PEOPLES BANCORP OF NORTH CAROLINA INC
For the period ended Mar 31, 2024. Filed May 2, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 2, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements (Unaudited)
(1)Summary of Significant Accounting Policies
The Consolidated Financial Statements include the financial statements of Peoples Bancorp of North Carolina, Inc. (the “Company”) and its wholly owned subsidiary, Peoples Bank (the “Bank”), along with the Bank’s wholly owned subsidiaries, Peoples Investment Services, Inc. (“PIS”), Real Estate Advisory Services, Inc. (“REAS”), Community Bank Real Estate Solutions, LLC (“CBRES”) and PB Real Estate Holdings, LLC. All significant intercompany balances and transactions have been eliminated in consolidation.
In June 2006, the Company formed a wholly owned Delaware statutory trust, PEBK Capital Trust II (“PEBK Trust II”), to facilitate the issuance of $20.6 million of trust preferred securities. PEBK Trust II is not included in the Consolidated Financial Statements.
The Consolidated Financial Statements in this report (other than the Consolidated Balance Sheet at December 31, 2023) are unaudited. In the opinion of management, all adjustments necessary for a fair presentation of the financial position and results of operations for the periods presented have been included. Management has made a number of estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent assets and liabilities to prepare these Consolidated Financial Statements in conformity with generally accepted accounting principles in the United States (“GAAP”). Actual results could differ from those estimates.
Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by management in deciding how to allocate resources and in assessing performance. Management has determined that the Company has two significant operating segment: Banking Operations and CBRES, as discussed more fully in Note 7. In determining the appropriateness of segment definition, the Company considers the criteria of Accounting Standards Codification (“ASC”) 280, Segment Reporting.
The Company’s accounting policies are fundamental to understanding management’s discussion and analysis of results of operations and financial condition. Many of the Company’s accounting policies require significant judgment regarding valuation of assets and liabilities and/or significant interpretation of the specific accounting guidance. A description of the Company’s significant accounting policies can be found in Note 1 of the Notes to Consolidated Financial Statements in the Company’s 2023 Annual Report to Shareholders which is Appendix A to the Proxy Statement for the 2024 Annual Meeting of Shareholders. There have been no significant changes to the application of significant accounting policies since December 31, 2023.
Recent Accounting Pronouncements
The following table provides a summary of Accounting Standards Updates (“ASU’s”) issued by the FASB that the Company has not adopted as of March 31, 2024, which may impact the Company’s financial statements.
| ASU | Description | Effective Date | Effect on Financial Statements or Other Significant Matters |
|---|---|---|---|
| ASU 2023-07 Segment Reporting (Topic 280) | The ASU provides amendments to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses | January 1, 2025 | The adoption of this guidance is not expected to have a material impact on the Company’s results of operations, financial position or disclosures. |
| ASU 2024-01 Compensation—Stock Compensation (Topic 718) | The ASU adds an illustrative example (with four fact patterns) on how an entity would apply Accounting Standards Codification (ASC) 718 scope guidance. | January 1, 2025 | The adoption of this guidance is not expected to have a material impact on the Company’s results of operations, financial position or disclosures. |
| ASU 2024-02 Codification Improvements Amendments to Remove References to Concepts Statements | The ASU removes references to various Concepts Statements. In most instances, the references are extraneous and not required to understand or apply the guidance. In other instances, the references are a substitute for actual wording from a Concepts Statement. In most cases, the ASU is not intended to result in significant accounting changes for most entities. | January 1, 2025 | The adoption of this guidance is not expected to have a material impact on the Company’s results of operations, financial position or disclosures. |
Other accounting standards that have been issued or proposed by FASB or other standards-setting bodies are not expected to have a material impact on the Company’s results of operations, financial position or disclosures.
Reclassification
Certain amounts in the 2023 consolidated financial statements have been reclassified to conform to the 2024 presentation. These reclassifications did not have any impact on shareholders’ equity or net earnings.
(2)Comprehensive Income
The Company reports as comprehensive income all changes in shareholders’ equity during the year from sources other than shareholders. Other comprehensive income refers to all components (revenues, expenses, gains, and losses) of comprehensive income that are excluded from net income. The Company’s only component of other comprehensive income is unrealized gains and losses, net of income tax, on investment securities available for sale.
The following table presents the changes in accumulated other comprehensive loss for the three months ended March 31, 2024 and 2023:
| For the three months ended | ||
|---|---|---|
| (dollars in thousands) | March 31, 2024 | March 31, 2023 |
| Beginning balance | $(39,365) | $(47,597) |
| Other comprehensive loss before reclassifications, net | 55 | 9,173 |
| Amounts reclassified from accumulated other comprehensive loss, net | - | - |
| Net current period other comprehensive loss | 55 | 9,173 |
| Ending balance | $(39,310) | $(38,424) |
(3)Net Earnings Per Share
Net earnings per share is based on the weighted average number of shares outstanding during the period while the effects of potential shares outstanding during the period are included in diluted earnings per share. The average market price during the applicable period is used to compute equivalent shares.
The reconciliation of the amounts used in the computation of both “basic earnings per share” and “diluted earnings per share” for the three months ended March 31, 2024 and 2023 is as follows:
| Net Earnings (Dollars in thousands) | Weighted Average Number of Shares | Per Share Amount | |
|---|---|---|---|
| Basic earnings per share | $3,948 | 5,318,671 | $0.74 |
| Effect of dilutive securities: | |||
| Restricted stock units - unvested | 18,143 | ||
| Shares held in deferred comp plan | |||
| by deferred compensation trust | 164,336 | ||
| Diluted earnings per share | $3,948 | 5,501,150 | $0.72 |
| Net Earnings (Dollars in thousands) | Weighted Average Number of Shares | Per ShareAmount | |
|---|---|---|---|
| Basic earnings per share | $3,172 | 5,475,603 | $0.58 |
| Effect of dilutive securities: | |||
| Restricted stock units - unvested | 16,967 | ||
| Shares held in deferred comp plan | |||
| by deferred compensation trust | 163,680 | ||
| Diluted earnings per share | $3,172 | 5,656,250 | $0.56 |
(4)Investment Securities
Investment securities available for sale at March 31, 2024 and December 31, 2023 are as follows:
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |
| U.S. Treasuries | $7,977 | - | 891 | 7,086 |
| U.S. Government sponsored enterprises | 10,669 | - | 625 | 10,044 |
| GSE - Mortgage-backed securities | 259,899 | 204 | 22,987 | 237,116 |
| Private label mortgage-backed securities | 37,294 | 6 | 1,948 | 35,352 |
| State and political subdivisions | 129,859 | - | 24,793 | 105,066 |
| Total | $445,698 | 210 | 51,244 | 394,664 |
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |
| U.S. Treasuries | $10,974 | - | 830 | 10,144 |
| U.S. Government sponsored enterprises | 11,111 | - | 596 | 10,515 |
| GSE - Mortgage-backed securities | 257,705 | 185 | 22,988 | 234,902 |
| Private label mortgage-backed securities | 33,317 | 16 | 2,063 | 31,270 |
| State and political subdivisions | 129,922 | - | 24,829 | 105,093 |
| Total | $443,029 | 201 | 51,306 | 391,924 |
The current fair value and associated unrealized losses on investments in securities with unrealized losses at March 31, 2024 and December 31, 2023 are summarized in the tables below, with the length of time the individual securities have been in a continuous loss position.
