PEOPLES FINANCIAL SERVICES CORP
For the period ended Dec 31, 2023. Filed Mar 15, 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 15, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
Item 8.Financial Statement and Supplementary Data
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors of
Peoples Financial Services Corp. and Subsidiaries
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of Peoples Financial Services Corp. and Subsidiaries (the “Company”) as of December 31, 2023 and 2022, and the related consolidated statements of income and comprehensive income (loss), changes in stockholders’ equity, and cash flows, for each of the years in the three-year period ended December 31, 2023, and the related notes (collectively, the consolidated financial statements). We also have audited the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established inInternal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on criteria established inInternal Control – Integrated Framework (2013) issued by COSO.
Change in Accounting Principle
As discussed in Note 1 to the consolidated financial statements, the Company changed its method ofaccounting for credit losses effective January 1, 2023 due to the adoption of ASC 326, Financial Instruments – Credit Losses.
Basis for Opinions
The Company’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company's consolidated financial statements and an opinion on the Company’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the
-81-
design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control over Financial Reporting
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Credit Losses – Qualitative Loss Factors
Critical Audit Matter Description
As described in Note 1 and 3 to the consolidated financial statements, the Company accounts for credit losses under ASC 326. ASC 326 requires the measurement of expected lifetime credit losses for financial assets measured at amortized cost at the reporting date.
Management employs a process and methodology to estimate the allowance for credit losses (ACL) on loans that evaluates both quantitative and qualitative factors. The methodology for evaluating quantitative and qualitative factors involves pooling loans into portfolio segments for loans that share similar risk characteristics. Pooled loan portfolio segments include commercial and industrial, municipal, commercial real estate, residential real estate, and consumer loans.
The Company estimates the ACL on pooled loans using an advanced probability of default model which incorporates probability of default, loss given default, exposure at default and probability of attrition attributes. The model considers relevant available information at both the portfolio and loan level from internal data that is supplemented by shared data pool information. The model also incorporates reasonable and supportable economic forecasts. After the reasonable and supportable forecast period, the model reverts to the mean historical losses. Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals, and modifications.
-82-
Quantitative loss factors are also supplemented by certain qualitative risk factors to cover losses that are expected but, in the Company’s assessment, may not be adequately represented in the quantitative analysis described above. Qualitative factors that the Company considers include changes in lending policies and procedures, changes in management, changes in the quality of the loan review process, the existence of any concentrations of credit and other external factors. Qualitative loss factors are applied to each portfolio segment with the amounts judgmentally determined by the relative risk to the adverse stress credit loss scenarios using regulatory stress testing scenarios.
We identified the qualitative factor component of the ACL on loans collectively evaluated for credit loss as a critical audit matter as auditing the underlying qualitative factors required significant auditor judgment as amounts determined by management rely on analysis that is highly subjective and includes significant estimation uncertainty.
How We Addressed the Matter in Our Audit
The primary procedures we performed to address this critical audit matter included:
| ● | Testing the effectiveness of internal controls over management’s ACL on pooled loans, including controls addressing: |
| o | Methodology and accounting policies |
| o | Data inputs, judgments and calculations used to determine the qualitative loss factors |
| o | Management’s evaluation of qualitative factors |
| o | Information technology general controls and application controls |
| ● | Substantively testing management’s process including evaluating their judgements and assumptions for developing the ACL on pooled loans which included: |
| o | Evaluating the appropriateness of the Company’s accounting policies, judgments and elections |
| o | Testing mathematical accuracy of the calculation |
| o | Testing the completeness and accuracy of data used in the calculation including testing the accuracy of the underlying regulatory stress testing scenarios used to develop the maximum loss factors |
| o | Evaluating the reasonableness of management’s judgments related to the qualitative loss factors to determine if the loss factors are calculated in accordance with management’s policies and were consistently applied from the point of adoption to year end. Our evaluation considered evidence from internal and external sources and loan portfolio composition and performance |
/s/Baker Tilly US, LLP
We have served as the Company’s auditor since 2017.
Allentown, Pennsylvania
March 15, 2024
-83-
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share data)
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · · · · · | |||||||
| December 31 · 2023 · 2022 | |||||||
| Assets: | | | | | | | |
| Cash and cash equivalents | | | | | | | |
| Cash and due from banks | | $33,524 | | $37,675 | | ||
| Interest-bearing deposits in other banks | | | 9,141 | | | 193 | |
| Federal funds sold | | 144,700 | | | | ||
| Total cash and cash equivalents | | | 187,365 | | | 37,868 | |
| | | | | | | | |
| Investment securities: | | | | | | | |
| Available for sale: Amortized cost of $450,454 and $543,953, respectively, net of allowance for credit losses of $0 at December 31, 2023 and December 31, 2022 | | 398,927 | | 477,703 | | ||
| Equity investments carried at fair value | | | 98 | | | 110 | |
| Held to maturity: Fair value of $71,698 and $76,563, respectively, net of allowance for credit losses of $0 at December 31, 2023 and 2022 | | 84,851 | | 91,179 | | ||
| Total investment securities | | 483,876 | | 568,992 | | ||
| Loans | | 2,849,897 | | 2,730,116 | | ||
| Less: allowance for credit losses | | 21,895 | | 27,472 | | ||
| Net loans | | 2,828,002 | | 2,702,644 | | ||
| Loans held for sale | | | 250 | | | | |
| Goodwill | | 63,370 | | 63,370 | | ||
| Premises and equipment, net | | 61,276 | | 55,667 | | ||
| Bank owned life insurance | | | 49,397 | | | 48,344 | |
| Deferred tax assets | | | 13,770 | | | 18,739 | |
| Accrued interest receivable | | 12,734 | | 11,715 | | ||
| Intangible assets, net | | | | 105 | | ||
| Other assets | | 42,249 | | 46,071 | | ||
| Total assets | | $3,742,289 | | $3,553,515 | | ||
| | | | | | | | |
| Liabilities: | | | | | | | |
| Deposits: | | | | | | | |
| Noninterest-bearing | | $644,683 | | $772,765 | | ||
| Interest-bearing | | 2,634,354 | | 2,273,833 | | ||
| Total deposits | | 3,279,037 | | 3,046,598 | | ||
| Short-term borrowings | | 17,590 | | 114,930 | | ||
| Long-term debt | | 25,000 | | 555 | | ||
| Subordinated debt | | | 33,000 | | | 33,000 | |
| Accrued interest payable | | 5,765 | | 903 | | ||
| Other liabilities | | 41,475 | | 42,179 | | ||
| Total liabilities | | 3,401,867 | | 3,238,165 | | ||
| | | | | | | | |
| Stockholders’ equity: | | | | | | | |
| Common stock, par value $2.00, authorized 25,000,000 shares, issued and outstanding 7,040,852 shares at December 31, 2023 and 7,158,017 shares at December 31, 2022 | | 14,093 | | 14,321 | | ||
| Capital surplus | | 122,130 | | 126,850 | | ||
| Retained earnings | | 248,550 | | 230,515 | | ||
| Accumulated other comprehensive loss | | (44,351) | | (56,336) | | ||
| Total stockholders’ equity | | 340,422 | | 315,350 | | ||
| Total liabilities and stockholders’ equity | | $3,742,289 | | $3,553,515 | | ||
See notes to consolidated financial statements.
-84-
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31 | 2023 | 2022 | 2021 | ||||||
| Interest income: | | | | | | | | | |
| Interest and fees on loans: | | | | | | | | | |
| Taxable | | $129,013 | | $95,505 | | $82,493 | |||
| Tax-exempt | | 5,628 | | 5,084 | | 3,957 | |||
| Interest and dividends on investment securities: | | | | | | | | | |
| Taxable | | 7,912 | | 8,234 | | 5,464 | |||
| Tax-exempt | | 1,582 | | 2,066 | | 1,731 | |||
| Dividends | | 4 | | 2 | | 74 | |||
| Interest on interest-bearing deposits in other banks | | 335 | | 101 | | 8 | |||
| Interest on federal funds sold | | 5,377 | | 342 | | 330 | |||
| Total interest income | | 149,851 | | 111,334 | | 94,057 | |||
| | | | | | | | | | |
| Interest expense: | | | | | | | | | |
| Interest on deposits | | 58,561 | | 12,632 | | 7,310 | |||
| Interest on short-term borrowings | | 1,920 | | 1,103 | | 78 | |||
| Interest on long-term debt | | 842 | | 76 | | 260 | |||
| Interest on subordinated debt | | | 1,774 | | | 1,774 | | | 1,774 |
| Total interest expense | | 63,097 | | 15,585 | | 9,422 | |||
| Net interest income | | 86,754 | | 95,749 | | 84,635 | |||
| Provision for (credit to) credit losses | | 566 | | (449) | | 1,750 | |||
| Net interest income after provision for (credit to) credit losses | | 86,188 | | 96,198 | | 82,885 | |||
| | | | | | | | | | |
| Noninterest income: | | | | | | | | | |
| Service charges, fees, commissions and other | | 7,728 | | 7,076 | | 6,169 | |||
| Merchant services income | | 693 | | 964 | | 879 | |||
| Commission and fees on fiduciary activities | | 2,219 | | 2,229 | | 2,273 | |||
| Wealth management income | | 1,576 | | 1,430 | | 1,537 | |||
| Mortgage banking income | | 390 | | 511 | | 975 | |||
| Increase in cash surrender value of life insurance | | 1,067 | | 1,020 | | 889 | |||
| Interest rate swap revenue | | | 390 | | | 622 | | | 759 |
| Net (losses) gains on equity investment securities | | | (11) | | | (31) | | | 2 |
| Net gains (losses) on sale of investment securities available for sale | | | 81 | | | (1,976) | | | |
| Gain on sale of Visa Class B shares | | | | | | 12,153 | |||
| Total noninterest income | | 14,133 | | 11,845 | | 25,636 | |||
| | | | | | | | | | |
| Noninterest expense: | | | | | | | | | |
| Salaries and employee benefits expense | | 35,285 | | 33,553 | | 29,736 | |||
| Net occupancy and equipment expense | | 17,146 | | 16,578 | | 12,848 | |||
| Acquisition related expenses | | | 1,816 | | | | | | |
| Amortization of intangible assets | | 105 | | 363 | | 491 | |||
| Net gains on sale of other real estate owned | | (18) | | (478) | | | (210) | ||
| Professional fees and outside services | | | 2,810 | | | 2,715 | | | 2,137 |
| FDIC insurance and assessments | | | 2,131 | | | 1,300 | | | 1,117 |
| Donations | | | 1,619 | | | 1,381 | | | 1,435 |
| Other expenses | | 6,926 | | 7,265 | | 7,450 | |||
| Total noninterest expense | | 67,820 | | 62,677 | | 55,004 | |||
| Income before income taxes | | 32,501 | | 45,366 | | 53,517 | |||
| Provision for income tax expense | | 5,121 | | 7,276 | | 9,998 | |||
| Net income | | 27,380 | | 38,090 | | 43,519 | |||
| | | | | | | | | | |
| Other comprehensive income (loss): | | | | | | | | | |
| Unrealized gain (loss) on investment securities available for sale | | 14,804 | | (66,435) | | (11,487) | |||
| Reclassification adjustment for net (gain) loss on sales included in net income | | (81) | | 1,976 | | | |||
| Change in benefit plan liabilities | | | 1,129 | | | 370 | | | 2,109 |
| Change in derivative fair value | | | (824) | | | (728) | | | (322) |
| Other comprehensive income (loss) | | 15,028 | | (64,817) | | (9,700) | |||
| Income tax expense (benefit) related to other comprehensive income (loss) | | 3,043 | | (13,995) | | (2,037) | |||
| Other comprehensive income (loss), net of income tax expense (benefit) | | 11,985 | | (50,822) | | (7,663) | |||
| Comprehensive income (loss) | | $39,365 | | $(12,732) | | $35,856 | |||
| | | | | | | | | | |
| Per share data: | | | | | | | | | |
| Net income: | | | | | | | | | |
| Basic | | $3.85 | | $5.31 | | $6.05 | |||
| Diluted | | $3.83 | | $5.28 | | $6.02 | |||
| Weighted average common shares outstanding: | | | | | | | | | |
| Basic | | 7,107,908 | | 7,168,092 | | 7,196,160 | |||
| Diluted | | 7,151,471 | | 7,211,643 | | 7,235,303 | |||
| Dividends declared | | $1.64 | | $1.58 | | $1.50 | |||
See notes to consolidated financial statements
-85-
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · Accumulated · · · · | ||||||||||||||||
| · · · · · · · · · · · Other · · · · | ||||||||||||||||
| · · Common · · Capital · · Retained · · Comprehensive · · · · | ||||||||||||||||
| For the Three Years Ended December 31, 2023 · Stock · Surplus · Earnings · (Loss) Income · Total · | ||||||||||||||||
| Balance, January 1, 2021 | | $14,431 | | $129,274 | | $171,023 | | $2,149 | | $316,877 | ||||||
| Net income | | | | | | | | 43,519 | | | | | | 43,519 | ||
| Other comprehensive loss, net of income tax benefit | | | | | | | | | | | (7,663) | | | (7,663) | ||
| Cash dividends declared: $1.50 per common share | | | | | | | | (10,792) | | | | | | (10,792) | ||
| Stock compensation, including tax effects and expenses | | | | | 546 | | | | | | | | | 546 | | |
| Restricted stock issued: 9,192 shares | | | 18 | | | (18) | | | | | | | | | | |
| Share retirement: 54,285 shares | | | (108) | | | (2,253) | | | | | | | | | (2,361) | |
| Balance, December 31, 2021 | | 14,341 | | 127,549 | | 203,750 | | (5,514) | | | 340,126 | | ||||
| Net income | | | | | | | | 38,090 | | | | | | 38,090 | | |
| Other comprehensive loss, net of income tax benefit | | | | | | | | | | | (50,822) | | | (50,822) | | |
| Cash dividends declared: $1.58 per common share | | | | | | | | (11,325) | | | | | | (11,325) | | |
| Stock compensation, including tax effects and expenses | | | | | | 534 | | | | | | | | | 534 | |
| Restricted stock issued: 16,403 shares | | | 32 | | | (32) | | | | | | | | | | |
| Share retirement: 27,733 shares | | | (52) | | | (1,201) | | | | | | | | (1,253) | | |
| Balance, December 31, 2022 | | 14,321 | | 126,850 | | 230,515 | | (56,336) | | | 315,350 | | ||||
| Cumulative impact of adoption of ASC 326(1), net of tax | | | | | | | | | 2,364 | | | | | | 2,364 | |
| Net income | | | | | | | | | 27,380 | | | | | | 27,380 | |
| Other comprehensive income, net of income tax | | | | | | | | | | | | 11,985 | | | 11,985 | |
| Cash dividends declared: $1.64 per common share | | | | | | | | | (11,659) | | | | | | (11,659) | |
| Stock compensation, including tax effects and expenses | | | | | | 888 | | | | | | | | | 888 | |
| Restricted stock issued: 17,640 shares | | | 35 | | | (35) | | | | | | | | | | |
| Share Retirement 131,686 shares (2) | | | (263) | | | (5,573) | | | (50) | | | | | | (5,886) | |
| Balance, December 31, 2023 | | $14,093 | | $122,130 | | $248,550 | | $(44,351) | | $340,422 | | |||||
| (1) See Note 1 for additional details related to adoption of ASC 326. | | | | | | | | | | | | | | | | |
| (2) Includes applicable excise tax | | | | | | | | | | | | | | | | |
-86-
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, · 2023 · 2022 · 2021 | ||||||||||
| Cash flows from operating activities: | | | | | | | | | | |
| Net income | | $27,380 | | $38,090 | | $43,519 | | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | |
| Depreciation of premises and equipment | | 2,794 | | 3,088 | | 2,702 | | |||
| Amortization of right-of-use lease asset | | | 598 | | | 583 | | | 449 | |
| Amortization (accretion) of deferred loan fees, net | | 694 | | | 1,294 | | | (491) | | |
| Amortization of intangibles | | 105 | | 363 | | 491 | | |||
| Amortization of low income housing partnerships | | | 431 | | | 454 | | | 427 | |
| Provision for (credit to) credit losses | | 566 | | (449) | | 1,750 | | |||
| Net unrealized loss (gain) on equity investment securities | | | 11 | | | 31 | | | (2) | |
| Gain on sale of Visa Class B shares | | | | | | | | | (12,153) | |
| Net gain on sale of other real estate owned | | (18) | | (478) | | (126) | | |||
| Loans originated for sale | | (4,133) | | | (12,200) | | | (24,387) | | |
| Proceeds from sale of loans originated for sale | | 3,871 | | | 12,655 | | | 25,147 | | |
| Net loss (gain) on sale of loans originated for sale | | 12 | | | (47) | | | (331) | | |
| Net amortization of investment securities | | 1,005 | | 1,488 | | 1,317 | | |||
| Net (gain) loss on sale of investment securities available for sale | | | (81) | | | 1,976 | | | | |
| Loss (gain) on sale of premises and equipment | | 3 | | (175) | | (50) | | |||
| Increase in cash surrender value of life insurance | | (1,067) | | (1,020) | | (889) | | |||
| Deferred income tax expense | | 1,268 | | 611 | | 450 | | |||
| Stock compensation, including tax effects and expenses | | 888 | | 534 | | 546 | | |||
| Net change in: | | | | | | | | | | |
| Accrued interest receivable | | (1,019) | | (3,187) | | (273) | | |||
| Other assets | | (2,085) | | (1,701) | | 1,128 | | |||
| Accrued interest payable | | 4,862 | | 495 | | (328) | | |||
| Other liabilities | | (2,833) | | (48) | | 1,875 | | |||
| Net cash provided by operating activities | | 33,252 | | 42,357 | | 40,771 | | |||
| Cash flows from investing activities: | | | | | | | | | | |
| Proceeds from sales of investment securities available for sale | | 67,363 | | 43,503 | | | | |||
| Proceeds from repayments of investment securities: | | | | | | | | | | |
| Available for sale | | 25,328 | | 41,191 | | 57,513 | | |||
| Held to maturity | | 6,212 | | 5,745 | | 2,886 | | |||
| Proceeds from sale of Visa Class B shares | | | | | | | | | 12,153 | |
| Purchases of investment securities: | | | | | | | | | | |
| Available for sale | | | | (112,838) | | (291,658) | | |||
| Held to maturity | | | | | (25,872) | | | (66,943) | | |
| Net redemption (purchase of) of restricted equity securities | | 4,450 | | (5,585) | | 1,352 | | |||
| Net increase in loans | | (123,335) | | (402,699) | | (151,955) | | |||
| Investment in bank owned life insurance | | | | | | (5,881) | | | | |
| Purchases of premises and equipment | | (5,925) | | (7,831) | | (4,885) | | |||
| Proceeds from the sale of premises and equipment | | 14 | | | 170 | | | 58 | | |
| Proceeds from bank owned life insurance | | | | | | 1,312 | | | 451 | |
| Proceeds from sale of other real estate owned | | 139 | | 966 | | 925 | | |||
| Net cash used in investing activities | | (25,754) | | (467,819) | | (440,103) | | |||
| Cash flows from financing activities: | | | | | | | | | | |
| Net increase in deposits | | 232,439 | | 83,201 | | 526,284 | | |||
| Proceeds from long-term debt | | | 25,000 | | | | | | | |
| Repayment of long-term debt | | (555) | | (2,156) | | (12,058) | | |||
| Net (decrease) increase in short-term borrowings | | (97,340) | | 114,930 | | (50,000) | | |||
| Retirement of common stock | | (5,886) | | | (1,253) | | | (2,361) | | |
| Cash dividends paid | | (11,659) | | (11,325) | | (10,792) | | |||
| Net cash provided by financing activities | | 141,999 | | 183,397 | | 451,073 | | |||
| Net increase (decrease) in cash and cash equivalents | | 149,497 | | (242,065) | | 51,741 | | |||
| Cash and cash equivalents at beginning of period | | 37,868 | | 279,933 | | 228,192 | | |||
| Cash and cash equivalents at end of period | | $187,365 | | $37,868 | | $279,933 | | |||
-87-
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | 2023 | 2022 | 2021 | ||||||
| Supplemental disclosures: | | | | | | | | | |
| Cash paid during the period for: | | | | | | | | | |
| Interest | | $58,235 | | $15,090 | | $9,750 | |||
| Income taxes | | 3,462 | | 10,000 | | 6,740 | |||
| Noncash items: | | | | | | | | | |
| Cumulative effect of adoption of ASC 326 on retained earnings, net of tax | | | 2,364 | | | | | | |
| Transfers of loans to other real estate | | | | | | | | | 544 |
| Origination of mortgage servicing rights | | | | | | | | | 247 |
| Initial recognition of right-of-use assets | | | 3,878 | | | | | | 2,731 |
| Initial recognition of lease liability | | | 3,878 | | | | | | 2,731 |
See notes to consolidated financial statements
-88-
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Summary of significant accounting policies:
Nature of operations:
The accompanying Consolidated Financial Statements include the accounts of Peoples Financial Services Corp. (the “Parent Company”) and its wholly-owned subsidiary, Peoples Security Bank and Trust Company ( “Peoples Bank” or when consolidated with the Parent Company, the “Company” or “Peoples”). All significant intercompany balances and transactions have been eliminated in consolidation.
