicators of impairment and no quantitative testing was performed.
Note 7—GOODWILL, CORE DEPOSIT INTANGIBLE (Continued)
The Company’s carrying amount of goodwill at December 31, 2023, and 2022 and changes to the goodwill are summarized as follows:
| December 31, | ||
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Balance—beginning of year | $14,637 | $14,637 |
| Acquired Goodwill | — | — |
| Impairment | — | — |
| Balance, end of year | $14,637 | $14,637 |
Note 8—OTHER REAL ESTATE OWNED
The following summarizes the activity in the other real estate owned for the years ended December 31, 2023 and 2022.
| December 31, | ||
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Balance—beginning of year | $934 | $1,165 |
| Additions—foreclosures | — | — |
| Write-downs | (44) | (69) |
| Sales | (268) | (162) |
| Balance, end of year | $622 | $934 |
Note 9—DEPOSITS
The Company’s total deposits are comprised of the following at the dates indicated:
| December 31, | December 31, | |
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Non-interest bearing deposits | $432,333 | $461,010 |
| Interest bearing demand deposits and money market accounts | 707,434 | 629,763 |
| Savings | 118,623 | 161,770 |
| Time deposits | 252,611 | 132,839 |
| Total deposits | $1,511,001 | $1,385,382 |
Time deposits above include $48.1 million and $0 in brokered deposits as of December 31, 2023 and December 31, 2022, respectively.
At December 31, 2023, the scheduled maturities of time deposits are as follows:
| (Dollars in thousands) | |
|---|---|
| 2024 | $221,399 |
| 2025 | 8,145 |
| 2026 | 20,483 |
| 2027 | 801 |
| 2028 and after | 1,783 |
| Total | $252,611 |
Note 9—DEPOSITS (Continued)
Interest paid on time deposits of $100 thousand or more totaled $2.4 million, $280 thousand, and $538 thousand in 2023, 2022, and 2021, respectively.
Time deposits that meet or exceed the FDIC insurance limit of $250 thousand at December 31, 2023 and December 31, 2022 were $51.1 million and $25.0 million, respectively.
Deposits from directors and executive officers and their related interests at December 31, 2023 and 2022 amounted to approximately $18.0 million and $24.5 million, respectively.
The amount of overdrafts classified as loans at December 31, 2023 and 2022 were $75 thousand and $162 thousand, respectively.
Total uninsured deposits were $436.6 million and $407.0 million at December 31, 2023 and December 31, 2022, respectively. Included in uninsured deposits at December 31, 2023 and December 31, 2022 were $82.8 million and $59.5 million of collateralized public funds, respectively.
Note 10—SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER BORROWED MONEY
Securities sold under agreements to repurchase generally mature within one day to four days from the transaction date. The weighted average interest rate at December 31, 2023 and 2022 was 2.83% and 0.95%, respectively. The maximum month-end balance during 2023 and 2022 was $91.8 million and $93.4 million, respectively. The average outstanding balance during the years ended December 31, 2023 and 2022 amounted to $74.6 million and $74.8 million, respectively, with an average rate paid of 2.22% and 0.30%, respectively. Securities sold under agreements to repurchase are collateralized by securities with fair market values exceeding the total balance of the agreement.
At December 31, 2023 and 2022, the Company had unused short-term lines of credit totaling $95.0 million and $70.0 million respectively.
Note 11—ADVANCES FROM FEDERAL HOME LOAN BANK
As collateral for its advances, the Company has pledged in the form of blanket liens, eligible loans, in the amount of $31.7 million at December 31, 2023. Securities have been pledged as collateral for advances in the amount of $150.6 million as of December 31, 2023. As collateral for its advances, the Company has pledged in the form of blanket liens, eligible loans, in the amount of $22.8 million at December 31, 2022. Securities have been pledged as collateral for advances in the amount of $72.6 million as of December 31, 2022. Advances are subject to prepayment penalties. The average advances during 2023 and 2022 were $86.6 million and $9.5 million, respectively. The average interest rate for 2023 and 2022 was 5.02% and 4.34%, respectively. The maximum outstanding amount at any month end was $125.0 million and $50.0 million for 2023 and 2022, respectively.
During the years ended December 31, 2023 and December 31, 2022 there were no advances that were prepaid. Accordingly, no losses were realized on early extinguishment.
Note 12—JUNIOR SUBORDINATED DEBT
On September 16, 2004, FCC Capital Trust I (“Trust I”), a wholly owned unconsolidated subsidiary of the Company, issued and sold floating rate securities having an aggregate liquidation amount of $15.0 million. Until the cessation of LIBOR on June 30, 2023, the securities accrued and paid distributions quarterly at a rate of three month LIBOR plus 257 basis points, thereafter, such distributions to be paid quarterly transitioned to an adjusted Secured Overnight Financing Rate (SOFR) index in accordance with the Federal Reserve’s final rule implementing the Adjustable Interest Rate Act. The distributions are cumulative and payable in arrears. The Company has the right, subject to events of default, to defer payments of interest on the Trust I securities for a period not to exceed 20 consecutive quarters, provided no extension can extend beyond the maturity date of September 16, 2034. The Trust I securities are mandatorily redeemable upon maturity at September 16, 2034. If the Trust I securities are redeemed on or after September 16, 2009, the redemption price will be 100% of the principal amount plus accrued and unpaid interest. The Trust I security were eligible to be redeemed in whole but not in part, at any time prior to September 16, 2009 following an occurrence of a tax event, a capital treatment event or an investment company event. Currently, these securities qualify under risk-based capital guidelines as Tier 1 capital, subject to certain limitations. The Company has no current intention to exercise its right to defer payments of interest on the Trust I securities. In 2015, the Company redeemed $500 thousand of this Trust I security. This resulted in a gain of $130 thousand received in 2015.
