NORWOOD FINANCIAL CORP
For the period ended Jun 30, 2025. Filed Aug 8, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2025 · Filed Aug 8, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Financial Statements (unaudited)
Consolidated Balance Sheets(unaudited)
| June 30, | December 31, | |
|---|---|---|
| 2025 | 2024 | |
| ASSETS | ||
| Cash and due from banks | $32,052 | $27,562 |
| Interest-bearing deposits with banks | 20,993 | 44,777 |
| Cash and cash equivalents | 53,045 | 72,339 |
| Securities available for sale, at fair value (net of allowance for credit losses of $0) | 402,460 | 397,846 |
| Loans receivable (net of allowance for credit losses of $20,908 and $19,843) | 1,769,666 | 1,693,795 |
| Regulatory stock, at cost | 7,538 | 13,366 |
| Bank premises and equipment, net | 21,608 | 19,657 |
| Bank owned life insurance | 46,099 | 46,657 |
| Accrued interest receivable | 8,642 | 8,466 |
| Deferred tax assets, net | 17,693 | 17,696 |
| Goodwill | 29,266 | 29,266 |
| Other intangibles | 121 | 152 |
| Other assets | 9,212 | 18,222 |
| TOTAL ASSETS | $2,365,350 | $2,317,462 |
| LIABILITIES | ||
| Deposits: | ||
| Non-interest bearing demand | $406,358 | $381,479 |
| Interest-bearing | 1,591,476 | 1,477,684 |
| Total deposits | 1,997,834 | 1,859,163 |
| Short-term borrowings | 26,500 | 113,069 |
| Other borrowings | 85,350 | 101,793 |
| Accrued interest payable | 10,975 | 12,615 |
| Other liabilities | 19,266 | 17,314 |
| TOTAL LIABILITIES | 2,139,925 | 2,103,954 |
| STOCKHOLDERS’ EQUITY | ||
| Preferred stock, no par value per share, | ||
| authorized: 5,000,000 shares; issued: none | — | — |
| Common stock, $0.10 par value per share, | ||
| authorized: 20,000,000 shares, | ||
| issued: 2025: 9,490,505 shares, 2024: 9,487,068 shares | 949 | 949 |
| Surplus | 126,990 | 126,514 |
| Retained earnings | 131,199 | 124,963 |
| Treasury stock at cost: 2025: 229,983 shares; 2024: 214,161 shares | (6,208) | (5,797) |
| Accumulated other comprehensive loss | (27,505) | (33,121) |
| TOTAL STOCKHOLDERS’ EQUITY | 225,425 | 213,508 |
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $2,365,350 | $2,317,462 |
Consolidated Statements of Income(unaudited)
(dollars in thousan ds, except per share data)
| Three Months Ended · Six Months Ended | ||||
|---|---|---|---|---|
| June 30, | June 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| INTEREST INCOME | ||||
| Loans receivable, including fees | $27,115 | $24,121 | $53,103 | $47,802 |
| Securities | 3,871 | 2,584 | 7,742 | 5,109 |
| Interest bearing deposits with other banks | 220 | 966 | 446 | 1,697 |
| Total interest income | 31,206 | 27,671 | 61,291 | 54,608 |
| INTEREST EXPENSE | ||||
| Deposits | 10,869 | 10,687 | 21,617 | 20,796 |
| Short-term borrowings | 211 | 356 | 669 | 692 |
| Other borrowings | 1,061 | 1,703 | 2,082 | 3,485 |
| Total interest expense | 12,141 | 12,746 | 24,368 | 24,973 |
| NET INTEREST INCOME | 19,065 | 14,925 | 36,923 | 29,635 |
| PROVISION FOR (RELEASE OF) CREDIT LOSSES | ||||
| Provision for (release of) credit losses | 841 | 297 | 1,764 | (328) |
| Provision for off balance sheet commitments | 109 | 50 | 43 | 52 |
| Total provision for (release of) credit losses | 950 | 347 | 1,807 | (276) |
| NET INTEREST INCOME AFTER | ||||
| PROVISION FOR (RELEASE OF) CREDIT LOSSES | 18,115 | 14,578 | 35,116 | 29,911 |
| OTHER INCOME | ||||
| Service charges and fees | 1,514 | 1,504 | 3,027 | 2,847 |
| Income from fiduciary activities | 226 | 225 | 551 | 463 |
| Gains on sales of loans, net | 65 | 36 | 112 | 42 |
| Earnings and proceeds on bank owned life insurance | 266 | 253 | 552 | 520 |
| Other | 177 | 189 | 357 | 341 |
| Total other income | 2,248 | 2,207 | 4,599 | 4,213 |
| OTHER EXPENSES | ||||
| Salaries and employee benefits | 6,605 | 5,954 | 13,077 | 12,090 |
| Occupancy, furniture & equipment, net | 1,349 | 1,229 | 2,727 | 2,489 |
| Data processing and related operations | 1,189 | 1,024 | 2,274 | 2,046 |
| Taxes, other than income | 192 | 179 | 385 | 272 |
| Professional fees | 623 | 508 | 1,282 | 1,092 |
| Federal Deposit Insurance Corporation insurance | 355 | 309 | 761 | 670 |
| Foreclosed real estate | 137 | 15 | 141 | 36 |
| Amortization of intangibles | 15 | 19 | 30 | 38 |
| Other | 2,066 | 2,207 | 3,918 | 4,442 |
| Total other expenses | 12,531 | 11,444 | 24,595 | 23,175 |
| INCOME BEFORE INCOME TAXES | 7,832 | 5,341 | 15,120 | 10,949 |
| INCOME TAX EXPENSE | 1,627 | 1,128 | 3,142 | 2,303 |
| NET INCOME | $6,205 | $4,213 | $11,978 | $8,646 |
| BASIC EARNINGS PER SHARE | $0.67 | $0.52 | $1.30 | $1.07 |
| DILUTED EARNINGS PER SHARE | $0.67 | $0.52 | $1.30 | $1.07 |
Consolidated Statements of Comprehensive Income (unaudited)
(dollars in thousands)
| Three Months Ended | ||
|---|---|---|
| June 30, | ||
| 2025 | 2024 | |
| Net income | $6,205 | $4,213 |
| Other comprehensive income (loss) | ||
| Investment securities available for sale: | ||
| Unrealized holding gains (losses) | 1,492 | (533) |
| Tax effect | (313) | 113 |
| Other comprehensive income (loss) | 1,179 | (420) |
| Comprehensive Income | $7,384 | $3,793 |
| Six Months Ended | ||
|---|---|---|
| June 30, | ||
| 2025 | 2024 | |
| Net income | $11,978 | $8,646 |
| Other comprehensive income (loss) | ||
| Investment securities available for sale: | ||
| Unrealized holding (loss) gain | 7,108 | (3,129) |
| Tax effect | (1,492) | 658 |
| Other comprehensive income (loss) | 5,616 | (2,471) |
| Comprehensive Income | $17,594 | $6,175 |
Consolidated Statements of Changes in Stockholders’ Equity (unaudited)
Six Months Ended June 30, 2025 and 2024
| Accumulated | ||||||||
|---|---|---|---|---|---|---|---|---|
| Other | ||||||||
| Common Stock · Retained · Treasury Stock · Comprehensive | ||||||||
| Shares | Amount | Surplus | Earnings | Shares | Amount | Loss | Total | |
| Balance, December 31, 2024 | 9,487,068 | $949 | $126,514 | $124,963 | 214,161 | $(5,797) | $(33,121) | $213,508 |
| Net income | - | - | - | 11,978 | - | - | - | 11,978 |
| Other comprehensive income | - | - | - | - | - | - | 5,616 | 5,616 |
| Cash dividends declared ($0.62 per share) | - | - | - | (5,742) | - | - | - | (5,742) |
| Acquisition of treasury stock | - | - | - | - | 15,822 | (349) | - | (349) |
| Compensation expense related to restricted stock | 1,220 | - | 295 | - | - | (62) | - | 233 |
| Director retainer stock | 2,217 | - | 57 | - | - | - | - | 57 |
| Compensation expense related to stock options | - | - | 124 | - | - | - | - | 124 |
| Balance, June 30, 2025 | 9,490,505 | $949 | $126,990 | $131,199 | 229,983 | $(6,208) | $(27,505) | $225,425 |
| Accumulated | ||||||||
| Other | ||||||||
| Common Stock · Retained · Treasury Stock · Comprehensive | ||||||||
| Shares | Amount | Surplus | Earnings | Shares | Amount | Loss | Total | |
| Balance, December 31, 2023 | 8,310,847 | $831 | $97,700 | $135,284 | 200,690 | $(5,397) | $(47,348) | $181,070 |
| Net income | - | - | - | 8,646 | - | - | - | 8,646 |
| Other comprehensive loss | - | - | - | - | - | - | (2,471) | (2,471) |
| Cash dividends declared ($0.60 per share) | - | - | - | (4,860) | - | - | - | (4,860) |
| Acquisition of treasury stock | - | - | - | - | 19,191 | (580) | - | (580) |
| Compensation expense related to restricted stock | 1,004 | - | 207 | - | - | - | - | 207 |
| Compensation expense related to stock options | - | - | 175 | - | - | - | - | 175 |
| Balance, June 30, 2024 | 8,311,851 | $831 | $98,082 | $139,070 | 219,881 | $(5,977) | $(49,819) | $182,187 |
Consolidated Statements of Changes in Stockholders’ Equity(unaudited)
Three Months Ended June 30, 2025 and 2024
| Accumulated | ||||||||
|---|---|---|---|---|---|---|---|---|
| Other | ||||||||
| Common Stock · Retained · Treasury Stock · Comprehensive | ||||||||
| Shares | Amount | Surplus | Earnings | Shares | Amount | Loss | Total | |
| Balance, March 31, 2025 | 9,489,398 | $949 | $126,785 | $127,865 | 229,979 | $(6,208) | $(28,684) | $220,707 |
| Net income | - | - | - | 6,205 | - | - | - | 6,205 |
| Other comprehensive income | - | - | - | - | - | - | 1,179 | 1,179 |
| Cash dividends declared ($0.31 per share) | - | - | - | (2,871) | - | - | - | (2,871) |
| Acquisition of treasury stock | - | - | - | - | 4 | - | - | - |
| Compensation expense related to restricted stock | - | - | 116 | - | - | - | - | 116 |
| Director retainer stock | 1,107 | - | 27 | - | - | - | - | 27 |
| Compensation expense related to stock options | - | - | 62 | - | - | - | - | 62 |
| Balance, June 30, 2025 | 9,490,505 | $949 | $126,990 | $131,199 | 229,983 | $(6,208) | $(27,505) | $225,425 |
| Accumulated | ||||||||
| Other | ||||||||