Peoples Financial Services Corp., a bank holding company incorporated under the laws of Pennsylvania, provides a full range of financial services through its wholly-owned subsidiary, Peoples Bank. The Company services its retail and commercial customers through twenty-eight full-service community banking offices located within Allegheny, Bucks, Lackawanna, Lebanon, Lehigh, Luzerne, Monroe, Montgomery, Northampton, Susquehanna and Wyoming Counties of Pennsylvania, Middlesex County of New Jersey and Broome County of New York.
Peoples Bank is a state-chartered bank and trust company under the jurisdiction of the Pennsylvania Department of Banking and the FDIC. Peoples Bank’s primary product is loans to small and medium-sized businesses. Other lending products include one-to-four family residential mortgages and consumer loans. Peoples Bank primarily funds its loans by offering deposits to commercial enterprises and individuals. Deposit product offerings include checking accounts, savings accounts, money market accounts and certificates of deposits.
The Company faces competition primarily from commercial banks, thrift institutions and credit unions within its market, many of which are larger in terms of assets and capital. In addition, mutual funds and security brokers compete for various types of deposits, and consumer, mortgage, leasing and insurance companies compete for various types of loans and leases. Principal methods of competing for banking and permitted nonbanking services include price, nature of product, quality of service and convenience of location.
Peoples Financial Services Corp. and Peoples Bank are subject to regulations of certain federal and state regulatory agencies and undergo periodic examinations.
Basis of presentation:
The consolidated financial statements of the Company have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”), Regulation S-X and reporting practices applied in the banking industry. All significant intercompany balances and transactions have been eliminated in consolidation. The Company also presents herein condensed parent company only financial information regarding the Parent Company. Prior period amounts are reclassified when necessary to conform with the current year’s presentation. Such reclassifications hadno effect on financial position or results of operations.
Subsequent Events:
The Company has evaluated events and transactions occurring subsequent to the balance sheet date of December 31, 2023, for items that should potentially be recognized or disclosed in these consolidated financial statements. The evaluation was conducted through the date these consolidated financial statements were issued.
Pending Merger with FNCB Bancorp, Inc.:
On September 27, 2023, the Company entered into an Agreement and Plan of Merger (“Merger Agreement”) with FNCB Bancorp, Inc. (“FNCB”), a Pennsylvania Corporation and the parent company of FNCB Bank, pursuant to which FNCB will merge with and into the Company, with the Company as the surviving entity. Immediately after such merger, FNCB Bank will merge with and into Peoples Bank, with Peoples Bank as the surviving bank and a wholly-owned subsidiary of
-89-
the Company. Under the terms of the Merger Agreement, which has been unanimously approved by the boards of directors of both companies, shareholders of FNCB will be entitled to receive a fixed exchange ratio of 0.1460 shares of the Company's common stock for each share of the FNCB’s common stock. On October 27, 2023, the Company and FNCB jointly filed a Federal Deposit Insurance Corporation (“FDIC”) Interagency Bank Merger Application with the FDIC New York Regional Office and the Company filed a Pennsylvania Bank Merger Application with the Pennsylvania Department of Banking. Completion of the merger requires, among other things, the approval from these regulatory authorities, as well as the shareholders of the Company and FNCB.
The Merger Agreement provides certain termination rights for both the Company and FNCB and further provides that a termination fee of$4.8 million will be payable by either the Company or FNCB, as applicable, upon termination of the Merger Agreement under certain circumstances. The foregoing summary is not complete and is qualified in all respects by reference to the actual language of the Merger Agreement filed by the Company as Exhibit 2.1 to this Annual Report on Form 10-K. Pending regulatory and shareholder approvals, the Company expects the merger to be consummated in the third quarter of 2024, however, there can be no assurance that the transaction will be consummated by such date, or at all.
Immaterial Prior Period Adjustment:
During the quarter-ended June 30, 2023, the Company became aware that the unaudited consolidated financial statements for the three months ended March 31, 2023 contained an immaterial misstatement. The Company determined that the ACL was overstated by$1.5 million as of March 31, 2023. The adjustment consisted of$1.1 million related to the adoption of Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments - Credit Losses (Topic 326):Measurement of Credit Losses on Financial Instruments” that the Company adopted effective January 1, 2023 and a$0.4 million reduction in the first quarter 2023 provision for credit loss requirement. This immaterial misstatement was identified during the second quarter review of the Company’s loan segment loss rates and an adjustment was made to the municipal loan segment to better align its credit loss rates with the risk inherent in this loan product. The Company evaluated this prior period adjustment in accordance with SEC Staff Accounting Bulletin (“SAB”) 99, Materiality (ASC 250-10-S99) and based on its quantitative and qualitative analysis determined that this prior period adjustment was not material tothe annual consolidated financial statements for the year ended December 31, 2023. Therefore, an amendment to the previously filed quarterly report on Form 10-Q as of March 31, 2023 and each subsequent quarter was not required. Consequently, the Company elected to correct this prior period adjustment in the three month period ended June 30, 2023. The cumulative impact$1.1 million credit to the provision for credit losses and reduction in the ACL is reflected in the consolidated financial statements as of and for the twelve months ended December 31, 2023.
Estimates:
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates that are particularly susceptible to material change in the near term relate to the determination of the ACL, fair value of financial instruments, the valuation of deferred tax assets, the valuation of derivative instruments and impairment of goodwill. Actual results could differ from those estimates.
Investment securities:
Investment securities are classified and accounted for as either held to maturity or available for sale securities based on management’s intent at the time of acquisition. Management is required to reassess the appropriateness of such classifications at each reporting date. The Company classifies debt securities as held to maturity when management has the positive intent and ability to hold such securities to maturity. Held to maturity securities are stated at amortized cost, adjusted for amortization of premium and accretion of discount. Investment securities are designated as available for sale when they are to be held for indefinite periods of time as management intends to use such securities to implement asset/liability strategies or to sell them in response to changes in interest rates, prepayment risk, liquidity requirements, or other circumstances identified by management. Available for sale securities are reported at fair value, with unrealized gains and losses, net of income taxes, excluded from earnings and reported in other comprehensive income (loss) in a
-90-
separate component of stockholders’ equity. All marketable equity securities are accounted for at fair value with unrealized gains and losses reported in earnings. Estimated fair values for investment securities are based on quoted market prices from a national pricing service. Realized gains and losses are computed using the specific identification method and are included in noninterest income. Premiums on callable debt securities are amortized to the earliest call date from the maturity date. Premiums on non-callable securities are amortized and discounts are accreted using the interest method over the expected life of the security. Investment securities that are bought and held principally for the purpose of selling them in the near term, in order to generate profits from market appreciation, are classified as trading account securities. Transfers of securities between categories are recorded at fair value at the date of the transfer, with the accounting treatment of unrealized gains or losses determined by the category into which the security is transferred.
Transfers of Financial Assets:
Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Loans held for sale:
Loans held for sale consist of one-to-four family residential mortgages originated and intended for sale in the secondary market. The loans are carried in aggregate at the lower of cost or estimated market value, based upon current delivery prices in the secondary mortgage market. Net unrealized losses are recognized through a valuation allowance by corresponding charges to income. Gains or losses on the sale of these loans are recognized in noninterest income at the time of sale using the specific identification method. Loan origination fees, net of certain direct loan origination costs, are included in net gains or losses upon the sale of the related mortgage loan.
Loans, net:
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at their outstanding unpaid principal balances, net of deferred fees or costs. Interest income is accrued on the principal amount outstanding. Loan origination fees, net of certain direct origination costs, are deferred and recognized over the contractual life of the related loan as an adjustment to yield using the effective interest method. Premiums and discounts on purchased loans are amortized as adjustments to interest income using the effective interest method. Delinquency fees are recognized in income at the time when they are paid by customer.
The loan portfolio is segmented into commercial and retail loans. Commercial loans consist of commercial, commercial real estate, municipal and other related tax free loans. Retail loans consist of residential real estate and other consumer loans.
The Company makes commercial loans for real estate development and other business purposes to its customers. The Company’s credit policies establish advance rates against the different forms of collateral that can be pledged against various commercial loans. Typically, the majority of loans will be underwritten to a percentage of their underlying collateral values such as real estate values, equipment, eligible accounts receivable and inventory. Individual loan advance rates may be higher or lower depending upon the financial strength of the borrower and/or term of the loan. Generally, assets financed through commercial loans are used for the operations of the business. Repayment for these types of loans generally comes from the cash flow of the business or the ongoing conversion of assets. Commercial real estate loans include construction, mini-perm, or longer term loans financing commercial properties. Repayment of these loans is generally dependent upon either the ongoing business cash flow from an owner occupied property or the lease/rental income or sale of a non-owner occupied property. Commercial real estate loans typically require a loan to value of not greater than 80 percent and vary in terms. In addition, the payment expectations on loans secured by income-producing properties typically depend on the successful operations of the related business and thus may be subject to a greater extent to adverse conditions in the real estate market and in the general economy.
-91-
Loans secured by commercial real estate generally have larger balances and involve a greater degree of risk than one-to-four family residential mortgage loans and consumer loans. Of primary concern in commercial real estate lending is the borrower’s and any guarantor’s creditworthiness and the feasibility and cash flow potential of the financed project. Additional considerations include: location, market and geographic concentration risks, loan to value, strength of guarantors and quality of tenants. Payments on loans secured by income properties often depend on successful operation and management of the properties. As a result, repayment of such loans may be subject to a higher level of risk than residential real estate loans, which could be caused by unfavorable conditions in the real estate market or the economy. To effectively monitor loans on income properties, the Company requires borrowers and loan guarantors, if any, to provide annual financial statements on commercial real estate loans and rent rolls where applicable. In reaching a decision on whether to make a commercial real estate loan, the Company considers and reviews a cash flow analysis of the borrower and guarantor, when applicable. In addition, the Company evaluates business cash flows, if applicable, net operating income of the property, the borrower’s expertise, credit history and the value of the underlying property. The Company manages commercial real estate credit risk by prudent underwriting with conservative debt service coverage and loan-to-value ratios at origination; lending to seasoned real estate owners/managers, frequently with personal guarantees of repayment; using reasonable appraisal practices; cross-collateralizing loans to one borrower when deemed prudent; and limiting the amount and types of construction lending. An environmental report is obtained when the possibility exists that hazardous materials may have existed on the site, or the site may have been impacted by adjoining properties that handled hazardous materials.
Commercial loans are generally made on the basis of a business entity or individual borrower’s ability to make repayment from business cash flows or individual borrowers’ employment and other income. Commercial business loans tend to have a slightly higher risk than commercial real estate loans because collateral usually consists of business assets versus real estate. Further, any collateral securing such loans may depreciate over time and could be difficult to appraise and liquidate. As a result, repayment of commercial business loans may depend substantially on the success of the business itself.
Residential mortgages, including home equity loans, are secured by the borrower’s residential real estate in either a first or second lien position. Residential mortgages have varying loan rates depending on the financial condition of the borrower, loan to value ratio and term. Residential mortgages may have amortizations up to 30 years.
Consumer loans include installment loans, car loans, and overdraft lines of credit. These loans are both secured and unsecured. Consumer loans may entail greater risk than do residential mortgage loans, particularly in the case of consumer loans that are unsecured. Repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan and a small remaining deficiency often does not warrant further substantial collection efforts against the borrower. Consumer loan collections depend on the borrower’s continuing financial stability, and therefore are likely to be adversely affected by various factors, including job loss, divorce, illness or personal bankruptcy. Furthermore, the application of various federal and state laws, including federal and state insolvency laws, may limit the amount that can be recovered on such loans.
Off-balance sheet financial instruments:
In the ordinary course of business, the Company has entered into off-balance sheet financial instruments consisting of commitments to extend credit, unused portions of lines of credit and standby letters of credit. These financial instruments are recorded in the consolidated financial statements when they are funded. Fees on commercial letters of credit and on unused available lines of credit are recorded as interest and fees on loans and are included in interest income when paid. The Company records an ACL for off-balance sheet financial instruments, if deemed necessary, separately as a liability.
Nonperforming assets:
Nonperforming assets consist of nonperforming loans and other real estate owned. Nonperforming loans include nonaccrual loans and accruing loans past due 90 days or more. Past due status is based on contractual terms of the loan. Generally, a loan is classified as nonaccrual when it is determined that the collection of all or a portion of interest or principal is doubtful or when a default of interest or principal has existed for 90 days or more, unless the loan is well secured and in the process of collection. When a loan is placed on nonaccrual, interest accruals discontinue and
-92-
uncollected accrued interest is reversed against income in the current period. Interest collections after a loan has been placed on nonaccrual status are credited to a suspense account until either the loan is returned to performing status or charged-off. The interest accumulated in the suspense account is credited to income over the remaining life of the loan using the effective yield method if the nonaccrual loan is returned to performing status. However, if the nonaccrual loan is charged-off, the accumulated interest is applied as a reduction to principal at the time the loan is charged-off. A nonaccrual loan is returned to performing status when the loan is current as to principal and interest and has performed according to the contractual terms for a minimum ofsix months.
The Company adopted ASU 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measurement of troubled debt restructurings and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty. Unless on nonaccrual, interest income on these loans is recognized when earned, using the interest method. The modification categories offered can generally fall within the following categories:
| ● | Rate Modification — A modification in which the interest rate is changed to a below market rate. |
| ● | Term Modification — A modification in which the maturity date, timing of payments or frequency of payments is changed. |
| ● | Interest Only Modification — A modification in which the loan is converted to interest only payments for a period of time. |
| ● | Payment Modification — A modification in which the dollar amount of the payment is changed, other than an interest only modification described above. |
| ● | Combination Modification — Any other type of modification, including the use of multiple categories above. |
The Company segments 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. Loans are individually analyzed for credit risk by classifying them within the Company’s internal risk rating system. The Company’s risk rating classifications are defined as follows:
| ● | Pass — A loan to borrowers with acceptable credit quality and risk that is not adversely classified as Substandard, Doubtful, Loss nor designated as Special Mention. |
| ● | Special Mention — A loan that has potential weaknesses that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Special Mention loans are not adversely classified since they do not expose the Company to sufficient risk to warrant adverse classification. |
| ● | Substandard — A loan that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected. |
| ● | Doubtful — A loan classified as Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. |
| ● | Loss — A loan classified as Loss is considered uncollectible and of such little value that its continuance as a bankable loan is not warranted. This classification does not mean that the loan has absolutely no recovery |
-93-
or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future.
Other real estate owned is comprised of properties acquired through foreclosure proceedings or in-substance foreclosures. A loan is classified as in-substance foreclosure when the Company has taken possession of the collateral regardless of whether formal foreclosure proceedings take place. Other real estate owned is included in other assets and recorded at fair value less cost to sell at the time of acquisition, establishing a new cost basis. Any excess of the loan balance over the recorded value is charged to the ACL. Subsequent declines in the recorded values of the properties prior to their disposal and costs to maintain the assets are included in other expenses. Any gain or loss realized upon disposal of other real estate owned is included in noninterest expense.
Allowance for credit losses:
The ACL represents the estimated amount considered necessary to cover lifetime expected credit losses inherent in financial assets at the balance sheet date. The measurement of expected credit losses is applicable to loans receivable and held to maturity securities measured at amortized cost. It also applies to off-balance sheet credit exposures such as loan commitments and unused lines of credit. The allowance is established through a provision for credit losses that is charged against income. The methodology for determining the ACL for loans is considered a critical accounting estimate by management because of the high degree of judgment involved, the subjectivity of the assumptions used, and the potential for changes in the forecasted economic environment that could result in changes to the amount of the recorded ACL. The ACL related to loans receivable and held to maturity debt securities is reported separately as a contra-asset on the consolidated balance sheets. The expected credit loss for unfunded lending commitments and unfunded loan commitments is reported on the consolidated balance sheets in other liabilities while the provision for credit losses related to unfunded commitments is reported in other noninterest expense in the consolidated statements of income and comprehensive income (loss).
ACL on Loans Receivable
Effective January 1, 2023, the Company adopted the provisions of ASC 326 and modified its accounting policy for the ACL on loans.
The ACL on loans is deducted from the amortized cost basis of the loan to present the net amount expected to be collected. Expected credit losses are evaluated and calculated on a collective, or pooled, basis for those loans which share similar risk characteristics. The Company has chosen to segment its portfolio consistent with the manner in which it manages credit risk. Segments are based primarily on regulatory reporting codes as the loans within each segment share similar risk characteristics and there is sufficient historical peer loss data to supplement the Company’s data used in the model. The segments include residential real estate, consumer, commercial and industrial, commercial real estate and municipal. The Company has identified the following pools subject to an estimate of credit loss: (1) 1-4 Family Construction; (2) Other Construction; (3) Farmland; (4) Revolving Secured by 1-4 Family; (5) Residential Secured by First Liens; (6) Residential Secured by Junior Liens; (7) Multifamily; (8) CRE Owner Occupied; (9) CRE Non-Owner Occupied; (10) Agriculture; (11) C&I; (12) Consumer; and (13) Municipal.
At each reporting period, the Company evaluates whether loans within a pool continue to exhibit similar risk characteristics. If the risk characteristics of a loan change, such that they are no longer similar to other loans in the pool, the Company will evaluate the loan with a different pool of loans that share similar risk characteristics. If the loan does not share risk characteristics with other loans, the Company will evaluate the loan on an individual basis. The Company evaluates the pooling methodology at least annually. Loans are charged off against the ACL when the Company believes the balances to be uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged off or expected to be charged off.
The Company estimates the ACL on loans using an advanced probability of default model which incorporates probability of default, loss given default, exposure at default and probability of attrition attributes. The model considers relevant available information at both the portfolio and loan level from internal data that is supplemented by shared data pool information. The model also incorporates reasonable and supportable economic forecasts. After the reasonable and supportable forecast period, the model reverts to average historical losses. Expected credit losses are estimated over the
-94-
contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals, and modifications.
Also included in the ACL on loans are qualitative reserves to cover losses that are expected but, in the Company’s assessment, may not be adequately represented in the quantitative analysis described above. Qualitative factors that the Company considers include changes in lending policies and procedures, changes in management, changes in the quality of the loan review process, the existence of any concentrations of credit and other external factors. Qualitative loss factors are applied to each portfolio segment with the amounts judgmentally determined by the relative risk to the adverse stress credit loss scenarios using regulatory stress testing scenarios.
Individually Evaluated Loans
On a case-by-case basis, the Company may conclude that a loan should be evaluated on an individual basis based on its disparate risk characteristics. The Bank has determined that any loans currently on nonaccrual status or are 90 or more days past due and still accruing are considered impaired and should be individually evaluated for losses. When the Company determines that a loan no longer shares similar risk characteristics with other loans in the portfolio, the allowance will be determined on an individual basis using the present value of expected cash flows or, for collateral-dependent loans, the fair value of the collateral as of the reporting date, less estimated selling costs, as applicable. If the fair value of the collateral is less than the amortized cost basis of the loan, the Company will establish a reserve for the difference between the fair value of the collateral, less costs to sell and carrying costs at the reporting date and the amortized cost basis of the loan. If this amount is deemed uncollectible, the Company will charge-off that amount.
Acquired Loans
Acquired loans are included in the Company's calculation of the ACL. How the allowance on an acquired loan is recorded depends on whether or not it has been classified as a Purchased Credit Deteriorated (“PCD”) loan. PCD loans are loans acquired at a discount that is due, in part, to credit quality. PCD loans are accounted for in accordance with ASC Subtopic 326-20 and are initially recorded at fair value as determined by the sum of the present value of expected future cash flows and an ACL at acquisition. The allowance for PCD loans is recorded through a gross-up effect, while the allowance for acquired non-PCD loans is recorded through provision expense, consistent with originated loans. Thus, the determination of which loans are PCD and non-PCD can have a significant impact on the accounting for these loans. Subsequent to acquisition, the allowance for PCD loans will generally follow the same estimation, provision and charge-off process as non-PCD acquired and originated loans.
Under FASB ASC Topic 326, a PCD asset is defined as an individual financial asset that as of the date of acquisition has experienced a more than insignificant deterioration in credit quality since origination as determined during the acquisition process. Upon identification of these assets, the amortized cost basis will be adjusted at the time of acquisition to reflect any impairment amount. After acquisition, PCD loans will be either collectively evaluated for reserve requirements or individually evaluated if on nonaccrual status or are 90 or more days past due and still accruing. As of December 31, 2023 there were no acquired loans included in the ACL.
