Meridian Corp
For the period ended Jun 30, 2024. Filed Aug 9, 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.
Jun 30, 2024 · Filed Aug 9, 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)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1)Summary of Significant Accounting Policies
Basis of Presentation
The Corporation’s unaudited consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information. Accordingly, they do not include all of the information and footnotes required by GAAP for complete consolidated financial statements. In the opinion of management, all adjustments necessary for a fair presentation of the consolidated financial position and the results of operations for the interim periods presented have been included.
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Amounts subject to significant estimates are items such as the allowance for credit losses, lending related commitments and the related unfunded commitment reserve, the fair value of financial instruments, other-than-temporary impairments of investment securities, and the valuations of goodwill, intangible assets, and servicing assets.
These unaudited consolidated financial statements should be read in conjunction with the Corporation’s filings with the SEC (including our Annual Report on Form 10-K for the year ended December 31, 2023), subsequently filed quarterly reports on Form 10-Q and current reports on Form 8-K that update or provide information in addition to the information included in Form 10-K and Form 10-Q filings, if any.
Certain prior period amounts have been reclassified to conform with current period presentation. Reclassifications had no effect on net income or stockholders’ equity. Operating results for the three and six months ended June 30, 2024 are not necessarily indicative of the results for the year ending December 31, 2024 or for any other period.
Pronouncements Adopted in 2024
The following pronouncements were adopted in 2024, but did not have a material impact on our consolidated financial statements.
FASB ASU 2020-06, “Debt With Conversionand Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity”
FASB ASU 2023-02, "Investments Equity Method and Joint Ventures (Topic 323) Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method"
Pronouncements Not Yet Effective as of June 30, 2024:
FASB ASU 2023-07, “Segment Reporting (Topic 280) Improvements to Reportable Segment Disclosures”
The amendments in this update improve financial reporting by requiring disclosure of incremental segment information on an annual and interim basis for all public entities to enable investors to develop more decision-useful financial analyses. The amendments in this update also do not change how a public entity identifies its operating segments, aggregates those operating segments, or applies the quantitative thresholds to determine its reportable segments. The amendments in this update are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Corporation is currently evaluating the impact on its disclosures.
FASB ASU 2023-09, “Income Taxes (Topic 740) Improvements to Income Tax Disclosures”
The amendments in this update address investor requests for more transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. This update also includes certain other amendments to improve the effectiveness of income tax disclosures. The amendments in this update are effective for fiscal years beginning after December 15, 2024 and are to be applied on a prospective basis. Early adoption is permitted.The Corporation is currently evaluating the impact on its disclosures.
FASB ASU 2024-01 Stock Compensation - Scope Application of Profits Interest and Similar Awards
The amendments in this update improve the understandability of paragraph 718-10-15-3 apply to all entities that enter into share-based payments transactions. The amendments in this update are effective for fiscal years beginning after December 15, 2024 and are to be applied on a prospective basis. The Corporation is currently evaluating the impact on its disclosures.
FASB ASU No. 2023-06, "Disclosure Improvements: Codification Amendments in Response to the SEC's Disclosure Update and Simplification Initiative".
This ASU amends the disclosure or presentation requirements related to various subtopics in the FASB ASC. The amendments in this ASU are expected to clarify or improve disclosure and presentation requirements of a variety of Codification Topics, allow users to more easily compare entities subject to the SEC's existing disclosures with those entities that were not previously subject to the requirements, and align the requirements in the Codification with the SEC's regulations. For entities subject to the SEC's existing disclosure requirements and for entities required to file or furnish financial statements with or to the SEC in preparation for the sale of or for purposes of issuing securities that are not subject to contractual restrictions on transfer, the effective date for each amendment will be the date on which the SEC removes that related disclosure from its rules. For all other entities, the amendments will be effective two years later. However, if by June 30, 2027, the SEC has not removed the related disclosure from its regulations, the amendments will be removed from the Codification and not become effective for any entity.
(2)Earnings per Common Share
Basic earnings per common share excludes dilution and is computed by dividing income available to common shareholders by the weighted-average common shares outstanding during the period reduced by unearned ESOP Plan shares and treasury shares. Diluted earnings per common share takes into account the potential dilution computed pursuant to the treasury stock method that could occur if stock options were exercised and converted into common stock, and if restricted stock awards were vested. The effects of stock options are excluded from the computation of diluted earnings per share in periods in which the effect would be anti-dilutive.