| (Dollars in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Less than 12 Months · 12 Months or More · Total | |||||||
| Fair Value · Unrealized Losses · Fair Value · Unrealized Losses · Fair Value · Unrealized Losses | |||||||
| U.S. Treasuries | $ | - | - | 7,086 | 891 | 7,086 | 891 |
| U.S. government sponsored enterprises | - | - | 10,044 | 625 | 10,044 | 625 | |
| GSE -Mortgage-backed securities | 21,715 | 550 | 199,648 | 22,437 | 221,363 | 22,987 | |
| Private label mortgage-backed securities | 8,142 | 35 | 26,089 | 1,913 | 34,231 | 1,948 | |
| State and political subdivisions | - | - | 105,066 | 24,793 | 105,066 | 24,793 | |
| Total | $29,857 | 585 | 347,933 | 50,659 | 377,790 | 51,244 | |
| (Dollars in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Less than 12 Months · 12 Months or More · Total | |||||||
| Fair Value · Unrealized Losses · Fair Value · Unrealized Losses · Fair Value · Unrealized Losses | |||||||
| U.S. Treasuries | $ | - | - | 10,144 | 830 | 10,144 | 830 |
| U.S. government sponsored enterprises | - | - | 10,515 | 596 | 10,515 | 596 | |
| GSE -Mortgage-backed securities | 24,167 | 546 | 203,234 | 22,442 | 227,401 | 22,988 | |
| Private label mortgage-backed securities | 3,416 | 43 | 23,095 | 2,020 | 26,511 | 2,063 | |
| State and political subdivisions | - | - | 105,093 | 24,829 | 105,093 | 24,829 | |
| Total | $27,583 | 589 | 352,081 | 50,717 | 379,664 | 51,306 | |
At March 31, 2024, unrealized losses in the investment securities portfolio relating to debt securities totaled $51.2 million. The unrealized losses on these debt securities arose due to changing interest rates and are considered to be temporary. From the March 31, 2024 tables above, both of the U.S. Treasury securities, all 108 of the securities issued by state and political subdivisions contained unrealized losses, all seven of the securities issued by U.S. Government sponsored enterprises (“GSE”), 114 of the 124 GSE mortgage-backed securities, and 15 of the 16 private label mortgage backed securities contained unrealized losses. The Company did not have any reserves on available for sale securities at March 31, 2024, as no credit related losses were identified in the Company’s March 31, 2024 analysis. At December 31, 2023, unrealized losses in the investment securities portfolio relating to debt securities totaled $51.3 million. The unrealized losses on these debt securities arose due to changing interest rates and are considered to be temporary. From the December 31, 2023 tables above, all three of the U.S. Treasury securities, all 108 of the securities issued by state and political subdivisions contained unrealized losses, all seven of the securities issued by GSE, 114 of the 121 GSE mortgage-backed securities, and 12 of the 14 private label mortgage backed securities contained unrealized losses. The Company did not have an allowance for credit losses on available for sale securities at December 31, 2023, as no credit related losses were identified in the Company’s December 31, 2023 CECL analysis.
The amortized cost and estimated fair value of investment securities available for sale at March 31, 2024, presented by contractual maturity, are shown below. Expected maturities of mortgage-backed securities will differ from contractual maturities because borrowers have the right to prepay obligations with or without prepayment penalties.
| (Dollars in thousands) | ||
|---|---|---|
| Amortized Cost | Fair Value | |
| Due within one year | $2,996 | 2,938 |
| Due from one to five years | 16,180 | 14,702 |
| Due from five to ten years | 57,483 | 48,321 |
| Due after ten years | 71,846 | 56,235 |
| Mortgage-backed securities | 297,193 | 272,468 |
| Total | $445,698 | 394,664 |
No securities available for sale were sold during the three months ended March 31, 2024. During the three months ended March 31, 2023, proceeds from sales of securities available for sale were $51.0 million and resulted in gross losses of $2.7 million and gross gains of $177,000.
Securities with a fair value of approximately $109.0 million and $132.0 million at March 31, 2024 and December 31, 2023, respectively, were pledged to secure public deposits and for other purposes as required by law.