ACL on Off-Balance Sheet Commitments
The Company is required to include unfunded commitments for not unconditionally cancellable commitments that are expected to be funded in the future within the allowance calculation, other than those that are unconditionally cancelable. To arrive at that reserve, the reserve percentage for each applicable segment is applied to the unused portion of the expected commitment balance and is multiplied by the expected funding rate. To determine the expected funding rate, the Company uses a historical utilization rate for each segment. As noted above, the ACL on unfunded loan commitments is included in other liabilities on the consolidated balance sheets and the related credit expense is recorded in other noninterest expense in the consolidated statements of income and comprehensive income (loss).
-95-
ACL on Held to Maturity Securities
The Company’s portfolio of held to maturity securities consists of municipal bonds and U.S. agency residential mortgage-backed securities which are highly rated by major rating agencies and have a long history of no credit losses. In estimating the net amount expected to be collected for held to maturity securities in an unrealized loss position, a historical loss based method is utilized.
ACL on Available for Sale Securities
For available for sale securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For securities available for sale that do not meet the above criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized cost, any changes to the rating by a rating agency, and adverse conditions related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income (loss), net of tax. The Company elected the practical expedient of zero loss estimates for securities issued by U.S. government entities and agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major agencies and have a long history of no credit losses.
Accrued Interest Receivable
The Company made an accounting policy election to exclude accrued interest receivable from the amortized cost basis of loans, available for sale securities, and held to maturity securities. Accrued interest receivable on loans is reported as a component of accrued interest receivable on the Consolidated Balance Sheets, totaled$10.7 million at December 31, 2023 and is excluded from the estimate of credit losses. Accrued interest receivable on available for sale securities and held to maturity securities, also a component of accrued interest receivable on the Consolidated Balance Sheets, and totaled$1.7 million and$193 thousand, respectively, at December 31, 2023 and is excluded from the estimate of credit losses, as the Company has a policy to charge off accrued interest deemed uncollectible in a timely manner.
Revenue from Contracts with Customers:
The Company records revenue from contracts with customers in accordance with Accounting Standards Codification Topic 606, “Revenue from Contracts with Customers” (“Topic 606”). Under Topic 606, the Company must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when (or as) the Company satisfies a performance obligation. Significant revenue has not been recognized in the current reporting period that results from performance obligations satisfied in previous periods.
The Company’s primary sources of revenue are derived from interest and dividends earned on loans, investment securities, and other financial instruments that are not within the scope of Topic 606. The Company has evaluated the nature of its contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the consolidated statements of income was not necessary. The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. The following is a discussion of revenues within the scope of the guidance:
| ● | Service charges, fees, commissions and other. Service charges, fees and commissions on deposit accounts include fees for banking services provided, overdrafts and non-sufficient funds. Revenue is generally recognized in accordance with published deposit account agreements for retail accounts or contractual |
-96-
agreements for commercial accounts. The Company’s deposit services also include our ATM and debit card interchange revenue that is presented gross of the associated costs. Interchange revenue is generated by the Company’s deposit customers’ usage and volume of activity. Interchange rates are not controlled by the Company, which effectively acts as processor that collects and remits payments associated with customer debit card transactions.
| ● | Commission and fees on fiduciary activities. Commission and fees on fiduciary activities includes fees and commissions from investment management, administrative and advisory services primarily for individuals, and to a lesser extent, partnerships and corporations. Revenue is recognized on an accrual basis at the time the services are performed and when the Company has a right to invoice and are based on either the market value of the assets managed or the services provided. |
| ● | Wealth management income. Wealth management income includes fees and commissions charged when the Company arranges for another party to transfer brokerage services to a customer. The fees and commissions under this agent relationship are based upon stated fee schedules based upon the type of transaction, volume, and value of the services provided. |
| ● | Merchant services income. Merchant services revenue is derived from a third party vendor that processes credit card transactions on behalf of the Company’s merchant customers. Merchant services revenue is primarily comprised of residual fee income based on the referred merchant’s processing volumes and/or margin. |
Premises, equipment and lease commitments:
Land is stated at cost. Premises, equipment and leasehold improvements are stated at cost less accumulated depreciation and amortization. The cost of routine maintenance and repairs is expensed as incurred. The cost of major replacements, renewals and betterments is capitalized. When assets are retired or otherwise disposed of, the cost and related accumulated depreciation and amortization are eliminated and any resulting gain or loss is reflected in noninterest income. Depreciation and amortization are computed principally using the straight-line method based on the following estimated useful lives of the related assets, or in the case of leasehold improvements, to the expected terms of the leases, if shorter:
| | | | |
|---|---|---|---|
| Premises and leasehold improvements | 7 – 40 years | | |
| Furniture, fixtures and equipment | 3 – 10 years | |
A right-of-use asset and related lease liability is recognized on the Consolidated Balance Sheets for operating leases Peoples Bank has entered to lease certain office facilities. These amounts are reported as components of premises and equipment and other liabilities. Short-term operating leases, which are leases with an original term of 12 months or less and do not have a purchase option that is likely to be exercised, are not recognized as part of the right-of-use asset or lease liability.
Goodwill and other intangible assets, net:
The Company accounts for its acquisitions using the purchase accounting method. Purchase accounting requires the total purchase price to be allocated to the estimated fair values of assets acquired and liabilities assumed, including certain intangible assets that must be recognized. Typically, this allocation results in the purchase price exceeding the fair value of net assets acquired, which is recorded as goodwill. Core deposit intangibles are a measure of the value of checking, money market and savings deposits acquired in business combinations. Core deposit intangibles and other identified intangibles with finite useful lives are amortized using the sum of the year’s digits over their estimated useful lives of up toten years.
Goodwill and other intangible assets are tested for impairment annually at December 31st or when circumstances arise indicating impairment may have occurred. In assessing impairment, the Company has the option to perform a qualitative analysis to determine whether the existence of events or circumstances leads to a determination that it is more-likely-than-not that the fair value of the reporting unit is less than its carrying amount. If, after assessing the totality of such events or circumstances, the Company determines it is not more-likely-than-not that the fair value of a reporting unit is
-97-
less than its carrying amount, then the Company would not be required to perform a quantitative impairment test. At December 31, 2023, we completed a qualitative goodwill impairment test to determine if it is more likely than not (that is, a likelihood of more than 50 percent) that the fair value of the Company is less than its carrying value, including goodwill, as described by the GAAP methodology. The Company determined a qualitative test would be performed based on the Company's market capitalization being higher than the Company's current book value. Additionally, the Company used an average control premium associated with acquisitions announced during the last three years and multiplied the average control premium by its market capitalization which allowed management to compare to the Company's current book value to determine if an adjustment to goodwill is warranted. Based on this analysis, we concluded it is more likely than not that the fair value of the Company, as of December 31, 2023, is higher than its carrying value, and, therefore, goodwill is not considered impaired and no further testing is required. The Company didnot have any impairment of goodwill as of December 31, 2023 and 2022.
Mortgage servicing rights:
Mortgage servicing rights are recognized as a separate asset upon the sale and servicing of mortgage loans by the Company. The Company calculates a mortgage servicing right by allocating the total costs incurred between the loan sold and the servicing right, based on their relative fair values at the date of the sale. Mortgage servicing rights are included in other assets and are amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying mortgage loans. In addition, mortgage servicing rights are evaluated for impairment at each reporting date based on the fair value of those rights. For purposes of measuring impairment, the rights are stratified by loan type, term and interest rate. The amount of impairment recognized, through a valuation allowance, is the amount by which the mortgage servicing rights for a stratum exceed their fair value.
Restricted equity securities:
As a member of the Federal Home Loan Bank of Pittsburgh (“FHLB”), the Company is required to purchase and hold stock in the FHLB to satisfy membership and borrowing requirements. This stock is restricted in that it can only be redeemed by the FHLB or transferred to another member institution, and all redemptions of FHLB stock must be at par. As a result of these restrictions, FHLB stock is unlike other investment securities as there is no trading market for FHLB stock and the transfer price is determined by FHLB membership rules and not by market participants. The carrying value of restricted stock is included in other assets.
Bank owned life insurance:
The Company invests in bank owned life insurance (“BOLI”) as a source of funding for employee benefit expenses. BOLI involves the purchasing of life insurance on certain employees or directors. The Company is the owner and beneficiary of the policies. This life insurance investment is carried at the cash surrender value of the underlying policies. Income from increases in cash surrender value of the policies is included in noninterest income. The policies can be liquidated, if necessary, with associated tax costs. However, the Company intends to hold these policies and, accordingly, the Company has not provided for income taxes on the earnings from the increase in cash surrender value.
Pension and post-retirement benefit plans:
The Company sponsors a separate Employee Stock Ownership Plan (“ESOP”) and Retirement Profit Sharing 401(k) Plan and maintains Supplemental Executive Retirement Plans (“SERPs”) and an employee pension plan, which is currently frozen. The Company also provides post-retirement benefit plans other than pensions, consisting principally of life insurance benefits, to eligible retirees. The liabilities and annual income or expense of the Company’s pension and other post-retirement benefit plans are determined using methodologies that involve several actuarial assumptions, the most significant of which are the discount rate and the long-term rate of asset return, based on the market-related value of assets. The fair values of plan assets are determined based on prevailing market prices or estimated fair value for investments with no available quoted prices.
-98-
Cash and cash equivalents:
Cash and cash equivalents include cash, deposits with other financial institutions with maturities fewer than 90 days, and federal funds sold. Net cash flows are reported for customer loan and deposit transactions, interest bearing deposits in other financial institutions and borrowings with original maturities fewer than 90 days.
Derivative Instruments and Hedging Activities:
The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts principally related to the Company’s assets and borrowings.
The Company records all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain of its risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.
The Company has elected to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.
Fair value of financial instruments:
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosure under GAAP. Fair value estimates are calculated without attempting to estimate the value of anticipated future business and the value of certain assets and liabilities that are not considered financial. Accordingly, such assets and liabilities are excluded from disclosure requirements.
Fair value is the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets. In many cases, these values cannot be realized in immediate settlement of the instrument.
Current fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction that is not a forced liquidation or distressed sale between participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market
-99-
conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.
In accordance with GAAP, the Company groups its assets and liabilities generally measured at fair value into three levels based on market information or other fair value estimates in which the assets and liabilities are traded or valued and the reliability of the assumptions used to determine fair value. These levels include:
| ● | Level 1: Unadjusted quoted prices of identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date. |
| ● | Level 2: Significant other 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. |
| ● | Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. |
Income taxes:
Deferred income taxes are provided on the balance sheet method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the effective date. A tax position is recognized as a benefit only if it is more likely than not that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that has a likelihood of being realized on examination of more than 50 percent. For tax positions not meeting the more likely than not threshold, no tax benefit is recorded. Under the more likely than not threshold guidelines, the Company believes no significant uncertain tax positions exist, either individually or in the aggregate, that would give rise to the non-recognition of an existing tax benefit. The Company hadno material unrecognized tax benefits or accrued interest and penalties for any year in the three-year period ended December 31, 2023.
As applicable, the Company recognizes accrued interest and penalties assessed as a result of a taxing authority examination through income tax expense. The Company files consolidated income tax returns in the United States of America and various state jurisdictions. With limited exception, the Company is no longer subject to federal and state income tax examinations by taxing authorities for years before 2020.
Other comprehensive income (loss):
The components of other comprehensive income (loss) and their related tax effects are reported in the consolidated statements of income and comprehensive income (loss). The accumulated other comprehensive loss included in the consolidated balance sheets relates to net unrealized gains and losses on investment securities available for sale, the unrealized losses and gains on derivatives fair value and the unfunded benefit plan amounts which include prior service costs and unrealized net losses.
-100-
Earnings per share:
Basic earnings per share represent income available to common stockholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate to awards of restricted stock units, and are determined using the treasury stock method.
| · · · · · · · · · · · · · · · · · · · | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · · · | |||||||||||||
| (Dollars in thousands, except per share data) · · 2023 · · 2022 · · 2021 · | |||||||||||||
| For the Twelve Months Ended December 31, · · Basic · · Diluted · · Basic · · Diluted · · Basic · · Diluted | |||||||||||||
| Net income | $27,380 | $27,380 | $38,090 | | $38,090 | $43,519 | $43,519 | | |||||
| Average common shares outstanding | | 7,107,908 | | 7,151,471 | | 7,168,092 | | 7,211,643 | | 7,196,160 | | 7,235,303 | |
| Earnings per share | | $3.85 | | $3.83 | | $5.31 | | $5.28 | | $6.05 | | $6.02 | |
Stock-based compensation:
The Company recognizes all share-based payments to employees in the consolidated statements of income and comprehensive income (loss) based on their fair values. The fair value of such equity instruments is recognized as an expense in the consolidated financial statements as services are performed. The Company has granted restricted stock awards and units to employees at a price equal to the fair value of the shares underlying the awards at the date of grant. The fair value of restricted stock awards and units are equivalent to the fair value on the date of grant and is amortized over the vesting period.
Subordinated debt:
The subordinated notes are recorded at par with related debt issuance costs reported as a direct reduction from the carrying amount. Issuance costs are amortized over the remaining maturity of the notes and reflected in interest expense.
Recent accounting standards:
Adoption of New Accounting Standard
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 with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) model. The Company adopted ASU 2016-13 using a modified retrospective approach. Results for reporting periods beginning after January 1, 2023 are presented under Topic 326, while prior period amounts continue to be reported in accordance with previously applicable GAAP. At adoption, the Company decreased its ACL by$3.0 million,$3.3 million of this was related to loans offset in part by an increase in the ACL related to unfunded loan commitments. There was no ACL related to HTM debt securities at adoption. Upon adoption the Company recorded a cumulative effect adjustment that increased stockholders’ equity by$2.4 million, net of tax.
Recently Issued But Not Yet Effective Accounting Pronouncements
From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies that are adopted by the Company as of the required effective dates. Unless otherwise discussed, management believes the impact of any recently issued standards, including those issued but not yet effective, will not have a material impact on the Company’s consolidated financial statements.
-101-
ASU 2023-01, “Leases (Topic 842) -Common Control Arrangements” (ASU 2023-01) requires entities to determine whether a related party arrangement between entities under common control is a lease. If the arrangement is determined to be a lease, an entity must classify and account for the lease on the same basis as an arrangement with an unrelated party (on the basis of legally enforceable terms and conditions). ASU 2023-01 is effective January 1, 2024 and is not expected to have an impact on the Company’s consolidated financial statements.
ASU 2023-02 “Investments - Equity Method and Joint Ventures (Topic 323) - Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method” (ASU 2023-02) permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. ASU 2023-02 is effective January 1, 2024 and is not expected to have an impact on the Company’s consolidated financial statements.
ASU 2023-05 “Business Combinations - Joint Venture Formations (Subtopic 805-60) – Recognition and Initial Measurement” (ASU 2023-05) addresses the accounting for contributions made to a joint venture, upon formation, in a joint venture’s separate financial statements. ASU 2023-05 requires certain joint ventures to apply a new basis of accounting upon formation by recognizing and initially measuring most of their assets and liabilities at fair value. The objectives of the amendments are to provide decision-useful information to investors and other allocators of capital in a joint venture’s financial statements and also to reduce diversity in practice. ASU 2023-05 is effective prospectively for all joint venture formations with a formation date on or after January 1, 2025 and is not expected to have an impact on the Company’s consolidated financial statements.
ASU 2023-06 “Disclosure Improvements” (“ASU 2023-06”) amends the disclosure or presentation requirements related to various subtopics in the FASB Accounting Standards Codification (the “Codification”). ASU 2023-06 was issued in response to the SEC’s initiative to update and simplify disclosure requirements. For reporting entities subject to the SEC’s existing disclosure requirements, the effective dates of ASU 2023-06 will be the date on which the SEC’s removal of that related disclosure requirement from Regulation S-X or Regulation S-K becomes effective. If by June 30, 2027, the SEC has not removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the related amendment will be removed from the Codification and will not become effective for any entities.
ASU 2023-07 “Improvements to Reportable Segment Disclosures” addresses disclosure requirements regarding significant segment expenses in order that investors may better understand an entity’s overall performance and assess potential future cash flows. ASU 2023-07 is effective January 1, 2024 and is not expected to have a significant impact on the Company’s consolidated financial statements.
ASU 2023-09 “Income Taxes (Topic 740):Improvements to Income Tax Disclosures” requires 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 taxes as well as taxes paid. It also requires greater detail in the rate reconciliation of items which exceed 5 percent of pretax income. ASU 2023-09 is effective January 1, 2025 and is not expected to have a significant impact on the Company’s consolidated financial statements.
-102-
2. Investment securities:
The amortized cost and fair value of investment securities aggregated by investment category at December 31, 2023 and 2022 are summarized below. There is no ACL of debt securities available for sale or held to maturity at December 31, 2023.
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 · | |||||||||||||
| · · · · · Gross · · Gross · · · · | |||||||||||||
| · · Amortized · · Unrealized · · Unrealized · · Fair | |||||||||||||
| (Dollars in thousands) · Cost · Gains · Losses · Value | |||||||||||||
| Available for sale: | | | | | | | | | | | | | |
| U.S. Treasury securities | | $197,920 | | $ | | | $13,863 | | $184,057 | | |||
| U.S. government-sponsored enterprises | | | 2,539 | | | | | | 387 | | | 2,152 | |
| State and municipals: | | | | | | | | | | | | | |
| Taxable | | 67,831 | | | | | | 10,731 | | 57,100 | | ||
| Tax-exempt | | 75,742 | | | | | 8,618 | | 67,124 | | |||
| Residential mortgage-backed securities: | | | | | | | | | | | | | |
| U.S. government agencies | | 758 | | | | | 34 | | 724 | | |||
| U.S. government-sponsored enterprises | | 89,935 | | | | 17,264 | | 72,671 | | ||||
| Commercial mortgage-backed securities: | | | | | | | | | | | | | |
| U.S. government-sponsored enterprises | | 11,729 | | | | 360 | | 11,369 | | ||||
| Corporate debt securities | | | 4,000 | | | | | | 270 | | | 3,730 | |
| Total | | $450,454 | | $ | | | $51,527 | | $398,927 | | |||
| Held to maturity: | | | | | | | | | | | | | |
| Tax-exempt state and municipals | | $11,201 | | $1 | | $660 | | $10,542 | | ||||
| Residential mortgage-backed securities: | | | | | | | | | | | | | |
| U.S. government agencies | | 15,400 | | | | | 2,653 | | 12,747 | | |||
| U.S. government-sponsored enterprises | | 58,250 | | | | | 9,841 | | 48,409 | | |||
| Total | | $84,851 | | $1 | | $13,154 | | $71,698 | | ||||
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2022 | ||||||||||||
| · · · · · Gross · Gross · · · · | |||||||||||||
| · · Amortized · · Unrealized · · Unrealized · · Fair | |||||||||||||
| (Dollars in thousands) · Cost · Gains · Losses · Value | |||||||||||||
| Available for sale: | | | | | | | | | | | | | |
| U.S. Treasury securities | | $199,937 | | $ | | | $19,640 | | $180,297 | | |||
| U.S. government-sponsored enterprises | | | 16,955 | | | | | | 585 | | 16,370 | | |
| State and municipals: | | | | | | | | | | | | | |
| Taxable | | 68,946 | | | | | 13,588 | | 55,358 | | |||
| Tax-exempt | | 99,774 | | 93 | | 11,460 | | 88,407 | | ||||
| Residential mortgage-backed securities: | | | | | | | | | | | | | |
| U.S. government agencies | | 982 | | | | 40 | | 942 | | ||||
| U.S. government-sponsored enterprises | | 141,231 | | | | 20,112 | | 121,119 | | ||||
| Commercial mortgage-backed securities: | | | | | | | | | | | | | |
| U.S. government-sponsored enterprises | | | 12,128 | | | | | | 544 | | | 11,584 | |
| Corporate debt securities | | | 4,000 | | | | | | 374 | | | 3,626 | |
| Total | | $543,953 | | $93 | | $66,343 | | $477,703 | | ||||
| Held to maturity: | | | | | | | | | | | | | |
| Tax-exempt state and municipals | | $11,237 | | $1 | | $841 | | $10,397 | | ||||
| Residential mortgage-backed securities: | | | | | | | | | | | | | |
| U.S. government agencies | | | 17,304 | | | | | 3,016 | | 14,288 | | ||
| U.S. government-sponsored enterprises | | 62,638 | | | | | 10,760 | | 51,878 | | |||
| Total | | $91,179 | | $1 | | $14,617 | | $76,563 | | ||||
-103-
At December 31, 2023, our marketable equity security portfolio consisted of stock ofone financial institution. At December 31, 2023 and December 31, 2022, we had $98 thousand and $110 thousand in equity securities recorded at fair value. At December 31, 2023, the fair value of our equity portfolio was less than the cost basis by$55 thousand. The following is a summary of unrealized and realized gains and losses recognized in net income on equity marketable securities during 2023, 2022 and 2021.