Note 13—LEASES
The Company has operating leases on four of its facilities. The leases have maturities ranging from May 2027 to December 2038 some of which include extensions of multiple five-year terms. The right-of-use asset was $3.2 million and $2.7 million at December 31, 2023 and December 31, 2022, respectively. The lease liability was $3.4 million and $2.8 million at December 31, 2023 and December 31, 2022, respectively. During the twelve-month period ended December 31, 2023, the Company made cash payments in the amount of $413.1 thousand for operating leases and the lease liability was reduced by $262.8 thousand. The lease expense recognized during the twelve-month periods ended December 31, 2023, December 31, 2022, December 31, 2021 amounted to $448.5 thousand, $354.8 thousand, and $323.0 thousand, respectively. The weighted average remaining lease term as of December 31, 2023, is 11.70 years and the weighted average discount rate used is 4.29%. The following table shows future undiscounted lease payments for operating leases with initial terms of one year or more as of December 31, 2023.
| (Dollars in thousands) | |
|---|---|
| 2024 | $424 |
| 2025 | 434 |
| 2026 | 444 |
| 2027 | 422 |
| 2028 | 364 |
| Thereafter | 2,344 |
| Total undiscounted lease payments | $4,432 |
| Less effect of discounting | (1,006) |
| Present value of estimated lease payments (lease liability) | 3,426 |
Note 14—INCOME TAXES
Income tax expense for the years ended December 31, 2023, 2022 and 2021 consists of the following:
| (Dollars in thousands) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Current | |||
| Federal | $2,937 | $3,429 | $3,653 |
| State | 627 | 735 | 749 |
| Total Current | 3,564 | 4,164 | 4,402 |
| Deferred | |||
| Federal | (327) | (323) | (167) |
| State | (40) | (43) | (53) |
| Total Deferred | (367) | (366) | (220) |
| Income tax expense | $3,197 | $3,798 | $4,182 |
Reconciliation from expected federal tax expense to effective income tax expense for the periods indicated are as follows:
| (Dollars in thousands) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Expected federal income tax expense | $3,159 | $3,866 | $4,126 |
| State income tax net of federal benefit | 464 | 547 | 550 |
| Tax exempt interest | (275) | (404) | (396) |
| Increase in cash surrender value life insurance | (176) | (151) | (146) |
| Valuation allowance | 93 | 27 | 32 |
| Life Insurance Proceeds | (19) | — | — |
| Excess tax benefit of stock compensation | — | (5) | (11) |
| Other | (49) | (82) | 27 |
| Total | $3,197 | $3,798 | $4,182 |
Note 14—INCOME TAXES (Continued)
The following is a summary of the tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities:
| December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Assets: | ||
| Allowance for credit losses | $2,646 | $2,464 |
| Unfunded Commitments | 129 | — |
| Excess tax basis of deductible intangible assets | 38 | 60 |
| Net operating loss carry forward | 933 | 840 |
| Excess tax basis of assets acquired | — | 18 |
| Unrealized losses on available-for-sale securities | 4,406 | 5,169 |
| Unrealized losses on held-to-maturity securities | 2,939 | 3,291 |
| Compensation expense deferred for tax purposes | 1,448 | 1,348 |
| Deferred loss on other-than-temporary-impairment charges | 5 | 5 |
| FASB 91 - Origination Income & Costs | 473 | 405 |
| Other Real Estate Owned | 229 | 231 |
| Other | 145 | 299 |
| Total deferred tax asset | 13,391 | 14,130 |
| Valuation reserve | 1,009 | 916 |
| Total deferred tax asset net of valuation reserve | 12,382 | 13,214 |
| Liabilities: | ||
| Tax depreciation in excess of book depreciation | 445 | 619 |
| Excess financial reporting basis of assets acquired | 919 | 938 |
| Unrealized gain on available-for-sale securities | — | — |
| Total deferred tax liabilities | 1,364 | 1,557 |
| Net deferred tax asset / (liability) recognized | $11,018 | $11,657 |
At December 31, 2023 the Company has approximately$23.6 million in State net operating losses. A valuation allowance is established to fully offset the deferred tax asset related to these net operating losses of the holding company. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which the temporary differences become deductible. Management considers the scheduled reversal of deferred income tax liabilities, projected future taxable income and tax planning strategies in making this assessment. Additional amounts of these deferred tax assets considered to be realizable could be reduced in the near term if estimates of future taxable income during the carry forward period are reduced. The net deferred asset is included in other assets on the consolidated balance sheets.
A portion of the change in the net deferred tax asset relates to unrealized gains/losses on securities available-for-sale and held-to-maturity. The tax benefit related to the change of$1.6 million has been recorded directly to accumulated other comprehensive income within shareholders’ equity. The balance in the change in net deferred tax asset results from the current period deferred tax benefit of $367 thousand. At December 31, 2023, the Company hadno federal net operating loss carryforward.