| Three months endedJune 30, | Six months endedJune 30, | |||
|---|---|---|---|---|
| (dollars in thousands, except per share data) | 2024 | 2023 | 2024 | 2023 |
| Numerator for earnings per share: | ||||
| Net income available to common stockholders | $3,326 | $4,645 | $6,002 | $8,666 |
| Denominators for earnings per share: | ||||
| Weighted average shares outstanding | 11,247 | 11,240 | 11,246 | 11,348 |
| Average unearned ESOP shares | (151) | (178) | (154) | (181) |
| Basic weighted averages shares outstanding | 11,096 | 11,062 | 11,092 | 11,167 |
| Dilutive effects of assumed exercises of stock options | 54 | 72 | 86 | 165 |
| Dilutive effects of SERP shares | — | 170 | — | 162 |
| Diluted weighted averages shares outstanding | 11,150 | 11,304 | 11,178 | 11,494 |
| Basic earnings per share | $0.30 | $0.42 | $0.54 | $0.78 |
| Diluted earnings per share | $0.30 | $0.41 | $0.54 | $0.75 |
| Antidilutive shares excluded from computation of average dilutive earnings per share | 587 | 512 | 587 | 507 |
(3)Securities
The following tables presents the amortized cost, allowance for credit losses, and fair value of securities at the dates indicated:
| June 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses | Fair value | # of Securities in unrealized loss position |
| Securities available-for-sale: | ||||||
| U.S. asset backed securities | $19,839 | $58 | $(132) | $— | $19,765 | 10 |
| U.S. government agency MBS | 22,200 | 174 | (472) | — | 21,902 | 13 |
| U.S. government agency CMO | 28,851 | — | (2,264) | — | 26,587 | 34 |
| State and municipal securities | 41,224 | — | (4,298) | — | 36,926 | 32 |
| U.S. Treasuries | 32,984 | — | (2,513) | — | 30,471 | 25 |
| Non-U.S. government agency CMO | 15,663 | 81 | (487) | — | 15,257 | 12 |
| Corporate bonds | 8,990 | 82 | (839) | — | 8,233 | 13 |
| Total securities available-for-sale | $169,751 | $395 | $(11,005) | $— | $159,141 | 139 |
| Amortized cost | Gross unrecognized gains | Gross unrecognized losses | Allowance for credit losses | Fair value | # of Securities in unrecognized loss position | |
| Securities held to maturity: | ||||||
| State and municipal securities | $35,089 | $9 | $(3,403) | $— | $31,695 | 21 |
| Total securities held-to-maturity | $35,089 | $9 | $(3,403) | $— | $31,695 | 21 |
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Amortized cost | Gross unrealized gains | Gross unrealized losses | Allowance for credit losses | Fair value | # of Securities in unrealized loss position | |
| Securities available-for-sale: | ||||||
| U.S. asset backed securities | $17,012 | $25 | $(213) | $— | $16,824 | 11 |
| U.S. government agency MBS | 22,750 | 364 | (480) | — | 22,634 | 14 |
| U.S. government agency CMO | 21,850 | — | (2,277) | — | 19,573 | 30 |
| State and municipal securities | 40,093 | — | (3,877) | — | 36,216 | 31 |
| U.S. Treasuries | 32,982 | — | (2,560) | — | 30,422 | 25 |
| Non-U.S. government agency CMO | 13,605 | 102 | (552) | — | 13,155 | 9 |
| Corporate bonds | 8,200 | — | (1,005) | — | 7,195 | 13 |
| Total securities available-for-sale | $156,492 | $491 | $(10,964) | $— | $146,019 | 133 |
| Amortized cost | Gross unrecognized gains | Gross unrecognized losses | Allowance for credit losses | Fair value | # of Securities in unrecognized loss position | |
| Securities held to maturity: | ||||||
| State and municipal securities | $35,781 | $52 | $(3,103) | $— | $32,730 | 21 |
| Total securities held-to-maturity | $35,781 | $52 | $(3,103) | $— | $32,730 | 21 |
Although the Corporation’s investment portfolio overall is in a net unrealized loss position at June 30, 2024, the temporary impairment in the above noted securities is primarily the result of changes in market interest rates subsequent to purchase and it is more likely than not that the Corporation will not be required to sell these securities prior to recovery to satisfy liquidity needs, and therefore, no securities warranted an ACL.
The following table shows the Corporation’s investment gross unrealized losses and fair value aggregated by investment category and length of time that individual securities have been in continuous unrealized loss position at the dates indicated:
| June 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| Less than 12 Months | 12 Months or more | Total | ||||
| (dollars in thousands) | Fairvalue | Unrealized losses | Fairvalue | Unrealized losses | Fairvalue | Unrealized losses |
| Securities available-for-sale: | ||||||
| U.S. asset backed securities | $7,348 | $(31) | $4,019 | $(101) | $11,367 | $(132) |
| U.S. government agency MBS | 3,577 | (90) | 8,156 | (382) | 11,733 | (472) |
| U.S. government agency CMO | 7,771 | (50) | 18,816 | (2,214) | 26,587 | (2,264) |
| State and municipal securities | 1,491 | (5) | 35,435 | (4,293) | 36,926 | (4,298) |
| U.S. Treasuries | — | — | 30,471 | (2,513) | 30,471 | (2,513) |
| Non-U.S. government agency CMO | 5,402 | (22) | 5,566 | (465) | 10,968 | (487) |
| Corporate bonds | — | — | 7,362 | (839) | 7,362 | (839) |
| Total securities available-for-sale | $25,589 | $(198) | $109,825 | $(10,807) | $135,414 | $(11,005) |
| Less than 12 Months | 12 Months or more | Total | ||||
| Fairvalue | Unrecognizedlosses | Fairvalue | Unrecognizedlosses | Fairvalue | Unrecognizedlosses | |
| Securities held-to-maturity: | ||||||
| State and municipal securities | $1,047 | $(21) | $29,339 | $(3,382) | $30,386 | $(3,403) |
| Total securities held-to-maturity | $1,047 | $(21) | $29,339 | $(3,383) | $30,386 | $(3,403) |
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Less than 12 Months | 12 Months or more | Total | ||||
| (dollars in thousands) | Fair value | Unrealized losses | Fair value | Unrealized losses | Fair value | Unrealized losses |
| Securities available-for-sale: | ||||||
| U.S. asset backed securities | $4,981 | $(25) | $6,195 | $(188) | $11,176 | $(213) |
| U.S. government agency MBS | 4,864 | (35) | 8,170 | (445) | 13,034 | (480) |
| U.S. government agency CMO | 2,687 | (36) | 16,886 | (2,241) | 19,573 | (2,277) |
| State and municipal securities | — | — | 36,216 | (3,877) | 36,216 | (3,877) |
| U.S. Treasuries | — | — | 30,422 | (2,560) | 30,422 | (2,560) |
| Non-U.S. government agency CMO | 1,127 | (4) | 6,065 | (548) | 7,192 | (552) |
| Corporate bonds | 907 | (93) | 6,288 | (912) | 7,195 | (1,005) |
| Total securities available-for-sale | $14,566 | $(193) | $110,242 | $(10,771) | $124,808 | $(10,964) |
| Less than 12 Months | 12 Months or more | Total | ||||
| Fairvalue | Unrecognizedlosses | Fairvalue | Unrecognizedlosses | Fairvalue | Unrecognizedlosses | |
| Securities held-to-maturity: | ||||||
| State and municipal securities | $1,021 | $(6) | $29,404 | $(3,097) | $30,425 | $(3,103) |
| Total securities held-to-maturity | $1,021 | $(6) | $29,404 | $(3,097) | $30,425 | $(3,103) |
The amortized cost and carrying value of securities are shown below by contractual maturities at the dates indicated. Actual maturities may differ from contractual maturities as issuers may have the right to call or repay obligations with or without call or prepayment penalties.