(5)Loans
Major classifications of loans at March 31, 2024 and December 31, 2023 are summarized as follows:
| (Dollars in thousands) | ||
|---|---|---|
| March 31,2024 | December 31,2023 | |
| Real estate loans: | ||
| Construction and land development | $129,284 | 136,401 |
| Single-family residential | 375,621 | 372,825 |
| Commercial | 438,683 | 425,820 |
| Multifamily and farmland | 71,545 | 63,042 |
| Total real estate loans | 1,015,133 | 998,088 |
| Loans not secured by real estate: | ||
| Commercial | 68,138 | 70,544 |
| Farm | 534 | 550 |
| Consumer | 6,643 | 6,966 |
| All other | 16,222 | 16,918 |
| Total loans | 1,106,670 | 1,093,066 |
| Less allowance for credit losses | (10,847) | (11,041) |
| Total net loans | $1,095,823 | 1,082,025 |
The Bank makes loans and extensions of credit primarily within the Catawba Valley region of North Carolina, which encompasses Catawba, Alexander, Iredell and Lincoln counties and also in Mecklenburg, Wake, Rowan and Forsyth counties of North Carolina. Although the Bank has a diversified loan portfolio, a substantial portion of the loan portfolio is collateralized by improved and unimproved real estate, the value of which is dependent upon the real estate market. Risk characteristics of the major components of the Bank’s loan portfolio are discussed below:
| · | Construction and land development loans – The risk of loss is largely dependent on the initial estimate of whether the property’s value at completion equals or exceeds the cost of property construction and the availability of take-out financing. During the construction phase, a number of factors can result in delays or cost overruns. If the estimate is inaccurate or if actual construction costs exceed estimates, the value of the property securing the loan may be insufficient to ensure full repayment when completed through a permanent loan, sale of the property, or by seizure of collateral. |
| · | Single-family residential loans – Declining home sales volumes, decreased real estate values and higher than normal levels of unemployment could contribute to losses on these loans. |
| · | Commercial real estate loans – Repayment is dependent on income being generated in amounts sufficient to cover operating expenses and debt service. These loans also involve greater risk because they are generally not fully amortizing over the loan period, but rather have a balloon payment due at maturity. A borrower’s ability to make a balloon payment typically will depend on being able to either refinance the loan or timely sell the underlying property. |
| · | Commercial loans – Repayment is generally dependent upon the successful operation of the borrower’s business. In addition, the collateral securing the loans may depreciate over time, be difficult to appraise, be illiquid, or fluctuate in value based on the success of the business. |
| · | Multifamily and farmland loans – Decreased real estate values and higher than normal levels of unemployment could contribute to losses on these loans. |
Loans are considered past due if the required principal and interest payments have not been received within 30 days of the date such payments were due. Loans are placed on non-accrual status when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Generally, a loan is placed on non-accrual status when it is over 90 days past due and there is reasonable doubt that all principal will be collected. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
The following tables present an age analysis of past due loans, by loan type, as of March 31, 2024 and December 31, 2023:
| (Dollars in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Loans 30- 89 Days Past Due · Nonaccrual · Total Past Due Loans · Total Current Loans · Total Loans · Accruing Loans 90 or More Days Past Due | |||||||
| Real estate loans: | |||||||
| Construction and land development | $ | - | 43 | 43 | 129,241 | 129,284 | - |
| Single-family residential | 5,787 | 3,323 | 9,110 | 366,511 | 375,621 | - | |
| Commercial | 915 | - | 915 | 437,768 | 438,683 | - | |
| Multifamily and farmland | - | 72 | 72 | 71,473 | 71,545 | - | |
| Total real estate loans | 6,702 | 3,438 | 10,140 | 1,004,993 | 1,015,133 | - | |
| Loans not secured by real estate: | |||||||
| Commercial | 143 | 552 | 695 | 67,443 | 68,138 | - | |
| Farm | - | - | - | 534 | 534 | - | |
| Consumer | 29 | 1 | 30 | 6,613 | 6,643 | - | |
| All other | - | - | - | 16,222 | 16,222 | - | |
| Total loans | $6,874 | 3,991 | 10,865 | 1,095,805 | 1,106,670 | - | |
| (Dollars in thousands) | ||||||
|---|---|---|---|---|---|---|
| Loans 30- 89 DaysPast Due | Nonaccrual | Total Past Due Loans | Total Current Loans | Total Loans | Accruing Loans 90 or More Days Past Due | |
| Real estate loans: | ||||||
| Construction and land development | $5 | 45 | 50 | 136,351 | 136,401 | - |
| Single-family residential | 3,761 | 3,302 | 7,063 | 365,762 | 372,825 | - |
| Commercial | 13 | - | 13 | 425,807 | 425,820 | - |
| Multifamily and farmland | - | 76 | 76 | 62,966 | 63,042 | - |
| Total real estate loans | 3,779 | 3,423 | 7,202 | 990,886 | 998,088 | - |
| Loans not secured by real estate: | ||||||
| Commercial | 125 | 463 | 588 | 69,956 | 70,544 | - |
| Farm | - | 1 | 1 | 549 | 550 | - |
| Consumer | 63 | - | 63 | 6,903 | 6,966 | - |
| All other | - | - | - | 16,918 | 16,918 | - |
| Total loans | $3,967 | 3,887 | 7,854 | 1,085,212 | 1,093,066 | - |
The following table presents non-accrual loans as of March 31, 2024 and December 31, 2023:
| Nonaccrual Loans | Nonaccrual Loans | Total | |
|---|---|---|---|
| With No | With | Nonaccrual | |
| (Dollars in thousands) | Allowance | Allowance | Loans |
| Real estate loans: | |||
| Construction and land development | $43 | - | 43 |
| Single-family residential | 3,197 | 126 | 3,323 |
| Commercial | - | - | - |
| Multifamily and farmland | 72 | - | 72 |
| Total real estate loans | 3,312 | 126 | 3,438 |
| Loans not secured by real estate: | |||
| Commercial | 254 | 298 | 552 |
| Consumer | 1 | - | 1 |
| Total | $3,567 | 424 | 3,991 |
| Nonaccrual Loans | Nonaccrual Loans | Total | |
|---|---|---|---|
| With No | With | Nonaccrual | |
| (Dollars in thousands) | Allowance | Allowance | Loans |
| Real estate loans: | |||
| Construction and land development | $45 | - | 45 |
| Single-family residential | 3,302 | - | 3,302 |
| Commercial | - | - | - |
| Multifamily and farmland | 76 | - | 76 |
| Total real estate loans | 3,423 | - | 3,423 |
| Loans not secured by real estate: | |||
| Commercial | 31 | 432 | 463 |
| Consumer | 1 | - | 1 |
| Total | $3,455 | 432 | 3,887 |
No interest income was recognized on non-accrual loans for the three months ended March 31, 2024 and 2023.
The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification.
Because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification. Occasionally, the Bank modifies loans by providing principal forgiveness on certain loans. When principal forgiveness is provided, the amortized cost basis of the asset is written off against the allowance for credit losses. The amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.
In some cases, the Bank may modify a certain loan by providing multiple types of concessions. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted.
The following tables show the amortized cost basis at March 31, 2024 and 2023 of the loans to borrowers experiencing financial difficulty that were modified during the three months ended March 31, 2024 and 2023, disaggregated by loan class and type of concession granted.
| (Dollars in thousands) | ||
|---|---|---|
| Term Extension | ||
| Amortized Cost Basis at March 31, 2024 | % of Loan Class | |
| Loan class: | ||
| Commercial not secured by real estate | 73 | 0.11% |
| Total | $73 | |
| (Dollars in thousands) | ||
|---|---|---|
| Term Extension | ||
| Amortized Cost Basis at March 31, 2023 | % of Loan Class | |
| Loan class: | ||
| Commercial real estate | 686 | 0.17% |
| Total | $686 | |
The following tables describes the financial effect of the modifications made to borrowers experiencing financial difficulty during the three months ended March 31, 2024 and 2023
| Term Extension | |
|---|---|
| Loan Class | Financial Effect |
| Commercial real estate | Line of credit converted to amortizing term loan. |
| Term Extension | |
|---|---|
| Loan Class | Financial Effect |
| Commercial real estate | Extended existing amortization from 148 months to 173 months to keep existing payment the same with the current market rate. |
No loans modified in the three months ended March 31, 2024 and 2023 that were made to borrowers experiencing financial difficulty had been written off at March 31, 2024 and 2023.