Tax returns for 2020 and subsequent years are subject to examination by taxing authorities.
As of December 31, 2023, the Company had no material unrecognized tax benefits or accrued interest and penalties. It is the Company’s policy to account for interest and penalties accrued relative to unrecognized tax benefits as a component of income tax expense.
Note 15—COMMITMENTS, CONCENTRATIONS OF CREDIT RISK AND CONTINGENCIES
The Bank is party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.
The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of these instruments. The Bank uses the same credit policies in making commitments as for on-balance sheet instruments. At December 31, 2023 and 2022, the Bank had commitments to extend credit including lines of credit of $214.2 million and $156.9 million, respectively.
Note 15—COMMITMENTS, CONCENTRATIONS OF CREDIT RISK AND CONTINGENCIES (Continued)
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since commitments may expire without being drawn upon, the total commitments do not necessarily represent future cash requirements. The Bank evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation of the party. Collateral held varies but may include inventory, property and equipment, residential real estate and income producing commercial properties.
The primary market areas served by the Bank include the Midlands Region of South Carolina to include Lexington, Richland, Newberry, and Kershaw Counties; the Central Savannah River Region include Aiken County, South Carolina and Richmond and Columbia Counties in Georgia. With the acquisition of Cornerstone, the Bank also serves Greenville, Anderson, and Pickens Counties in South Carolina which we refer to as the Upstate Region. In 2022, the Company opened a branch in Rock Hill, South Carolina which is located in York County and referred to as the Piedmont Region. Management closely monitors its credit concentrations and attempts to diversify the portfolio within its primary market area. The Company considers concentrations of credit risk to exist when pursuant to regulatory guidelines, the amounts loaned to multiple borrowers engaged in similar business activities represent 25% or more of the Bank’s risk based capital, or approximately $41.7 million.
Based on this criteria, the Bank hadfive such concentrations at December 31, 2023, including $347.1 million (30.6% of total loans) to lessors of non-residential property, $142.1 million (12.5% of total loans) to lessors of residential properties, $72.7 million (6.4% of total loans) to private households, $59.9 million (5.3% of total loans) to other activities related to real estate and $56.4 million to hotels (5.0% of total loans). As reflected above, lessors of non-residential properties and lessors of residential buildings equate to approximately 209.0% and 85.6% of total regulatory capital, respectively. The risk in these portfolios is diversified over a large number of loans, approximately 488 for lessors of non-residential properties and 405 loans for lessors of residential buildings. Commercial real estate loans and commercial construction loans represent $889.8 million, or 78.5%, of the portfolio. Approximately $273.2 million, or 30.7%, of the total commercial real estate loans are owner occupied, which can tend to reduce the risk associated with these credits. Although the Bank’s loan portfolio, as well as existing commitments, reflects the diversity of its market areas, a substantial portion of its debtor’s ability to honor their contracts is dependent upon the economic stability of these areas.
The nature of the business of the Company and Bank may at times result in a certain amount of litigation. The Bank is involved in certain litigation that is considered incidental to the normal conduct of business. Management believes that the liabilities, if any, resulting from the proceedings will not have a material adverse effect on the consolidated financial position, consolidated results of operations or consolidated cash flows of the Company.
Note 16—REVENUE RECOGNITION
In accordance with Topic 606, revenues are recognized when control of promised goods or services is transferred to customers in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. To determine revenue recognition for arrangements that an entity determines are within the scope of Topic 606, the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the Company satisfies a performance obligation.
The Company only applies the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, the Company assesses the goods or services that are promised within each contract and identifies those that contain performance obligations and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
**Deposit Service Charges:**The Bank earns fees from its deposit customers for account maintenance, transaction-based and overdraft services. Account maintenance fees consist primarily of account fees and analyzed account fees charged on deposit accounts on a monthly basis. The performance obligation is satisfied and the fees are recognized on a monthly basis as the service period is completed. Transaction-based fees on deposits accounts are charged to deposit customers for specific services provided to the customer, such as non-sufficient funds fees, overdraft fees, and wire fees. The performance obligation is completed as the transaction occurs and the fees are recognized at the time each specific service is provided to the customer.
Note 16—REVENUE RECOGNITION (Continued)
**Check Card Fee Income:**Check card fee income represents fees earned when a debit card issued by the Bank is used. The Bank earns interchange fees from debit cardholder transactions through the Mastercard payment network. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. The performance obligation is satisfied and the fees are earned when the cost of the transaction is charged to the card. Certain expenses directly associated with the debit card are recorded on a net basis with the fee income. This income is recognized within “Other” below.