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · · · · · · · · | ||||||
| (Dollars in thousands) | | 2023 | | 2022 | | 2021 |
| Net (loss) gain recognized during the period on equity securities | | $(11) | | $(31) | | $2 |
| Unrealized (loss) gain recognized during the reporting period on equity securities still held at the reporting date | | $(11) | | $(31) | | $2 |
The maturity distribution of the fair value, which is the net carrying amount, of the debt securities classified as available for sale at December 31, 2023, is summarized as follows:
| · · · · · · | ||||
|---|---|---|---|---|
| · · Amortized · Fair | ||||
| (Dollars in thousands) · Cost · Value | ||||
| Within one year | | $22,594 | | $21,898 |
| After one but within five years | | 192,724 | | 178,449 |
| After five but within ten years | | 53,280 | | 46,627 |
| After ten years | | 76,895 | | 65,037 |
| | | 345,493 | | 312,011 |
| Mortgage-backed and other amortizing securities | | 104,961 | | 86,916 |
| Total | | $450,454 | | $398,927 |
Expected maturities will differ from contractual maturities because borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
The maturity distribution of the amortized cost and fair value, of debt securities classified as held to maturity at December 31, 2023, is summarized as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · Amortized · · Fair | ||||||
| (Dollars in thousands) · Cost · Value | ||||||
| After one but within five years | | $569 | | $528 | ||
| After five but within ten years | | | 10,632 | | | 10,014 |
| | | 11,201 | | 10,542 | ||
| Mortgage-backed securities | | 73,650 | | 61,156 | ||
| Total | | $84,851 | | $71,698 | ||
Securities with a carrying value of $322.4 million and $168.0 million at December 31, 2023 and 2022, respectively, were pledged in part to secure public deposits and certain other deposits as required or permitted by law; and as collateral for borrowing lines. At December 31, 2023,$191.0 million was pledged to the Federal Reserve’s BTFP as a source of contingent liquidity. There was no correspondent amount in the prior year’s period.
Securities and short-term investment activities are conducted with a diverse group of government entities, corporations and state and local municipalities. The counterparty’s creditworthiness and type of collateral is evaluated on a case-by-case basis. At December 31, 2023 and 2022, there were no significant concentrations of credit risk from any one issuer, with the exception of U.S. government agencies and sponsored enterprises that exceeded 10.0 percent of stockholders’ equity.
-104-
The fair value and gross unrealized losses of investment securities with unrealized losses for which a credit loss has not been recognized at December 31, 2023 and 2022, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position, are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 | ||||||||||||||||||||||||
| · · Less than Twelve Months · · Twelve Months or Longer · · Total | ||||||||||||||||||||||||
| | | Total # in a loss | | | | | | Unrealized | | Total # in a loss | | | | | | Unrealized | | Total # in a loss | | | | | | Unrealized |
| (Dollars in thousands) | | Position | | | Fair Value | | | Losses | | Position | | | Fair Value | | | Losses | | Position | | | Fair Value | | | Losses |
| Securities Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | |
| State and municipals: | | | | | | | | | | | | | | | | | | | | | | | | |
| Tax-exempt | | 2 | | $1,438 | | $36 | | 10 | | $6,209 | | $624 | | 12 | | $7,647 | | $660 | ||||||
| Residential mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. government agencies | | | | | | | | | | 4 | | | 12,747 | | | 2,653 | | 4 | | | 12,747 | | | 2,653 |
| U.S. government-sponsored enterprises | | | | | | | | | | 8 | | | 48,409 | | | 9,841 | | 8 | | | 48,409 | | | 9,841 |
| Total | | 2 | | $1,438 | | $36 | | 22 | | $67,365 | | $13,118 | | 24 | | $68,803 | | $13,154 | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Securities Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Treasury securities | | | | | | | | | | 43 | | $184,057 | | $13,863 | | 43 | | $184,057 | | $13,863 | ||||
| U.S. government-sponsored enterprises | | | | | | | | | | 2 | | | 2,152 | | | 387 | | 2 | | | 2,152 | | | 387 |
| State and municipals: | | | | | | | | | | | | | | | | | | | | | | | | |
| Taxable | | 1 | | $995 | | $6 | | 65 | | | 56,105 | | | 10,725 | | 66 | | | 57,100 | | | 10,731 | ||
| Tax-exempt | | 2 | | | 575 | | | 5 | | 93 | | | 66,393 | | | 8,613 | | 95 | | | 66,968 | | | 8,618 |
| Residential mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. government agencies | | | | | | | | | | 3 | | | 724 | | | 34 | | 3 | | | 724 | | | 34 |
| U.S. government-sponsored enterprises | | | | | | | | | | 32 | | | 72,671 | | | 17,264 | | 32 | | | 72,671 | | | 17,264 |
| Commercial mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. government-sponsored enterprises | | | | | | | | | | 4 | | | 11,369 | | | 360 | | 4 | | | 11,369 | | | 360 |
| Corporate debt securities | | | | | | | | | | 6 | | | 3,730 | | | 270 | | 6 | | | 3,730 | | | 270 |
| Total | | 3 | | $1,570 | | $11 | | 248 | | $397,201 | | $51,516 | | 251 | | $398,771 | | $51,527 | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2022 | ||||||||||||||||||||||||
| · · Less than Twelve Months · · Twelve Months or Longer · · Total | ||||||||||||||||||||||||
| | | Total # in a loss | | | | | | Unrealized | | Total # in a loss | | | | | | Unrealized | | Total # in a loss | | | | | | Unrealized |
| (Dollars in thousands) | | Position | | | Fair Value | | | Losses | | Position | | | Fair Value | | | Losses | | Position | | | Fair Value | | | Losses |
| Securities Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | |
| State and municipals: | | | | | | | | | | | | | | | | | | | | | | | | |
| Tax-exempt | | 3 | | $3,150 | | $29 | | 10 | | $2,906 | | $783 | | 13 | | $6,056 | | $812 | ||||||
| Residential mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. government agencies | | 2 | | | 5 | | | | | 3 | | | 14,283 | | | 3,016 | | 5 | | | 14,288 | | | 3,016 |
| U.S. government-sponsored enterprises | | 1 | | | 12 | | | | | 8 | | | 51,866 | | | 10,760 | | 9 | | | 51,878 | | | 10,760 |
| Total | | 6 | | $3,167 | | $29 | | 21 | | $69,055 | | $14,559 | | 27 | | $72,222 | | $14,588 | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Securities Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Treasury securities | | 5 | | $23,700 | | $1,887 | | 40 | | $156,597 | | $17,753 | | 45 | | $180,297 | | $19,640 | ||||||
| U.S. government-sponsored enterprises | | 4 | | | 14,104 | | | 197 | | 1 | | | 2,266 | | | 388 | | 5 | | | 16,370 | | | 585 |
| State and municipals: | | | | | | | | | | | | | | | | | | | | | | | | |
| Taxable | | 21 | | | 19,919 | | | 2,908 | | 45 | | | 34,464 | | | 10,680 | | 66 | | | 54,383 | | | 13,588 |
| Tax-exempt | | 36 | | | 27,823 | | | 1,661 | | 74 | | | 56,758 | | | 9,828 | | 110 | | | 84,581 | | | 11,489 |
| Residential mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. government agencies | | 3 | | | 899 | | | 39 | | 1 | | | 43 | | | 1 | | 4 | | | 942 | | | 40 |
| U.S. government-sponsored enterprises | | 18 | | | 57,154 | | | 2,029 | | 17 | | | 63,965 | | | 18,083 | | 35 | | | 121,119 | | | 20,112 |
| Commercial mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. government-sponsored enterprises | | 4 | | | 11,584 | | | 544 | | | | | | | | | | 4 | | | 11,584 | | | 544 |
| Corporate debt securites | | 1 | | | 953 | | | 47 | | 5 | | | 2,673 | | | 327 | | 6 | | | 3,626 | | | 374 |
| Total | | 92 | | | 156,136 | | | 9,312 | | 183 | | | 316,766 | | | 57,060 | | 275 | | | 472,902 | | | 66,372 |
-105-
Management considered whether a credit loss existed related to the investments in an unrealized loss position by determining (i) whether the decline in fair value is attributable to adverse conditions specifically related to the financial condition of the security issuer or specific conditions in an industry or geographic area; (ii) whether the credit rating of the issuer of the security has been downgraded; (iii) whether dividend or interest payments have been reduced or have not been made and (iv) an adverse change in the remaining expected cash flows from the security such that the Company will not recover the amortized cost of the security. If the decline is judged to be due to factors related to credit, the credit loss should be recorded as an ACL with an offsetting entry to net income. The portion of the loss related to non-credit factors are recorded in OCI.
Based on management’s assessment of the factors identified above, it is determined the fair value of all the identified investments being less than the amortized costs is primarily caused by the rapid increase in market rates and not credit quality. All interest payments have been received as scheduled and no material downgrades announced. Because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider the unrealized loss to be credit related, thusno allowance for credit loss expense was recorded at December 31, 2023.
Therewas no credit loss to investment securities recognized for the year ended December 31, 2023 andno other than temporary impairments recognized for the years ended December 31, 2022 and 2021.
3. Loans, net and allowance for credit losses:
The major classifications of loans outstanding, net of deferred loan origination fees and costs at December 31, 2023 and 2022 are summarized as follows. Net deferred loan fees of $0.4 million and $0.3 million are included in loan balances at December 31, 2023 and 2022, respectively.
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | | | | | | | |
| (Dollars in thousands) · · December 31, 2023 · December 31, 2022 | |||||||
| Commercial and Industrial | | $368,411 | | $433,048 | | ||
| Municipal | | | 175,304 | | | 166,210 | |
| Total | | | 543,715 | | | 599,258 | |
| Real estate | | | | | | | |
| Commercial | | | 1,863,118 | | 1,709,827 | | |
| Residential | | | 360,803 | | 330,728 | | |
| Total | | | 2,223,921 | | | 2,040,555 | |
| Consumer | | | | | | | |
| Indirect Auto | | | 75,389 | | | 76,461 | |
| Consumer Other | | | 6,872 | | 13,842 | | |
| Total | | | 82,261 | | | 90,303 | |
| Total | | $2,849,897 | | $2,730,116 | | ||
Loans outstanding to directors, executive officers, principal stockholders or to their affiliates totaled$3.1 million and$3.2 million at December 31, 2023 and 2022, respectively. Advances and new loans during 2023 totaled$1.3 million and$1.1 million during 2022. Payoffs and pay downs totaled$1.4 million and$1.1 million in 2023 and 2022, respectively. There wereno related party loans that were classified as nonaccrual, past due, or restructured at December 31, 2023 and 2022.
Deposits from related parties amounted to$7.8 million at December 31, 2023 and$6.8 million at December 31, 2022.
-106-
At December 31, 2023, the majority of the Company’s loans were at least partially secured by real estate in the markets we operate in. Therefore, a primary concentration of credit risk is directly related to the real estate market in these regions. Changes in the general economy, local economy or in the real estate market could affect the ultimate collectability of this portion of the loan portfolio. Management does not believe there are any other significant concentrations of credit risk that could affect the loan portfolio.
Loans are pledged to the FHLB-Pgh and the FRB as collateral for borrowing lines of credit as part of our contingent liquidity strategy. At December 31, 2023,$1.8 billion was pledged to the FHLB providing $1.2 million in borrowing capacity and $365.8 million was pledged to the FRB Borrow in Custody program providing $246.1 million in borrowing capacity.
Past Due Loans
The major classification of loans by past due status at December 31, 2023 and 2022 are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2023 | |||||||||||||||||||||
| · · · · · Greater · · · · · · · Loans > 90 | ||||||||||||||||||||||
| · · 30-59 Days · · 60-89 Days · · than 90 · · Total Past · · · · · · · · Days and | ||||||||||||||||||||||
| (Dollars in thousands) · · Past Due · · Past Due · · Days · · Due · · Current · · Total Loans · · Accruing | ||||||||||||||||||||||
| Commercial | | $53 | | $155 | | $10 | | $218 | | $368,193 | | $368,411 | | $ | | | ||||||
| Municipal | | | | | | | | | | | | | | | 175,304 | | | 175,304 | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | |
| Commercial | | 152 | | | 5 | | 279 | | 436 | | 1,862,682 | | 1,863,118 | | | | | |||||
| Residential | | 1,456 | | | 50 | | | 1,610 | | 3,116 | | 357,687 | | 360,803 | | | 986 | | ||||
| Consumer | | 1,069 | | | 285 | | 85 | | 1,439 | | 80,822 | | 82,261 | | | | ||||||
| Total | | $2,730 | | $495 | | $1,984 | | $5,209 | | $2,844,688 | | $2,849,897 | | $986 | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2022 | |||||||||||||||||||||
| · · · · · Greater · · · · · · · Loans > 90 | ||||||||||||||||||||||
| · · 30-59 Days · · 60-89 Days · · than 90 · · Total Past · · · · · · · · Days and | ||||||||||||||||||||||
| (Dollars in thousands) · · Past Due · · Past Due · · Days · · Due · · Current · · Total Loans · · Accruing | ||||||||||||||||||||||
| Commercial | | $137 | | $38 | | $86 | | $261 | | $432,787 | | $433,048 | | $ | | | ||||||
| Municipal | | | | | | | | | | | | | | | 166,210 | | | 166,210 | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | |
| Commercial | | 102 | | | 2 | | 334 | | 438 | | 1,709,389 | | 1,709,827 | | | | | |||||
| Residential | | 1,162 | | 128 | | 988 | | 2,278 | | 328,450 | | 330,728 | | | 748 | | ||||||
| Consumer | | 690 | | 199 | | 120 | | 1,009 | | 89,294 | | 90,303 | | | | |||||||
| Total | | $2,091 | | $367 | | $1,528 | | $3,986 | | $2,726,130 | | $2,730,116 | | $748 | | |||||||
The amount of residential loans in the formal process of foreclosure totaled $0.3 million at December 31, 2023 and $0.6 million at December 31, 2022.
-107-
Nonaccrual Loans
The following tables present the Company’s nonaccrual loans at December 31, 2023 and December 31, 2022.
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · | |||||||||
| · · · December 31, 2023 | |||||||||
| | | | Total | | | Nonaccrual with | | | Nonaccrual with |
| | | | Nonaccrual | | | an Allowance for | | | no Allowance for |
| (Dollars in thousands) · · Loans · · · Credit Losses · · · Credit Losses | |||||||||
| Commercial | | $10 | | $10 | | $ | | ||
| Municipal | | | | | | | | | |
| Real estate: | | | | | | | | | |
| Commercial | | 2,974 | | 1,170 | | 1,804 | |||
| Residential | | 760 | | | | 760 | |||
| Consumer | | 218 | | | | 218 | |||
| Total | | $3,962 | | $1,180 | | $2,782 | |||
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | |
| | | | | | | | | | December 31, 2022 |
| | | | | | | | | | Total |
| | | | | | | | | | Nonaccrual |
| (Dollars in thousands) · · · · · · · · Loans | |||||||||
| Commercial | | | | | | | | $86 | |
| Municipal | | | | | | | | | |
| Real estate: | | | | | | | | | |
| Commercial | | | | | | | | 1,155 | |
| Residential | | | | | | | | 562 | |
| Consumer | | | | | | | | 232 | |
| Total | | | | | | | | $2,035 | |
Interest income recorded on nonaccrual loans for the year ended December 31, 2023 was $449 thousand.
-108-
Individually Analyzed Loans
The following tables summarize information, under previously applicable GAAP, concerning impaired loans, as of and for the year ended December 31, 2022 and December 31, 2021, by major loan classification:
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | |
| · · December 31, 2022 | |||||||||||||||
| · · · · · · · · · · · For the Year Ended | |||||||||||||||
| · · · · · Unpaid · · · · · Average · · Interest | |||||||||||||||
| · · Recorded · · Principal · · Related · · Recorded · · Income | |||||||||||||||
| (Dollars in thousands) · Investment · Balance · Allowance · Investment · Recognized | |||||||||||||||
| With no related allowance: · · · · · · · · · | |||||||||||||||
| Commercial | | $78 | | $421 | | $ | | | $119 | | $7 | ||||
| Municipal | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | |
| Commercial | | 2,063 | | 2,654 | | | | | 2,753 | | 59 | ||||
| Residential | | 1,520 | | 1,733 | | | | | 1,036 | | 28 | ||||
| Consumer | | 232 | | 244 | | | | | 218 | | | | |||
| Total | | 3,893 | | 5,052 | | | | | 4,126 | | 94 | ||||
| With an allowance recorded: | | | | | | | | | | | | | | | |
| Commercial | | 20 | | 20 | | | 19 | | 27 | | 2 | ||||
| Municipal | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | |
| Commercial | | | | | | | | | | | |||||
| Residential | | 240 | | 244 | | 21 | | 286 | | 12 | |||||
| Consumer | | | | | | | | | | | | ||||
| Total | | 260 | | 264 | | 40 | | 313 | | 14 | |||||
| Total impaired loans | | | | | | | | | | | | | | | |
| Commercial | | 98 | | 441 | | 19 | | 146 | | 9 | |||||
| Municipal | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | |
| Commercial | | 2,063 | | 2,654 | | | | 2,753 | | 59 | |||||
| Residential | | 1,760 | | 1,977 | | 21 | | 1,322 | | 40 | |||||
| Consumer | | 232 | | 244 | | | | 218 | | | |||||
| Total | | $4,153 | | $5,316 | | $40 | | $4,439 | | $108 | |||||
-109-
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2021 | ||||||||||||||||
| · · · · · · · · · · · For the Year Ended · | ||||||||||||||||
| · · · · · Unpaid · · · · · Average · · Interest · | ||||||||||||||||
| · · Recorded · · Principal · · Related · · Recorded · · Income · | ||||||||||||||||
| (Dollars in thousands) · Investment · Balance · Allowance · Investment · Recognized · | ||||||||||||||||
| With no related allowance: · · · · · · · · · · | ||||||||||||||||
| Commercial | | $158 | | $481 | | $ | | | $964 | | $13 | | ||||
| Municipal | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | |
| Commercial | | 2,376 | | 3,120 | | | | | 2,719 | | | 22 | | |||
| Residential | | 873 | | 1,073 | | | | | 1,016 | | | 19 | | |||
| Consumer | | 139 | | 148 | | | | | 100 | | | | | |||
| Total | | 3,546 | | 4,822 | | | | | 4,799 | | | 54 | | |||
| With an allowance recorded: | | | | | | | | | | | | | | | | |
| Commercial | | 41 | | 41 | | | 40 | | 1,091 | | | 15 | | |||
| Municipal | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | |
| Commercial | | 513 | | 543 | | 109 | | 802 | | 22 | | |||||
| Residential | | 401 | | 401 | | 26 | | 436 | | 13 | | |||||
| Consumer | | | | | | | | | | | | | | | | |
| Total | | 955 | | 985 | | 175 | | 2,329 | | 50 | | |||||
| Total impaired loans | | | | | | | | | | | | | | | | |
| Commercial | | 199 | | 522 | | 40 | | 2,055 | | 28 | | |||||
| Municipal | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | |
| Commercial | | 2,889 | | 3,663 | | 109 | | 3,521 | | 44 | | |||||
| Residential | | 1,274 | | 1,474 | | 26 | | 1,452 | | 32 | | |||||
| Consumer | | 139 | | 148 | | | | | 100 | | | | | |||
| Total | | $4,501 | | $5,807 | | $175 | | $7,128 | | $104 | | |||||
Credit Quality Indicators
The Company segments 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. Loans are individually analyzed for credit risk by classifying them within the Company’s internal risk rating system.