The Bank closely monitors the performance of those loans that are modified because borrowers are experiencing financial difficulty so as to understand the effectiveness of its modification efforts. The following tables show the performance of loans that have been modified in the three months ended March 31, 2024 and 2023.
| (Dollars in thousands) | |||
|---|---|---|---|
| Payment Status (Amortized Cost Basis) | |||
| Current | 30 - 89 Days Past Due | 90 + Days Past Due | |
| Loan type: | |||
| Commercial real estate | 73 | - | - |
| Total | $73 | - | - |
| (Dollars in thousands) | |||
|---|---|---|---|
| Payment Status (Amortized Cost Basis) | |||
| Current | 30 - 89 Days Past Due | 90 + Days Past Due | |
| Loan type: | |||
| Commercial real estate | 686 | - | - |
| Total | $686 | - | - |
The following tables present changes in the allowance for credit losses for the three months ended March 31, 2024 and 2023.
| (Dollars in thousands) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Real Estate Loans | ||||||||
| Construction and Land Development | Single-Family Residential | Commercial | Multifamily and Farmland | Commercial | Farm | Consumer and All Other | Total | |
| Allowance for credit losses: | ||||||||
| Beginning balance | $3,913 | 3,484 | 2,317 | 268 | 812 | 2 | 245 | 11,041 |
| Charge-offs | - | - | - | - | (446) | - | (210) | (656) |
| Recoveries | - | 56 | 201 | - | 6 | - | 36 | 299 |
| Provision (recovery) for | ||||||||
| loan losses (1) | (233) | 57 | (173) | 45 | 300 | - | 167 | 163 |
| Ending balance | $3,680 | 3,597 | 2,345 | 313 | 672 | 2 | 238 | 10,847 |
| Allowance for credit loss-loans | $3,680 | 3,597 | 2,345 | 313 | 672 | 2 | 238 | 10,847 |
| Allowance for credit losses | ||||||||
| loan commitments | 1,692 | 5 | - | - | - | - | 1 | 1,698 |
| Total allowance for credit losses | $5,372 | 3,602 | 2,345 | 313 | 672 | 2 | 239 | 12,545 |
(1) Excludes provision for credit losses related to unfunded commitments. Note 8,"Commitments and Contingencies" in the condensed consolidated financial statements provides more detail concerning the provision for credit losses related to unfunded commitments.
| (Dollars in thousands) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Real Estate Loans | |||||||||
| Construction and Land Development | Single-Family Residential | Commercial | Multifamily and Farmland | Commercial | Farm | Consumer and All Other | Unallocated | Total | |
| Allowance for credit losses: | |||||||||
| Beginning balance | $1,415 | 3,085 | 3,207 | 164 | 657 | - | 214 | 1,752 | 10,494 |
| Adjustment for CECL | |||||||||
| implementation (1) | 1,584 | 64 | (986) | 115 | (295) | 2 | 48 | (1,752) | (1,220) |
| Charge-offs | - | - | - | - | - | - | (166) | - | (166) |
| Recoveries | - | 11 | 2 | - | 9 | - | 60 | - | 82 |
| Provision (recovery) for | |||||||||
| loan losses (1) | 250 | 31 | 21 | 19 | (23) | (1) | 130 | - | 427 |
| Ending balance | $3,249 | 3,191 | 2,244 | 298 | 348 | 1 | 286 | - | 9,617 |
| Allowance for credit loss-loans | $3,249 | 3,191 | 2,244 | 298 | 348 | 1 | 286 | - | 9,617 |
| Allowance for credit losses | |||||||||
| loan commitments | 2,004 | 67 | - | - | - | - | 4 | - | 2,075 |
| Total allowance for credit losses | $5,253 | 3,258 | 2,244 | 298 | 348 | 1 | 290 | - | 11,692 |
(1) Excludes adjustment for CECL implemenation and provision for credit losses related to unfunded commitments. Note 8,"Commitments and Contingencies" in the condensed consolidated financial statements provides more detail concerning the implementation adjustment and provision for credit losses related to unfunded commitments.
Three loans, totaling $891,000, were individually evaluated as of March 31, 2024, including two loans, totaling $816,000, that were collateral dependent. The were no collateral dependent loans individually evaluated at December 31, 2023. The following table shows collateral dependent loans at March 31, 2024.
| (Dollars in thousands) | ||
|---|---|---|
| Amortized Cost | Allowance (1) | |
| Real estate loans: | ||
| Construction and land development · $ · - · - | ||
| Single-family residential | 370 | 126 |
| Commercial | - | - |
| Multifamily and farmland | - | - |
| Total real estate loans | 370 | 126 |
| Loans not secured by real estate: | ||
| Commercial | 446 | 223 |
| Farm | - | - |
| Consumer | - | - |
| All other | - | - |
| Total | $816 | 349 |
(1) Based on estimated value of residential real estate collateral and motor boat inventory collateral.
The Bank utilizes several credit quality indicators to manage credit risk in an ongoing manner. The Bank uses an internal risk grade system that categorizes loans into pass, watch or substandard categories.