**Gains/Losses on OREO Sales:**Gains/losses on the sale of OREO are included in non-interest income and are generally recognized when the performance obligation is complete. This is typically at delivery of control over the property to the buyer at the time of each real estate closing.
| (Dollars in thousands) | December 31, | December 31, |
|---|---|---|
| Non-Interest Income | 2023 | 2022 |
| Deposit service charges | $963 | $960 |
| Mortgage banking income(1) | 1,406 | 1,900 |
| Investment advisory fees and non-deposit commissions(1) | 4,511 | 4,479 |
| Loss on sale of securities(1) | (1,249) | |
| Gain (loss) on sale of other real estate owned | 151 | (45) |
| Gain (loss) on sale of other assets | — | (73) |
| Non-recurring income | 121 | 7 |
| Other (2) | 4,518 | 4,341 |
| Total non-interest income | 10,421 | 11,569 |
| (1) | Not within the scope of ASC 606 |
| (2) | Includes Check Card Fee income discussed above. No other items are within the scope of ASC 606. |
Note 17—OTHER INCOME AND OTHER EXPENSE
A summary of the components of other non-interest income is as follows:
| Year ended December 31, | |||
|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 |
| ATM debit card income | $2,771 | $2,706 | $2,669 |
| Recurring income on bank owned life insurance | 745 | 721 | 693 |
| Rental income | 370 | 322 | 311 |
| Other fees including safe deposit box fees | 230 | 251 | 243 |
| Wire transfer fees | 119 | 132 | 118 |
| Other | 283 | 209 | 214 |
| Total | $4,518 | $4,341 | $4,248 |
Note 17—OTHER INCOME AND OTHER EXPENSE (Continued)
A summary of the components of other non-interest expense is as follows:
| Year ended December 31, | |||
|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 |
| Core banking/electronic processing and services | $2,512 | $2,469 | $2,397 |
| ATM/debit card processing | 1,074 | 885 | 694 |
| Software subscriptions and services | 1,008 | 896 | 733 |
| Supplies | 134 | 134 | 116 |
| Telephone | 485 | 354 | 365 |
| Courier | 284 | 279 | 181 |
| Correspondent services | 354 | 303 | 280 |
| Insurance | 381 | 358 | 325 |
| Debit card and Fraud losses | 422 | 285 | 160 |
| Investment advisory and non-deposit expense | 329 | 409 | 420 |
| Loan processing and closing costs | 331 | 266 | 329 |
| Director fees | 601 | 488 | 500 |
| Legal and Professional fees | 1,042 | 1,177 | 878 |
| Shareholder expense | 197 | 221 | 212 |
| Other | 957 | 834 | 777 |
| Total | $10,111 | $9,358 | $8,367 |
Note 18—STOCK OPTIONS, RESTRICTED STOCK, RESTRICTED STOCK UNITS, AND DEFERRED COMPENSATION
The table below shows the components of “nonvested restricted stock and stock units” as of the years ended December 31, 2023 and 2022.
| (Dollars in thousands) | Year ended December 31, | |
|---|---|---|
| Nonvested restricted stock and stock units | 2023 | 2022 |
| Non-employee director deferred compensation stock plan deferred stock units | 1,439 | 1,260 |
| Time-based restricted stock units - officer | 235 | 129 |
| Performance-based restricted stock units - officer | 521 | 218 |
| Restricted stock – officer and director | (14) | (146) |
| Total nonvested restricted stock and stock units | 2,181 | 1,461 |
Non-Employee Director Deferred Compensation Plan
Under the Company’s Non-Employee Director Deferred Compensation Plan, as amended and restated effective as of January 1, 2021, a director may elect to defer all or any part of annual retainer and monthly meeting fees payable with respect to service on the board of directors or a committee of the board. Units of common stock are credited to the director’s account as of the last day of such calendar quarter during which the compensation is earned and are included in dilutive securities in the table above. The non-employee director’s account balance is distributed by issuance of common stock within 30 days following such director’s separation from service from the board of directors.
Note 18—STOCK OPTIONS, RESTRICTED STOCK, RESTRICTED STOCK UNITS, AND DEFERRED COMPENSATION (Continued)
The table below shows the following information related to First Community Corporation’s Non-Employee Director Deferred Compensation Plan: accumulated share units and accrued liability as of the years ended December 31 2023, 2022 and 2021; and the related director compensation expense for the twelve months ended 2023, 2022, and 2021.
| Year ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Non-employee director deferred compensation plan accumulated share units | 93,488 | 93,488 | 85,764 |
| Accrued liability (dollars in thousands)1 | 1,439 | 1,260 | 1,107 |
| Related director compensation expense (dollars in thousands) | 180 | 153 | 140 |
| 1 | Recorded in “Nonvested restricted stock and stock units” effective June 2022; recorded in “Other liabilities” prior to June 2022. |
First Community Corporation 2021 Omnibus Equity Incentive Plan
In 2021, the Company and its shareholders adopted an omnibus equity incentive plan whereby 225,000 shares were reserved for issuance by the Company to help the company attract, retain and motivate directors, officers, employees, consultants and advisors of the Company and its subsidiaries (the “2021 Plan”). The 2021 Plan replaced the 2011 Plan.
The table below shows stock awards granted during the twelve months ended December 31, 2023, 2022, and 2021.
| (In shares/units) | Twelve Months ended December 31, | |||||
|---|---|---|---|---|---|---|
| 20231 | 20221 | 20212 | ||||
| Time-based restricted stock units - officer | 12,562 | 11,738 | — | |||
| Performance-based restricted stock units – officer3 | 16,750 | 11,738 | 13,301 | |||
| Restricted stock – officer | — | 2,201 | 13,301 | |||
| Restricted stock – director | 7,590 | 7,359 | 7,960 | |||
| 1 | Stock awards in 2023 and 2022 were granted under the First Community Corporation 2021 Omnibus Equity Incentive Plan. |
| 2 | Stock awards in 2021 were granted under the First Community Corporation 2011 Stock Incentive Plan. |
| 3 | 16,750 units represent the target payout with a maximum payout of 33,500 units. |
The table below shows the fair value of stock awards granted during the twelve months ended December 31 2023, 2022 and 2021.