-110-
The following table presents the amortized cost of loans and gross charge-offs by year of origination and by major classification of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · · · · · · · · · | |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (Dollars in thousands) · · 2023 · · 2022 · · 2021 · · 2020 · · 2019 · · Prior · · Revolving Loans Amortized Cost Basis · · Revolving Loans Converted to Term · · Total | |||||||||||||||||||||||||||
| Commercial | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | $9,856 | | $38,172 | | $28,127 | | $29,966 | | $44,551 | | $82,190 | | $131,536 | | $650 | | $365,048 | |||||||||
| Special Mention | | | | | 876 | | | 182 | | | | | | | | | 49 | | | 832 | | | | | 1,939 | ||
| Substandard | | 15 | | | 19 | | | 42 | | | | | | 33 | | | 534 | | | 781 | | | | | | 1,424 | |
| Total Commercial | | 9,871 | | 39,067 | | 28,351 | | 29,966 | | 44,584 | | 82,773 | | 133,149 | | 650 | | 368,411 | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Municipal | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | | 1,888 | | | 48,095 | | | 94,791 | | | 10,804 | | | 16 | | | 19,652 | | | 58 | | | | | 175,304 | |
| Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Municipal | | | 1,888 | | 48,095 | | 94,791 | | 10,804 | | 16 | | 19,652 | | 58 | | | | 175,304 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | | 156,277 | | | 553,754 | | | 491,506 | | | 143,068 | | | 153,426 | | | 351,142 | | | | | | 117 | | 1,849,290 | |
| Special Mention | | | | | | 1,299 | | | | | | | | | 360 | | | 2,761 | | | | | | | | 4,420 | |
| Substandard | | | 169 | | | 1,338 | | | 1,520 | | | 160 | | | 697 | | | 5,524 | | | | | | | | 9,408 | |
| Total Commercial real estate | | | 156,446 | | | 556,391 | | | 493,026 | | | 143,228 | | | 154,483 | | | 359,427 | | | | | | 117 | | | 1,863,118 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | | 17,385 | | | 52,093 | | | 65,280 | | | 27,118 | | | 16,652 | | | 84,652 | | | 83,507 | | | 13,490 | | 360,177 | |
| Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Substandard | | | 4 | | | | | | | | | 329 | | | | | | 288 | | | 5 | | | | | 626 | |
| Total Residential real estate | | | 17,389 | | 52,093 | | 65,280 | | 27,447 | | 16,652 | | 84,940 | | 83,512 | | 13,490 | | 360,803 | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | | 27,053 | | | 30,307 | | | 12,460 | | | 5,441 | | | 3,107 | | | 2,981 | | | 694 | | | | | 82,043 | |
| Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Substandard | | | | | | 58 | | | 79 | | | 31 | | | 30 | | | 20 | | | | | | | | 218 | |
| Total Consumer | | 27,053 | | 30,365 | | 12,539 | | 5,472 | | 3,137 | | 3,001 | | 694 | | | | 82,261 | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Loans | | $212,647 | | $726,011 | | $693,987 | | $216,917 | | $218,872 | | $549,793 | | $217,413 | | $14,257 | | $2,849,897 | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross charge-offs | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial | | $ | | | $ | | | $ | | | $21 | | $ | | | $33 | | $4 | | $ | | | $58 | ||||
| Municipal | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | 2,598 | | | | | | | | | 2,598 |
| Residential real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consumer | | | | | | 95 | | | 101 | | | 69 | | | 49 | | | 55 | | | | | | | | | 369 |
| Total Gross charge-offs | | $ | | | $95 | | $101 | | $90 | | $49 | | $2,686 | | $4 | | $ | | | $3,025 | |||||||
The following table presents under previously applicable GAAP, the major classification of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at December 31, 2022:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2022 · | ||||||||||||||||
| · · · · · Special · · · · · · · · · | ||||||||||||||||
| (Dollars in thousands) · Pass · Mention · Substandard · Doubtful · Total | ||||||||||||||||
| Commercial | | $424,411 | | $7,822 | | $815 | | $ | | | $433,048 | | ||||
| Municipal | | | 166,210 | | | | | | | | | | | | 166,210 | |
| Real estate: | | | | | | | | | | | | | | | | |
| Commercial | | 1,699,041 | | 7,509 | | 3,277 | | | | | 1,709,827 | | ||||
| Residential | | 329,098 | | | | 1,630 | | | | | 330,728 | | ||||
| Consumer | | 90,020 | | | | 283 | | | | | 90,303 | | ||||
| Total | | $2,708,780 | | $15,331 | | $6,005 | | $ | | | $2,730,116 | | ||||
-111-
Modifications to Borrowers Experiencing Financial Difficulty
The Company adopted ASU 2022-02,Financial Instruments - Credit Losses (Topic 326)* Troubled Debt Restructurings and Vintage Disclosures* (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measurement of troubled debt restructurings (“TDR”) and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.
There were no loans made to borrowers experiencing financial difficulty that were modified during the twelve months ended December 31, 2023 and hence there were no loans made to borrowers experiencing financial difficulty that subsequently defaulted.
Allowance for Credit Losses
ACL on loans receivable
The following tables present the balance of the ACL at December 31, 2023, 2022 and 2021. For the year ended December 31, 2023, the balance of the ACL is based on the CECL methodology, as presented in Note 1. For the years ended December 31, 2022 and 2021, the allowance for loan losses is based upon the calculation methodology as described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022. The tables identify the valuation allowances attributable to specifically identified impairments on individually evaluated loans, including those acquired with deteriorated credit quality, as well as valuation allowances for impairments on loans evaluated collectively. The tables include the underlying balance of loans receivable applicable to each category as of those dates.
The following table represents the ACL by major classification of loan and whether the loans were individually or collectively evaluated and collateral dependent by class of loans at December 31, 2023 under ASC 326.
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 | |||||||||||||||||||
| · · · · · · · · Real estate · · · · · · | |||||||||||||||||||
| (Dollars in thousands) · · Commercial · · Municipal · · Commercial · · Residential · · Consumer · · Total | |||||||||||||||||||
| Allowance for credit losses: · · · · · · · · · · · · · | |||||||||||||||||||
| Beginning balance | | $4,365 | | $1,247 | | $17,915 | | $3,072 | | $873 | | $27,472 | | ||||||
| Impact of adopting ASC 326 | | | (1,683) | | | 747 | | | (3,344) | | | 967 | | | 30 | | | (3,283) | |
| Beginning balance | | | 2,682 | | | 1,994 | | | 14,571 | | | 4,039 | | | 903 | | | 24,189 | |
| Charge-offs | | (58) | | | | (2,598) | | | | (369) | | (3,025) | | ||||||
| Recoveries | | 11 | | | | 1 | | 24 | | 129 | | 165 | | ||||||
| (Credits) provisions | | (363) | | (1,206) | | 2,179 | | (281) | | 237 | | 566 | | ||||||
| Ending balance | | $2,272 | | $788 | | $14,153 | | $3,782 | | $900 | | $21,895 | | ||||||
| Ending balance: individually evaluated for impairment | | 10 | | | | 21 | | | | | | 31 | | ||||||
| Ending balance: collectively evaluated for impairment | | $2,262 | | $788 | | $14,132 | | $3,782 | | $900 | | $21,864 | | ||||||
| Loans receivable: | | | | | | | | | | | | | | | | | | | |
| Ending balance | | $368,411 | | $175,304 | | $1,863,118 | | $360,803 | | $82,261 | | $2,849,897 | | ||||||
| Individually evaluated - collateral dependent - real estate | | 7 | | | | 2,974 | | 1,749 | | | | | 4,730 | | |||||
| Individually evaluated - collateral dependent - non-real estate | | | 10 | | | | | | | | | | | | | | | 10 | |
| Collectively evaluated for impairment | | $368,404 | | $175,304 | | $1,860,144 | | $359,054 | | $82,261 | | $2,845,167 | | ||||||
-112-
The following tables represent the allowance for loan losses by major classification of loan and whether the loans were individually or collectively evaluated for impairment at December 31, 2022 and December 31, 2021, prior to the adoption of ASC 326.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2022 | ||||||||||||||||||
| · · · · · · · · Real estate · · · · · | ||||||||||||||||||
| (Dollars in thousands) · · Commercial · · Municipal · · Commercial · · Residential · · Consumer · · Total | ||||||||||||||||||
| Allowance for loan losses: · · · · · · · · · · · · | ||||||||||||||||||
| Beginning balance | | $6,498 | | $1,955 | | $15,928 | | $3,209 | | $793 | | $28,383 | ||||||
| Charge-offs | | (161) | | | | (284) | | (31) | | (311) | | (787) | ||||||
| Recoveries | | 40 | | | | 110 | | 4 | | 171 | | 325 | ||||||
| (Credits) provisions | | (2,012) | | (708) | | 2,161 | | (110) | | 220 | | (449) | ||||||
| Ending balance | | $4,365 | | $1,247 | | $17,915 | | $3,072 | | $873 | | $27,472 | ||||||
| Ending balance: individually evaluated for impairment | | 19 | | | | | | 21 | | | | 40 | ||||||
| Ending balance: collectively evaluated for impairment | | $4,346 | | $1,247 | | $17,915 | | $3,051 | | $873 | | $27,432 | ||||||
| Loans receivable: | | | | | | | | | | | | | | | | | | |
| Ending balance | | $433,048 | | $166,210 | | $1,709,827 | | $330,728 | | $90,303 | | $2,730,116 | ||||||
| Ending balance: individually evaluated for impairment | | 98 | | | | 2,063 | | 1,760 | | | | | 3,921 | |||||
| Ending balance: collectively evaluated for impairment | | $432,950 | | $166,210 | | $1,707,764 | | $328,968 | | $90,303 | | $2,726,195 | ||||||
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2021 · | |||||||||||||||||||
| · · · · · · · · Real estate · · · · · · | |||||||||||||||||||
| (Dollars in thousands) · · Commercial · · Municipal · · Commercial · · Residential · · Consumer · · Total | |||||||||||||||||||
| Allowance for loan losses: · · · · · · · · · | |||||||||||||||||||
| Beginning balance | | $7,849 | | $885 | | $14,559 | | $3,129 | | $922 | | $27,344 | | ||||||
| Charge-offs | | (492) | | | | (252) | | (24) | | (188) | | (956) | | ||||||
| Recoveries | | 89 | | | | 68 | | 7 | | 81 | | 245 | | ||||||
| Provisions (credits) | | (948) | | 1,070 | | 1,553 | | 97 | | (22) | | 1,750 | | ||||||
| Ending balance | | $6,498 | | $1,955 | | $15,928 | | $3,209 | | $793 | | $28,383 | | ||||||
| Ending balance: individually evaluated for impairment | | 40 | | | | 109 | | 26 | | | | 175 | | ||||||
| Ending balance: collectively evaluated for impairment | | $6,458 | | $1,955 | | $15,819 | | $3,183 | | $793 | | $28,208 | | ||||||
| Loans receivable: | | | | | | | | | | | | | | | | | | | |
| Ending balance | | $554,547 | | $58,580 | | $1,343,539 | | $297,624 | | $74,883 | | $2,329,173 | | ||||||
| Ending balance: individually evaluated for impairment | | | 199 | | | | | 2,890 | | 1,273 | | | | | 4,362 | | |||
| Ending balance: collectively evaluated for impairment | | $554,348 | | $58,580 | | $1,340,649 | | $296,351 | | $74,883 | | $2,324,811 | | ||||||
-113-
ACL on off balance sheet commitments
The following table presents the activity in the ACL on off balance sheet commitments, which include commitments to extend credit, unused portions of lines of credit and standby letters of credit, for the year ended December 31, 2023:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | | | December 31, 2023 | | | December 31, 2022 | | | December 31, 2021 |
| Beginning balance | | $179 | | $137 | | $122 | |||
| Impact of adopting Topic 326 | | | 270 | | | | | | |
| (Credit) debit recorded in noninterest expense | | | (406) | | | 42 | | | 15 |
| Total allowance for credit losses on off balance sheet commitments | | $43 | | $179 | | $137 |
4. Off balance sheet financial instruments:
The Company is a 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, unused portions of lines of credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit, unused portions of lines of credit and standby letters of credit is represented by the contractual amounts of those instruments. The Company follows the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
The contractual amounts of off-balance sheet commitments at December 31, 2023 and 2022 are summarized as follows:
| · · · · · · · | |||||
|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 | |||||
| Commitments to extend credit | | $435,015 | | $553,337 | |
| Unused portions of lines of credit | | 90,407 | | 78,406 | |
| Standby letters of credit | | 62,155 | | 57,626 | |
| | | $587,577 | | $689,369 | |
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. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation. Collateral held varies but may include personal or commercial real estate, accounts receivable, inventory and equipment.
Unused portions of lines of credit, including home equity and overdraft protection agreements, are commitments for possible future extensions of credit to existing customers. Unused portions of home equity lines are collateralized and generally have fixed expiration dates. Overdraft protection agreements are uncollateralized and usually do not carry specific maturity dates. Unused portions of lines of credit ultimately may not be drawn upon to the total extent to which the Company is committed.
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Generally, all standby letters of credit expire within twelve months. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending other loan commitments. The Company requires collateral supporting these standby letters of credit as deemed necessary. The amount of letters of credit secured with collateral is$55.9 million at December 31, 2023 and $53.7 million at December 31, 2022. The carrying value of the liability for the Company’s obligations under guarantees for standby letters of credit was not material at December 31, 2023 and 2022.
-114-
5. Premises and equipment, net:
Premises and equipment at December 31, 2023 and 2022 are summarized as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 | |||||||
| Land | | $7,302 | | $7,302 | | ||
| Premises and leasehold improvements | | 60,266 | | 55,865 | | ||
| Right-of-use assets | | | 10,576 | | | 7,980 | |
| Furniture, fixtures and equipment | | 21,878 | | 20,626 | | ||
| Gross premises and equipment | | 100,022 | | 91,773 | | ||
| Less: accumulated depreciation | | 38,746 | | 36,106 | | ||
| Net premises and equipment | | $61,276 | | $55,667 | | ||
6. Operating lease commitments and contingencies:
The Company is obligated under non-cancelable operating leases for certain branch locations. We determine if an arrangement is a lease at inception by assessing whether a contract contains a right to control an identified asset for a period of time in exchange for consideration. For all leases, we recognize a right-of-use asset and lease liability at the effective date of the lease. Operating leases right-of-use assets are included in premises and equipment, and lease liabilities are included in other liabilities in the consolidated balance sheet. We have no finance leases. Leases with an initial term of 12 months or less are not recorded on the balance sheet and the related lease expense is recognized on a straight-line basis over the lease term.
Certain leases include options to renew, with renewal terms generally containing one or more five-year renewal options. At December 31, 2023, the Company’s leases have remaining renewal terms that can extend the lease terms from five years tothirty years that are reasonably certain of being exercised. The weighted average remaining lease term at December 31, 2023 is 19.4 years. At December 31, 2022, the weighted average remaining lease term was 17.1 years. The discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate which corresponded with the remaining lease term. The discount rate used for leases added subsequently was the annual percentage increase outlined in the terms of each lease. There weretwo leases added in 2023 andno new leases added in 2022. At December 31, 2023 and December 31, 2022, discount rates ranged from 1.60 percent to 5.25 percent and from 1.60 percent to 3.85 percent with an average discount rate of 3.61 percent and 3.00 percent respectively.
At December 31, 2023, right-of-use assets of $10.6 million were included in premises and equipment, and the related lease liability totaled $11.0 million was included in other liabilities in the consolidated balance sheet. Right-of-use assets and the related lease liability were $8.0 million and $8.3 million, respectively, at December 31, 2022. There weretwo new leases in 2023 for our North Allegheny and King of Prussia Offices, andone lease, for the previous Doylestown branch, was not renewed. Rent expense for the years ended December 31, 2023, 2022 and 2021 amounted to$1.0 million, $1.0 million, and $760 thousand, respectively, and is included in occupancy expenses.
-115-
Future minimum lease payments under operating leases are summarized as follows:
| | | | |
|---|---|---|---|
| (Dollars in thousands) | | | |
| 2024 | $838 | ||
| 2025 | | 858 | |
| 2026 | | 862 | |
| 2027 | | 789 | |
| 2028 | | 809 | |
| Thereafter | | 11,942 | |
| Total future minimum lease payments | | | 16,098 |
| Less amount representing interest | | | (5,138) |
| Present value of future minimum lease payments | | $10,960 | |
Neither the Company nor any of its property is subject to any material legal proceedings. Management, after consultation with legal counsel, does not anticipate that the ultimate liability, if any, arising out of pending and threatened lawsuits will have a material effect on the operating results or financial position of the Company.
7. Other assets:
The major components of other assets at December 31, 2023 and 2022 are summarized as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · · December 31, 2023 · · December 31, 2022 | |||||||
| Other real estate owned | | $ | | | $121 | | |
| Mortgage servicing rights | | 870 | | 914 | | ||
| Prepaid shares tax | | 949 | | 48 | | ||
| Prepaid pension | | 3,764 | | 2,314 | | ||
| Prepaid expenses | | | 4,840 | | | 3,038 | |
| Restricted equity securities (FHLB and other) | | | 5,180 | | | 9,630 | |
| Investment in low income housing partnership | | 5,015 | | 5,446 | | ||
| Interest rate swaps | | | 19,278 | | | 21,794 | |
| Interest rate floor | | | | | | 1 | |
| Other assets | | | 2,353 | | | 2,765 | |
| Total | | $42,249 | | $46,071 | | ||
Interest rate swaps balance represents the fair value of our commercial loan back-to-back swaps and is lower due to lower market rates. The Company originates one-to-four family residential mortgage loans for sale in the secondary market with servicing rights retained. Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of mortgage loans serviced for others were$134.9 million at December 31, 2023 and $144.7 million at December 31, 2022.
-116-
8. Deposits:
The major components of interest-bearing and noninterest-bearing deposits at December 31, 2023 and 2022 are summarized as follows:
| · · · · · · | ||||
|---|---|---|---|---|
| · · · · · · | ||||
| (Dollars in thousands) | | December 31, 2023 | | December 31, 2022 |
| Interest-bearing deposits: · · · · · · | ||||
| Money market accounts | | $782,243 | | $685,323 |
| NOW accounts | | 796,426 | | 772,712 |
| Savings accounts | | 429,011 | | 523,931 |
| Time deposits less than $250 | | 505,409 | | 199,136 |
| Time deposits $250 or more | | 121,265 | | 92,731 |
| Total interest-bearing deposits | | 2,634,354 | | 2,273,833 |
| Noninterest-bearing deposits | | 644,683 | | 772,765 |
| Total deposits | | $3,279,037 | | $3,046,598 |
The aggregate amounts of maturities for all time deposits at December 31, 2023, are summarized as follows:
| · · · · | |||
|---|---|---|---|
| (Dollars in thousands) | | | |
| 2024 | $331,713 | | |
| 2025 | | 53,168 | |
| 2026 | | 98,471 | |
| 2027 | | 46,401 | |
| 2028 | | 92,860 | |
| Thereafter | | 4,061 | |
| | | $626,674 | |
Time deposits less than $250 thousand included $261.0 million and $23.6 million, at December 31, 2023 and December 31, 2022, respectively.
The aggregate amount of deposits reclassified as loans was $0.2 million at December 31, 2023, and $0.6 million at December 31, 2022. Management evaluates transaction accounts that are overdrawn for collectability as part of its evaluation for credit losses.
-117-
9. Short-term borrowings:
Short-term borrowings consisted of FHLB advances representing overnight borrowings or borrowings with original terms of less than twelve months and other borrowings related to collateral held from derivative counterparties at December 31, 2023, 2022 and 2021:
| · · · · · · · · · · · · · · | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · At and for the year ended December 31, 2023 | |||||||||||||
| | | | | | | | | | | | Weighted | | Weighted |
| · · · · · · · · Maximum · · Average · · Average | |||||||||||||
| · · Ending · · Average · · Month-End · · Rate for · · Rate at End | |||||||||||||
| (Dollars in thousands, except percents) · Balance · Balance · Balance · the Year · of the Period | |||||||||||||
| Other borrowings | $17,590 | $19,160 | $28,470 | 5.54% | 5.35% | ||||||||
| FHLB advances | | | | | | 19,171 | | | 158,000 | 4.48 | | | |
| Total short-term borrowings | | $17,590 | | $38,331 | | $186,470 | 5.01% | 5.35% | |||||
| · · · · · · · · · · · · · · | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · At and for the year ended December 31, 2022 | |||||||||||||
| | | | | | | | | | | | Weighted | | Weighted |
| · · · · · · · · Maximum · · Average · · Average | |||||||||||||
| · · Ending · · Average · · Month-End · · Rate for · · Rate at End | |||||||||||||
| (Dollars in thousands, except percents) · Balance · Balance · Balance · the Year · of the Year | |||||||||||||
| Other borrowings | $14,530 | $10,033 | $16,100 | 2.10% | 4.33% | ||||||||
| FHLB advances | | | 100,400 | | | 32,647 | | | 125,975 | 2.73 | | 4.45 | |
| Total short-term borrowings | | $114,930 | | $42,680 | | $142,075 | 2.58% | 4.43% | |||||
| · · · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · · At and for the year ended December 31, 2021 | ||||||||||
| · · · · · · · · · · · Weighted · · Weighted | ||||||||||
| · · · · · · · · Maximum · · Average · · Average | ||||||||||
| | | Ending | | Average | | Month-End | | Rate for | | Rate at End |
| (Dollars in thousands, except percents) · Balance · Balance · Balance · the Year · of the Year | ||||||||||
| FHLB advances | | $ | | | $13,973 | | $50,000 | 0.56% | | % |
The Company has an agreement with the FHLB which allows for borrowings up to its maximum borrowing capacity based on a percentage of qualifying collateral assets. At December 31, 2023, the maximum borrowing capacity was $1.2 billion of which $25.0 million was outstanding in long-term debt and $345.4 million was used to issue standby letters of credit to collateralize public fund deposits. Advances with the FHLB are secured under terms of a blanket collateral agreement by a pledge of FHLB stock and certain other qualifying collateral, such as investments and mortgage-backed securities and mortgage loans. Interest accrues daily on the FHLB advances based on rates of the FHLB discount notes. This rate resets each day. At December 31, 2023 $1.8 billion in loans were pledged to the FHLB providing $1.2 billion in available borrowing capacity. At December 31, 2022$1.6 billion in loans were pledged to the FHLB providing $1.2 billion in available borrowing capacity.