| Common Stock · Retained · Treasury Stock · Comprehensive | ||||||||
| Shares | Amount | Surplus | Earnings | Shares | Amount | Loss | Total | |
| Balance, March 31, 2024 | 8,310,847 | $831 | $97,893 | $137,285 | 200,690 | $(5,397) | $(49,399) | $181,213 |
| Net income | - | - | - | 4,213 | - | - | - | 4,213 |
| Other comprehensive loss | - | - | - | - | - | - | (420) | (420) |
| Cash dividends declared ($0.30 per share) | - | - | - | (2,428) | - | - | - | (2,428) |
| Acquisition of treasury stock | - | - | - | - | 19,191 | (580) | - | (580) |
| Compensation expense related to restricted stock | 1,004 | - | 103 | - | - | - | - | 103 |
| Compensation expense related to stock options | - | - | 86 | - | - | - | - | 86 |
| Balance, June 30, 2024 | 8,311,851 | $831 | $98,082 | $139,070 | 219,881 | $(5,977) | $(49,819) | $182,187 |
Consolidated Statements of Cash Flows (Unaudited)
| (dollars in thousands) | ||
|---|---|---|
| Six Months Ended June 30, | ||
| 2025 | 2024 | |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Net income | $11,978 | $8,646 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Provision for (release of) credit losses | 1,807 | (276) |
| Depreciation | 658 | 660 |
| Amortization of intangible assets | 30 | 38 |
| Deferred income taxes | (1,489) | 303 |
| Net (accretion) amortization of securities premiums and discounts | (319) | 221 |
| Earnings and proceeds on life insurance policies | (552) | (520) |
| Gain on sales and write-downs of fixed assets and foreclosed real estate owned, net | — | (32) |
| Net amortization of loan fees | 388 | 297 |
| Net gain on sale of loans | (112) | (42) |
| Mortgage loans originated for sale | (5,584) | (2,360) |
| Proceeds from sale of loans originated for sale | 5,696 | 2,402 |
| Compensation expense related to stock options | 124 | 175 |
| Compensation expense related to restricted stock | 233 | 207 |
| Increase in accrued interest receivable | (176) | (206) |
| (Decrease) increase in accrued interest payable | (1,640) | 2,819 |
| Other, net | 4,811 | 1,024 |
| Net cash provided by operating activities | 15,853 | 13,356 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Securities available for sale: | ||
| Proceeds from maturities and principal reductions on mortgage-backed securities | 30,223 | 29,321 |
| Purchases | (27,410) | (23,990) |
| Purchase of regulatory stock | (10,946) | (4,684) |
| Redemption of regulatory stock | 16,774 | 5,559 |
| Net increase in loans | (71,844) | (38,824) |
| Proceeds from bank-owned life insurance | 1,101 | 838 |
| Purchase of premises and equipment | (2,609) | (1,087) |
| Proceeds from sales of foreclosed real estate owned | — | 109 |
| Net cash used in investing activities | (64,711) | (32,758) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Net increase in deposits | 138,671 | 16,013 |
| Net decrease in short-term borrowings | (86,569) | (11,741) |
| Repayments of other borrowings | (56,443) | (36,149) |
| Proceeds from other borrowings | 40,000 | 60,000 |
| Purchase of treasury stock | (349) | (580) |
| Cash dividends paid | (5,746) | (4,866) |
| Net cash provided by financing activities | 29,564 | 22,677 |
| Decrease (increase) in cash and cash equivalents | (19,294) | 3,275 |
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 72,339 | 66,120 |
| CASH AND CASH EQUIVALENTS, END OF PERIOD | $53,045 | $69,395 |
Consolidated Statements of Cash Flows (Unaudited) (continued)
| (dollars in thousands) | ||
|---|---|---|
| Six Months Ended June 30, | ||
| 2025 | 2024 | |
| Supplemental Disclosures of Cash Flow Information | ||
| Cash payments for: | ||
| Interest on deposits and borrowings | $26,008 | $22,154 |
| Income taxes paid, net of refunds | $196 | $657 |
| Supplemental Schedule of Noncash Investing Activities: | ||
| Transfers of loans to foreclosed real estate and repossession of other assets | $1,238 | $798 |
| Dividends payable | $2,871 | $2,427 |
Notes to the Unaudited Consolidated Financial Statements
- Basis of Presentation
The unaudited consolidated financial statements include the accounts of Norwood Financial Corp (the “Company”) and its wholly-owned subsidiary, Wayne Bank (the “Bank”) and the Bank’s wholly-owned subsidiaries, WCB Realty Corp., Norwood Investment Corp., and WTRO Properties, Inc. All significant intercompany accounts and transactions have been eliminated in consolidation.
The accompanying unaudited consolidated financial statements have been prepared in conformity with generally accepted accounting principles for interim financial statements and with instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ from those estimates. The financial statements reflect, in the opinion of management, all normal, recurring adjustments necessary to present fairly the consolidated financial position and results of operations of the Company. The operating results for the three-month and six-month periods ended June 30, 2025, are not necessarily indicative of the results that may be expected for the year ending December 31, 2025 or any other future interim period.
- Revenue Recognition
Under ASC Topic 606, management determined that the primary sources of revenue emanating from interest and dividend income on loans and investments along with noninterest revenue resulting from investment security gains, loan servicing, gains on the sale of loans sold and earnings on bank-owned life insurance are not within the scope of this Topic.
The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three-month and six-month periods ended June 30:
| Three months ended | ||
|---|---|---|
| June 30, | ||
| (dollars in thousands) | ||
| Noninterest Income | 2025 | 2024 |
| In-scope of Topic 606: | ||
| Service charges on deposit accounts | $117 | $113 |
| ATM fees | 61 | 107 |
| Overdraft fees | 385 | 345 |
| Safe deposit box rental | 21 | 20 |
| Loan related service fees | 133 | 189 |
| Debit card fees | 555 | 616 |
| Fiduciary activities | 226 | 225 |
| Commissions on mutual funds and annuities | 194 | 76 |
| Gains on sales of other real estate owned | — | 32 |
| Other income | 177 | 157 |
| Noninterest Income (in-scope of Topic 606) | 1,869 | 1,880 |
| Out-of-scope of Topic 606: | ||
| Loan servicing fees | 48 | 38 |
| Gains on sales of loans | 65 | 36 |
| Earnings on and proceeds from bank-owned life insurance | 266 | 253 |
| Noninterest Income (out-of-scope of Topic 606) | 379 | 327 |
| Total Noninterest Income | $2,248 | $2,207 |
| Six months ended | ||
|---|---|---|
| June 30, | ||
| (dollars in thousands) | ||
| Noninterest Income | 2025 | 2024 |
| In-scope of Topic 606: | ||
| Service charges on deposit accounts | $227 | $225 |
| ATM fees | 155 | 213 |
| Overdraft fees | 748 | 700 |
| Safe deposit box rental | 46 | 45 |
| Loan related service fees | 281 | 319 |
| Debit card fees | 1,143 | 1,142 |
| Fiduciary activities | 551 | 463 |
| Commissions on mutual funds and annuities | 340 | 144 |
| Gains on sales of other real estate owned | — | 32 |
| Other income | 357 | 309 |
| Noninterest Income (in-scope of Topic 606) | 3,848 | 3,592 |
| Out-of-scope of Topic 606: | ||
| Loan servicing fees | 87 | 59 |
| Gains on sales of loans | 112 | 42 |
| Earnings on and proceeds from bank-owned life insurance | 552 | 520 |
| Noninterest Income (out-of-scope of Topic 606) | 751 | 621 |
| Total Noninterest Income | $4,599 | $4,213 |
- Earnings Per Share
Basic earnings per share represents 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 solely to outstanding stock options and restricted stock, and are determined using the treasury stock method.
The following table sets forth the weighted average shares outstanding used in the computations of basic and diluted earnings per share.
| (in thousands) · Three Months Ended · Six Months Ended | ||||
|---|---|---|---|---|
| June 30, | June 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| Weighted average shares outstanding | 9,260 | 8,090 | 9,264 | 8,104 |
| Less: Unvested restricted shares | (52) | (45) | (52) | (46) |
| Basic EPS weighted average shares outstanding | 9,208 | 8,045 | 9,212 | 8,058 |
| Basic EPS weighted average shares outstanding | 9,208 | 8,045 | 9,212 | 8,058 |
| Add: Dilutive effect of stock options and restricted shares | 2 | 3 | 2 | 3 |
| Diluted EPS weighted average shares outstanding | 9,210 | 8,048 | 9,214 | 8,061 |
For the three and six month periods ended June 30, 2025, there were 189,350 stock options that were anti-dilutive and thereby excluded from the earnings per share calculations based upon the closing price of the Company’s common stock of $25.78 per share as of June 30, 2025.