| (Dollars in thousands) | Twelve months ended December 31, | |||||
|---|---|---|---|---|---|---|
| 20231 | 20221 | 20212 | ||||
| Time-based restricted stock units - officer | 255 | 246 | — | |||
| Performance-based restricted stock units – officer3 | 340 | 246 | 234 | |||
| Restricted stock – officer | — | 46 | 234 | |||
| Restricted stock – director | 154 | 154 | 140 | |||
| 1 | Stock awards in 2023 and 2022 were granted under the First Community Corporation 2021 Omnibus Equity Incentive Plan. |
| 2 | Stock awards in 2021 were granted under the First Community Corporation 2011 Stock Incentive Plan. |
| 3 | $340 thousand represents the target payout with a maximum payout of $680 thousand. |
Note 18—STOCK OPTIONS, RESTRICTED STOCK, RESTRICTED STOCK UNITS, AND DEFERRED COMPENSATION (Continued)
The table below shows the compensation expense related to stock awards granted during the twelve months ended December 31 2023, 2022 and 2021.
| (Dollars in thousands) | Year ended December 31, | ||
|---|---|---|---|
| Compensation expense related to stock awards | 2023 | 2022 | 2021 |
| Time-based restricted stock units – officer1 | 163 | 94 | 19 |
| Performance-based restricted stock units – officer2 | 264 | 153 | 65 |
| Restricted stock – officer3 | 120 | 206 | 223 |
| Restricted stock – director4 | 167 | 141 | 140 |
| 1 | Expense in 2023 consists of $159.8 thousand related stock awards granted under the First Community Corporation 2021 Omnibus Equity Incentive Plan and $3.2 thousand related stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. Expense in 2022 consists of $75.1 thousand related stock awards granted under the First Community Corporation 2021 Omnibus Equity Incentive Plan and $19.1 thousand related stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. Expense in 2021 were related to stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. |
| 2 | Expense in 2023 consists of $186.0 thousand related stock awards granted under the First Community Corporation 2021 Omnibus Equity Incentive Plan and $78.0 thousand related stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. Expense in 2022 consists of $75.1 thousand related stock awards granted under the First Community Corporation 2021 Omnibus Equity Incentive Plan and $78.0 thousand related stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. Expense in 2021 were related to stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. |
| 3 | Expense in 2023 consists of $17.2 thousand related stock awards granted under the First Community Corporation 2021 Omnibus Equity Incentive Plan and $102.8 thousand related stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. Expense in 2022 consists of $23.8 thousand related stock awards granted under the First Community Corporation 2021 Omnibus Equity Incentive Plan and $182.1 thousand related stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. Expense in 2021 were related to stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. |
| 4 | Expense in 2023 and 2022 was related to stock awards granted under the Community Corporation 2021 Omnibus Equity Incentive Plan. Expense in 2021 were related to stock awards granted under the First Community Corporation 2011 Stock Incentive Plan. |
The table below shows the First Community Corporation 2021 Omnibus Equity Incentive Plan (“2021 Incentive Plan”) initial reserve at May 19, 2021; stock awards granted under the 2021 Incentive Plan from its inception through December 31, 2023; and the remaining reserve under such plan at December 31, 2023.
| (In shares / units) | |
|---|---|
| First Community Corporation 2021 Omnibus Equity Incentive Plan | 2023 |
| Initial reserve – May 19, 2021 | 225,000 |
| Shares / units granted | |
| Time-based restricted stock units - officer | (24,300) |
| Performance-based restricted stock units – officer1 | (34,358) |
| Restricted stock – officer | (2,201) |
| Restricted stock – director | (14,949) |
| Remaining reserve – December 31, 2023 | 149,192 |
| 1 | Performance-based restricted stock units are initially granted and expensed at target levels; however, they are reserved at maximum levels. |
Note 19—EMPLOYEE BENEFIT PLANS
The Company maintains a 401(k) plan, which covers substantially all employees. Participants may contribute up to the maximum allowed by the regulations. During the years ended December 31, 2023, 2022 and 2021, the plan expense amounted to $659 thousand , $608 thousand, and $581 thousand , respectively. The Company matches 100% of the employee’s contribution up to 3% and 50% of the employee’s contribution on the next 2% of the employee’s contribution.
The Company acquired various single premium life insurance policies from DutchFork Bancshares that are used to indirectly fund fringe benefits to certain employees and officers. A salary continuation plan was established payable for two key individuals upon attainment of age 63. The plan provides for monthly benefits of $2,500 each forseventeen years for two individuals.
The Company acquires various life insurance policies to fund fringe benefits to certain key employees. The cash surrender value at December 31, 2023 and 2022 of all bank owned life insurance was $30.2 million and $30.0 million, respectively. Expenses accrued for the anticipated benefits under the salary continuation plans for the year ended December 31, 2023, 2022 and 2021 amounted to $482 thousand, $492 thousand, and $516 thousand, respectively.