The Bank uses the following credit quality indicators:
| · | Pass – Includes loans ranging from excellent quality with a minimal amount of credit risk to loans with higher risk and servicing needs but still are considered to be acceptable. The higher risk loans in this category are not problem credits presently, but may be in the future if the borrower is unable to change its present course. |
| · | Watch – These loans are currently performing satisfactorily, but there has been some recent past due history on repayment and there are potential weaknesses that may, if not corrected, weaken the asset or inadequately protect the Bank’s position at some future date. |
| · | Substandard – A Substandard loan is inadequately protected by the current sound net worth and paying capacity of the obligor or the collateral pledged (if there is any). There is a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. There is a distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. |
| · | Doubtful – Loans classified Doubtful have all the weaknesses inherent in loans classified Substandard, plus the added characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions, and values highly questionable and improbable. |
| · | Loss – Loans classified Loss are considered uncollectable and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this worthless loan even though partial recovery may be affected in the future. |
The following table presents by credit quality indicator, loan class and year of origination, the amortized cost of the Bank’s loans as of March 31, 2024.
| Term Loans by Origination Year · Revolving | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Loans | ||||||||||
| Revolving · Converted to · Total | ||||||||||
| (dollars in thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Loans · Term Loans · Loans | ||||||||||
| Real Estate Loans | ||||||||||
| Construction and land | ||||||||||
| development | ||||||||||
| Pass | $8,151 | 41,527 | 56,601 | 9,869 | 6,571 | 5,110 | 924 | - | 128,753 | |
| Watch | - | - | - | 447 | - | - | - | - | 447 | |
| Substandard | - | - | - | - | - | 84 | - | - | 84 | |
| Total Construction and | ||||||||||
| land development | $8,151 | 41,527 | 56,601 | 10,316 | 6,571 | 5,194 | 924 | - | 129,284 | |
| Single family | ||||||||||
| Pass | $5,227 | 32,390 | 79,539 | 46,367 | 23,390 | 75,395 | 106,257 | - | 368,565 | |
| Watch | - | - | - | - | - | 1,462 | 860 | - | 2,322 | |
| Substandard | - | - | 370 | - | - | 3,991 | 373 | - | 4,734 | |
| Total single family | $5,227 | 32,390 | 79,909 | 46,367 | 23,390 | 80,848 | 107,490 | - | 375,621 | |
| Commercial | ||||||||||
| Pass | $19,992 | 46,189 | 113,557 | 77,096 | 61,101 | 113,221 | 1,890 | - | 433,046 | |
| Watch | - | 230 | - | - | 115 | 4,884 | - | - | 5,229 | |
| Substandard | - | - | - | - | 408 | - | - | - | 408 | |
| Total commercial | $19,992 | 46,419 | 113,557 | 77,096 | 61,624 | 118,105 | 1,890 | - | 438,683 | |
| Multifamily and farmland | ||||||||||
| Pass | $216 | 8,892 | 21,451 | 21,335 | 6,467 | 12,725 | 340 | - | 71,426 | |
| Watch | - | - | - | - | - | 46 | - | - | 46 | |
| Substandard | - | - | - | - | - | 73 | - | - | 73 | |
| Total multifamily and | ||||||||||
| farmland | $216 | 8,892 | 21,451 | 21,335 | 6,467 | 12,844 | 340 | - | 71,545 | |
| Total real estate loans | $33,586 | 129,228 | 271,518 | 155,114 | 98,052 | 216,991 | 110,644 | - | 1,015,133 | |
| Loans not secured by real estate | ||||||||||
| Commercial | ||||||||||
| Pass | $2,464 | 8,737 | 13,570 | 4,332 | 2,381 | 13,711 | 21,270 | - | 66,465 | |
| Watch | - | 627 | - | 73 | 286 | 134 | 1 | - | 1,121 | |
| Substandard | - | 31 | 521 | - | - | - | - | - | 552 | |
| Total Commercial | $2,464 | 9,395 | 14,091 | 4,405 | 2,667 | 13,845 | 21,271 | - | 68,138 | |
| Farm | ||||||||||
| Pass | $ | - | 195 | 40 | 68 | - | 19 | 212 | - | 534 |
| Watch | - | - | - | - | - | - | - | - | - | |
| Substandard | - | - | - | - | - | - | - | - | - | |
| Total farm | $ | - | 195 | 40 | 68 | - | 19 | 212 | - | 534 |
| Consumer | ||||||||||
| Pass | $453 | 1,967 | 1,150 | 306 | 178 | 116 | 2,467 | - | 6,637 | |
| Watch | - | - | - | - | - | - | 1 | - | 1 | |
| Substandard | - | - | - | 1 | - | 1 | 3 | - | 5 | |
| Total consumer | $453 | 1,967 | 1,150 | 307 | 178 | 117 | 2,471 | - | 6,643 | |
| All other | ||||||||||
| Pass | $392 | - | 6,360 | 450 | 257 | 3,422 | 5,206 | - | 16,087 | |
| Watch | - | - | - | - | - | 73 | 62 | - | 135 | |
| Substandard | - | - | - | - | - | - | - | - | - | |
| Total all other | $392 | - | 6,360 | 450 | 257 | 3,495 | 5,268 | - | 16,222 | |
| Total loans not secured | ||||||||||
| by real estate | $3,309 | 11,557 | 21,641 | 5,230 | 3,102 | 17,476 | 29,222 | - | 91,537 | |
| Total loans | $36,895 | 140,785 | 293,159 | 160,344 | 101,154 | 234,467 | 139,866 | - | 1,106,670 | |
The following table presents by credit quality indicator, loan class and year of origination, gross loan charge-offs as of March 31, 2024.
| Gross Loan Charge-offs by Origination Year · Revolving | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Loans | ||||||||||
| Revolving · Converted to · Total | ||||||||||
| (dollars in thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Loans · Term Loans · Loans | ||||||||||
| Real estate loans: | ||||||||||
| Construction and land development | $ | - | - | - | - | - | - | - | - | - |
| Single-family residential · - · - · - · - · - · - · - · - · - | ||||||||||
| Commercial · - · - · - · - · - · - · - · - · - | ||||||||||
| Multifamily and farmland · - · - · - · - · - · - · - · - · - | ||||||||||
| Total real estate loans · - · - · - · - · - · - · - · - · - | ||||||||||
| Loans not secured by real estate: | ||||||||||
| Commercial | - | 347 | 99 | - | - | - | - | - | 446 | |
| Consumer | - | - | 4 | - | - | 99 | - | - | 103 | |
| All other | - | - | - | - | - | 107 | - | - | 107 | |
| Total gross charge-offs | $ | - | 347 | 103 | - | - | 206 | - | - | 656 |
The following table presents by credit quality indicator, loan class and year of origination, the amortized cost of the Bank’s loans as of December 31, 2023.