| June 30, 2024 | ||||
|---|---|---|---|---|
| Available-for-sale | Held-to-maturity | |||
| (dollars in thousands) | Amortized cost | Fair value | Amortized cost | Fair value |
| Due in one year or less | $— | $— | $— | $— |
| Due after one year through five years | 32,984 | 30,471 | 3,225 | 3,200 |
| Due after five years through ten years | 18,451 | 17,131 | 5,775 | 4,835 |
| Due after ten years | 51,602 | 47,793 | 26,089 | 23,660 |
| Subtotal | 103,037 | 95,395 | 35,089 | 31,695 |
| Mortgage-related securities | 66,714 | 63,746 | — | — |
| Total | $169,751 | $159,141 | $35,089 | $31,695 |
There were no sales of investment securities available for sale for the three and six month ended June 30, 2024. Proceeds from sales of investments for the three and six months ended June 30, 2023 was $13.5 million with $54 thousand in gross losses recognized.
ACL on Securities AFS and HTM
We use credit ratings quarterly and the most recent financial information of securities' issuers annually to help evaluate the credit quality of our securities AFS and HTM portfolios on a quarterly basis. The securities portfolio consists primarily of U.S. government treasuries and U.S. government agency asset backed securities which have no probability of default. The remaining portfolio consists of highly rated municipal bonds, non-agency CMO, and corporate bonds that have a low probability of default.
For the three and six months ended June 30, 2024 and 2023, we had no significant ACL or provision expense and no charge-offs or recoveries on AFS or HTM securities.
Pledged Securities
As of June 30, 2024 and December 31, 2023, securities having a carrying value of $54.3 million and $60.1 million, respectively, were specifically pledged as collateral for public funds, the FRB discount window program, FHLB borrowings and other purposes. The FHLB has a blanket lien on non-pledged, mortgage-related loans and securities as part of the Corporation’s borrowing agreement with the FHLB.
(4)Loans and Other Finance Receivables
The following table presents loans and other finance receivables detailed by category at the dates indicated:
| (dollars in thousands) | June 30,2024 | December 31,2023 |
|---|---|---|
| Real estate loans: | ||
| Commercial mortgage | $775,298 | $737,863 |
| Home equity lines and loans | 83,828 | 76,287 |
| Residential mortgage | 259,469 | 260,604 |
| Construction | 262,624 | 246,440 |
| Total real estate loans | 1,381,219 | 1,321,194 |
| Commercial and industrial | 352,471 | 302,891 |
| Small business loans | 151,458 | 142,342 |
| Consumer | 369 | 389 |
| Leases, net | 97,624 | 121,632 |
| Total loans and other finance receivables | $1,983,141 | $1,888,448 |
| Balances included in loans and other finance receivables, net of fees and costs: | ||
| Residential mortgage real estate loans accounted under fair value option, at fair value | $12,900 | $13,726 |
| Residential mortgage real estate loans accounted under fair value option, at amortized cost | 15,609 | 16,198 |
| Unearned lease income included in leases, net | (13,404) | (19,210) |
| Unamortized net deferred loan origination costs | $5,394 | $7,358 |
Fair Value Option for Residential Mortgage Real Estate Loans
Residential mortgage real estate loans that were originated by the Corporation and intended for sale in the secondary market to permanent investors, but were either repurchased or unsalable due to defect, and that the Corporation has the ability and intent to hold for the foreseeable future or until maturity or payoff are carried at fair value pursuant to the Corporation's election of the fair value option for these loans. The remaining loans, net of fees and costs are stated at their outstanding unpaid principal balances, net of deferred fees or costs, since the original intent for these loans was to hold them until payoff or maturity.
Nonaccrual and Past Due Loans
The following tables present an aging of the Corporation’s loans at the dates indicated:
| June 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 30-89 days past due | Current | Total accruing loans and leases | Nonaccrual loans and leases | Total loans portfolio and leases | % Delinquent |
| Commercial mortgage | $864 | $774,434 | $775,298 | $— | $775,298 | 0.11% |
| Home equity lines and loans | 136 | 82,523 | 82,659 | 1,169 | 83,828 | 1.56 |
| Residential mortgage (1) | 3,468 | 251,233 | 254,701 | 4,768 | 259,469 | 3.17 |
| Construction | 4,945 | 255,895 | 260,840 | 1,784 | 262,624 | 2.56 |
| Commercial and industrial | — | 339,124 | 339,124 | 13,347 | 352,471 | 3.79 |
| Small business loans | — | 137,185 | 137,185 | 14,273 | 151,458 | 9.42 |
| Consumer | — | 369 | 369 | — | 369 | — |
| Leases, net | 1,359 | 93,965 | 95,324 | 2,300 | 97,624 | 3.75% |
| Total | $10,772 | $1,934,728 | $1,945,500 | $37,641 | $1,983,141 | 2.44% |
(1) Includes$12.9 million of loans at fair value of which$12.4 million are current, $0 are 30-89 days past due and$451 thousand are nonaccrual.