For the three and six month periods ended June 30, 2024, there were 191,850 stock options that were anti-dilutive and thereby excluded from the earnings per share calculations based upon the closing price of the Company’s common stock of $25.38 per share as of June 30, 2024.
- Stock-Based Compensation
During the six-month period ended June 30, 2025, no stock options were granted. As of June 30, 2025, there was $124,000 of total unrecognized compensation cost related to non-vested options granted in 2024 under the 2024 Equity Incentive Plan, which will be fully realized by December 31, 2025. Compensation costs related to stock options amounted to $124,000 and $175,000 during the six-month periods ended June 30, 2025 and 2024, respectively.
A summary ofthe Company’s stock option activity for the six-month period ended June 30, 2025 is as follows:
| Weighted | |||||||
|---|---|---|---|---|---|---|---|
| Average Exercise · Weighted Average · Aggregate | |||||||
| Price · Remaining · Intrinsic Value | |||||||
| Options | Per Share | Contractual Term | ($000) | ||||
| Outstanding at January 1, 2025 | 220,600 | $29.78 | 6.1 | Yrs. | $112 | ||
| Granted | — | — | — | ||||
| Exercised | — | — | — | ||||
| Forfeited | (20,000) | 29.69 | 7.1 | ||||
| Outstanding at June 30, 2025 | 200,600 | $29.78 | 6.1 | Yrs. | $52 | ||
| Exercisable at June 30, 2025 | 169,100 | $30.26 | 5.4 | Yrs. | $52 | ||
Intrinsic value represents the amount by which the market price of the stock on the measurement date exceeded the exercise price of the option. The market price was $25.78 per share as of June 30, 2025 and $27.21 per share as of December 31, 2024.
A summary of the Company’s restricted stock activity for the six-month periods ended June 30, 2025 and 2024 is as follows:
| 2025 · 2024 | ||||
|---|---|---|---|---|
| Weighted- · Weighted- | ||||
| Average | Average | |||
| Number of | Grant Date | Number of | Grant Date | |
| Restricted | Restricted | |||
| Stock | Fair Value | Stock | Fair Value | |
| Non-vested, January 1, | 54,484 | $28.55 | 45,966 | $29.90 |
| Granted | 1,220 | 26.44 | 1,004 | 24.90 |
| Vested | (1,400) | 25.59 | (1,200) | 25.71 |
| Forfeited | (2,147) | 28.99 | — | — |
| Non-vested, June 30, | 52,157 | $28.56 | 45,770 | $29.35 |
The expected future compensation expense relating to the 52,157 shares of non-vested restricted stock outstanding as of June 30, 2025 is $1,271,000. This cost will be recognized over the remaining vesting period of 4.50 years. Compensation costs related to restricted stock amounted to $233,000 and $207,000 during the six-month periods ended June 30, 2025 and 2024, respectively.
- Accumulated Other Comprehensive Loss
The following table presents the changes in accumulated other comprehensive loss (in thousands) by component net of tax for the three and six months ended June 30, 2025 and 2024:
| Unrealized gains (losses) on | |
|---|---|
| available for sale securities | |
| and pension liability (a) | |
| Balance as of December 31, 2024 | $(33,121) |
| Other comprehensive income before reclassification | 5,616 |
| Amount reclassified from accumulated other comprehensive loss | - |
| Total other comprehensive income | 5,616 |
| Balance as of June 30, 2025 | $(27,505) |
| Unrealized losses on | |
| available for sale securities | |
| and pension liability (a) | |
| Balance as of December 31, 2023 | $(47,348) |
| Other comprehensive loss before reclassification | (2,471) |
| Amount reclassified from accumulated other comprehensive income | - |
| Total other comprehensive loss | (2,471) |
| Balance as of June 30, 2024 | $(49,819) |
| Unrealized gains (losses) on | |
|---|---|
| available for sale securities | |
| and pension liability (a) | |
| Balance as of March 31, 2025 | $(28,684) |
| Other comprehensive income before reclassification | 1,179 |
| Amount reclassified from accumulated other comprehensive loss | - |
| Total other comprehensive income | 1,179 |
| Balance as of June 30, 2025 | $(27,505) |
| Unrealized losses on | |
| available for sale securities | |
| and pension liability (a) | |
| Balance as of March 31, 2024 | $(49,399) |
| Other comprehensive loss before reclassification | (420) |
| Amount reclassified from accumulated other comprehensive loss | - |
| Total other comprehensive loss | (420) |
| Balance as of June 30, 2024 | $(49,819) |
(a)All amounts are net of tax. Amounts in parentheses indicate debits.
There wereno amounts reclassified out of accumulated other comprehensive loss for the three and six months ended June 30, 2025 and 2024.
- Off-Balance Sheet Financial Instruments and Guarantees
The Bank 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 and letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets.
The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
A summary of the Bank’s financial instrument commitments is as follows:
| (in thousands) | June 30, | |
|---|---|---|
| 2025 | 2024 | |
| Commitments to grant loans | $98,378 | $94,714 |
| Unfunded commitments under lines of credit | 158,382 | 157,184 |
| Standby letters of credit | 5,745 | 7,221 |
| $262,505 | $259,119 | |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Bank evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation of the customer and generally consists of real estate.
The Bank does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit. Standby letters of credit written are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Generally, all letters of credit, when issued, have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Bank, generally, holds collateral and/or personal guarantees supporting these commitments. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding guarantees.
- Securities
The amortized cost, gross unrealized gains and losses, approximate fair value, and allowance for credit losses of securities available for sale were as follows:
| June 30, 2025 | ||||||
|---|---|---|---|---|---|---|
| Gross · Gross · Allowance | ||||||
| Amortized · Unrealized · Unrealized · for Credit · Fair | ||||||
| Cost · Gains · Losses · Losses · Value | ||||||
| (In Thousands) | ||||||
| Available for Sale: | ||||||
| U.S. Treasury securities | $17,791 | $22 | $(1) | $ | - | $17,812 |
| U.S. Government agencies | 10,000 | 15 | (454) | - | 9,561 | |
| States and political subdivisions | 106,469 | - | (18,721) | - | 87,748 | |
| Corporate obligations | 3,535 | 27 | (31) | - | 3,531 | |
| Mortgage-backed securities- | ||||||
| government sponsored entities | 300,002 | 2,064 | (18,258) | - | 283,808 | |
| Total debt securities | $437,797 | $2,128 | $(37,465) | $ | - | $402,460 |
| December 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| Gross · Gross · Allowance | ||||||
| Amortized · Unrealized · Unrealized · for Credit · Fair | ||||||
| Cost · Gains · Losses · Losses · Value | ||||||
| (In Thousands) | ||||||
| Available for Sale: | ||||||
| U.S. Treasury securities | $19,623 | $12 | $(37) | $ | - | $19,598 |
| U.S. Government agencies | 11,998 | - | (634) | - | 11,364 | |
| States and political subdivisions | 106,677 | - | (19,403) | - | 87,274 | |
| Mortgage-backed securities-government | ||||||
| sponsored entities | 301,992 | 115 | (22,497) | - | 279,610 | |
| Total debt securities | $440,290 | $127 | $(42,571) | $ | - | $397,846 |
The following tables summarize debt securities available for sale in a loss position for which an allowance for credit losses has not been recorded, aggregated by security type and length of time that individual securities have been in a continuous unrealized loss position (in thousands):
| June 30, 2025 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Less than 12 Months · 12 Months or More · Total | ||||||||
| Fair Value · Unrealized Losses · Fair Value · Unrealized Losses · Fair Value · Unrealized Losses | ||||||||
| U.S. Treasury securities | $2,000 | $(1) | $ | - | $ | - | $2,000 | $(1) |
| U.S. Government agencies | 1,995 | (5) | 4,551 | (449) | 6,546 | (454) | ||
| States and political subdivisions | 684 | - | 86,073 | (18,721) | 86,757 | (18,721) | ||
| Corporate obligations | 2,004 | (31) | - | - | 2,004 | (31) | ||
| Mortgage-backed securities-government sponsored entities | 48,355 | (477) | 98,042 | (17,781) | 146,397 | (18,258) | ||
| $55,038 | $(514) | $188,666 | $(36,951) | $243,704 | $(37,465) | |||
| December 31, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Less than 12 Months · 12 Months or More · Total | ||||||||
| Fair Value · Unrealized Losses · Fair Value · Unrealized Losses · Fair Value · Unrealized Losses | ||||||||
| U.S. Treasury securities | $ | - | $ | - | $9,961 | $(37) | $9,961 | $(37) |
| U.S. Government agencies | 6,988 | (10) | 4,376 | (624) | 11,364 | (634) | ||
| States and political subdivisions | 1,164 | (21) | 85,620 | (19,382) | 86,784 | (19,403) | ||
| Mortgage-backed securities-government sponsored entities | 177,674 | (1,313) | 94,237 | (21,184) | 271,911 | (22,497) | ||
| $185,826 | $(1,344) | $194,194 | $(41,227) | $380,020 | $(42,571) | |||
At June 30, 2025, the Company had 12 debt securities in an unrealized loss position in the less than twelve months category and 181 debt securities in the twelve months or more category. In Management’s opinion the unrealized losses reflect changes in interest rates subsequent to the acquisition of specific securities. The Company concluded that the decline in the value of these securities was not indicative of a credit loss. The Company didnot recognize any credit losses on these available for sale debt securities for the six months ended June 30, 2025 and 2024. The Company does not have the intent to sell the securities, and it is more likely than not that it will not have to sell the securities before recovery of its cost basis.