Note 20—EARNINGS PER COMMON SHARE
The following reconciles the numerator and denominator of the basic and diluted earnings per common share computation:
| Year ended December 31, | |||
|---|---|---|---|
| (Amounts in thousands) | 2023 | 2022 | 2021 |
| Numerator (Included in basic and diluted earnings per share) | $11,843 | $14,613 | $15,465 |
| Denominator | |||
| Weighted average common shares outstanding for: | |||
| Basic earnings per common share | 7,568 | 7,529 | 7,491 |
| Dilutive securities: | |||
| Deferred compensation | 79 | 79 | 58 |
| Diluted common shares outstanding | 7,647 | 7,608 | 7,549 |
| Basic earnings per common share | $1.56 | $1.94 | $2.06 |
| Diluted earnings per common share | $1.55 | $1.92 | $2.05 |
| The average market price used in calculating assumed number of shares | $18.70 | $19.52 | $19.68 |
Note 21—SHAREHOLDERS’ EQUITY, CAPITAL REQUIREMENTS AND DIVIDEND RESTRICTIONS
The Company and Bank are subject to various federal and state regulatory requirements, including regulatory capital requirements. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Bank must meet specific guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Company and Bank capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weighting, and other factors. The Bank is required to maintain minimum Tier 1 capital, Common Equity Tier I (CET1) capital, total risked based capital and Tier 1 leverage ratios of 6%, 4.5%, 8% and 4%, respectively.
Regulatory capital rules adopted in July 2013 and fully phased in as of January 1, 2019, which we refer to as Basel III, impose minimum capital requirements for bank holding companies and banks. The Basel III rules apply to all national and state banks and savings associations regardless of size and bank holding companies and savings and loan holding companies other than “small bank holding companies,” generally holding companies with consolidated assets of less than $3 billion (such as the Company). In order to avoid restrictions on capital distributions or discretionary bonus payments to executives, a covered banking organization must maintain a “capital conservation buffer” on top of our minimum risk-based capital requirements. This buffer must consist solely of common equity Tier 1, but the buffer applies to all three measurements (common equity Tier 1, Tier 1 capital and total capital). The capital conservation buffer consists of an additional amount of CET1 equal to 2.5% of risk-weighted assets.
Based on the foregoing, as a small bank holding company, we are generally not subject to the capital requirements unless otherwise advised by the Federal Reserve; however, our Bank remains subject to the capital requirements.
Note 21—SHAREHOLDERS’ EQUITY, CAPITAL REQUIREMENTS AND DIVIDEND RESTRICTIONS (Continued)
The Bank exceeded the minimum regulatory capital ratios at December 31, 2023 and 2022, as set forth in the following table:
| (In thousands) | Minimum Required Amount | % | Actual Amount | % | Excess Amount | % |
|---|---|---|---|---|---|---|
| The Bank(1)(2): | ||||||
| Risk Based Capital | ||||||
| Tier 1 | $73,696 | 6.0% | $153,859 | 12.5% | $80,163 | 6.5% |
| Total Capital | $98,261 | 8.0% | 166,752 | 13.6% | 68,491 | 5.6% |
| CET1 | $55,272 | 4.5% | 153,859 | 12.5% | 98,587 | 8.0% |
| Tier 1 Leverage | $72,830 | 4.0% | 153,859 | 8.5% | 81,029 | 4.5% |
| Risk Based Capital | ||||||
| Tier 1 | $64,741 | 6.0% | $145,578 | 13.5% | $80,837 | 7.5% |
| Total Capital | $86,321 | 8.0% | $156,914 | 14.5% | $70,593 | 6.5% |
| CET1 | $48,555 | 4.5% | $145,578 | 13.5% | $97,023 | 9.0% |
| Tier 1 Leverage | $67,509 | 4.0% | $145,578 | 8.6% | $78,069 | 4.6% |
| (1) | As a small bank holding company, the Company is generally not subject to the capital requirements unless otherwise advised by the Federal Reserve. |
| (2) | Ratios do not include the capital conservation buffer of 2.5%. |
The Federal Reserve has issued a policy statement regarding the payment of dividends by bank holding companies. In general, the Federal Reserve’s policies provide that dividends should be paid only out of current earnings and only if the prospective rate of earnings retention by the bank holding company appears consistent with the organization’s capital needs asset quality and overall financial condition. The Federal Reserve’s policies also require that a bank holding company serve as a source of financial strength to its subsidiary banks by standing ready to use available resources to provide adequate capital funds to those banks during periods of financial stress or adversity and by maintaining the financial flexibility and capital-raising capacity to obtain additional resources for assisting its subsidiary banks where necessary. In addition, under the prompt corrective action regulations, the ability of a bank holding company to pay dividends may be restricted if a subsidiary bank becomes undercapitalized. These regulatory policies could affect the ability of the Company to pay dividends or otherwise engage in capital distributions.
The Company’s principal source of cash flow, including cash flow to pay dividends to its shareholders, is dividends it receives from the Bank. Statutory and regulatory limitations apply to the Bank’s payment of dividends to the Company. As a South Carolina chartered bank, the Bank is subject to limitations on the amount of dividends that it is permitted to pay. Unless otherwise instructed by the S.C. Board, the Bank is generally permitted under South Carolina State banking regulations to pay cash dividends of up to 100% of net income in any calendar year without obtaining the prior approval of the S.C. Board. The FDIC also has the authority under federal law to enjoin a bank from engaging in what in its opinion constitutes an unsafe or unsound practice in conducting its business, including the payment of a dividend under certain circumstances.