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 30-89 days past due | Current | Total accruing loans and leases | Nonaccrual loans and leases | Total loans portfolio and leases | % Delinquent |
| Commercial mortgage | $571 | $737,292 | $737,863 | $— | $737,863 | 0.08% |
| Home equity lines and loans | 566 | 74,684 | 75,250 | 1,037 | 76,287 | 2.10 |
| Residential mortgage (1) | 1,103 | 254,965 | 256,068 | 4,536 | 260,604 | 2.16 |
| Construction | — | 245,234 | 245,234 | 1,206 | 246,440 | 0.49 |
| Commercial and industrial | — | 287,478 | 287,478 | 15,413 | 302,891 | 5.09 |
| Small business loans | 1,499 | 131,403 | 132,902 | 9,440 | 142,342 | 7.69 |
| Consumer | — | 389 | 389 | — | 389 | — |
| Leases, net | 2,197 | 117,304 | 119,501 | 2,131 | 121,632 | 3.56% |
| Total | $5,936 | $1,848,749 | $1,854,685 | $33,763 | $1,888,448 | 2.10% |
(1) Includes $13.7 million of loans at fair value of which $12.9 million are current, $0 are 30-89 days past due and $786 thousand are nonaccrual.
There were no loans in the tables above as of June 30, 2024 or December 31, 2023 that were 90+days past due and still accruing interest.
Subsequent Event
On July 17, 2024 Meridian repurchased, at a discount of $575 thousand, the remaining balance of a commercial loan participation to another bank. The impact of this loan repurchase increased the balance of non-performing loans by $2.1 million and also increased the ACL by approximately the amount of the discount. In addition to the value created by the discount, this transaction will streamline collection and workout efforts.
Foreclosed and Repossessed Assets
At June 30, 2024 and December 31, 2023, there were 4 consumer mortgage loans secured by residential real estate properties (included in loans, net of fees and costs on the Consolidated Balance Sheets) totaling $1.3 million and $937 thousand, respectively, for which formal foreclosure proceedings were in process.
Risks and Uncertainties
We have no particular credit concentration. Our commercial loans have been proactively managed in an effort to achieve a balanced portfolio with no unusual exposure to one industry. Additionally, most of our lending activity occurs within our primary market areas which are concentrated in southeastern Pennsylvania, Delaware, and Maryland as well as other contiguous markets and represents a geographic concentration. Additionally, our loan portfolio is concentrated in commercial loans. Commercial loans are generally viewed as having more inherent risk of default than residential real estate loans or other consumer loans. Also, the commercial loan balance per borrower is typically larger than that for residential real estate loans and consumer loans, implying higher potential losses on an individual loan basis.
Past Due and Nonaccrual Status
The following tables presents the amortized costs basis of loans and leases on nonaccrual status and loans 90 days or more past due and still accruing, net of fees and costs as of June 30, 2024 and December 31, 2023. As of this date here were no loans 90 days or more past due and still accruing.
| June 30, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Nonaccrual without ACL | Nonaccrual with ACL | Total nonaccrual | Nonaccrual without ACL | Nonaccrual with ACL | Total nonaccrual |
| Commercial mortgage | $— | $— | $— | $— | $— | $— |
| Home equity lines and loans | 1,169 | — | 1,169 | 1,037 | — | 1,037 |
| Residential mortgage | 4,487 | 281 | 4,768 | 4,536 | — | 4,536 |
| Construction | 1,784 | — | 1,784 | 1,206 | — | 1,206 |
| Commercial and industrial | 433 | 12,914 | 13,347 | 3,343 | 12,070 | 15,413 |
| Small business loans | 3,821 | 10,452 | 14,273 | 3,607 | 5,833 | 9,440 |
| Leases, net | 2,300 | — | 2,300 | 2,131 | — | 2,131 |
| Total | $13,994 | $23,647 | $37,641 | $15,860 | $17,903 | $33,763 |
Collateral-dependent Loans
The following tables presents the amortized cost basis of non-accruing collateral-dependent loans by class or loans as of June 30, 2024 and December 31, 2023 under the current expected credit loss model:
| June 30, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Real estate | Equipment and other | Total | Real estate | Equipment and other | Total |
| Commercial mortgage | $— | $— | $— | $— | $— | $— |
| Home equity lines and loans | 1,169 | — | 1,169 | 1,037 | — | 1,037 |
| Residential mortgage | 4,768 | — | 4,768 | 4,536 | — | 4,536 |
| Construction | 1,784 | — | 1,784 | 1,206 | — | 1,206 |
| Commercial and industrial | 1,598 | 11,749 | 13,347 | 1,890 | 13,523 | 15,413 |
| Small business loans | 11,250 | 3,023 | 14,273 | 6,320 | 3,120 | 9,440 |
| Leases, net | — | 2,300 | 2,300 | — | 2,131 | 2,131 |
| Total | $20,569 | $17,072 | $37,641 | $14,989 | $18,774 | $33,763 |
(5)Allowance for Credit Losses
The ACL is maintained at a level considered adequate to provide for estimated expected credit losses within the loan portfolio over the
contractual life of an instrument that considers our historical loss experience, current conditions and forecasts of future economic conditions as of the balance sheet date. Management’s periodic evaluation of the adequacy of the ACL is based on known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is subjective as it requires material estimates that may be susceptible to significant revisions as more information becomes available.