The amortized cost and fair value of debt securities as of June 30, 2025 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to prepay obligations with or without call or prepayment penalties.
| Available for Sale | ||
|---|---|---|
| Amortized Cost | Fair Value | |
| (In Thousands) | ||
| Due in one year or less | $13,765 | $13,767 |
| Due after one year through five years | 8,496 | 8,381 |
| Due after five years through ten years | 69,515 | 59,496 |
| Due after ten years | 46,019 | 37,008 |
| 137,795 | 118,652 | |
| Mortgage-backed securities-government sponsored entities | 300,002 | 283,808 |
| $437,797 | $402,460 | |
There wereno sales of securities available for sale for the three and six months ended June 30, 2025 and 2024.
Securities with a carrying value of $256,229,000 and $308,777,000 at June 30, 2025 and December 31, 2024, respectively, were pledged to secure public deposits, securities sold under agreements to repurchase and for other purposes as required or permitted by law.
- Loans Receivable and Allowance for Credit Losses
Set forth below is selected data relating to the composition of the loan portfolio at the dates indicated (dollars in thousands):
| June 30, 2025 · December 31, 2024 | ||||
|---|---|---|---|---|
| Real Estate Loans: | ||||
| Residential | $332,631 | 18.6% | $330,856 | 19.3% |
| Commercial | 736,969 | 41.1 | 716,875 | 41.8 |
| Agricultural | 62,077 | 3.5 | 63,488 | 3.7 |
| Construction | 68,013 | 3.8 | 53,020 | 3.1 |
| Commercial loans | 229,182 | 12.8 | 211,991 | 12.4 |
| Other agricultural loans | 27,132 | 1.5 | 30,077 | 1.7 |
| Consumer loans to individuals | 335,040 | 18.7 | 307,775 | 18.0 |
| Total loans | 1,791,044 | 100.0% | 1,714,082 | 100.0% |
| Deferred fees, net | (470) | (444) | ||
| Total loans receivable | 1,790,574 | 1,713,638 | ||
| Allowance for credit losses | (20,908) | (19,843) | ||
| Net loans receivable | $1,769,666 | $1,693,795 | ||
Foreclosed assets acquired in settlement of loans are carried at fair value less estimated costs to sell and are included in foreclosed real estate owned on the Consolidated Balance Sheets. As of June 30, 2025 and December 31, 2024, foreclosed real estate owned totaled $0 and $0, respectively. During the six months ended June 30, 2025, there were no additions to the foreclosed real estate category. As of June 30, 2025, the Company has initiated formal foreclosure proceedings onsix properties classified as consumer residential mortgages with an aggregate carrying value of $273,000.
The following tables show the amount of loans in each category that were individually and collectively evaluated for credit loss:
| Real Estate Loans | ||||||||
|---|---|---|---|---|---|---|---|---|
| Commercial · Other · Consumer | ||||||||
| Residential | Commercial | Agricultural | Construction | Loans | Agricultural | Loans | Total | |
| June 30, 2025 · (In thousands) | ||||||||
| Individually evaluated | $982 | $7,163 | $— | $50 | $829 | $— | $1,204 | $10,228 |
| Collectively evaluated | 331,649 | 729,806 | 62,077 | 67,963 | 228,353 | 27,132 | 333,836 | 1,780,816 |
| Total Loans | $332,631 | $736,969 | $62,077 | $68,013 | $229,182 | $27,132 | $335,040 | $1,791,044 |
| Real Estate Loans | ||||||||
|---|---|---|---|---|---|---|---|---|
| Commercial · Other · Consumer | ||||||||
| Residential | Commercial | Agricultural | Construction | Loans | Agricultural | Loans | Total | |
| (In thousands) | ||||||||
| Individually evaluated | $940 | $7,197 | $— | $— | $854 | $— | $1,031 | $10,022 |
| Collectively evaluated | 329,916 | 709,678 | 63,488 | 53,020 | 211,137 | 30,077 | 306,744 | 1,704,060 |
| Total Loans | $330,856 | $716,875 | $63,488 | $53,020 | $211,991 | $30,077 | $307,775 | $1,714,082 |
Management uses an eight point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first four categories are considered not criticized, and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. All loans greater than 90 days past due are considered Substandard. Any portion of a loan that has been charged off is placed in the Loss category.
To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as nonperformance, repossession, or death occurs to raise awareness of a possible credit event. The Company’s Loan Review Department is responsible for the timely and accurate risk rating of the loans on an ongoing basis. Every credit which must be approved by Loan Committee or the Board of Directors is assigned a risk rating at time of consideration. Loan Review, in conjunction with a third-party consultant, also annually reviews all criticized credits and relationships of $1,500,000 and over to re-affirm risk ratings.
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of June 30, 2025 and December 31, 2024 (in thousands):
| Current · 31-60 Days Past Due · 61-90 Days Past Due · Greater than 90 Days Past Due and still accruing · Non-accrual · Total Past Due and Non-Accrual · Total Loans | ||||||||
|---|---|---|---|---|---|---|---|---|
| Real Estate loans | ||||||||
| Residential | $330,972 | $128 | $549 | $ | - | $982 | $1,659 | $332,631 |
| Commercial | 729,599 | 1,319 | 341 | - | 5,710 | 7,370 | 736,969 | |
| Agricultural | 62,029 | - | 48 | - | - | 48 | 62,077 | |
| Construction | 67,963 | - | - | - | 50 | 50 | 68,013 | |
| Commercial loans | 228,832 | 128 | 77 | - | 145 | 350 | 229,182 | |
| Other agricultural loans | 27,132 | - | - | - | - | - | 27,132 | |
| Consumer loans | 332,778 | 825 | 233 | - | 1,204 | 2,262 | 335,040 | |
| Total | $1,779,305 | $2,400 | $1,248 | $ | - | $8,091 | $11,739 | $1,791,044 |
| Current · 31-60 Days Past Due · 61-90 Days Past Due · Greater than 90 Days Past Due and still accruing · Non-accrual · Total Past Due and Non-Accrual · Total Loans | ||||||||
|---|---|---|---|---|---|---|---|---|
| Real Estate loans | ||||||||
| Residential | $329,578 | $70 | $268 | $ | - | $940 | $1,278 | $330,856 |
| Commercial | 709,821 | 1,182 | 129 | - | 5,743 | 7,054 | 716,875 | |
| Agricultural | 63,488 | - | - | - | - | 63,488 | ||
| Construction | 53,009 | 11 | - | - | - | 11 | 53,020 | |
| Commercial loans | 211,520 | 194 | 117 | 33 | 127 | 471 | 211,991 | |
| Other agricultural loans | 30,028 | 49 | - | - | - | 49 | 30,077 | |
| Consumer loans | 305,676 | 805 | 263 | 121 | 910 | 2,099 | 307,775 | |
| Total | $1,703,120 | $2,311 | $777 | $154 | $7,720 | $10,962 | $1,714,082 | |
Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the allowance for credit losses. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the allowance.
The following table presents the allowance for credit losses by the classes of the loan portfolio:
| (In thousands) · Residential Real Estate · Commercial Real Estate · Agricultural · Construction · Commercial · Other Agricultural · Consumer · Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning balance, December 31, 2024 | $1,146 | $11,406 | $48 | $884 | $1,732 | $162 | $4,465 | $19,843 | |||||
| Charge Offs | - | (49) | - | - | - | (48) | (783) | (880) | |||||
| Recoveries | - | - | - | - | 96 | - | 85 | 181 | |||||
| (Release of) Provision for credit losses | (135) | (318) | (9) | 279 | 105 | 50 | 1,792 | 1,764 | |||||
| Ending balance, June 30, 2025 | $1,011 | $11,039 | $39 | $1,163 | $1,933 | $164 | $5,559 | $20,908 | |||||
| Ending balance individually evaluated | $ | - | $315 | $ | - | $ | - | $ | - | $ | - | $294 | $609 |
| Ending balance collectively evaluated | $1,011 | $10,724 | $39 | $1,163 | $1,933 | $164 | $5,265 | $20,299 | |||||
| (In thousands) | Residential Real Estate | Commercial Real Estate | Farmland | Construction | Commercial | Other Agricultural | Consumer | Total |
|---|---|---|---|---|---|---|---|---|
| Beginning balance, March 31, 2025 | $1,015 | $10,585 | $81 | $985 | $1,972 | $169 | $5,635 | $20,442 |
| Charge Offs | - | - | - | - | - | (10) | (454) | (464) |
| Recoveries | - | - | - | - | 42 | - | 47 | 89 |
| (Release of) Provision for credit losses | (4) | 454 | (42) | 178 | (81) | 5 | 331 | 841 |
| Ending balance, June 30, 2025 | $1,011 | $11,039 | $39 | $1,163 | $1,933 | $164 | $5,559 | $20,908 |
| (In thousands) · Residential Real Estate · Commercial Real Estate · Agricultural · Construction · Commercial · Other Agricultural · Consumer · Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning balance, December 31, 2023 | $1,351 | $11,871 | $58 | $933 | $1,207 | $94 | $3,454 | $18,968 | ||||||
| Charge Offs | - | - | - | - | (85) | - | (939) | (1,024) | ||||||
| Recoveries | 42 | 104 | - | - | - | - | 44 | 190 | ||||||
| (Release of) Provision for credit losses | (262) | (2,423) | (17) | (93) | 913 | 36 | 1,518 | (328) | ||||||
| Ending balance, June 30, 2024 | $1,131 | $9,552 | $41 | $840 | $2,035 | $130 | $4,077 | $17,806 | ||||||
| Ending balance individually evaluatedfor impairment | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $164 | $164 |
| Ending balance collectively evaluatedfor impairment | $1,131 | $9,552 | $41 | $840 | $2,035 | $130 | $3,913 | $17,642 | ||||||
| (In thousands) | Residential Real Estate | Commercial Real Estate | Farmland | Construction | Commercial | Other Agricultural | Consumer | Total |
|---|---|---|---|---|---|---|---|---|
| Beginning balance, March 31, 2024 | $1,197 | $9,831 | $84 | $831 | $1,987 | $168 | $3,922 | $18,020 |
| Charge Offs | - | - | - | - | (30) | - | (500) | (530) |
| Recoveries | - | 2 | - | - | - | - | 17 | 19 |
| (Release of) Provision for credit losses | (66) | (281) | (43) | 9 | 78 | (38) | 638 | 297 |
| Ending balance, June 30, 2024 | $1,131 | $9,552 | $41 | $840 | $2,035 | $130 | $4,077 | $17,806 |
During the six months ended June 30, 2025, the Company recorded a provision for credit losses related to loans totaling $1,764,000. Factors impacting the provision include changes in the cumulative loss rates applied to the respective loan pools due to loss activity being added or subtracted with the passage of time, and variances in Qualitative Factors and Economic Factors.