If the Bank is not permitted to pay cash dividends to the Company, it is unlikely that we would be able to pay cash dividends on our common stock. Moreover, holders of the Company’s common stock are entitled to receive dividends only when, and if declared by the board of directors. Although the Company has historically paid cash dividends on its common stock, the Company is not required to do so, and the board of directors could reduce or eliminate our common stock dividend in the future.
Note 22—PARENT COMPANY FINANCIAL INFORMATION
The balance sheets, statements of operations and cash flows for First Community Corporation (Parent Only) follow:
Condensed Balance Sheets
| At December 31, | ||
|---|---|---|
| (Dollars in thousands) | 2023 | 2022 |
| Assets: | ||
| Cash on deposit | $3,590 | $3,870 |
| Investment in bank subsidiary | 140,746 | 128,392 |
| Other | 1,941 | 1,288 |
| Total assets | $146,277 | $133,550 |
| Liabilities: | ||
| Junior subordinated debentures | $14,964 | $14,964 |
| Other | 254 | 225 |
| Total liabilities | 15,218 | 15,189 |
| Shareholders’ equity | 131,059 | 118,361 |
| Total liabilities and shareholders’ equity | $146,277 | $133,550 |
Condensed Statements of Operations
| Year ended December 31, | |||
|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 |
| Income: | |||
| Interest and dividend income | $37 | $21 | $13 |
| Equity in undistributed earnings of subsidiary | 8,495 | 11,431 | 12,386 |
| Dividend income from bank subsidiary | 5,357 | 4,463 | 4,019 |
| Total income | 13,889 | 15,915 | 16,418 |
| Expenses: | |||
| Interest expense | 1,187 | 675 | 416 |
| Other | 1,419 | 974 | 772 |
| Total expense | 2,606 | 1,649 | 1,188 |
| Income before taxes | 11,283 | 14,266 | 15,230 |
| Income tax benefit | (560) | (347) | (235) |
| Net income | $11,843 | $14,613 | $15,465 |
Note 22—PARENT COMPANY FINANCIAL INFORMATION (Continued)
Condensed Statements of Cash Flows
| Year ended December 31, | |||
|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 |
| Cash flows from operating activities: | |||
| Net income | $11,843 | $14,613 | $15,465 |
| Adjustments to reconcile net income to net cash provided by operating activities | |||
| Equity in undistributed earnings of subsidiary | (8,495) | (11,431) | (12,386) |
| Other-net | (545) | 232 | 145 |
| Net cash provided by operating activities | 2,803 | 3,414 | 3,224 |
| Cash flows from investing activities: | |||
| Purchase of investments at cost | (80) | (188) | (87) |
| Net cash provided by investing activities | (80) | (188) | (87) |
| Cash flows from financing activities: | |||
| Dividends paid: common stock | (4,235) | (3,913) | (3,593) |
| (Cost of) Proceeds from issuance of common stock | (28) | 28 | 46 |
| Dividend Reinvestment Plan | 438 | 388 | 368 |
| Change in non-vested restricted stock | 180 | 507 | — |
| Restricted stock units granted | 763 | 1,447 | — |
| Restricted shares surrendered | (121) | (42) | (70) |
| Deferred compensation shares | — | (1,106) | 90 |
| Net cash used in financing activities | (3,003) | (2,691) | (3,159) |
| Increase (decrease) in cash and cash equivalents | (280) | 535 | (22) |
| Cash and cash equivalents at beginning of year | 3,870 | 3,335 | 3,357 |
| Cash and cash equivalents at end of year | $3,590 | $3,870 | $3,335 |
Note 23—SUBSEQUENT EVENTS
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date.
Management has reviewed events occurring through the date the financial statements were available to be issued and no subsequent events occurred requiring accrual or disclosure.
Note 24—DERIVATIVES
The Company utilizes interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position. The notional amount of the interest rate swaps does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual interest rate swap agreements.
The following table presents the gross notional amounts and estimated fair value of derivative instruments employed by the Company as of December 31, 2023:
| Fair Value | |||
|---|---|---|---|
| (Dollars in thousands) | Notional Amount | Assets | Liabilities |
| Fair Value Hedges: | |||
| Interest rate contracts | |||
| Pay fixed, receive variable – loans | $150,000 | $1,069 | $— |
| Total derivatives | $150,000 | $1,069 | $— |
Note 24—DERIVATIVES (Continued)
The above derivative is under a master netting arrangement. However, as of December 31, 2023, there were no other outstanding derivative contracts. The net fair value of the hedged item and derivative item is recorded in other assets in the statement of financial condition. There were no outstanding derivative contracts as of December 31, 2022. The following represents the carrying value of hedged items in fair value hedging relationships:
| Hedge Asset · Hedge Basis Adjustment | |||
|---|---|---|---|
| (Dollars in thousands) | Basis | Designated | Discounted |
| Fair Value Hedges: | |||
| Interest rate contracts | |||
| Commercial real estate loans | $900 | $— | $— |
| Total | $900 | $— | $— |
During the year ended December 31, 2023, income on interest settlements totaled $1.6 million. Changes in the fair value of the hedged item of $1.1 million was offset by changes in the fair value of the swap derivative of $1.1 million. The residual was a result of hedge ineffectiveness and recorded in other income on the consolidated statement of operations. No portion of the change in fair value of derivatives designated as hedges has been excluded from effectiveness testing. No hedges were terminated during the year ended December 31, 2023.