Roll-Forward of ACL by Portfolio Segment
The following tables provide the activity of our allowance for credit losses for the three and six months ended June 30, 2024 and June 30, 2023 under the CECL model in accordance with ASC 326 (as adopted on January 1, 2023):
| Three Months Ended June 30, 2024 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Beginning Balance | Charge-offs | Recoveries | Provision (recovery of provision) for credit losses | Ending balance |
| Commercial mortgage | $4,179 | $— | $— | $(503) | $3,676 |
| Home equity lines and loans | 958 | (86) | 26 | 216 | 1,114 |
| Residential mortgage | 1,177 | — | — | (118) | 1,059 |
| Construction | 583 | — | — | 8 | 591 |
| Commercial and industrial | 5,083 | (1,620) | — | 1,348 | 4,811 |
| Small business loans | 7,805 | (1,392) | 64 | 1,021 | 7,498 |
| Consumer | 1 | — | 1 | (2) | — |
| Leases, net | 3,385 | (1,254) | 147 | 676 | 2,954 |
| Total | $23,171 | $(4,352) | $238 | $2,646 | $21,703 |
| Six Months Ended June 30, 2024 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Beginning Balance | Charge-offs | Recoveries | Provision (recovery of provision) for credit losses | Ending balance |
| Commercial mortgage | $4,375 | $— | $— | $(699) | $3,676 |
| Home equity lines and loans | 998 | (86) | 27 | 175 | 1,114 |
| Residential mortgage | 1,020 | — | — | 39 | 1,059 |
| Construction | 485 | — | — | 106 | 591 |
| Commercial and industrial | 4,518 | (1,828) | 2 | 2,119 | 4,811 |
| Small business loans | 7,005 | (1,479) | 67 | 1,905 | 7,498 |
| Consumer | — | (1) | 2 | (1) | — |
| Leases, net | 3,706 | (3,402) | 273 | 2,377 | 2,954 |
| Total | $22,107 | $(6,796) | $371 | $6,021 | $21,703 |
| Three Months Ended June 30, 2023 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Beginning Balance | Charge-offs | Recoveries | Provision (recovery of provision) for credit losses | Ending balance |
| Commercial mortgage | $3,475 | $— | $— | $(226) | $3,249 |
| Home equity lines and loans | 615 | (54) | 1 | 228 | 790 |
| Residential mortgage | 868 | — | — | 179 | 1,047 |
| Construction | 1,119 | — | — | 175 | 1,294 |
| Commercial and industrial | 2,733 | — | 17 | (509) | 2,241 |
| Small business loans | 6,316 | (326) | — | 878 | 6,868 |
| Consumer | — | — | 1 | (1) | — |
| Leases, net | 5,316 | (775) | 149 | 63 | 4,753 |
| Total | $20,442 | $(1,155) | $168 | $787 | $20,242 |
| Six Months Ended June 30, 2023 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Beginning Balance | Adjustment to initially apply ASU No. 2016-13 for CECL | Charge-offs | Recoveries | Provision (Reversal) | Ending balance |
| Commercial mortgage | $4,095 | $(526) | $— | $— | $(320) | $3,249 |
| Home equity lines and loans | 188 | 439 | (87) | 3 | 247 | 790 |
| Residential mortgage | 948 | 17 | — | — | 82 | 1,047 |
| Construction | 3,075 | (1,763) | — | — | (18) | 1,294 |
| Commercial and industrial | 4,012 | (1,023) | — | 56 | (804) | 2,241 |
| Small business loans | 4,909 | 1,110 | (326) | — | 1,175 | 6,868 |
| Consumer | 3 | (3) | — | 2 | (2) | — |
| Leases, net | 1,598 | 3,345 | (2,239) | 152 | 1,897 | 4,753 |
| Total | $18,828 | $1,596 | $(2,652) | $213 | $2,257 | $20,242 |
Reconciliation of Provision for Credit Losses
The following table provides a reconciliation of the provision for credit losses on the consolidated statements of income between the funded and unfunded components at the dates indicated:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Provision for credit losses - funded | $2,646 | $787 | $6,021 | $2,257 |
| Provision (recovery) for credit losses - unfunded | 34 | (82) | (475) | (153) |
| Total provision for credit losses | $2,680 | $705 | $5,546 | $2,104 |
Allowance Allocated by Portfolio Segment
The following tables detail the allocation of the ACL and the carrying value for loans and leases by portfolio segment based on the methodology used to evaluate the loans and leases at the dates indicated:
| June 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| Allowance for credit losses | Carrying value of loans and leases | |||||
| (dollars in thousands) | Individually evaluated | Collectively evaluated | Total | Individually evaluated | Collectively evaluated | Total |
| Commercial mortgage | $— | $3,676 | $3,676 | $— | $775,298 | $775,298 |
| Home equity lines and loans | — | 1,114 | 1,114 | 1,169 | 82,659 | 83,828 |
| Residential mortgage | 2 | 1,057 | 1,059 | 4,317 | 242,252 | 246,569 |
| Construction | — | 591 | 591 | 1,784 | 260,840 | 262,624 |
| Commercial and industrial | 3,422 | 1,389 | 4,811 | 13,347 | 339,124 | 352,471 |
| Small business loans | 3,729 | 3,769 | 7,498 | 14,273 | 137,185 | 151,458 |
| Consumer | — | — | — | — | 369 | 369 |
| Leases, net | — | 2,954 | 2,954 | 2,300 | 95,324 | 97,624 |
| Total (1) | $7,153 | $14,550 | $21,703 | $37,190 | $1,933,051 | $1,970,241 |
(1) Excludes deferred fees and loans carried at fair value.