The Company also has unsecured line of credit agreements with two correspondent banks, where the total line amount was $18.0 million at December 31, 2023 and 2022. There wereno amounts outstanding on either line of credit at December 31, 2023 or 2022. Interest on these borrowings accrues daily based on the daily federal funds rate.
In addition to borrowings from FHLB and correspondent bank lines of credit, we have availability through the Federal Reserve Bank’s Discount Window and Bank Term Funding Program (BTFP) of$257.4 million and$191.0 million at December 31, 2023, respectively. The FRB’s Borrower-in-custody program allows depository institutions to pledge loans as collateral for Discount Window advances while retaining possession of the loan documentation. The BTFP allows depository institutions to borrow up to the par value of eligible securities pledged at the FRB. The Company tested the BTFP borrowing line during 2023 as part of its contingent liquidity plan. At December 31, 2023$365.8 million in loans were pledged as collateral for the borrower-in-custody program and provided$246.1 million in borrowing capacity. At December 31, 2023,$191.0 million in securities were pledged to the BTFP while$11 thousand was pledged to the Discount Window. At the expiration of the BTFP on March 11, 2024, the Company’s intent is to transfer the eligible securities pledged to the Federal Reserve discount window.
-118-
At December 31, 2022 $349.9 million in loans were pledged as collateral for the borrower-in-custody program and provided $232.2 million in borrowing capacity. At December 31, 2022,$24 thousand was pledged to the Discount Window.
10. Long-term debt:
Long-term debt, consisting of advances from the FHLB, at December 31, 2023 and 2022 is as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| · · Interest Rate · · · · · | ||||||||||
| (Dollars in thousands, except percents) · Fixed · · · · December 31, 2023 · · · December 31, 2022 | ||||||||||
| March 2023 | | 4.69% | | $ | | | $555 | | ||
| March 2025 | | 4.37 | | | | 10,000 | | | | |
| March 2026 | | 4.20 | | | | 15,000 | | | | |
| | | | | | $25,000 | | $555 | | ||
Maturities of long-term debt, by contractual maturity, in years subsequent to December 31, 2023 are as follows:
| · · · · | |||
|---|---|---|---|
| (Dollars in thousands) · · · · | |||
| 2025 | | $10,000 | |
| 2026 | | 15,000 | |
| | | $25,000 | |
The FHLB advances are not convertible and have a fixed rate. There weretwo new long-term advances entered into with the FHLB during 2023 andnone in 2022.
11. Subordinated debt:
On June 1, 2020, the Company sold $33.0 million aggregate principal amount of Subordinated Notes due 2030 (the “2020 Notes”) to accredited investors. The 2020 Notes qualify as Tier 2 capital for regulatory capital purposes.
The 2020 Notes bear interest at a rate of 5.375 percent per year for the first five years and then float based on a benchmark rate (as defined), provided that the interest rate applicable to the outstanding principal balance during the period the 2020 Notes are floating will at no time be less the 4.75 percent. Interest is payable semi-annually in arrears on June 1 and December 1 of each year, beginning on June 1, 2020, for the first five years after issuance and payable quarterly in arrears thereafter on March 1, June 1, September 1, and December 1. The 2020 Notes mature on June 1, 2030 and are redeemable in whole or in part, without premium or penalty, at any time on or after June 1, 2025 and prior to June 1, 2030. Additionally, if all or any portion of the 2020 Notes cease to be deemed Tier 2 Capital, the Company may redeem, in whole and not in part, at any time upon giving not less thanten days’ notice, an amount equal to one hundred percent (100 percent) of the principal amount outstanding plus accrued but unpaid interest to but excluding the date fixed for redemption.
Holders of the 2020 Notes may not accelerate the maturity of the 2020 Notes, except upon the bankruptcy, insolvency, liquidation, receivership or similar proceeding by or against the Company.
12. Fair value of financial instruments:
The following methods and assumptions were used by the Company to construct the summary table below containing the fair values and related carrying amounts of financial instruments measured at fair value:
**Investment securities:**The fair values of marketable equity securities are based on quoted market prices from active exchange markets. The fair values of debt securities are based on pricing from a matrix pricing model and quoted market prices.
-119-
Individually evaluated loans: Fair values for individually evaluated loans are estimated using discounted cash flow analysis determined by the loan review function or underlying collateral values, where applicable.
Interest rate swaps and floors: Values of these instruments are obtained through an independent pricing source utilizing information which may include market observed quotations for swaps, market index rates, forward rates and rate volatility. Derivative contracts create exposure to interest rate movements as well as risks from the potential of non-performance of the counterparty.
Assets and liabilities measured at fair value on a recurring basis at December 31, 2023 and 2022 are summarized as follows:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Fair Value Measurement Using | |||||||||||||
| · · · · Quoted Prices in · · Significant · · Significant | |||||||||||||
| · · · · Active Markets for · · Other Observable · · Unobservable | |||||||||||||
| (Dollars in thousands) · · · · Identical Assets · · Inputs · · Inputs | |||||||||||||
| December 31, 2023 · Amount · (Level 1) · (Level 2) · (Level 3) | |||||||||||||
| U.S. Treasury securities | $184,057 | $184,057 | $ | | $ | | | ||||||
| U.S. government-sponsored enterprises | | | 2,152 | | | | | | 2,152 | | | | |
| State and municipals: | | | | | | | | | | | | | |
| Taxable | | 57,100 | | | | | 57,100 | | | | | ||
| Tax-exempt | | 67,124 | | | | | 67,124 | | | | | ||
| Mortgage-backed securities: | | | | | | | | | | | | | |
| U.S. government agencies | | 724 | | | | | 724 | | | | | ||
| U.S. government-sponsored enterprises | | 84,040 | | | | | 84,040 | | | | | ||
| Corporate debt securities | | | 3,730 | | | | | | 3,730 | | | | |
| Common equity securities | | | 98 | | | 98 | | | | | | | |
| Total investment securities | | $399,025 | | $184,155 | | $214,870 | | $ | | | |||
| Interest rate floor-other assets | | $ | | | | | | $ | | | | | |
| Interest rate swap-other assets | | $19,278 | | | | | $19,278 | | | | | ||
| Interest rate swap-other liabilities | | $(18,808) | | | | | $(18,808) | | | | | ||
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Fair Value Measurement Using | |||||||||||||
| · · · · · Quoted Prices in · · Significant · · Significant | |||||||||||||
| · · · · Active Markets for · · Other Observable · · Unobservable | |||||||||||||
| (Dollars in thousands) · · · · Identical Assets · · Inputs · · Inputs | |||||||||||||
| December 31, 2022 · Amount · (Level 1) · (Level 2) · (Level 3) | |||||||||||||
| U.S. Treasury securities | $180,297 | $180,297 | $ | | $ | | | ||||||
| U.S. government-sponsored enterprises | | | 16,370 | | | | | | 16,370 | | | | |
| State and municipals: | | | | | | | | | | | | | |
| Taxable | | 55,358 | | | | | 55,358 | | | | | ||
| Tax-exempt | | 88,407 | | | | | 88,407 | | | | | ||
| Mortgage-backed securities: | | | | | | | | | | | | | |
| U.S. government agencies | | 942 | | | | | 942 | | | | | ||
| U.S. government-sponsored enterprises | | 132,703 | | | | | 132,703 | | | | | ||
| Corporate debt securities | | | 3,626 | | | | | | 3,626 | | | | |
| Common equity securities | | 110 | | | 110 | | | | | | | | |
| Total investment securities | | $477,813 | | $180,407 | | $297,406 | | $ | | | |||
| Interest rate floor-other assets | | $1 | | | | | $1 | | | | | ||
| Interest rate swap-other assets | | $21,794 | | | | | $21,794 | | | | | ||
| Interest rate swap-other liabilities | | $(21,466) | | | | | $(21,466) | | | | | ||
| | | | | | | | | | | | | | |
-120-
Assets and liabilities measured at fair value on a nonrecurring basis at December 31, 2023 and 2022 are summarized as follows:
| · · · · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · · Fair Value Measurement Using | |||||||
| · · · · · Quoted Prices in · · Significant · · Significant | |||||||
| · · · · Active Markets for · · Other Observable · · Unobservable | |||||||
| (Dollars in thousands) · · · · Identical Assets · · Inputs · · Inputs | |||||||
| December 31, 2023 · Amount · (Level 1) · (Level 2) · (Level 3) | |||||||
| Loans individually evaluated for credit loss | $4,740 | $ | | $ | | $4,740 | |
| · · · · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · · Fair Value Measurement Using | |||||||
| · · · · · Quoted Prices in · · Significant Other · · Significant | |||||||
| · · · · Active Markets for · · Observable · · Unobservable | |||||||
| (Dollars in thousands) · · · · Identical Assets · · Inputs · · Inputs | |||||||
| December 31, 2022 · Amount · (Level 1) · (Level 2) · (Level 3) | |||||||
| Impaired loans | $220 | $ | | $ | | $220 | |
The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has utilized Level 3 inputs to determine fair value:
| · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · Quantitative Information about Level 3 Fair Value Measurements | ||||||||
| (Dollars in thousands, except percents) | | Fair Value | | | | | | Range |
| December 31, 2023 · Estimate · Valuation Techniques · Unobservable Input · (Weighted Average) | ||||||||
| Loans individually evaluated for credit loss | $4,740 | Appraisal of collateral | Appraisal adjustments | 22.8% to 82.4% (63.6)% | | |||
| | | | | | | Liquidation expenses | 3.0% to 6.0% (5.2)% | |
| · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · Quantitative Information about Level 3 Fair Value Measurements | ||||||||
| (Dollars in thousands, except percents) | | Fair Value | | | | | | Range |
| December 31, 2022 · Estimate · Valuation Techniques · Unobservable Input · (Weighted Average) | ||||||||
| Impaired loans | $220 | Appraisal of collateral | Appraisal adjustments | 21.6% to 97.0% (77.7)% | | |||
| | | | | | | Liquidation expenses | 3.0% to 6.0% (4.9)% | |
Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable.
Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
-121-
The carrying and fair values of the Company’s financial instruments at December 31, 2023 and 2022 and their placement within the fair value hierarchy are as follows:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Fair Value Hierarchy | ||||||||||||||||
| · · · · · · · · Quoted · · · · | ||||||||||||||||
| · · · · · · · · Prices in · · · · · · | ||||||||||||||||
| · · · · · · · · Active · · Significant · · · | ||||||||||||||||
| · · · · · · · · Markets for · · Other · · Significant | ||||||||||||||||
| · · · · · · · · Identical · · Observable · · Unobservable | ||||||||||||||||
| (Dollars in thousands) · · Carrying · · Fair · · Assets · · Inputs · · Inputs | ||||||||||||||||
| December 31, 2023 · Value · Value · (Level 1) · (Level 2) · (Level 3) | ||||||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | |
| Cash and due from banks | | $187,365 | | $187,365 | | $187,365 | | $ | | | $ | | | |||
| Investment securities: | | | | | | | | | | | | | | | | |
| Available-for-sale | | 398,927 | | 398,927 | | | 184,057 | | | 214,870 | | | | | ||
| Common equity securities | | | 98 | | | 98 | | | 98 | | | | | | | |
| Held-to-maturity | | 84,851 | | 71,698 | | | | | 71,698 | | | | | |||
| Net loans | | 2,828,002 | | 2,593,151 | | | | | | | | | 2,593,151 | | ||
| Accrued interest receivable | | 12,734 | | 12,734 | | | | | 12,734 | | | | | |||
| Mortgage servicing rights | | 870 | | 1,745 | | | | | 1,745 | | | | | |||
| Restricted equity securities (FHLB and other) | | | 5,180 | | 5,180 | | | | | 5,180 | | | | | ||
| Interest rate floor | | | | | | | | | | | | | | | | |
| Interest rate swaps | | 19,278 | | 19,278 | | | | | 19,278 | | | | | |||
| Total | | $3,537,555 | | $3,290,426 | | | | | | | | | | | ||
| Financial liabilities: | | | | | | | | | | | | | | | | |
| Deposits | | $3,279,037 | | $3,274,774 | | $ | | | $3,274,774 | | $ | | | |||
| Short-term borrowings | | | 17,590 | | | 17,590 | | | | | | 17,590 | | | | |
| Long-term debt | | 25,000 | | 24,924 | | | | | 24,924 | | | | | |||
| Subordinated debt | | 33,000 | | 45,504 | | | | | 45,504 | | | | | |||
| Accrued interest payable | | | 5,765 | | 5,765 | | | | | | 5,765 | | | | | |
| Interest rate swaps | | 18,808 | | 18,808 | | | | | | 18,808 | | | | | ||
| Total | | $3,379,200 | | $3,387,365 | | | | | | | | | | | ||
-122-
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Fair Value Hierarchy | ||||||||||||||||
| · · · · · · · · Quoted · · · · | ||||||||||||||||
| · · · · · · · · Prices in · · · · · · | ||||||||||||||||
| · · · · · · · · Active · · Significant · · · | ||||||||||||||||
| · · · · · · · · Markets for · · Other · · Significant | ||||||||||||||||
| · · · · · · · · Identical · · Observable · · Unobservable | ||||||||||||||||
| (Dollars in thousands) · · Carrying · · Fair · · Assets · · Inputs · · Inputs | ||||||||||||||||
| December 31, 2022 · Value · Value · (Level 1) · (Level 2) · (Level 3) | ||||||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | |
| Cash and due from banks | | $37,868 | | $37,868 | | $37,868 | | $ | | | $ | | | |||
| Investment securities: | | | | | | | | | | | | | | | | |
| Available-for-sale | | 477,703 | | 477,703 | | | 180,297 | | | 294,706 | | | | | ||
| Common equity securities | | | 110 | | | 110 | | | 110 | | | | | | | |
| Held-to-maturity | | 91,179 | | 76,563 | | | | | 76,563 | | | | | |||
| Net loans | | 2,702,644 | | 2,562,780 | | | | | | | | | 2,562,780 | | ||
| Accrued interest receivable | | 11,715 | | 11,715 | | | | | 11,715 | | | | | |||
| Mortgage servicing rights | | 914 | | 1,762 | | | | | 1,762 | | | | | |||
| Restricted equity securities (FHLB and other) | | 9,630 | | 9,630 | | | | | 9,630 | | | | | |||
| Interest rate floor | | | 1 | | | 1 | | | | | | 1 | | | | |
| Interest rate swaps | | | 21,794 | | | 21,794 | | | | | | 21,794 | | | | |
| Total | | $3,353,558 | | $3,199,926 | | | | | | | | | | | ||
| Financial liabilities: | | | | | | | | | | | | | | | | |
| Deposits | | $3,046,598 | | $3,035,615 | | $ | | | $3,035,615 | | $ | | | |||
| Short-term borrowings | | 114,930 | | 114,743 | | | | | 114,743 | | | | | |||
| Long-term debt | | 555 | | 555 | | | | | 555 | | | | | |||
| Subordinated debt | | | 33,000 | | | 53,998 | | | | | | 53,998 | | | | |
| Accrued interest payable | | 903 | | 903 | | | | | | 903 | | | | | ||
| Interest rate swaps | | | 21,466 | | | 21,466 | | | | | | 21,466 | | | | |
| Total | | $3,217,452 | | $3,227,280 | | | | | | | | | | | ||
13. Derivatives and hedging activities:
Risk Management Objective of Using Derivatives
The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts principally related to the Company’s assets and borrowings.
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate derivatives are to add stability to interest income/expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps and floors as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Interest rate floors designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty if interest rates fall below the strike rate on the contract in exchange for an up-front premium. Such derivatives have been used to hedge the variable cash flows associated with existing variable-rate assets and issuances of debt.
-123-
For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in accumulated other comprehensive loss, (AOCI) and subsequently reclassified into interest expense/income in the same period(s) during which the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive loss related to derivatives will be reclassified to interest expense/income as interest payments are made/received on the Company’s variable-rate debt/assets. During the next twelve months, the Company estimates that no amount will be reclassified as a reduction to interest income.
Fair Value Hedges of Interest Rate Risk
The Company** **is exposed to changes in the fair value of certain of its fixed-rate pools of assets due to changes in benchmark interest rates. The Company uses interest rate swaps to manage its exposure to changes in fair value on these instruments attributable to changes in the designated benchmark interest rate, SOFR. Interest rate swaps designated as fair value hedges involve the payment of fixed-rate amounts to a counterparty in exchange for the Company receiving variable-rate payments over the life of the agreements without the exchange of the underlying notional amount.
For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in interest income.
As of December 31, 2023, the following amounts were recorded on the balance sheet related to cumulative basis adjustment for fair value hedges:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Line Item in the Statement of Financial Position in Which the Hedged Item is Included · · · Amortized Amount of the Hedged Assets/(Liabilities) · · · Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets/(Liabilities) | ||||||||||||
| (Dollars in thousands) | | | 2023 | | | 2022 | | | 2023 | | | 2022 |
| AFS Securities (1) | | $143,573 | | $ | | | $871 | | $ | | ||
| Fixed Rate Loans (2) | | | 50,462 | | | | | | 462 | | | |
| Total | | $194,035 | | $ | | | $1,333 | | $ | | ||
| (1) | Fixed Rate AFS Securities. These amounts include the amortized cost basis of closed portfolios of fixed rate assets used to designate hedging relationships in which the hedged item is the stated amount of assets in the closed portfolio anticipated to be outstanding for the designated hedged period. At December 31, 2023, the amortized cost basis of the closed portfolios used in these hedging relationships was $143.6 million. The amounts of the designated hedged items were $100.0 million. |
| (2) | Fixed Rate Loan Assets. These amounts include the carrying value of fixed rate loan assets used to designate hedging relationships in which the hedged item is the stated amount of assets in the closed portfolio anticipated to be outstanding for the designated hedged period. At December 31, 2023, the principal value of the hedged item was $50.0 million. |
Non-designated Hedges
Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings. As of December 31, 2023, the Company had 109 interest rate swaps with an aggregate notional amount of $476.5 million related to this program.
The Company’s existing credit derivatives result from participations in or out of interest rate swaps provided by or to external lenders as part of loan participation arrangements, therefore, are not used to manage interest rate risk in the Company’s assets or liabilities. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain lenders which participate in loans.
-124-
Fair Values of Derivative Instruments on the Balance Sheet
The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated balance sheets as of December 31, 2023 and December 31, 2022.
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fair Values of Derivative Instruments | ||||||||||||||||||||||||||
| · · · Derivative Assets · · · Derivative Liabilities | ||||||||||||||||||||||||||
| · · · As of December 31, 2023 · · As of December 31, 2022 (1) · · As of December 31, 2023 · · As of December 31, 2022 | ||||||||||||||||||||||||||
| (Dollars in thousands) | | | Notional Amount | | Balance Sheet Location | | | Fair Value | | Balance Sheet Location | | | Fair Value | | | Notional Amount | | Balance Sheet Location | | | Fair Value | | Balance Sheet Location | | | Fair Value |
| Derivatives designated as hedging instruments | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Rate Products | | $ | | | Other Assets | | $ | | | Other Assets | | $1 | | $150,000 | | Other Liabilities | | $1,270 | | Other Liabilities | | $ | | |||
| Total derivatives designated as hedging instruments | | | | | | | $ | | | | | $1 | | | | | | | $$1,270 | | | | $ | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Derivatives not designated as hedging instruments | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Rate Products | | $230,323 | | Other Assets | | $19,833 | | Other Assets | | $22,195 | | $230,323 | | Other Liabilities | | $19,364 | | Other Liabilities | | $21,466 | ||||||
| Other Contracts | | | 8,403 | | Other Assets | | | 3 | | Other Assets | | | | | | 7,408 | | Other Liabilities | | | | | Other Liabilities | | | |
| Total derivatives not designated as hedging instruments | | | | | | | $19,836 | | | | $22,195 | | | | | | | $19,364 | | | | $21,466 | ||||
| (1) | The notional amount of interest rate floor at December 31, 2022 was $25.0 million. Notional asset amount of interest rate swaps at December 31, 2022 was $187.3 million and $1.5 million for risk participation agreements. |
Effect of Fair Value and Cash Flow Hedge Accounting on Accumulated Other Comprehensive (Loss) Income
The table below presents the effect of fair value and cash flow hedge accounting on accumulated other comprehensive (loss) income as of December 31, 2023 and December 31, 2022.
| | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) Twelve months ended December 31, 2023 | | | Amount of (Loss) Recognized in OCI on Derivative | | | Amount of (Loss) Recognized in OCI Included Component | | | Amount of (Loss) Recognized in OCI Excluded Component | Location of Gain or (Loss) Recognized from Accumulated Other Comprehensive Income into Income | | | Amount of (Loss) Reclassified from Accumulated OCI into Income | | | Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income Included Component | | | Amount of (Loss) Reclassified from Accumulated OCI into Income Excluded Component |
| Derivatives in Cash Flow Hedging Relationships | | | | | | | | | | | | | | | | | | | |
| Interest Rate Products | | $(1) | | $ | | | $(1) | Interest Income | | $(48) | | $ | | | $(48) | ||||
| Total | | $(1) | | $ | | | $(1) | | | $(48) | | $ | | | $(48) | ||||
| | | | | | | | | | | | | | | | | | | | |
| (Dollars in thousands) Twelve months ended December 31, 2022 | | | Amount of (Loss) Recognized in OCI on Derivative | | | Amount of (Loss) Recognized in OCI Included Component | | | Amount of (Loss) Recognized in OCI Excluded Component | Location of Gain or (Loss) Recognized from Accumulated Other Comprehensive Income into Income | | | Amount of Gain Reclassified from Accumulated OCI into Income | | | Amount of Gain Reclassified from Accumulated OCI into Income Included Component | | | Amount of (Loss) Reclassified from Accumulated OCI into Income Excluded Component |
| Derivatives in Cash Flow Hedging Relationships | | | | | | | | | | | | | | | | | | | |
| Interest Rate Products | | $(515) | | $(497) | | $(18) | Interest Income | | $212 | | $276 | | $(64) | ||||||
| Total | | $(515) | | $(497) | | $(18) | | | $212 | | $276 | | $(64) |
- Amounts disclosed are gross and not net of taxes.