The cumulative loss rate used as the basis for the estimate of credit losses is comprised of the Company’s historical loss experience. The Company chose to apply qualitative factors based on “quantitative metrics” which link the quantifiable metrics to historical changes in the qualitative factor categories. The Company also chose to apply economic projections to the model. A select group of economic indicators was utilized which was then correlated to the historical loss experience of the Company and its peers. Based on the correlation results, the economic adjustments are then weighted for relevancy and applied to the individual loan pools.
The following table presents the carrying value of loans on nonaccrual status and loans past due over 90 days still accruing interest (in thousands):
| Nonaccrual · Nonaccrual · Loans Past Due | |||||||
|---|---|---|---|---|---|---|---|
| with no · with · Total · Over 90 Days · Total | |||||||
| ACL · ACL · Nonaccrual · Still Accruing · Nonperforming | |||||||
| Real Estate loans | |||||||
| Residential | $982 | $ | - | $982 | $ | - | $982 |
| Commercial | 5,689 | 21 | 5,710 | - | 5,710 | ||
| Agricultural | - | - | - | - | - | ||
| Construction | 50 | - | 50 | - | 50 | ||
| Commercial loans | 145 | - | 145 | - | 145 | ||
| Other agricultural loans | - | - | - | - | - | ||
| Consumer loans | 288 | 916 | 1,204 | - | 1,204 | ||
| Total | $7,154 | $937 | $8,091 | $ | - | $8,091 | |
| Nonaccrual · Nonaccrual · Loans Past Due | ||||||
|---|---|---|---|---|---|---|
| with no · with · Total · Over 90 Days · Total | ||||||
| ACL · ACL · Nonaccrual · Still Accruing · Nonperforming | ||||||
| Real Estate loans | ||||||
| Residential | $936 | $4 | $940 | $ | - | $940 |
| Commercial | 5,739 | 4 | 5,743 | - | 5,743 | |
| Agricultural | - | - | - | - | - | |
| Construction | - | - | - | - | - | |
| Commercial loans | 127 | - | 127 | 33 | 160 | |
| Other agricultural loans | - | - | - | - | - | |
| Consumer loans | 570 | 340 | 910 | 121 | 1,031 | |
| Total | $7,372 | $348 | $7,720 | $154 | $7,874 | |
Based on the most recent analysis performed, the following table presents the recorded investment in non-homogenous pools by internal risk rating systems (in thousands):
| Revolving · Revolving | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Costs Basis by Origination Year · Loans · Loans | ||||||||||||||||||
| Amortized · Converted | ||||||||||||||||||
| June 30, 2025 · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Cost Basis · to Term · Total | ||||||||||||||||||
| Commercial real estate | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $60,518 | $101,229 | $71,736 | $118,247 | $93,843 | $257,872 | $19,688 | $ | - | $723,133 | ||||||||
| Special Mention | - | 4 | - | 255 | - | 1,901 | - | - | 2,160 | |||||||||
| Substandard | - | 135 | - | - | 2,470 | 8,671 | 400 | - | 11,676 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $60,518 | $101,368 | $71,736 | $118,502 | $96,313 | $268,444 | $20,088 | $ | - | $736,969 | ||||||||
| Commercial real estate | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $49 | $ | - | $ | - | $49 | ||
| Real Estate - Agriculture | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $1,817 | $6,081 | $3,741 | $11,712 | $3,843 | $33,955 | $324 | $ | - | $61,473 | ||||||||
| Special Mention | - | - | - | - | - | 429 | 150 | - | 579 | |||||||||
| Substandard | - | - | - | - | - | - | 25 | - | 25 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $1,817 | $6,081 | $3,741 | $11,712 | $3,843 | $34,384 | $499 | $ | - | $62,077 | ||||||||
| Real Estate - Agriculture | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Commercial loans | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $40,841 | $46,075 | $28,062 | $27,408 | $14,956 | $22,119 | $46,451 | $ | - | $225,912 | ||||||||
| Special Mention | - | - | - | 23 | - | 95 | 14 | - | 132 | |||||||||
| Substandard | - | - | 265 | 392 | 648 | 858 | 975 | - | 3,138 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $40,841 | $46,075 | $28,327 | $27,823 | $15,604 | $23,072 | $47,440 | $ | - | $229,182 | ||||||||
| Commercial loans | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Other agricultural loans | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Risk Rating | ||||||||||||||||||
| Pass | $1,321 | $3,477 | $1,522 | $2,914 | $2,086 | $5,567 | $8,663 | $ | - | $25,550 | ||||||||
| Special Mention | - | - | - | - | - | 107 | - | - | 107 | |||||||||
| Substandard | - | - | - | - | - | - | 1,475 | - | 1,475 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $1,321 | $3,477 | $1,522 | $2,914 | $2,086 | $5,674 | $10,138 | $ | - | $27,132 | ||||||||
| Other agricultural loans | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $48 | $ | - | |
| Total | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $104,497 | $156,862 | $105,061 | $160,281 | $114,728 | $319,513 | $75,126 | $ | - | $1,036,068 | ||||||||
| Special Mention | - | 4 | - | 278 | - | 2,532 | 164 | - | 2,978 | |||||||||
| Substandard | - | 135 | 265 | 392 | 3,118 | 9,529 | 2,875 | - | 16,314 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $104,497 | $157,001 | $105,326 | $160,951 | $117,846 | $331,574 | $78,165 | $ | - | $1,055,360 | ||||||||
| Revolving · Revolving | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Costs Basis by Origination Year · Loans · Loans | ||||||||||||||||||
| Amortized · Converted | ||||||||||||||||||
| December 31, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Cost Basis · to Term · Total | ||||||||||||||||||
| Commercial real estate | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $102,773 | $74,242 | $121,881 | $104,720 | $60,941 | $217,435 | $20,829 | $ | - | $702,821 | ||||||||
| Special Mention | 5 | - | 262 | - | - | 2,148 | - | - | 2,415 | |||||||||
| Substandard | 135 | - | - | 2,461 | 1,405 | 7,238 | 400 | - | 11,639 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $102,913 | $74,242 | $122,143 | $107,181 | $62,346 | $226,821 | $21,229 | $ | - | $716,875 | ||||||||
| Commercial real estate | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Real Estate - Agriculture | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $6,257 | $3,756 | $12,036 | $3,960 | $7,148 | $29,038 | $336 | $ | - | $62,531 | ||||||||
| Special Mention | - | - | - | - | - | 773 | 150 | - | 923 | |||||||||
| Substandard | - | - | - | - | - | - | 34 | - | 34 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $6,257 | $3,756 | $12,036 | $3,960 | $7,148 | $29,811 | $520 | $ | - | $63,488 | ||||||||
| Real Estate - Agriculture | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Commercial loans | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $57,939 | $34,088 | $29,465 | $19,163 | $10,233 | $15,042 | $42,906 | $ | - | $208,836 | ||||||||
| Special Mention | - | - | 25 | - | - | 106 | 14 | - | 145 | |||||||||
| Substandard | - | 277 | 429 | 711 | - | 743 | 850 | - | 3,010 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $57,939 | $34,365 | $29,919 | $19,874 | $10,233 | $15,891 | $43,770 | $ | - | $211,991 | ||||||||
| Commercial loans | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $11 | $ | - | $ | - | $8 | $51 | $30 | $ | - | $100 | |||||
| Other agricultural loans | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Risk Rating | ||||||||||||||||||
| Pass | $4,358 | $1,836 | $3,721 | $2,379 | $2,134 | $4,353 | $9,697 | $ | - | $28,478 | ||||||||
| Special Mention | - | - | - | - | - | 127 | - | - | 127 | |||||||||
| Substandard | - | - | - | - | - | - | 1,472 | - | 1,472 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $4,358 | $1,836 | $3,721 | $2,379 | $2,134 | $4,480 | $11,169 | $ | - | $30,077 | ||||||||
| Other agricultural loans | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Total | ||||||||||||||||||