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Allowance for credit losses | Carrying value of loans and leases | |||||
| (dollars in thousands) | Individually evaluated | Collectively evaluated | Total | Individually evaluated | Collectively evaluated | Total |
| Commercial mortgage | $— | $4,375 | $4,375 | $— | $737,863 | $737,863 |
| Home equity lines and loans | — | 998 | 998 | 1,037 | 75,250 | 76,287 |
| Residential mortgage | — | 1,020 | 1,020 | 3,750 | 243,128 | 246,878 |
| Construction | — | 485 | 485 | 1,206 | 245,234 | 246,440 |
| Commercial and industrial | 3,691 | 827 | 4,518 | 15,413 | 287,478 | 302,891 |
| Small business loans | 2,805 | 4,200 | 7,005 | 9,440 | 132,902 | 142,342 |
| Consumer | — | — | — | — | 389 | 389 |
| Leases, net | — | 3,706 | 3,706 | 2,131 | 119,501 | 121,632 |
| Total (1) | $6,496 | $15,611 | $22,107 | $32,977 | $1,841,745 | $1,874,722 |
(1) Excludes deferred fees and loans carried at fair value.
Credit Quality Indicators
As part of the process of determining the ACL to the different segments of the loan and lease portfolio, Management considers certain credit quality indicators. For the commercial mortgage, construction and commercial and industrial loan segments, periodic reviews of the individual loans are performed by Management. The results of these reviews are reflected in the risk grade assigned to each loan. These internally assigned grades are as follows:
Pass – Loans considered to be satisfactory with no indications of deterioration.
Special mention – Loans classified as special mention have a potential weakness that deserves Management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Substandard – Loans classified as substandard are inadequately protected by the current net worth and payment capacity of the obligor or of the collateral pledged, if any. Substandard loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful – Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Loan balances classified as doubtful have been reduced by partial charge-offs and are carried at their net realizable values.
The following tables detail the carrying value of loans and leases by portfolio segment based on the credit quality indicators used to
determine the allowance for credit losses at the dates indicated:
| June 30, 2024 · Revolving Loans Converted to Term Loans · Revolving Loans · Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Term Loans | |||||||||
| (dollars in thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior | |||||||||
| Commercial mortgage | |||||||||
| Pass/Watch | $52,276 | $107,159 | $160,661 | $154,167 | $90,830 | $188,101 | $511 | $737 | $754,442 |
| Special Mention | — | — | 4,432 | — | 4,856 | 8,248 | 667 | — | 18,203 |
| Substandard | — | 200 | — | — | — | 2,453 | — | — | 2,653 |
| Total | $52,276 | $107,359 | $165,093 | $154,167 | $95,686 | $198,802 | $1,178 | $737 | $775,298 |
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Construction | |||||||||
| Pass/Watch | $42,396 | $77,671 | $58,161 | $14,347 | $24,890 | $8,649 | $123 | $29,184 | $255,421 |
| Special Mention | — | — | — | 1,352 | 631 | — | — | 3,435 | 5,418 |
| Substandard | — | — | — | 67 | — | 1,718 | — | — | 1,785 |
| Total | $42,396 | $77,671 | $58,161 | $15,766 | $25,521 | $10,367 | $123 | $32,619 | $262,624 |
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial and industrial | |||||||||
| Pass/Watch | $61,487 | $24,256 | $21,417 | $22,502 | $9,555 | $27,767 | $— | $149,245 | $316,229 |
| Special Mention | — | — | 2,683 | — | — | 1,351 | — | 5,739 | 9,773 |
| Substandard | — | — | 3,940 | 2,331 | — | 5,552 | — | 14,646 | 26,469 |
| Total | $61,487 | $24,256 | $28,040 | $24,833 | $9,555 | $34,670 | $— | $169,630 | $352,471 |
| Year-to-date gross charge-offs | $— | $(500) | $— | $— | $— | $(1,324) | $— | $(4) | $(1,828) |
| Small business loans | |||||||||
| Pass/Watch | $17,700 | $28,812 | $27,700 | $32,174 | $9,893 | $7,132 | $— | $13,432 | $136,843 |
| Special Mention | — | — | — | — | — | — | — | — | — |
| Substandard | — | 409 | 2,224 | 6,500 | 3,890 | — | — | 1,592 | 14,615 |
| Total | $17,700 | $29,221 | $29,924 | $38,674 | $13,783 | $7,132 | $— | $15,024 | $151,458 |
| Year-to-date gross charge-offs | $— | $— | $(772) | $(140) | $(75) | $— | $— | $(492) | $(1,479) |
| Total by risk rating | |||||||||
| Pass/Watch | $173,859 | $237,898 | $267,939 | $223,190 | $135,168 | $231,649 | $634 | $192,598 | $1,462,935 |
| Special Mention | — | — | 7,115 | 1,352 | 5,487 | 9,599 | 667 | 9,174 | 33,394 |
| Substandard | — | 609 | 6,164 | 8,898 | 3,890 | 9,723 | — | 16,238 | 45,522 |
| Total | $173,859 | $238,507 | $281,218 | $233,440 | $144,545 | $250,971 | $1,301 | $218,010 | $1,541,851 |
| Total year-to-date gross charge-offs | $— | $(500) | $(772) | $(140) | $(75) | $(1,324) | $— | $(496) | $(3,307) |
| December 31, 2023 · Revolving Loans Converted to Term Loans · Revolving Loans · Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Term Loans | |||||||||
| (dollars in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior | |||||||||