-125-
Effect of Fair Value and Cash Flow Hedge Accounting on the Consolidated Statements of Income and Comprehensive Income (Loss)
The table below presents the effect of the Company’s derivative financial instruments on the consolidated statements of income and comprehensive income (loss) as of December 31, 2023 and December 31, 2022.
| | | | | | | |
|---|---|---|---|---|---|---|
| | | | | | | |
| · · Location and Amount of Gain or (Loss) | ||||||
| · · Recognized in Income on Fair Value and | ||||||
| · · Cash Flow Hedging Relationships | ||||||
| · · For the twelve months ended December 31, | ||||||
| | | | 2023 | | | 2022 |
| (Dollars in thousands) | Interest Income | Interest Income | ||||
| | | | | | | |
| Total amounts of income and expense line items presented in the statements of income and comprehensive | | | | | | |
| income (loss) in which the effects of fair value or cash flow hedges are recorded. | | $142 | | $212 | ||
| | | | | | | |
| The effects of fair value and cash flow hedging: | | | | | | |
| Gain or (loss) on fair value hedging relationships | | | | | | |
| Interest contracts | | | | | | |
| Hedged items | | | 871 | | | |
| Derivatives designated as hedging instruments | | | (681) | | | |
| Gain or (loss) on cash flow hedging relationships | | | | | | |
| Interest contracts | | | | | | |
| Amount of (loss) gain reclassified from AOCI into income | | | (48) | | | 212 |
| Amount of gain reclassified from AOCI into income - Included Component | | | | | | 276 |
| Amount of (loss) reclassified from AOCI into income - Excluded Component | | $(48) | | $(64) | ||
Effect of Derivative Instruments on the Consolidated Statements of Income and Comprehensive Income (Loss)
The** **tables below present the effect of the Company’s other derivative financial instruments on the consolidated statements of income and comprehensive income (loss) for the years ended December 31, 2023 and 2022.
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · · · · Amount of Gain or (Loss) · Amount of Gain | ||||||||
| · · · · Recognized in · Recognized in | ||||||||
| · · Location of Gain or (Loss) · · Income on Derivative · Income | ||||||||
| · · Recognized in Income on · · Twelve Months Ended · Twelve Months Ended | ||||||||
| (Dollars in thousands) · Derivative · December 31, 2023 · December 31, 2022 | ||||||||
| Derivatives Not Designated as Hedging Instruments: | | | | | | | | |
| Interest Rate Products | Other income / (expense) | | $(262) | | $516 | |||
| Other Contracts | | Other income / (expense) | | | (6) | | | 5 |
| Total | | $(268) | | $521 | ||||
| | | | | | | | | |
| Fee Income | | Fee income | | $652 | | $106 | ||
-126-
Offsetting Derivatives
The table below presents a gross presentation, the effects of offsetting, and a net presentation of the Company’s derivatives as of December 31, 2023 and December 31, 2022. The net amounts of derivative assets or liabilities can be reconciled to the tabular disclosure of fair value. The tabular disclosure of fair value provides the location that derivative assets and liabilities are presented on the consolidated balance sheets.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Offsetting of Derivative Assets | | | | | | | | | | | | | | | | | | |
| as of December 31, 2023 | | | | | | | | | | | | | | | | | | |
| · · · · · · · · · Gross Amounts Not Offset in the Balance Sheet · · | ||||||||||||||||||
| · · Gross · · · · Net Amounts · · · · · · · · · | ||||||||||||||||||
| · · Amounts of · · Gross Amounts · · of Assets · · · · · · · · · | ||||||||||||||||||
| · · Recognized · · Offset in the · · presented in the · · Financial · · Cash Collateral · · Net | ||||||||||||||||||
| (Dollars in thousands) · Assets · · Balance Sheet · · Balance Sheet · · Instruments · · Posted · · Amount | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | |
| Derivatives | | $19,833 | | $ | | | $19,833 | | $ | | | $17,590 | | $2,243 | ||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Offsetting of Derivative Liabilities | | | | | | | | | | | | | | | | | | |
| as of December 31, 2023 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Gross Amounts Not Offset in the Balance Sheet | | | |||||||
| | | Gross | | | | Net Amounts | | | | | | | | | | |||
| | | Amounts of | | Gross Amounts | | of Liabilities | | | | | | | | | | |||
| | | Recognized | | Offset in the | | presented in the | | Financial | | Cash Collateral | | Net | ||||||
| (Dollars in thousands) | | Liabilities | | Balance Sheet | | Balance Sheet | | Instruments | | Posted* | | Amount | ||||||
| | | | | | | | | | | | | | | | | | | |
| Derivatives | | $20,633 | | $ | | | $20,633 | | $20,633 | | $ | | | $ | | |||
| *Cash collateral of $2,450 was paid but not presented as an offset above. | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Offsetting of Derivative Assets | | | | | | | | | | | | | | | | | | |
| as of December 31, 2022 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Gross Amounts Not Offset in the Balance Sheet | | | |||||||
| | | Gross | | | | Net Amounts | | | | | | | | | | |||
| | | Amounts of | | Gross Amounts | | of Assets | | | | | | | | | | |||
| | | Recognized | | Offset in the | | presented in the | | Financial | | Cash Collateral | | Net | ||||||
| (Dollars in thousands) | | Assets | | Balance Sheet | | Balance Sheet | | Instruments | | Posted | | Amount | ||||||
| | | | | | | | | | | | | | | | | | | |
| Derivatives | | $22,196 | | $ | | | $22,196 | | $ | | | $14,530 | | $7,666 | ||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Offsetting of Derivative Liabilities | | | | | | | | | | | | | | | | | | |
| as of December 31, 2022 | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Gross Amounts Not Offset in the Balance Sheet | | | |||||||
| | | Gross | | | | Net Amounts | | | | | | | | | | |||
| | | Amounts of | | Gross Amounts | | of Liabilities | | | | | | | | | | |||
| | | Recognized | | Offset in the | | presented in the | | Financial | | Cash Collateral | | Net | ||||||
| (Dollars in thousands) | | Liabilities | | Balance Sheet | | Balance Sheet | | Instruments | | Posted | | Amount | ||||||
| | | | | | | | | | | | | | | | | | | |
| Derivatives | | $21,466 | | $ | | | $21,466 | | $21,466 | | $ | | | $ | | |||
| | | | | | | | | | | | | | | | | | | |
Credit-risk-related Contingent Features
The Company has agreements with certain of its derivative counterparties that contain a provision where if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations.
The Company also has agreements with certain of its derivative counterparties that contain a provision where if the Company fails to maintain its status as a well-capitalized institution, then the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements.
As of December 31, 2023, the termination value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $2.7 million. As of December 31, 2022, the termination value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $2.0 thousand.
-127-
The Company has minimum collateral posting thresholds with certain of its derivative counterparties, and has posted collateral of $2.5 million against its obligations under these agreements as of December 31, 2023 and hadno posted collateral at December 31, 2022. Cash collateral represents the amount that cannot be used to offset our derivative assets and liabilities from a gross basis to a net basis in accordance with the agreement. The cash collateral is exchanged under bilateral collateral and master netting agreements that allow us to offset the net derivative position with the related collateral. The application of the cash collateral cannot reduce the net derivative position below zero. Therefore, excess other collateral, if any, is not reflected above. If the Company had breached any of these provisions it could have been required to settle its obligations under the agreements at the termination value.
14. Stock plans:
In May 2017, the Company’s stockholders approved the 2017 equity incentive plan (“2017 Plan”). In May 2023, the Company’s stockholders approved the 2023 equity incentive plan (“2023 Plan”). Under the 2017 Plan and 2023 Plan, the Compensation Committee of the Board of Directors has the authority to, among other things:
| ● | Select the persons to be granted awards under the Plan. |
| ● | Determine the type, size and term of awards. |
| ● | Determine whether such performance objectives and conditions have been met. |
| ● | Accelerate the vesting or exercisability of an award. |
Persons eligible to receive awards under the 2017 Plan and 2023 Plan include directors, officers, employees, consultants and other service providers of the Company and its subsidiaries.
As of December 31, 2023,98,403 shares of the Company’s common stock were available for grant as awards pursuant to the 2023 Plan. While the 2017 Plan will remain in effect in accordance with its terms to govern outstanding awards under that plan, the Company intends to make future grants under the 2023 Plan. If any outstanding 2017 Plan awards are forfeited by the holder or canceled by the Company, the underlying shares would be available for re-grant to others under the 2023 Plan.
The 2017 Plan and 2023 Plan authorize grants of stock options, stock appreciation rights, cash awards, performance awards, restricted stock and restricted stock units.
In 2023, the Company awarded 5,206 shares of non-performance-based restricted stock and 18,222 performance-based restricted stock units under the 2023 Plan. In 2022, the Company awarded 4,397 shares of non-performance-based restricted stock and 15,390 performance-based restricted stock units under the 2017 Plan.
In 2023,4,139 shares of non-performance-based and 12,652 shares of performance based restricted stock granted under the 2017 Plan vested and 12,524 of these shares were surrendered under the provisions of the 2017 Plan. In 2022,3,846 shares of non-performance-based and 12,557 shares of performance based restricted stock granted under the 2017 Plan vested and there were 195 shares forfeited under the provisions of the 2017 Plan.
The non-performance-based restricted stock grants made in 2023, 2022 and 2021 vest equally over three years from the grant date. The performance-based restricted stock units vest three years after the grant date and include conditions based on the Company’sthree year cumulative diluted earnings per share andthree-year average return on equity or tangible equity that determines the number of restricted stock units that may vest.
-128-
The activity related to the 2017 and 2023 Plan for each of the years ended December 31, 2023, 2022 and 2021 was as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · 2021 | |||||||
| Nonvested, January 1 | 39,470 | 36,281 | 31,923 | | |||
| Granted shares | | 23,428 | 19,787 | 19,818 | | ||
| Vested shares | 16,791 | | 16,403 | | 15,460 | | |
| (Surrendered) Forfeited shares | | (12,524) | | 195 | | | |
| Nonvested, December 31 | 58,631 | 39,470 | 36,281 | | |||
The Company expenses the fair value of all-share based compensation over the requisite service period commencing at grant date. The fair value of restricted stock is expensed on a straight-line basis. Compensation is recognized over the vesting period and adjusted based on the performance criteria. The Company classifies share-based compensation for employees within “salaries and employee benefits expense” on the Consolidated Statements of Income and Comprehensive Income.
The Company recognized expense for awards granted under the 2017 and 2023 plan of $0.9 million in 2023, $0.5 millionin 2022 and $0.5 millionin 2021. As of December 31, 2023, the Company had$1.2 million of unrecognized compensation expense associated with restricted stock awards. The remaining cost is expected to be recognized over a weighted average vesting period of 1.7 years.
15. Employee benefit plans:
The Company sponsors a separate ESOP and Retirement Profit Sharing 401(k) Plan. The Company also maintains SERPs and an employees’ pension plan, which is currently frozen.
Under the ESOP, amounts voted by the Company’s Board of Directors are paid into the ESOP and each eligible participant is credited with an amount in proportion to their annual compensation or a fixed dollar amount. All contributions to the ESOP are invested in or will be invested primarily in Company stock. Distribution of a participant’s ESOP account occurs upon retirement, death or termination in accordance with the plan provisions.
Under the Retirement Profit Sharing Plan, amounts approved by the Board of Directors have been paid into a fund and each participant was credited with an amount in proportion to their annual compensation. Upon retirement, death or termination, each participant is paid the total amount of their credits in the fund in one of a number of optional ways in accordance with the plan provisions. Eligible participants may elect deferrals of up to the maximum amounts permitted by law.
The Company contributed $0.2 million and $0.3 million to the ESOP for 2022 and 2021. There wasno ESOP contribution in 2023. The Company contributed$1.4 million in 2023, $1.3 million in 2022 and $1.2 million in 2021, to the Retirement Profit Sharing Plan, which was comprised of a safe harbor contribution of $0.8 million, $0.7 million and $0.7 million, respectively and a discretionary match of $0.6 million, $0.6 million and $0.6 million, respectively.
The Company established a SERP Plan to replace certain 401(k) plan benefits lost due to compensation limits imposed on qualified plans by federal tax law. The annual benefit is a maximum of 6 percent of the executive compensation in excess of Federal limits. The total liability associated with this plan was $180 thousand at December 31, 2023 and 2022, respectively. The expense associated with the plan was $19 thousand, $20 thousand and $19 thousand for 2023, 2022 and 2021 respectively.
The Company has SERPs for the benefit of certain officers. At December 31, 2023 and 2022, other liabilities include $3.1 million and $2.8 million accrued under the plans. Compensation expense includes approximately $0.4 million, $0.4 million and $0.4 million relating to these SERPs for the years ended December 31, 2023, 2022 and 2021, respectively.
-129-
Under the Employees’ Pension Plan, currently frozen, amounts computed on an actuarial basis were being paid by the Company into a trust fund. The plan provided for fixed benefits payable for life upon retirement at the age of 65, based on length of service and compensation levels as defined in the plan. As of June 22, 2008 no further benefits are being accrued in this plan. Plan assets of the trust fund are invested and administered by the Trust Department of the Company.
Information related to the Employees’ Pension Plan at December 31, 2023 and 2022 is as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · · · · · | |||||||
| · · Pension Benefits | |||||||
| (Dollars in thousands) · · 2023 · · 2022 | |||||||
| Change in benefit obligation: · · · · · | |||||||
| Benefit obligation, beginning | | $13,792 | | $18,066 | | ||
| Interest cost | | 655 | | 456 | | ||
| Change in experience gain | | 2 | | 26 | | ||
| Change in actuarial assumptions | | 306 | | (3,899) | | ||
| Benefits paid | | (910) | | (857) | | ||
| Benefit obligation, ending | | 13,845 | | 13,792 | | ||
| Change in plan assets: | | | | | | | |
| Fair value of plan assets, beginning | | 16,106 | | 19,257 | | ||
| Actual return on plan assets | | 2,413 | | (2,294) | | ||
| Employer contributions | | | | | | ||
| Benefits paid | | (910) | | (857) | | ||
| Fair value of plan assets, ending | | 17,609 | | 16,106 | | ||
| Funded status at end of year | | $3,764 | | $2,314 | | ||
The Company utilized the mortality scale within the mortality tables from MP 2021 to re-measure its pension plan at December 31, 2023 and 2022. The change in the discount rate from 4.93 percent to 4.73 percent resulted in an increase to the benefit obligation of $0.3 million in 2023 and a decrease of $3.9 million in 2022.
Amounts recognized in the consolidated balance sheets at December 31, 2023 and 2022 are as follows:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · · · · · · · | ||||||||
| · · Pension Benefits · | ||||||||
| (Dollars in thousands) · · 2023 · · 2022 · | ||||||||
| (Other Assets)/Other Liabilities | $(3,764) | $(2,314) | | |||||
| Amounts recognized in the accumulated other comprehensive loss consist of: | | | | | | | | |
| Net actuarial gain | | (4,370) | | (5,499) | | | ||
| Deferred taxes | | 956 | | 1,184 | | | ||
| Net amount recognized | | $(3,414) | | $(4,315) | | | ||
The accumulated benefit obligation for the defined benefit pension plan was $13.8 million at December 31, 2023 and 2022.
-130-
Components of net periodic pension income and other amounts recognized in other comprehensive income (loss) are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · · Pension Benefits · | ||||||||||
| Twelve Months Ended December 31, · · 2023 · · 2022 · · 2021 · | ||||||||||
| Net periodic pension income: · · · · · · · · | ||||||||||
| Interest cost | | $655 | | $456 | | $419 | | |||
| Expected return on plan assets | | (1,170) | | (1,407) | | (1,288) | | |||
| Amortization of unrecognized net loss | | 194 | | 198 | | 301 | | |||
| Net periodic pension income: | | | (321) | | | (753) | | | (568) | |
| Other changes in plan assets and benefit obligations recognized in other comprehensive income (loss): | | | | | | | | | | |
| Net loss | | 655 | | 456 | | 419 | | |||
| Deferred tax | | (141) | | (96) | | (88) | | |||
| Total recognized in other comprehensive income (loss) | | 514 | | 360 | | 331 | | |||
| Total recognized in net period pension cost and other comprehensive income (loss) | | $193 | | $(393) | | $(237) | | |||
Weighted-average assumptions used to determine benefit obligations and related expenses were as follows:
| · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| | | | | | | | |
| · · Pension Benefits · | |||||||
| | | 2023 | | 2022 | | 2021 | |
| Discount rate: · · · · · | |||||||
| Obligation | 4.73% | 4.93% | 2.59% | | |||
| Expense | 4.93 | | 2.59 | | 2.25 | | |
| Expected long-term return on plan assets | 7.50% | 7.50% | 7.50% | | |||
The expected long-term return on plan assets was determined using average historical returns of the Company’s plan assets.
The Company’s pension plan weighted-average asset allocations at December 31, 2023 and 2022, by asset category are as follows:
| · · · · · | ||||
|---|---|---|---|---|
| · 2023 · 2022 | ||||
| Asset Category: · · · · · | ||||
| Cash and cash equivalents | 4.4% | 4.7% | ||
| Equity securities | 63.3 | | 60.3 | |
| Corporate bonds | 18.1 | | 19.5 | |
| U.S. government securities | 14.2 | | 15.5 | |
| | 100.0% | 100.0% | ||
-131-
Fair value measurement of pension plan assets at December 31, 2023 and 2022 is as follows:
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2023 | ||||||||||||
| · · · Quoted Prices in · · · · | |||||||||||||
| · · · · Active Markets · · Significant · · Significant | |||||||||||||
| · · · · for Identical · · Observable · · Observable | |||||||||||||
| · · · · Assets · · Inputs · · Inputs | |||||||||||||
| (Dollars in thousands) · · Total · · (Level 1) · · (Level 2) · · (Level 3) | |||||||||||||
| Cash and cash equivalents | | $783 | | $783 | | $ | | $ | | | |||
| Equity securities: | | | | | | | | | | | | | |
| U.S. large cap | | 9,482 | | | 9,482 | | | | | | | | |
| International | | 1,671 | | | 1,671 | | | | | | | | |
| Fixed income securities: | | | | | | | | | | | | | |
| U.S. Treasuries | | 343 | | | | | | 343 | | | | | |
| U.S. government agencies | | 2,149 | | | | | | 2,149 | | | | | |
| Corporate bonds | | 3,181 | | | | | | 3,181 | | | | | |
| Total | | $17,609 | | $11,936 | | $5,673 | | $ | | | |||
| | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · December 31, 2022 · | |||||||||||||
| · · · Quoted Prices in · · · · | |||||||||||||
| · · · · · Active Markets · · Significant · · Significant | |||||||||||||
| · · · · · for Identical · · Observable · · Observable | |||||||||||||
| · · · · · Assets · · Inputs · · Inputs | |||||||||||||
| (Dollars in thousands) · · Total · · (Level 1) · · (Level 2) · · (Level 3) | |||||||||||||
| Cash and cash equivalents | | $759 | | $759 | | $ | | | $ | | | ||
| Equity securities: | | | | | | | | | | | | | |
| U.S. large cap | | 7,365 | | 7,365 | | | | | | | | ||
| International | | 2,338 | | 2,338 | | | | | | | | ||
| Fixed income securities: | | | | | | | | | | | | | |
| U.S. Treasuries | | 511 | | | | | | 511 | | | | | |
| U.S. government agencies | | 1,991 | | | | | 1,991 | | | | | ||
| Corporate bonds | | 3,142 | | | | | 3,142 | | | | | ||
| Total | | $16,106 | | $10,462 | | $5,644 | | $ | | | |||
The Company investment policies and strategies with respect to the pension plan include: (i) the Trust and Investment Division’s equity philosophy is large-cap core with a value bias (we invest in individual high-grade common stocks that are selected from our approved list); (ii) diversification is maintained by having no more than 20 percent in any industry sector and no individual equity representing more than 10 percent of the portfolio; and (iii) the fixed income style is conservative but also responsive to the various needs of our individual clients. Fixed income securities consist of U.S. government agencies or corporate bonds rated “A” or better. The Company targets the following allocation percentages: (i) cash equivalents 10 percent; (ii) fixed income 40 percent; and (iii) equities 50 percent.