| Term Loans by Origination Year · Revolving | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Loans | |||||||||
| Revolving · Converted to · Total | |||||||||
| (dollars in thousands) | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Loans | Term Loans | Loans |
| Real Estate Loans | |||||||||
| Construction and land | |||||||||
| development | |||||||||
| Pass | $40,034 | 71,429 | 10,736 | 6,692 | 1,721 | 3,914 | 1,337 | - | 135,863 |
| Watch | - | - | 448 | - | - | - | - | - | 448 |
| Substandard | - | - | - | - | - | 90 | - | - | 90 |
| Total Construction and | |||||||||
| land development | $40,034 | 71,429 | 11,184 | 6,692 | 1,721 | 4,004 | 1,337 | - | 136,401 |
| Single family | |||||||||
| Pass | $32,333 | 76,326 | 47,490 | 24,813 | 12,984 | 64,847 | 106,962 | - | 365,755 |
| Watch | - | - | - | - | 89 | 1,389 | 860 | - | 2,338 |
| Substandard | - | - | - | - | 11 | 4,342 | 379 | - | 4,732 |
| Total single family | $32,333 | 76,326 | 47,490 | 24,813 | 13,084 | 70,578 | 108,201 | - | 372,825 |
| Commercial | |||||||||
| Pass | $45,755 | 109,255 | 78,645 | 61,973 | 29,579 | 92,753 | 2,158 | - | 420,118 |
| Watch | 232 | - | - | 116 | - | 4,943 | - | - | 5,291 |
| Substandard | - | - | - | 411 | - | - | - | - | 411 |
| Total commercial | $45,987 | 109,255 | 78,645 | 62,500 | 29,579 | 97,696 | 2,158 | - | 425,820 |
| Multifamily and farmland | |||||||||
| Pass | $7,987 | 13,286 | 21,512 | 6,624 | 3,158 | 9,851 | 501 | - | 62,919 |
| Watch | - | - | - | - | - | 47 | - | - | 47 |
| Substandard | - | - | - | - | - | 76 | - | - | 76 |
| Total multifamily and | |||||||||
| farmland | $7,987 | 13,286 | 21,512 | 6,624 | 3,158 | 9,974 | 501 | - | 63,042 |
| Total real estate loans | $126,341 | 270,296 | 158,831 | 100,629 | 47,542 | 182,252 | 112,197 | - | 998,088 |
| Loans not secured by real estate | |||||||||
| Commercial | |||||||||
| Pass | $9,561 | 14,122 | 4,841 | 2,942 | 2,232 | 12,030 | 23,411 | - | 69,139 |
| Watch | - | - | - | - | 57 | 102 | 783 | - | 942 |
| Substandard | 31 | - | - | - | - | - | - | - | 31 |
| Loss | - | 82 | - | - | - | - | 350 | 432 | |
| Total Commercial | $9,592 | 14,204 | 4,841 | 2,942 | 2,289 | 12,132 | 24,544 | - | 70,544 |
| Farm | |||||||||
| Pass | $198 | 42 | 83 | - | 1 | 27 | 199 | - | 550 |
| Watch | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | - | - | - | - | - | - | - |
| Total farm | $198 | 42 | 83 | - | 1 | 27 | 199 | - | 550 |
| Consumer | |||||||||
| Pass | $2,262 | 1,352 | 404 | 222 | 72 | 58 | 2,591 | - | 6,961 |
| Watch | - | - | - | - | - | - | - | - | - |
| Substandard | - | - | 2 | - | - | - | 3 | - | 5 |
| Total consumer | $2,262 | 1,352 | 406 | 222 | 72 | 58 | 2,594 | - | 6,966 |
| All other | |||||||||
| Pass | $79 | 6,401 | 474 | 274 | 599 | 3,698 | 5,256 | - | 16,781 |
| Watch | - | - | - | - | - | 74 | 63 | - | 137 |
| Substandard | - | - | - | - | - | - | - | - | - |
| Total all other | $79 | 6,401 | 474 | 274 | 599 | 3,772 | 5,319 | - | 16,918 |
| Total loans not secured | |||||||||
| by real estate | $12,131 | 21,999 | 5,804 | 3,438 | 2,961 | 15,989 | 32,656 | - | 94,978 |
| Total loans | $138,472 | 292,295 | 164,635 | 104,067 | 50,503 | 198,241 | 144,853 | - | 1,093,066 |
The following table presents by credit quality indicator, loan class and year of origination, gross loan charge-offs as of December 31, 2023.
| Gross Loan Charge-offs by Origination Year · Revolving | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Loans | ||||||||||
| Revolving · Converted to · Total | ||||||||||
| (dollars in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Loans · Term Loans · Loans | ||||||||||
| Real estate loans: | ||||||||||
| Construction and land development | $ | - | - | - | - | - | - | - | - | - |
| Single-family residential · - · - · - · - · - · - · - · - · - | ||||||||||
| Commercial · - · - · - · - · - · - · - · - · - | ||||||||||
| Multifamily and farmland · - · - · - · - · - · - · - · - · - | ||||||||||
| Total real estate loans · - · - · - · - · - · - · - · - · - | ||||||||||
| Loans not secured by real estate: | ||||||||||
| Commercial | - | 49 | 51 | 16 | - | 13 | - | - | 129 | |
| Farm | - | - | - | - | - | - | - | - | - | |
| Consumer | - | 41 | 53 | 6 | 1 | 468 | - | - | 569 | |
| All other | - | - | - | - | - | - | - | - | - | |
| Total gross charge-offs | $ | - | 90 | 104 | 22 | 1 | 481 | - | - | 698 |
(6)Leases
As of March 31, 2024, the Bank had operating right of use assets of $4.6 million and operating lease liabilities of $4.7 million. The Bank maintains operating leases on land and buildings for some of the Bank’s branch facilities and loan production offices. Most leases include one option to renew, with renewal terms extending up to 15 years. The exercise of renewal options is based on the judgment of management as to whether or not the renewal option is reasonably certain to be exercised. Factors in determining whether an option is reasonably certain of exercise include, but are not limited to, the value of leasehold improvements, the value of renewal rates compared to market rates, and the presence of factors that would cause a significant economic penalty to the Bank if the option is not exercised. Leases with a term of 12 months or less are not recorded on the balance sheet and instead are recognized in lease expense on a straight-line basis over the lease term.