| Commercial mortgage | |||||||||
| Pass/Watch | $106,341 | $160,302 | $158,647 | $97,535 | $56,382 | $133,349 | $511 | $423 | $713,490 |
| Special Mention | — | — | — | 4,425 | 4,341 | 9,975 | 667 | — | 19,408 |
| Substandard | 200 | — | 571 | — | 1,635 | 2,233 | — | 326 | 4,965 |
| Total | $106,541 | $160,302 | $159,218 | $101,960 | $62,358 | $145,557 | $1,178 | $749 | $737,863 |
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Construction | |||||||||
| Pass/Watch | $67,776 | $88,737 | $21,793 | $27,336 | $2,307 | $2,093 | $123 | $25,976 | $236,141 |
| Special Mention | — | — | 1,329 | — | 511 | 4,329 | — | 2,924 | 9,093 |
| Substandard | — | — | — | — | — | 1,206 | — | — | 1,206 |
| Total | $67,776 | $88,737 | $23,122 | $27,336 | $2,818 | $7,628 | $123 | $28,900 | $246,440 |
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Commercial and industrial | |||||||||
| Pass/Watch | $26,314 | $38,748 | $24,523 | $8,449 | $4,148 | $33,726 | $— | $131,304 | $267,212 |
| Special Mention | 500 | 9 | — | — | — | 1,361 | — | 6,440 | 8,310 |
| Substandard | — | — | 2,906 | — | 300 | 9,469 | — | 14,694 | 27,369 |
| Total | $26,814 | $38,757 | $27,429 | $8,449 | $4,448 | $44,556 | $— | $152,438 | $302,891 |
| Year-to-date gross charge-offs | $(209) | $(55) | $— | $(2) | $— | $— | $— | $— | $(266) |
| Small business loans | |||||||||
| Pass/Watch | $35,764 | $26,621 | $37,278 | $11,687 | $6,672 | $920 | $— | $12,507 | $131,449 |
| Special Mention | — | — | — | 909 | — | — | — | 314 | 1,223 |
| Substandard | 49 | 1,523 | 5,090 | 2,122 | — | — | — | 886 | 9,670 |
| Total | $35,813 | $28,144 | $42,368 | $14,718 | $6,672 | $920 | $— | $13,707 | $142,342 |
| Year-to-date gross charge-offs | $— | $— | $— | $(11) | $(912) | $— | $— | $(565) | $(1,488) |
| Total by risk rating | |||||||||
| Pass/Watch | $236,195 | $314,408 | $242,241 | $145,007 | $69,509 | $170,088 | $634 | $170,210 | $1,348,292 |
| Special Mention | 500 | 9 | 1,329 | 5,334 | 4,852 | 15,665 | 667 | 9,678 | 38,034 |
| Substandard | 249 | 1,523 | 8,567 | 2,122 | 1,935 | 12,908 | — | 15,906 | 43,210 |
| Total | $236,944 | $315,940 | $252,137 | $152,463 | $76,296 | $198,661 | $1,301 | $195,794 | $1,429,536 |
| Total year-to-date gross charge-offs | $(209) | $(55) | $— | $(13) | $(912) | $— | $— | $(565) | $(1,754) |
The Corporation had no loans with a risk rating of Doubtful included within recorded investment in loans and leases held for investment at June 30, 2024 and December 31, 2023.
In addition to credit quality indicators as shown in the above tables, allowance allocations for residential mortgages, consumer loans and leases are also applied based on their performance status at the dates indicated:
| June 30, 2024 · Revolving Loans · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans | |||||||||||
| (dollars in thousands) · 2024 · 2023 · 2022 · 2021 · 2020 · Prior | |||||||||||
| Home equity lines and loans | |||||||||||
| Performing | $455 | $338 | $779 | $214 | $341 | $3,610 | $76,442 | $82,179 | |||
| Nonperforming | — | 91 | 1,558 | 1,649 | |||||||
| Total | $455 | $338 | $779 | $305 | $341 | $3,610 | $78,000 | $83,828 | |||
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $(86) | $(86) | |||
| Residential mortgage (1) | |||||||||||
| Performing | $10,314 | $47,907 | $146,295 | $20,352 | $6,404 | $10,979 | $— | $242,251 | |||
| Nonperforming | — | — | 2,177 | — | 870 | 1,271 | — | 4,318 | |||
| Total | $10,314 | $47,907 | $148,472 | $20,352 | $7,274 | $12,250 | $— | $246,569 | |||
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— | |||
| Consumer | |||||||||||
| Performing | $— | $53 | $27 | $— | $— | $253 | $36 | $369 | |||
| Nonperforming | — | — | — | — | — | — | — | — | |||
| Total | $— | $53 | $27 | $— | $— | $253 | $36 | $369 | |||
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $(1) | $(1) | |||
| Leases, net | |||||||||||
| Performing | $240 | $19,152 | $45,406 | $23,510 | $7,024 | $— | $— | $95,332 | |||
| Nonperforming | — | 471 | 929 | 736 | 156 | — | — | 2,292 | |||
| Total | $240 | $19,623 | $46,335 | $24,246 | $7,180 | $— | $— | $97,624 | |||
| Year-to-date gross charge-offs | $— | $(434) | $(2,414) | $(436) | $(118) | $— | $— | $(3,402) | |||
| Total by Payment Performance | |||||||||||
| Performing | $11,009 | $67,450 | $192,507 | $44,076 | $13,769 | $14,842 | $76,478 | $420,131 | |||
| Nonperforming | — | 471 | 3,106 | 827 | 1,026 | 1,271 | 1,558 | 8,259 | |||
| Total | $11,009 | $67,921 | $195,613 | $44,903 | $14,795 | $16,113 | $78,036 | $428,390 | |||
| Total year-to-date gross charge-offs | $— | $(434) | $(2,414) | $(436) | $(118) | $— | $(87) | $(3,489) | |||
| (1) Excludes $12.9 million of loans at fair value. | |||||||||||
| December 31, 2023 · Revolving Loans · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Term Loans | ||||||||
| (dollars in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior | ||||||||
| Home equity lines and loans | ||||||||
| Performing | $343 | $795 | $314 | $352 | $2,191 | $2,295 | $68,600 | $74,890 |