Note 25—REPORTABLE SEGMENTS
The Company’s reportable segments represent the distinct product lines the Company offers and are viewed separately for strategic planning by management. The Company has four reportable segments:
| · | Commercial and retail banking: The Company’s primary business is to provide deposit and lending products and services to its commercial and retail customers. |
| · | Mortgage Banking: This segment provides mortgage origination services for loans that will be sold to investors in the secondary market and consumer mortgage loans that will be held-for-investment. In the second quarter of 2022, management made the decision to include consumer mortgage held-for-investment loans in this segment. Prior to the second quarter of 2022, consumer mortgage loans held-for-investment were included in the Commercial and Retail Banking segment. Non-interest income for loans held-for-sale and loans held-for-investment is included in Mortgage Banking income and other income, respectively, on the income statement. The Mortgage Banking financial information presented below includes consumer mortgage loans held-for-investment for all periods presented. Beginning in 2022, a provision for credit loss, a cost of funds and other operating costs have been allocated to this segment. |
| · | Investment advisory and non-deposit: This segment provides investment advisory services and non-deposit products. |
| · | Corporate: This segment includes the parent company financial information, including interest on parent company debt and dividend income received from First Community Bank (the “Bank”). |
The following tables present selected financial information for the Company’s reportable business segments for the years ended December 31, 2023, December 31, 2022 and December 31, 2021.
| Year ended December 31, 2023 (Dollars in thousands) | Commercial and Retail Banking | Mortgage Banking | Investment advisory and non-deposit | Corporate | Eliminations | Consolidated |
|---|---|---|---|---|---|---|
| Dividend and Interest Income | $68,874 | $3,787 | $— | $5,393 | $(5,357) | $72,697 |
| Interest expense | 21,478 | 1,140 | — | 1,187 | — | 23,805 |
| Net interest income | $47,396 | $2,647 | $— | $4,206 | $(5,357) | $48,892 |
| Provision for credit losses | 677 | 452 | — | — | — | 1,129 |
| Noninterest income | 4,496 | 1,414 | 4,511 | — | — | 10,421 |
| Noninterest expense | 35,136 | 3,477 | 3,112 | 1,419 | — | 43,144 |
| Net income (loss) before taxes | $16,079 | $132 | $1,399 | $2,787 | $(5,357) | $15,040 |
| Income tax expense (benefit) | 3,757 | — | — | (560) | — | 3,197 |
| Net income (loss) | $12,322 | $132 | $1,399 | $3,347 | $(5,357) | $11,843 |
| Year ended December 31, 2022 (Dollars in thousands) | Commercial and Retail Banking | Mortgage Banking | Investment advisory and non-deposit | Corporate | Eliminations | Consolidated |
|---|---|---|---|---|---|---|
| Dividend and Interest Income | $49,238 | $1,858 | $— | $4,484 | $(4,463) | $51,117 |
| Interest expense | 2,403 | 96 | — | 675 | — | 3,174 |
| Net interest income | $46,835 | $1,762 | $— | $3,809 | $(4,463) | $47,943 |
| Provision for (release of) credit losses | (392) | 240 | — | — | — | (152) |
| Noninterest income | 5,184 | 1,906 | 4,479 | — | — | 11,569 |
| Noninterest expense | 33,629 | 3,689 | 2,961 | 974 | — | 41,253 |
| Net income before taxes | $18,782 | $(261) | $1,518 | $2,835 | $(4,463) | $18,411 |
| Income tax expense (benefit) | 4,145 | — | — | (347) | — | 3,798 |
| Net income | $14,637 | $(261) | $1,518 | $3,182 | $(4,463) | $14,613 |
| Year ended December 31, 2021 (Dollars in thousands) | Commercial and Retail Banking | Mortgage Banking | Investment advisory and non-deposit | Corporate | Eliminations | Consolidated |
|---|---|---|---|---|---|---|
| Dividend and Interest Income | $46,499 | $1,008 | $— | $4,032 | $(4,019) | $47,520 |
| Interest expense | 1,825 | — | — | 416 | — | 2,241 |
| Net interest income | $44,674 | $1,008 | $— | $3,616 | $(4,019) | $45,279 |
| Provision for credit losses | 335 | — | — | — | — | 335 |
| Noninterest income | 5,590 | 4,319 | 3,995 | — | — | 13,904 |
| Noninterest expense | 31,275 | 4,694 | 2,460 | 772 | — | 39,201 |
| Net income before taxes | $18,654 | $633 | $1,535 | $2,844 | $(4,019) | $19,647 |
| Income tax expense (benefit) | 4,417 | — | — | (235) | — | 4,182 |
| Net income | $14,237 | $633 | $1,535 | $3,079 | $(4,019) | $15,465 |
| (Dollars in thousands) | Commercial and Retail Banking | Mortgage Banking | Investment advisory and non-deposit | Corporate | Eliminations | Consolidated |
|---|---|---|---|---|---|---|
| Total Assets as of December 31, 2023 | $1,727,245 | $99,310 | $5 | $174,468 | $(173,340) | $1,827,688 |
| Total Assets as of December 31, 2022 | $1,616,173 | $55,845 | $— | $165,937 | $(165,009) | $1,672,946 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.