The following table presents lease cost and other lease information as of March 31, 2024 and 2023.
| (Dollars in thousands) | ||
|---|---|---|
| March 31, 2024 | March 31, 2023 | |
| Operating lease cost | $815 | $206 |
| Other information: | ||
| Cash paid for amounts included in the measurement of lease liabilities | 787 | 201 |
| Operating cash flows from operating leases | - | - |
| Right-of-use assets obtained in exchange for new lease liabilities - operating leases | - | - |
| Weighted-average remaining lease term - operating leases | 8.30 | 9.12 |
| Weighted-average discount rate - operating leases | 2.74% | 2.60% |
The following table presents lease maturities as of March 31, 2024.
| 2024 | $615 |
| 2025 | 773 |
| 2026 | 650 |
| 2027 | 612 |
| 2028 | 510 |
| Thereafter | 2,115 |
| Total | 5,275 |
| Less: Imputed Interest | (615) |
| Operating Lease Liability | $4,660 |
(7)Securities Sold Under Agreements to Repurchase (“repurchase agreements”)
The Bank utilizes repurchase agreements to facilitate the needs of our customers and provide additional funding to our balance sheet. Repurchase agreements are transactions whereby we offer to sell to a counterparty an undivided interest in an eligible security at an agreed upon purchase price, and which obligates the Bank to repurchase the security on an agreed upon date at an agreed upon repurchase price plus interest at an agreed upon rate. Securities sold under repurchase agreements are recorded at the amount of cash received in connection with the transaction and are reflected in the accompanying consolidated balance sheet. Repurchase agreements are subject to terms and conditions of the master repurchase agreements between the Bank and the customer and are accounted for as secured borrowings. At March 31, 2024 and December 31, 2023, repurchase agreements totaled $59.2 million and $86.7 million, respectively.
These borrowings were collateralized with government-sponsored enterprise securities with a market value of $69.1 million and $89.8 million at March 31, 2024 and December 31, 2023, respectively. We monitor collateral levels on a continuous basis and maintain records of each transaction specifically describing the applicable security and the counterparty’s fractional interest in that security, and we segregate the security from its general assets in accordance with regulations governing custodial holdings of securities. The primary risk with repurchase agreements is market risk associated with the securities securing the transactions, as we may be required to provide additional collateral based on fair value changes of the underlying securities.
(8)Commitments and Contingencies
The Bank is party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract amounts of those instruments reflect the extent of involvement the Bank has in particular classes of financial instruments.
The exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments to extend credit and standby letters of credit as it does for on-balance-sheet instruments.
In most cases, the Bank requires collateral or other security to support financial instruments with credit risk.
| (Dollars in thousands) | ||
|---|---|---|
| Contractual Amount | ||
| 3/31/24 | 12/31/23 | |
| Financial instruments whose contract amount represent credit risk: | ||
| Commitments to extend credit | $370,525 | 367,482 |
| Standby letters of credit | $3,328 | 3,721 |
Commitments to extend credit are conditional agreements to lend to a customer. Commitments generally have fixed expiration dates and because they may expire without being drawn upon, the total commitment amount of $373.9 million does not necessarily represent future cash requirements.
Standby letters of credit are conditional commitments issued by the Bank to pay a third party on behalf of a customer. Those letters of credit are primarily issued to businesses in the Bank’s delineated market area. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank holds real estate, equipment, automobiles and customer deposits as collateral supporting those commitments for which collateral is deemed necessary.
The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, when this extension of credit is not unconditionally cancelable. The allowance for off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding activity and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the allowance for credit losses on loans. The allowance for credit losses for unfunded loan commitments of $1.7 million and $2.1 million at March 31, 2024 and 2023, respectively, is separately classified on the balance sheet within Other Liabilities.
The following table presents the balance and activity in the allowance for credit losses for unfunded loan commitments for the three months ended March 31, 2024 and 2023.
| (dollars in thousands) | |||
|---|---|---|---|
| March 31, 2024 · March 31, 2023 | |||
| Beginning Balance | $1,770 | $ | - |
| Cummulative effect of change in accounting principle | - | 2,278 | |
| Provision for (recovery of) credit losses | (72) | (203) | |
| Ending balance | $1,698 | $2,075 | |
(9)Fair Value
The Company is required to disclose fair value information about financial instruments, whether or not recognized at fair value on the face of the balance sheet, for which it is practicable to estimate that value. The assumptions used in the estimation of the fair value of the Company’s financial instruments are detailed below. Where quoted prices are not available, fair values are based on estimates using discounted cash flows and other valuation techniques. The use of discounted cash flows can be significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. The following disclosures should not be considered a surrogate of the liquidation value of the Company, but rather a good faith estimate of the increase or decrease in the value of financial instruments held by the Company since purchase, origination, or issuance.
The Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:
| · | Level 1 – Valuation is based upon quoted prices for identical instruments traded in active markets. |
| · | Level 2 – Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. |
| · | Level 3 – Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques. |
Investment Securities Available for Sale
Fair values of investment securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges when available. If quoted prices are not available, fair value is determined using matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities. Fair values for investment securities with quoted market prices are reported in the Level 1 fair value category. Fair value measurements obtained from independent pricing services are reported in the Level 2 fair value category. All other fair value measurements are reported in the Level 3 fair value category.
Mortgage Loans Held for Sale
Mortgage loans held for sale are carried at lower of aggregate cost or market value. The cost of mortgage loans held for sale approximates the market value. Mortgage loans held for sale are reported in the Level 2 fair value category. Management determined that the valuation technique used at current period end and prior period end are more appropriately classified as Level 2 and has updated in the current period and prior period year end classifications to Level 2.
Loans
The fair value of loans, excluding previously presented individually evaluated loans measured at fair value on a non-recurring basis, is estimated using discounted cash flow analyses. The discount rates used to determine fair value use interest rate spreads that reflect factors such as liquidity, credit, and nonperformance risk of the loans. Loans are reported in the Level 3 fair value category, as the pricing of loans is more subjective than the pricing of other financial instruments.
Mutual Funds
For mutual funds held in the deferred compensation trust, the carrying value is a reasonable estimate of fair value. Mutual funds held in the deferred compensation trust are included in other assets on the balance sheet and reported in the Level 1 fair value category.
FHLB Borrowings
The fair value of FHLB borrowings is estimated based upon discounted future cash flows using a discount rate comparable to the current market rate for such borrowings. FHLB borrowings are reported in the Level 2 fair value category. Management determined that the valuation technique used at current period end and prior period end are more appropriately classified as Level 2 and has updated in the current period and prior period year end classifications to Level 2.
Commitments to Extend Credit and Standby Letters of Credit
Commitments to extend credit and standby letters of credit are generally short-term in duration and made at variable interest rates. Therefore, both the carrying value and estimated fair value associated with these instruments are immaterial.
Limitations
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on many judgments. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial instruments include deferred income taxes and premises and equipment. In addition, the tax ramifications related to the realization of unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.
The tables below present all financial instruments measured at fair value on a recurring basis by level within the fair value hierarchy, as of March 31, 2024 and December 31, 2023.