| Risk Rating | ||||||||||||||||||
| Pass | $171,327 | $113,922 | $167,103 | $130,222 | $80,456 | $265,868 | $73,768 | $ | - | $1,002,666 | ||||||||
| Special Mention | 5 | - | 287 | - | - | 3,154 | 164 | - | 3,610 | |||||||||
| Substandard | 135 | 277 | 429 | 3,172 | 1,405 | 7,981 | 2,756 | - | 16,155 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $171,467 | $114,199 | $167,819 | $133,394 | $81,861 | $277,003 | $76,688 | $ | - | $1,022,431 | ||||||||
The Company monitors the credit risk profile by payment activity for residential and consumer loan classes. Loans past due over 90 days and loans on nonaccrual status are considered nonperforming. Nonperforming loans are reviewed monthly. The following table presents the carrying value of residential and consumer loans based on payment activity (in thousands):
| Revolving · Revolving | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Costs Basis by Origination Year · Loans · Loans | ||||||||||||||||||
| Amortized · Converted | ||||||||||||||||||
| June 30, 2025 · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Cost Basis · to Term · Total | ||||||||||||||||||
| Residential real estate | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $9,024 | $29,670 | $40,390 | $56,912 | $50,204 | $114,600 | $30,849 | $ | - | $331,649 | ||||||||
| Nonperforming | - | - | 125 | 218 | 174 | 428 | 37 | - | 982 | |||||||||
| Total | $9,024 | $29,670 | $40,515 | $57,130 | $50,378 | $115,028 | $30,886 | $ | - | $332,631 | ||||||||
| Residential real estate | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Construction | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $6,971 | $35,973 | $13,639 | $8,679 | $342 | $118 | $2,241 | $ | - | $67,963 | ||||||||
| Nonperforming | - | - | - | 50 | - | - | - | - | 50 | |||||||||
| Total | $6,971 | $35,973 | $13,639 | $8,729 | $342 | $118 | $2,241 | $ | - | $68,013 | ||||||||
| Construction | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Consumer loans to individuals | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $74,280 | $111,882 | $77,601 | $42,260 | $12,300 | $14,736 | $777 | $ | - | $333,836 | ||||||||
| Nonperforming | 73 | 209 | 351 | 369 | 109 | 93 | - | - | 1,204 | |||||||||
| Total | $74,353 | $112,091 | $77,952 | $42,629 | $12,409 | $14,829 | $777 | $ | - | $335,040 | ||||||||
| Consumer loans to individuals | ||||||||||||||||||
| Current period gross charge-offs | $3 | $191 | $229 | $209 | $59 | $92 | $ | - | $ | - | $783 | |||||||
| Total | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $90,275 | $177,525 | $131,630 | $107,851 | $62,846 | $129,454 | $33,867 | $ | - | $733,448 | ||||||||
| Nonperforming | 73 | 209 | 476 | 637 | 283 | 521 | 37 | - | 2,236 | |||||||||
| Total | $90,348 | $177,734 | $132,106 | $108,488 | $63,129 | $129,975 | $33,904 | $ | - | $735,684 | ||||||||
| Revolving · Revolving | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Costs Basis by Origination Year · Loans · Loans | ||||||||||||||||||
| Amortized · Converted | ||||||||||||||||||
| December 31, 2024 · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Cost Basis · to Term · Total | ||||||||||||||||||
| Residential real estate | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $22,842 | $41,384 | $60,194 | $52,712 | $32,161 | $89,965 | $30,658 | $ | - | $329,916 | ||||||||
| Nonperforming | - | 125 | 52 | 184 | - | 560 | 19 | - | 940 | |||||||||
| Total | $22,842 | $41,509 | $60,246 | $52,896 | $32,161 | $90,525 | $30,677 | $ | - | $330,856 | ||||||||
| Residential real estate | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Construction | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $28,817 | $12,986 | $9,024 | $431 | $ | - | $144 | $1,618 | $ | - | $53,020 | |||||||
| Nonperforming | - | - | - | - | - | - | - | - | - | |||||||||
| Total | $28,817 | $12,986 | $9,024 | $431 | $ | - | $144 | $1,618 | $ | - | $53,020 | |||||||
| Construction | ||||||||||||||||||
| Current period gross charge-offs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Consumer loans to individuals | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $125,254 | $93,392 | $52,009 | $15,679 | $8,316 | $11,207 | $887 | $ | - | $306,744 | ||||||||
| Nonperforming | 97 | 401 | 377 | 114 | 26 | 16 | - | - | 1,031 | |||||||||
| Total | $125,351 | $93,793 | $52,386 | $15,793 | $8,342 | $11,223 | $887 | $ | - | $307,775 | ||||||||
| Consumer loans to individuals | ||||||||||||||||||
| Current period gross charge-offs | $123 | $511 | $850 | $203 | $87 | $75 | $ | - | $ | - | $1,849 | |||||||
| Total | ||||||||||||||||||
| Payment Performance | ||||||||||||||||||
| Performing | $176,913 | $147,762 | $121,227 | $68,822 | $40,477 | $101,316 | $33,163 | $ | - | $689,680 | ||||||||
| Nonperforming | 97 | 526 | 429 | 298 | 26 | 576 | 19 | - | 1,971 | |||||||||
| Total | $177,010 | $148,288 | $121,656 | $69,120 | $40,503 | $101,892 | $33,182 | $ | - | $691,651 | ||||||||
Occasionally, the Bank modifies loans to borrowers in financial distress by providing principal forgiveness, term extension, and other-than-insignificant payment delay or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses.
In some cases, the Bank provides multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted. During the six months ended June 30, 2025, there were modifications made to borrowers experiencing financial difficulty consisting of six loan relationships. The following table presents modifications made to borrowers experiencing financial difficulty:
| Significant Payment Delay | |||
|---|---|---|---|
| Amortized Cost Basis at June 30, 2025 | % of Total Class of Financing Receivable | Financial Effect | |
| (in thousands) | |||
| Commercial real estate loans | $295 | 0.04% | Deferred principal for 6 months |
| Commercial loans | 481 | 0.21 | Deferred principal for 4-6 months |
| Consumer loans to individuals | 6 | 0.00 | Deferred principal for 4 months |
| Total | $782 | ||
| Term Extension | |||
| Amortized Cost Basis at June 30, 2025 | % of Total Class of Financing Receivable | Financial Effect | |
| (in thousands) | |||
| Commercial real estate loans | $1,423 | 0.19% | Added a weighted-average 6.0 months to the life of loans |
| Commercial loans | 286 | 0.12 | Added a weighted-average 5.0 years to the life of loans |
| Total | $1,709 | ||
| Combination -Significant Payment Delay and Term Extension | |||
| Amortized Cost Basis at June 30, 2025 | % of Total Class of Financing Receivable | Financial Effect | |
| Commercial real estate loans | $3,749 | 0.51% | Deferred principal for 9 months and extended term by 9 months |
| Total | $3,749 | ||
The following table provides the amortized cost basis of financing receivables that had a payment default during the period and were modified (in thousands):
| Amortized Cost Basis of Modified Loans That Subsequently Defaulted | |
|---|---|
| Term Extension | |
| Commercial real estate loans | $1,423 |
| $1,423 | |
The following table depicts the performance of loans that have been modified during the period for which a payment default has occurred (in thousands):
| Payment Status (Amortized Cost Basis) | ||||||
|---|---|---|---|---|---|---|
| 30-59 Days Past Due · 60-89 Days Past Due · 90 + Days Past Due · Total Past Due | ||||||
| Commercial real estate loans | $1,423 | $ | - | $ | - | $1,423 |
| $1,423 | $ | - | $ | - | $1,423 | |
The Company’s primary business activity as of June 30, 2025 was with customers located in northeastern Pennsylvania and the New York counties of Delaware, Sullivan, Ontario, Otsego and Yates. Accordingly, the Company has extended credit primarily to commercial entities and individuals in this area whose ability to repay their loans is influenced by the region’s economy.