There isno Company stock included in equity securities at December 31, 2023 or 2022. The Company has not determined the amount of the expected contribution to the Employees’ Pension Plan for 2024.
The following benefit payments are expected to be paid in the next five years and in the aggregate for the five years thereafter:
| | | | | |
|---|---|---|---|---|
| (Dollars in thousands) · Pension Benefits | ||||
| 2024 | | $966 | | |
| 2025 | | 999 | | |
| 2026 | | 1,022 | | |
| 2027 | | 1,030 | | |
| 2028 | | 1,024 | | |
| Thereafter | | | 4,946 | |
-132-
16. Income taxes:
The current and deferred amounts of the provision for income taxes expense for each of the years ended December 31, 2023, 2022 and 2021 are summarized as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · 2021 | ||||||||||
| Current | | $3,853 | | $6,665 | | $9,548 | | |||
| Deferred | | | 1,268 | | | 611 | | | 450 | |
| Total income tax expense | | $5,121 | | $7,276 | | $9,998 | | |||
The components of the net deferred tax asset at December 31, 2023 and 2022 are summarized as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 | |||||||
| Deferred tax assets: | | | | | | | |
| Allowance for loan losses | | $4,789 | | $5,916 | | ||
| Lease liability | | | 2,397 | | | 1,787 | |
| Defined benefit plan | | 1,635 | | 1,798 | | ||
| Deferred compensation | | 694 | | 860 | | ||
| Deferred loan fees and costs | | | | | | 59 | |
| Investment securities available for sale | | | 11,270 | | | 14,266 | |
| Other | | 339 | | 196 | | ||
| Total | | 21,124 | | 24,882 | | ||
| Deferred tax liabilities: | | | | | | | |
| Lease right-of-use assets | | | 2,313 | | | 1,718 | |
| Premises and equipment, net | | 2,109 | | 1,692 | | ||
| Merger related accounting | | 474 | | | 472 | | |
| Deferred loan costs | | | 92 | | | | |
| Accrued compensation | | 1,912 | | 1,872 | | ||
| Other | | 454 | | 389 | | ||
| Total | | 7,354 | | 6,143 | | ||
| Net deferred tax asset | | $13,770 | | $18,739 | | ||
A reconciliation between the amount of the effective income tax expense and the income tax expense that would have been provided at the federal statutory rate of 21.0 percent for the years ended December 31, 2023, December 31, 2022 and December 31, 2021 is summarized as follows:
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · 2023 · · · · 2022 · · · · 2021 · | ||||||||||||||||||
| (Dollars in thousands, except percents) · Amount · % · · Amount · % · · Amount · · % | ||||||||||||||||||
| Provision for income tax at statutory rate | | $6,825 | | 21.00% | | $9,527 | | 21.00% | | $11,239 | | 21.00% | ||||||
| State tax, net of federal benefit | | | 397 | | 1.22 | | | | 216 | | 0.63 | | | | 475 | | 0.89 | |
| Tax exempt interest | | (1,057) | | (3.25) | | | (1,400) | | (3.09) | | | (1,194) | | (2.23) | | |||
| Bank owned life insurance income | | (221) | | (0.68) | | | (205) | | (0.45) | | | (119) | | (0.22) | | |||
| Residential housing program tax credits | | (755) | | (2.32) | | | | (911) | | (2.01) | | | | (1,091) | | (2.04) | | |
| Nondeductible transaction costs | | | 179 | | 0.55 | | | | | | | | | | | | ||
| Other, net | | (247) | | (0.76) | | | 49 | | (0.04) | | | 688 | | 1.29 | | |||
| Total | | $5,121 | | 15.76% | | $7,276 | | 16.04% | | $9,998 | | 18.69% | ||||||
The Company computes deferred income taxes under the asset and liability method. Deferred incomes taxes are recognized for tax consequences of “temporary differences” by applying enacted statutory tax rates to differences between the financial reporting and the tax basis of existing assets and liabilities. A deferred tax liability is recognized for all temporary differences that result in future taxable income. A deferred tax asset is recognized for all temporary differences that will result in future tax deductions subject to reduction of the asset by a valuation allowance.
-133-
The Company follows FASB ASC Topic 740 “Income Taxes,” which prescribes a threshold for the financial statement recognition of income taxes and provides criteria for the measurement of tax positions taken or expected to be taken in a tax return. ASC 740 also includes guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition of income taxes. The Company did not recognize or accrue any interest or penalties related to income taxes during the years ended December 31, 2023, 2022 and 2021. The Company does not have an accrual for uncertain tax positions as of December 31, 2023, 2022 or 2021, as deductions take or benefits accrued are based on widely understood administrative practices and procedures and are based on clear and unambiguous tax law. Tax returns for all years 2020 and thereafter are subject to examination by tax authorities.
17. Parent Company financial statements:
CONDENSED BALANCE SHEETS
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 | |||||||
| Assets: | | | | | | | |
| Cash and cash equivalents | | $188 | | $359 | | ||
| Equity securities | | | 98 | | | 110 | |
| Investment in bank subsidiary | | 372,348 | | 346,734 | | ||
| Other assets | | 936 | | 1,295 | | ||
| Total assets | | $373,570 | | $348,498 | | ||
| | | | | | | | |
| Liabilities and Stockholders’ Equity: | | | | | | | |
| Subordinated debt | | $33,000 | | $33,000 | | ||
| Accrued interest payable | | | 148 | | | 148 | |
| Stockholders’ equity | | 340,422 | | 315,350 | | ||
| Total liabilities and stockholders’ equity | | $373,570 | | $348,498 | | ||
CONDENSED STATEMENTS OF INCOME
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · 2021 | ||||||||||
| Income: | | | | | | | | | | |
| Dividends from subsidiaries | | $20,158 | | $11,325 | | $17,593 | | |||
| Other income | | | 4 | | | 3 | | | 4 | |
| Unrealized holding (losses) gains on equity securities | | (11) | | (31) | | 2 | | |||
| Total income | | 20,151 | | 11,297 | | 17,599 | | |||
| Expense: | | | | | | | | | | |
| Acquisition related expenses | | | 1,580 | | | | | | | |
| Interest expense on subordinated debt | | | 1,774 | | | 1,774 | | | 1,774 | |
| Other expenses | | 1,538 | | 1,188 | | 222 | | |||
| Total expenses | | 4,892 | | 2,962 | | 1,996 | | |||
| Income before taxes and undistributed income | | 15,259 | | 8,335 | | 15,603 | | |||
| Income tax benefit | | | (857) | | (624) | | (410) | | ||
| Income before undistributed income of subsidiaries | | 16,116 | | 8,959 | | 16,013 | | |||
| Equity in undistributed net income of subsidiaries | | 11,264 | | 29,131 | | 27,506 | | |||
| Net income | | $27,380 | | $38,090 | | $43,519 | | |||
-134-
condensed Statements of Cash Flows
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · 2021 | ||||||||||
| Cash flows from operating activities: | | | | | | | | | | |
| Net income | | $27,380 | | $38,090 | | $43,519 | | |||
| Adjustments: | | | | | | | | | | |
| Net losses (gains) on investment securities | | 11 | | 31 | | (2) | | |||
| Undistributed net income of subsidiaries | | (11,264) | | (29,131) | | (27,506) | | |||
| Decrease (increase) in other assets | | 359 | | (591) | | | (429) | | ||
| Decrease in other liabilities | | | | (40) | | | | |||
| Stock based compensation | | 888 | | 534 | | 546 | | |||
| Net cash provided by operating activities | | 17,374 | | 8,893 | | 16,128 | | |||
| Cash flows from financing activities: | | | | | | | | | | |
| Retirement of common stock | | (5,886) | | | (1,253) | | | (2,361) | | |
| Cash dividends paid | | (11,659) | | (11,325) | | (10,792) | | |||
| Net cash used in financing activities | | (17,545) | | (12,578) | | (13,153) | | |||
| (Decrease) increase in cash and cash equivalents | | (171) | | (3,685) | | 2,975 | | |||
| Cash and cash equivalents at beginning of year | | 359 | | 4,044 | | 1,069 | | |||
| Cash and cash equivalents at end of year | | $188 | | $359 | | $4,044 | | |||
18. Regulatory matters:
Dividends are paid by the Parent Company from its assets, which are mainly provided by dividends from Peoples Bank. Under the Pennsylvania Business Corporation Law of 1988, as amended, the Company may not pay a dividend if, after payment, either the Company could not pay its debts as they become due in the usual course of business, or the Company’s total assets would be less than its total liabilities. The determination of total assets and liabilities may be based upon: (i) financial statements prepared on the basis of GAAP; (ii) financial statements that are prepared on the basis of other accounting practices and principles that are reasonable under the circumstances; or (iii) a fair valuation or other method that is reasonable under the circumstances. In addition, the Federal Reserve Board has the power to prohibit dividends by bank holding companies if their actions constitute unsafe or unsound practices. The Federal Reserve Board has issued a policy statement on the payment of cash dividends by bank holding companies, which expresses the Federal Reserve Board’s view that a bank holding company should pay cash dividends only to the extent that the company’s net income for the past year is sufficient to cover both the cash dividends and a rate of earnings retention that is consistent with the company’s capital needs, asset quality and overall financial condition. The Federal Reserve Board also indicated that it would be inappropriate for a bank holding company experiencing serious financial problems to borrow funds to pay dividends. Under the prompt corrective action regulations, the Federal Reserve Board may prohibit a bank holding company from paying any dividends if the holding company’s bank subsidiary is classified as “undercapitalized.”
In addition, under the Pennsylvania Banking Code of 1965, as amended, Peoples Bank may only declare and pay dividends out of accumulated net earnings, or accumulated net earnings acquired as a result of a merger within seven years. Further, Peoples Bank may not declare or pay any dividend unless Peoples Bank’s surplus would not be reduced by the payment of the dividend below 100 percent of our capital stock. Pennsylvania law requires that each year Peoples Bank set aside as surplus, a sum equal to not less than 10 percent of its net earnings if surplus does not equal at least 100 percent of our capital stock. Under federal law and FDIC regulations, an insured bank may not pay dividends if doing so would make it undercapitalized within the meaning of the prompt corrective action law or if in default of its deposit insurance fund assessment.
-135-
Although subject to the aforementioned regulatory restrictions, the Company’s consolidated retained earnings at December 31, 2023 and 2022 were not restricted under any borrowing agreement as to payment of dividends or reacquisition of common stock.
The Company has paid cash dividends since its formation as a bank holding company in 1986. It is the present intention of the Board of Directors to continue this dividend payment policy, however, further dividends must necessarily depend upon earnings, financial condition, appropriate legal restrictions and other factors relevant at the time the Board of Directors considers payment of dividends.
The amount of funds available for transfer from Peoples Bank to the Company in the form of loans and other extensions of credit is also limited. Under Federal regulation, transfers to any one affiliate are limited to 10.0 percent of capital and surplus. At December 31, 2023, the maximum amount available for transfer from Peoples Bank to the Company in the form of loans amounted to $37.5 million. At December 31, 2023 and 2022, there wereno loans outstanding, nor were any advances made during 2023 and 2022.
The Company and Peoples Bank are subject to certain regulatory capital requirements administered by the federal banking agencies, which are defined in Section 38 of the Federal Deposit Insurance Corporation Improvement Act of 1991 (“FDICIA”). Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s and Peoples Bank’s consolidated financial statements. In the event an institution is deemed to be undercapitalized by such standards, FDICIA prescribes an increasing amount of regulatory intervention, including the required institution of a capital restoration plan and restrictions on the growth of assets, branches or lines of business. Further restrictions are applied to the significantly or critically undercapitalized institutions including restrictions on interest payable on accounts, dismissal of management and appointment of a receiver. For well capitalized institutions, FDICIA provides authority for regulatory intervention when the institution is deemed to be engaging in unsafe and unsound practices or receives a less than satisfactory examination report rating. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Peoples Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. Prompt corrective action provisions are not applicable to bank holding companies.
Risk-based capital rules require that banks and holding companies maintain a “capital conservation buffer” of 250 basis points in excess of the “minimum capital ratio.” The minimum capital ratio is equal to the prompt corrective action adequately capitalized threshold ratio. Failure to maintain the required capital conservation buffer will result in limitations on capital distributions and on discretionary bonuses to executive officers.
Peoples Bank met the capital requirement for the “well capitalized” category under the regulatory framework for prompt corrective action at December 31, 2023. To be categorized as well capitalized, Peoples Bank must maintain certain minimum Tier I risk-based, total risk-based and Tier I Leverage ratios as set forth in the following tables. The Tier I Leverage ratio is defined as Tier I capital to total average assets less intangible assets. Regulators may assign Peoples Bank to a lower capitalization category based on factors other than capital.
The Company and Bank are required to meet a common equity Tier 1 capital to risk-weighted assets ratio of at least 7.00% (a minimum of 4.50% plus a capital conservation buffer of 2.50%), a Tier 1 capital to risk-weighted assets ratio of at least 8.50% (a minimum of 6.00% plus a capital conservation buffer of 2.50%), a total capital to risk-weighted assets ratio of at least 10.50% (a minimum of 8.00% plus a capital conservation buffer of 2.50%), and a Tier 1 leverage ratio of at least 4.00%. Management believes that, as of December 31, 2023, the Company and the Bank met all capital adequacy requirements to which it is subject.
-136-
The Company and Peoples Bank’s actual capital ratios at December 31, 2023 and 2022, and the minimum ratios required for capital adequacy purposes and to be well capitalized under the prompt corrective action provisions are as follows:
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 | ||||||||||||||||
| · · · · · · · · · · · · Minimum to be Well | ||||||||||||||||
| · · · · · · · · · · · · Capitalized under | ||||||||||||||||
| · · · · · · · Minimum For Capital · · Prompt Corrective | ||||||||||||||||
| · · Actual · · Adequacy Purposes · · Action Provisions | ||||||||||||||||
| (Dollars in thousands, except percents) · · Amount · · Ratio · · Amount · · Ratio · · Amount · · Ratio | ||||||||||||||||
| Common equity Tier 1 capital to risk-weighted assets: · · · · · · · · · · | ||||||||||||||||
| Company | | $321,403 | | 12.10% | $119,577 | 4.50% | | NA | | NA | | |||||
| Peoples Bank | | 353,330 | | 13.30 | | 119,561 | 4.50 | | $172,699 | 6.50% | ||||||
| Tier 1 capital to risk-weighted assets: | | | | | | | | | | | | |||||
| Company | | | 321,403 | | 12.10 | | | 159,436 | 6.00 | | | NA | | NA | | |
| Peoples Bank | | 353,330 | | 13.30 | | 159,414 | 6.00 | | | 212,552 | 8.00 | | ||||
| Total capital to risk-weighted assets: | | | | | | | | | | | | | | | | |
| Company | | 376,341 | | 14.16 | | 212,581 | 8.00 | | | NA | | NA | | |||
| Peoples Bank | | 375,268 | | 14.12 | | 212,552 | 8.00 | | 265,690 | 10.00 | | |||||
| Tier 1 capital to average assets: | | | | | | | | | | | | | | | | |
| Company | | 321,403 | | 8.50 | | 151,252 | 4.00 | | | NA | | NA | | |||
| Peoples Bank | | | 353,330 | | 9.34% | | 151,274 | 4.00% | | 189,093 | 5.00% | |||||
| NA = not applicable | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2022 | ||||||||||||||||
| · · · · · · · · · · · · Minimum to be Well | ||||||||||||||||
| · · · · · · · · · · · · Capitalized under | ||||||||||||||||
| · · · · · · · Minimum For Capital · · Prompt Corrective | ||||||||||||||||
| · · Actual · · Adequacy Purposes · · Action Provisions | ||||||||||||||||
| (Dollars in thousands, except percents) · · Amount · · Ratio · · Amount · · Ratio · · Amount · · Ratio | ||||||||||||||||
| Common equity Tier 1 capital to risk-weighted assets: · · · · · · · · · · | ||||||||||||||||
| Company | | $308,211 | 11.13% | $124,569 | 4.50% | | NA | | NA | | ||||||
| Peoples Bank | | 339,596 | 12.27 | | 124,563 | 4.50 | | $179,924 | 6.50% | |||||||
| Tier 1 capital to risk-weighted assets: | | | | | | | | | | | ||||||
| Company | | | 308,211 | 11.13 | | | 166,093 | 6.00 | | | NA | | NA | | ||
| Peoples Bank | | 339,596 | 12.27 | | 166,083 | 6.00 | | | 221,444 | 8.00 | | |||||
| Total capital to risk-weighted assets: | | | | | | | | | | | | | | | | |
| Company | | 335,683 | 12.13 | | 221,457 | 8.00 | | | NA | | NA | | ||||
| Peoples Bank | | 367,068 | 13.26 | | 221,444 | 8.00 | | 276,806 | 10.00 | | ||||||
| Tier 1 capital to average assets: | | | | | | | | | | | | | | | | |
| Company | | 308,211 | 9.03 | | 136,559 | 4.00 | | | NA | | NA | | ||||
| Peoples Bank | | | 339,596 | 9.69 | | | 140,167 | 4.00 | | | 175,209 | 5.00 | | |||
| NA = not applicable | | | | | | | | | | | | | | | | |
-137-
19. Accumulated Other Comprehensive Loss:
The components of accumulated other comprehensive loss included in stockholders’ equity at December 31, 2023 and 2022 are as follows:
| · · · · · · · | |||||
|---|---|---|---|---|---|
| (Dollars in thousands) · · December 31, 2023 · · December 31, 2022 | |||||
| Net unrealized loss on investment securities available for sale | | $(51,527) | | $(66,250) | |
| Income tax benefit | | (11,270) | | (14,266) | |
| Net of income taxes | | (40,257) | | (51,984) | |
| Benefit plan adjustments | | (4,370) | | (5,499) | |
| Income tax benefit | | (956) | | (1,184) | |
| Net of income taxes | | (3,414) | | (4,315) | |
| Derivative adjustments | | (871) | | (47) | |
| Income tax benefit | | (191) | | (10) | |
| Net of income taxes | | (680) | | (37) | |
| Accumulated other comprehensive loss | | $(44,351) | | $(56,336) | |
Other comprehensive income (loss) and related tax effects for the years ended December 31, 2023, 2022 and 2021 are as follows:
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) · 2023 · 2022 · · 2021 · | ||||||||||
| Unrealized gain (loss) on investment securities available for sale | | $14,804 | | $(66,435) | | $(11,487) | | |||
| Net (gain) loss on the sale of investment securities available for sale (1) | | | (81) | | | 1,976 | | | | |
| Other comprehensive income (loss) on available for sale debt securities | | | 14,723 | | | (64,459) | | | (11,487) | |
| Benefit plans: | | | | | | | | | | |
| Amortization of actuarial loss (2) | | | 194 | | | 198 | | | 301 | |
| Actuarial gain | | | 935 | | | 172 | | | 1,808 | |
| Net change in benefit plan liabilities | | 1,129 | | 370 | | 2,109 | | |||
| Net change in derivatives | | | (824) | | | (728) | | | (322) | |
| Other comprehensive income (loss) before taxes | | | 15,028 | | | (64,817) | | (9,700) | | |
| Income tax expense (benefit) | | 3,043 | | (13,995) | | (2,037) | | |||
| Other comprehensive income (loss) | | $11,985 | | $(50,822) | | $(7,663) | | |||
| (1) | Represents amounts reclassified out of accumulated comprehensive income (loss) and included in gains on sale of investment securities on the consolidated statements of income and comprehensive income. |
| (2) | Represents amounts reclassified out of accumulated comprehensive income (loss) and included in the computation of net periodic pension expense. Refer to Note 15 included in these consolidated financial statements. |
-138-
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.