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Fair Value | Level 1 Valuation | Level 2 Valuation | Level 3 Valuation | |
| U.S. Treasuries | $7,086 | - | 7,086 | - |
| U.S. Government sponsored enterprises | 10,044 | - | 10,044 | - |
| GSE - Mortgage-backed securities | 237,116 | - | 237,116 | - |
| Private label mortgage-backed securities | 35,352 | - | 35,352 | - |
| State and political subdivisions | 105,066 | - | 105,066 | - |
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Fair Value | Level 1 Valuation | Level 2 Valuation | Level 3 Valuation | |
| U.S. Treasuries | $9,814 | - | 9,814 | - |
| U.S. Government | ||||
| Sponsored enterprises | 11,539 | - | 11,539 | - |
| Mortgage-backed securities | 273,838 | - | 273,838 | - |
| State and political subdivisions | 150,203 | - | 150,203 | - |
| Mutual funds held in deferred compensation trust | 1,327 | - | 1,327 | |
The fair value measurements for mortgage loans held for sale and individually evaluated loans on a non-recurring basis at March 31, 2024 and December 31, 2023 are presented below. The fair value measurement process uses certified appraisals and other market-based information; however, in many cases, it also requires significant input based on management’s knowledge of, and judgment about, current market conditions, specific issues relating to the collateral and other matters. As a result, all fair value measurements for individually evaluated loans and other real estate are considered Level 3.
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Fair Value Measurements March 31, 2024 | Level 1 Valuation | Level 2 Valuation | Level 3 Valuation | |
| Individually evaluated loans | $467 | - | - | 467 |
| (Dollars in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Fair Value Measurements December 31, 2023 | Level 1 Valuation | Level 2 Valuation | Level 3 Valuation | ||||
| Individually evaluated loans | $ | - | - | - | - | ||
| (Dollars in thousands) | ||||||
|---|---|---|---|---|---|---|
| Fair ValueMarch 31, 2024 · Fair ValueDecember 31, 2023 · ValuationTechnique · Significant Unobservable Inputs · General Range of Significant Unobservable Input Values | ||||||
| Individually evaluated loans | $467 | $ | - | Appraised value | Discounts to reflect current market conditions and ultimate collectability | 0 - 25% |
The carrying amount and estimated fair value of financial instruments at March 31, 2024 and December 31, 2023 are as follows:
| (Dollars in thousands) | |||||
|---|---|---|---|---|---|
| Carrying Amount | Level 1 | Level 2 | Level 3 | Total | |
| Assets: | |||||
| Cash and cash equivalents | $98,096 | 98,096 | - | - | 98,096 |
| Investment securities available for sale | 394,664 | - | 394,664 | - | 394,664 |
| Other investments | 2,858 | - | - | 2,858 | 2,858 |
| Mortgage loans held for sale | 1,292 | - | 1,292 | - | 1,292 |
| Loans, net | 1,095,823 | - | - | 1,083,635 | 1,083,635 |
| Mutual funds held in deferred | |||||
| compensation trust | 2,394 | 2,394 | - | - | 2,394 |
| Liabilities: | |||||
| Deposits | $1,452,364 | - | 1,456,401 | - | 1,456,401 |
| Securities sold under agreements | |||||
| to repurchase | 59,216 | - | 59,216 | - | 59,216 |
| Junior subordinated debentures | 15,464 | - | 15,464 | - | 15,464 |
| (Dollars in thousands) | |||||
|---|---|---|---|---|---|
| Carrying Amount | Level 1 | Level 2 | Level 3 | Total | |
| Assets: | |||||
| Cash and cash equivalents | $82,375 | 82,375 | - | - | 82,375 |
| Investment securities available for sale | 391,924 | - | 391,924 | - | 391,924 |
| Other investments | 2,874 | - | - | 2,874 | 2,874 |
| Mortgage loans held for sale | 686 | - | 686 | - | 686 |
| Loans, net | 1,082,025 | - | - | 1,071,178 | 1,071,178 |
| Mutual funds held in deferred | |||||
| compensation trust | 2,171 | 2,171 | - | - | 2,171 |
| Liabilities: | |||||
| Deposits | $1,392,045 | - | 1,397,351 | - | 1,397,351 |
| Securities sold under agreements | |||||
| to repurchase | 86,715 | - | 86,715 | - | 86,715 |
| Junior subordinated debentures | 15,464 | - | 15,464 | - | 15,464 |
(10)Reportable Segments
The Company has two reportable segments, as described below.
Banking Operations – This segment reflects the consolidated Bank, excluding CBRES. The primary source of revenue for this segment is net interest income.
CBRES – A Bank subsidiary that provides appraisal management services to community banks. The primary source of revenue for this segment is appraisal management fee income.
The following table presents financial information for the reportable segments. The information provided under the caption “Other” represents financial information for the Company, which is not considered to be a reportable segment, and is included to reconcile the results of the reportable segments to the Consolidated Financial Statements prepared in conformity with GAAP.
| (Dollars in thousands) | |||||
|---|---|---|---|---|---|
| Banking | |||||
| Operations · CBRES · Other · Consolidated | |||||
| Interest income | $19,801 | $ | - | $9 | $19,810 |
| Interest expense | 6,222 | - | 284 | 6,506 | |
| Net interest income | 13,579 | - | (275) | 13,304 | |
| Provision for credit losses | 91 | - | - | 91 | |
| Noninterest income | 3,624 | - | - | 3,624 | |
| Appraisal management fee income | - | 2,414 | - | 2,414 | |
| Noninterest expense | 12,106 | 344 | 162 | 12,612 | |
| Appraisal management fee expense | - | 1,904 | - | 1,904 | |
| Income tax expense (benefit) | 841 | 38 | (92) | 787 | |
| Net income (loss) | $4,165 | $128 | $(345) | $3,948 | |
| Total assets | $1,665,209 | $3,847 | $504 | $1,669,560 | |
| Interest income | $16,793 | $ | - | $8 | $16,801 |
| Interest expense | 2,215 | - | 248 | 2,463 | |
| Net interest income | 14,578 | - | (240) | 14,338 | |
| Provision for credit losses | 224 | - | - | 224 | |
| Noninterest income | 1,517 | - | - | 1,517 | |
| Appraisal management fee income | - | 2,094 | - | 2,094 | |
| Noninterest expense | 11,564 | 334 | 154 | 12,052 | |
| Appraisal management fee expense | - | 1,650 | - | 1,650 | |
| Income tax expense (benefit) | 909 | 25 | (83) | 851 | |
| Net income (loss) | $3,398 | $85 | $(311) | $3,172 | |
| Total assets | $1,598,863 | $3,329 | $500 | $1,602,692 | |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.