As of June 30, 2025, the Company considered its concentration of credit risk to be acceptable. The highest concentrations are in commercial rentals with $162.7 million of loans outstanding, or 9.1% of total loans outstanding, and residential rentals with loans outstanding of $117.2 million, or 6.6% of loans outstanding. For the six months ended June 30, 2025, the Company recognized charge offs of $0 on commercial rentals and $0 on residential rentals. The following table presents additional details regarding the company’s largest loan concentrations by industry as of June 30, 2025 (in thousands):
| Account Type | Outstanding as of June 30, 2025 | Percent of Loans as of June 30, 2025 |
|---|---|---|
| Commercial Rentals | $162,674 | 9.12% |
| Residential Rentals | 117,244 | 6.57 |
| Hotels/Motels | 118,552 | 6.65 |
| Builders/Contractors | 37,375 | 2.10 |
| Dairy Cattle/Milk Product | 43,369 | 2.43 |
| Fuel/Gas Stations | 48,528 | 2.72 |
| Government Support | 22,656 | 1.27 |
| Mobile Home Park | 20,221 | 1.13 |
| Wineries | 22,448 | 1.26 |
| Camps | 23,635 | 1.33 |
| Resorts | 35,589 | 2.00 |
- Fair Value of Assets and Liabilities
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. In accordance with fair value accounting guidance, the Company measures, records, and reports various types of assets and liabilities at fair value on either a recurring or non-recurring basis in the Consolidated Financial Statements. Those assets and liabilities are presented in the sections entitled “Assets and Liabilities Required to be Measured and Reported at Fair Value on a Recurring Basis” and “Assets and Liabilities Required to be Measured and Reported at Fair Value on a Non-Recurring Basis”. There are three levels of inputs that may be used to measure fair values:
Level 1 – Quoted prices (unadjusted) for 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 company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The methods of determining the fair value of assets and liabilities presented in this note are consistent with our methodologies disclosed in Note 16 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
Assets and Liabilities Required to be Measured and Reported at Fair Value on a Recurring Basis
For financial assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2025 and December 31, 2024 are as follows:
| Fair Value Measurement Using | ||||||||
|---|---|---|---|---|---|---|---|---|
| Reporting Date | ||||||||
| Description · Total · Level 1 · Level 2 · Level 3 | ||||||||
| June 30, 2025 · (In thousands) | ||||||||
| ASSETS | ||||||||
| Available for Sale: | ||||||||
| U.S. Treasury securities | $17,812 | $17,812 | $ | - | $ | - | ||
| U.S. Government agencies | 9,561 | - | 9,561 | - | ||||
| States and political subdivisions | 87,748 | - | 87,748 | - | ||||
| Corporate obligations | 3,531 | - | 3,531 | - | ||||
| Mortgage-backed securities-government | ||||||||
| sponsored entities | 283,808 | - | 283,808 | - | ||||
| Interest rate derivatives | 875 | - | 875 | - | ||||
| LIABILITIES | ||||||||
| Interest rate derivatives | 875 | - | 875 | - | ||||
| Description | Total | Level 1 | Level 2 | Level 3 | ||||
| December 31, 2024 | (In thousands) | |||||||
| ASSETS | ||||||||
| Available for Sale: | ||||||||
| U.S. Treasury securities | $19,598 | $19,598 | $ | - | $ | - | ||
| U.S. Government agencies | 11,364 | - | 11,364 | - | ||||
| States and political subdivisions | 87,274 | - | 87,274 | - | ||||
| Mortgage-backed securities-government | ||||||||
| sponsored entities | 279,609 | - | 279,609 | - | ||||
| Interest rate derivatives | 1,193 | - | 1,193 | - | ||||
| LIABILITIES | ||||||||
| Interest rate derivatives | 1,193 | - | 1,193 | - | ||||
Securities:
The fair value of securities available for sale (carried at fair value) and held to maturity (carried at amortized cost) are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices. For certain securities which are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence (Level 3). In the absence of such evidence, management’s best estimate is used. Management’s best estimate consists of both internal and external support on certain Level 3 investments. Internal cash flow models using a present value formula that includes assumptions market participants would use along with indicative exit pricing obtained from broker/dealers (where available) are used to support fair values of certain Level 3 investments, if applicable.
Interest Rate Swaps:
The fair value of interest rate swaps is based upon the present value of the expected future cash flows using the Secured Overnight Financing Rate (“SOFR”) swap curve, the basis for the underlying interest rate. To price interest rate swaps, cash flows are first projected for each payment date using the fixed rate for the fixed side of the swap and the forward rates for the floating side of the swap. These swap cash flows are then discounted to time zero using SOFR zero-coupon interest rates. The sum of the present value of both legs is the fair market value of the interest rate swap. These valuations have been derived from our third party vendor’s proprietary models rather than actual market quotations. The proprietary models are based upon financial principles and assumptions that we believe to be reasonable.
Assets and Liabilities Required to be Measured and Reported at Fair Value on a Non-Recurring Basis
For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2025 and December 31, 2024 are as follows:
| Fair Value Measurement Using Reporting Date | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | ||||||
| Description · Total · Level 1 · Level 2 · Level 3 | ||||||
| Individually analyzed loans held for investment | $9,619 | $ | - | $ | - | $9,619 |
| Individually analyzed loans held for investment | $9,363 | $ | - | $ | - | $9,363 |
Individually analyzed loans held for investment:
The Company measures impairment generally based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the lowest level of input that is significant to the fair value measurements.
As of June 30, 2025, the fair value investment in individually analyzed loans totaled $9,619,000, which included 52 loan relationships with a carrying value of $7,153,000 that did not require a specific allowance for credit loss since either the estimated realizable value of the collateral or the discounted cash flows exceeded the recorded investment in the loan. As of June 30, 2025, the Company has recognized charge-offs against the allowance for credit losses on these individually analyzed loans in the amount of $456,000. As of June 30, 2025, the fair value investment in individually analyzed loans included 39 loan relationships with a carrying value of $3,075,000 that required a valuation allowance of $609,000 since the estimated realizable value of the collateral did not support the recorded investment in the loan. As of June 30, 2025, the Company has recognized charge-offs against the allowance for credit losses on these individually analyzed loans in the amount of $0 over the life of the loan.
As of December 31, 2024, the fair value investment in individually analyzed loans totaled $9,363,000, which included 34 loan relationships with a carrying value of $6,978,000 that did not require a specific allowance for credit loss since either the estimated realizable value of the collateral or the discounted cash flows exceeded the recorded investment in the loan. As of December 31, 2024, the Company has recognized charge-offs against the allowance for credit losses on these individually analyzed loans in the amount of $456,000 over the life of the loans. As of December 31, 2024, the fair value investment in individually analyzed loans included 34 loan relationships with a carrying value of $3,044,000 that required a valuation allowance of $659,000 since the estimated realizable value of the collateral did not support the recorded investment in the loan. As of December 31, 2024, the Company has recognized charge-offs against the allowance for credit losses on these individually analyzed loans in the amount of $0 over the life of the loan.
The following table presents additional quantitative information about assets measured at fair value on a non-recurring 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) | Fair Value Estimate | Valuation Techniques | Unobservable Input | Range (Weighted Average) |
| Individually analyzed loans held for investment | $9,619 | Appraisal of collateral(1) | Appraisal adjustments(2) | 0%-100.0% (9.48%) |
| Quantitative Information about Level 3 Fair Value Measurements | ||||
|---|---|---|---|---|
| (dollars in thousands) | Fair Value Estimate | Valuation Techniques | Unobservable Input | Range (Weighted Average) |
| Individually analyzed loans held for investment | $9,363 | Appraisal of collateral(1) | Appraisal adjustments(2) | 0%-50.0% (8.01%) |
(1)Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable, less any associated allowance.
(2)Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
Assets and Liabilities Not Required to be Measured or Reported at Fair Value
The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of the Company’s financial instruments at June 30, 2025 and December 31, 2024.
Loans receivable (carried at cost):
The fair values of loans are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and interest rate-risk inherent in the loans. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal. Generally, for variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values.
Mortgage servicing rights (carried at lower of cost or fair value)
The Company utilizes a third party provider to estimate the fair value of certain loan servicing rights. Fair value for the purpose of this measurement is defined as the amount at which the asset could be exchanged in a current transaction between willing parties, other than in a forced liquidation.
Deposit liabilities (carried at cost):
The fair values disclosed for demand deposits (e.g., interest and noninterest checking, passbook savings and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Other borrowings (carried at cost):
Fair values of FHLB advances are estimated using discounted cash flow analysis, based on quoted prices for new FHLB advances with similar credit risk characteristics, terms and remaining maturity. These prices obtained from this active market represent a fair value that is deemed to represent the transfer price if the liability were assumed by a third party.
The estimated fair values of the Bank’s financial instruments not required to be measured or reported at fair value were as follows at June 30, 2025 and December 31, 2024. (In thousands)
| Fair Value Measurements at June 30, 2025 | |||||||
|---|---|---|---|---|---|---|---|
| Carrying Amount · Fair Value · Level 1 · Level 2 · Level 3 | |||||||
| Financial assets: | |||||||
| Cash and cash equivalents (1) | $53,045 | $53,045 | $53,045 | $ | - | $ | - |
| Loans receivable, net | 1,769,666 | 1,758,620 | - | - | 1,758,620 | ||
| Mortgage servicing rights | 205 | 638 | - | - | 638 | ||
| Regulatory stock (1) | 7,538 | 7,538 | 7,538 | - | - | ||
| Bank owned life insurance (1) | 46,099 | 46,099 | 46,099 | - | - | ||
| Accrued interest receivable (1) | 8,642 | 8,642 | 8,642 | - | - | ||
| Financial liabilities: | |||||||
| Deposits | 1,997,834 | 1,933,904 | 1,119,178 | - | 814,726 | ||
| Short-term borrowings (1) | 26,500 | 26,500 | 26,500 | - | - | ||
| Other borrowings | 85,350 | 85,455 | - | - | 85,455 | ||
| Accrued interest payable (1) | 10,975 | 10,975 | 10,975 | - | - | ||
| Off-balance sheet financial instruments: | |||||||
| Commitments to extend credit andoutstanding letters of credit | - | - | - | - | - | ||
| Fair Value Measurements at December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Carrying Amount · Fair Value · Level 1 · Level 2 · Level 3 | |||||||
| Financial assets: | |||||||
| Cash and cash equivalents (1) | $72,339 | $72,339 | $72,339 | $ | - | $ | - |
| Loans receivable, net | 1,693,795 | 1,687,128 | - | - | 1,687,128 | ||
| Mortgage servicing rights | 199 | 575 | - | - | 575 | ||
| Regulatory stock (1) | 13,366 | 13,366 | 13,366 | - | - | ||
| Bank owned life insurance (1) | 46,657 | 46,657 | 46,657 | - | - | ||
| Accrued interest receivable (1) | 8,466 | 8,466 | 8,466 | - | - | ||
| Financial liabilities: | |||||||
| Deposits | 1,859,163 | 1,788,123 | 1,023,619 | - | 764,504 | ||
| Short-term borrowings (1) | 113,069 | 113,069 | 113,069 | - | - | ||
| Other borrowings | 101,793 | 102,220 | - | - | 102,220 | ||
| Accrued interest payable (1) | 12,615 | 12,615 | 12,615 | - | - | ||
| Off-balance sheet financial instruments: | |||||||
| Commitments to extend credit andoutstanding letters of credit | - | - | - | - | - | ||
(1)This financial instrument is carried at cost, which approximates the fair value of the instrument.
- Interest Rate Swaps
The Company enters into interest rate swaps that allow our commercial loan customers to effectively convert a variable-rate commercial loan agreement to a fixed-rate commercial loan agreement. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to an interest rate swap agreement, which serves to effectively swap the customer’s variable-rate into a fixed-rate. The Company then enters into a corresponding swap agreement with a third party in order to economically hedge itsexposure through the customer agreement. The interest rate swaps with both the customers and third parties are not designated as hedges under FASB ASC 815 and are not marked to market through earnings. As the interest rate swaps are structured to offset each other, changes to the underlying benchmark interest rates considered in the valuation of these instruments do not result in an impact to earnings; however, there may be fair value adjustments related to credit quality variations between counterparties, which may impact earnings as required by FASB ASC 820. There wasno effect on earnings in any periods presented. At June 30, 2025 and December 31, 2024, based upon the swap contract values, the Company pledged cash in the amount of $350,000 as collateral for its interest rate swaps with a third-party financial institution. The fair value of the swaps as of June 30, 2025 and December 31, 2024 was $875,000 and $1,193,000, respectively.
Summary information regarding these derivatives is presented below
| (Amounts in thousands) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notional Amount · Fair Value | |||||||||
| June 30, 2025 · December 31, 2024 · Interest Rate Paid · Interest Rate Received · June 30, 2025 · December 31, 2024 | |||||||||
| Customer interest rate swap | |||||||||
| Maturing November, 2030 | $5,565 | $5,766 | Term SOFR + Margin | Fixed | $534 | $729 | |||
| Maturing December, 2030 | 3,617 | 3,758 | Term SOFR + Margin | Fixed | 341 | 464 | |||
| Total | $9,182 | $9,524 | $875 | $1,193 | |||||
| Third party interest rate swap | |||||||||
| Maturing November, 2030 | $5,565 | $5,766 | Fixed | Term SOFR + Margin | $534 | $729 | |||
| Maturing December, 2030 | 3,617 | 3,758 | Fixed | Term SOFR + Margin | 341 | 464 | |||
| Total | $9,182 | $9,524 | $875 | $1,193 | |||||
The following table presents the fair values of derivative instruments in the Consolidated Balance Sheet.
| (Amounts in thousands) | ||||
|---|---|---|---|---|
| Assets | Liabilities | |||
| Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | |
| Interest rate derivatives | Other assets | $875 | Other liabilities | $875 |
| Interest rate derivatives | Other assets | 1,193 | Other liabilities | 1,193 |
- New and Recently Adopted Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which provides for improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. This guidance is effective for public business entities for annual periods beginning after December 15, 2024, and for annual periods beginning after December 15, 2025, for all other entities. The Company adopted the new disclosures for the annual periods beginning on January 1, 2025. The Company will include the applicable and relevant required disclosures in the Income Taxes footnote in the Form 10-K.
In November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures. This ASU requires disclosure in the notes to financial statements of specified information about certain costs and expenses. Specific disclosures are required for (a) purchases of inventory, (b) employee compensation, (c) depreciation, (d) intangible asset amortization, and (e) depreciation, depletion, and amortization recognized as part of oil and gas producing activities. The amendments in this update do not change or remove current expense disclosure requirements. However, the amendments affect where this information appears in the notes to financial statements because entities are required to include certain current disclosures in the same tabular format disclosure as the other disaggregation requirements in the amendments. The amendments in ASU 2024-03 apply only to public business entities and are effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact of this new guidance on its financial statements.
In January 2025, the FASB issued ASU 2025-01, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40), which revises the effective date of ASU 2024-03 (on disclosures about disaggregation of income statement expenses) “to clarify that all public business entities are required to adopt the guidance in annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027.” Entities within the ASU’s scope are permitted to early adopt the ASU. The Company is currently evaluating the impact of this new guidance on its financial statements.
- Segment Reporting
ASC Topic 280 – Segment Reporting identifies operating segments as components of an enterprise which are evaluated regularly by the Corporation’s Chief Operating Decision Maker, our Chief Executive Officer, in deciding how to develop strategy, allocate resources and assess performance.
The Company acts as an independent community financial services provider and offers traditional banking related financial services to individual, business and government customers. Through its Community Office and automated teller machine network, the Company offers a full array of commercial and retail financial services, including the taking of time, savings and demand deposits; the making of commercial, consumer and mortgage loans; and the providing of safe deposit services. The Company also performs personal, corporate, pension and fiduciary services through its Trust Department.
Operating segments are aggregated intoone segment, as operating results for all segments are similar. Accordingly, all the financial service operations are considered by management to be aggregated inone reportable operating segment, Community Banking.
The chief operating decision maker assesses performance and decides how to allocate resources based on net income that also is reported on the income statement as consolidated net income. Net income is used to monitor budget versus actual results.
The chief operating decision maker uses revenue streams and significant expenses to assess performance and evaluate return on assets and return on equity. The chief operating decision maker uses consolidated net income to benchmark the Company against its competitors. The benchmarking analysis and budget to actual results are used in assessing performance and in establishing compensation.
The accounting policies for the Community Banking segment are the same as those of our consolidated entity, which are described in Note 2 in the Annual Report filed on Form 10-K. Information utilized in the performance assessment by the chief operating decision maker is consistent with the level of aggregation disclosed in the Consolidated Statement of Income. The measure of segment assets is reported on the balance sheet as total consolidated assets.
- Proposed Acquisition of PB Bankshares, Inc.
On July 7, 2025, the Company and its wholly owned subsidiary, Wayne Bank, and PB Bankshares, Inc. (“PB Bankshares”), and its wholly owned subsidiary, Presence Bank, entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which PB Bankshares will merge with and into the Company, with the Company as the surviving corporation. Concurrent with the merger, it is expected that Presence Bank will merge with and into Wayne Bank.
PB Bankshares’ common stock is traded on the Nasdaq Capital Market under the trading symbol PBBK. At June 30, 2025, PB Bankshares had total consolidated assets of $464.1 million, total deposits of $363.4 million and total stockholders’ equity of $50.3 million.
Presence Bank is a stock savings bank organized under the laws of the Commonwealth of Pennsylvania and is subject to comprehensive regulation and examination by the FDIC and the Pennsylvania Department of Banking and Securities. Presence Bank operates from four offices and two loan production offices in Chester, Lancaster and Dauphin Counties, Pennsylvania. Presence Bank’s primary market area for deposits includes the communities in which it maintains banking office locations, while its primary lending market area is broader and includes customers in Lebanon, Dauphin and Cumberland Counties in Pennsylvania. Presence Bank is a community-oriented bank offering a variety of financial products and services to meet the needs of its customers.
Pursuant to the terms of the Merger Agreement, shareholders of PB Bankshares will have the opportunity to elect to receive for each share of PB Bankshares common stock they own, either 0.7850 shares of the Company’s common stock or $19.75 in cash. All shareholder elections will be subject to the allocation and proration procedures set forth in the Merger Agreement which are intended to ensure that 80% of the shares of PB Bankshares will be exchanged for the Company’s common stock and 20% of the shares of PB
Bankshares will be exchanged for cash. In the event of a greater than 20% decline in market value of the Company’s common stock and such decline is more than 20% of a decline in the market as measured by an index, PB Bankshares may, in certain circumstances, be able to terminate the Merger Agreement unless the Company increases the number of shares into which PB Bankshares common stock may be converted.
The senior management of the Company and Wayne Bank will remain the same following the merger. Following completion of the merger, Janak M. Amin, President and CEO of PB Bankshares and Presence Bank, will be appointed as Chief Operating Officer of the Company and Wayne Bank. Concurrently with the entering into of the Merger Agreement, the Company entered into an employment agreement and a non-compete and non-solicitation agreement with Mr. Amin, such agreements to be effective upon completion of the Merger. The Company may enter into additional employment agreements and non-compete and non-solicitation agreements with other executive officers of PB Bankshares, to be effective upon completion of the Merger.
On or immediately after the Effective Time of the Merger, the Company and Wayne Bank will appoint two former non-employee directors of Presence Bank to the boards of directors of the Company and Wayne Bank (the “Appointees”). One Appointee shall be appointed as a member of the class of the Company’s board of directors with a term expiring at the annual meeting in the calendar year two years after the Effective Time of the Merger and one with a term expiring in the calendar year three years after the Effective Time of the Merger. In addition, all non-employee directors serving on the Board of Directors of Bankshares as of the date of the Merger Agreement, who will not be selected to join the Boards of the Company and Wayne Bank, will be invited to join a newly-formed regional advisory board of Wayne Bank.
The merger is subject to customary closing conditions, including the receipt of regulatory approvals and approval by the shareholders of PB Bankshares. The merger is expected to be completed in the fourth quarter of 2025 or in the first quarter of 2026.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.