| Nonperforming | — | — | — | — | — | — | 1,397 | 1,397 |
| Total | $343 | $795 | $314 | $352 | $2,191 | $2,295 | $69,997 | $76,287 |
| Year-to-date gross charge-offs | $— | $— | $— | $— | $(33) | $— | $(54) | $(87) |
| Residential mortgage (1) | ||||||||
| Performing | $48,576 | $154,219 | $22,237 | $6,260 | $456 | $11,380 | $— | $243,128 |
| Nonperforming | — | 1,350 | — | 1,043 | — | 1,357 | — | 3,750 |
| Total | $48,576 | $155,569 | $22,237 | $7,303 | $456 | $12,737 | $— | $246,878 |
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $— | $— |
| Consumer | ||||||||
| Performing | $39 | $35 | $— | $— | $32 | $234 | $49 | $389 |
| Nonperforming | — | — | — | — | — | — | — | — |
| Total | $39 | $35 | $— | $— | $32 | $234 | $49 | $389 |
| Year-to-date gross charge-offs | $— | $— | $— | $— | $— | $— | $(2) | $(2) |
| Leases, net | ||||||||
| Performing | $23,054 | $55,940 | $30,876 | $9,718 | $— | $— | $— | $119,588 |
| Nonperforming | 263 | 1,194 | 368 | 219 | — | — | — | 2,044 |
| Total | $23,317 | $57,134 | $31,244 | $9,937 | $— | $— | $— | $121,632 |
| Year-to-date gross charge-offs | $(128) | $(2,165) | $(1,450) | $(290) | $— | $— | $— | $(4,033) |
| Total by Payment Performance | ||||||||
| Performing | $72,012 | $210,989 | $53,427 | $16,330 | $2,679 | $13,909 | $68,649 | $437,995 |
| Nonperforming | 263 | 2,544 | 368 | 1,262 | — | 1,357 | 1,397 | 7,191 |
| Total | $72,275 | $213,533 | $53,795 | $17,592 | $2,679 | $15,266 | $70,046 | $445,186 |
| Total year-to-date gross charge-offs | $(128) | $(2,165) | $(1,450) | $(290) | $(33) | $— | $(56) | $(4,122) |
(1) Excludes $13.7 million of fair value loans.
Modifications to Borrowers Experiencing Financial Difficulty
An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification. Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the ACL on loans and leases, a change to the allowance for credit losses is generally not recorded upon modification. However, when principal forgiveness is provided, the amortized cost basis of the asset is written off against the ACL on loans and leases. 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.
The following presents, by class of loans, information regarding accruing and nonaccrual modified loans to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 and 2023.
| Three Months Ended June 30, 2024 | Three Months Ended June 30, 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Number of Loans | Amortized Cost Basis | % of Total Class of Financing Receivable | Related Reserve | Number of Loans | Amortized Cost Basis | % of Total Class of Financing Receivable | Related Reserve | |
| (dollars in thousands) | ||||||||
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty: | ||||||||
| Commercial & industrial | 3 | $1,402 | 0.4% | $— | 1 | $3,233 | 1.0% | $— |
| Total | 3 | $1,402 | $— | 1 | $3,233 | $— | ||
| Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty: | ||||||||
| Small business loans | 1 | $1,195 | 0.8% | $15 | — | $— | —% | $— |
| Commercial & industrial | 4 | 1,605 | 0.5% | — | 1 | 1,406 | 0.5% | 422 |
| Total | 5 | $2,800 | $15 | 1 | $1,406 | $422 | ||
| Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Number of Loans | Amortized Cost Basis | % of Total Class of Financing Receivable | Related Reserve | Number of Loans | Amortized Cost Basis | % of Total Class of Financing Receivable | Related Reserve | |
| (dollars in thousands) | ||||||||
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty: | ||||||||
| Small business loans | 3 | $719 | 0.5% | $— | — | $— | —% | $— |
| Commercial & industrial | 5 | 2,592 | 0.7% | — | 1 | 3,233 | 1.0% | — |
| Total | 8 | $3,311 | $— | 1 | $3,233 | $— | ||
| Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty: | ||||||||
| Small business loans | 6 | $4,029 | 2.7% | $1,024 | — | $— | —% | $— |
| Commercial & industrial | 4 | 1,605 | 0.5% | — | 1 | 1,406 | 0.5% | 422 |
| Total | 10 | $5,634 | $1,024 | 1 | $1,406 | $422 | ||
The following presents, by class of loans, information regarding accruing and nonaccrual modified loans to borrowers experiencing financial difficulty during the three and six months ended June 30, 2024 and 2023.
| Three Months Ended June 30, 2024 | Three Months Ended June 30, 2023 | |||
|---|---|---|---|---|
| Number of Loans | Financial Effect | Number of Loans | Financial Effect | |
| (dollars in thousands) | ||||
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty: | ||||
| Commercial & industrial | 3 | Extend maturity date and payment concession | 1 | Extend maturity |
| Total | 3 | 1 | ||
| Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty: | ||||
| Small business loans | 1 | Extend maturity date and allow additional lender funding | — | |
| Commercial & industrial | 4 | Extend maturity date | 1 | Extend term and allow additional lender funding |
| Total | 5 | 1 | ||
| Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 | |||
|---|---|---|---|---|
| Number of Loans | Financial Effect | Number of Loans | Financial Effect | |
| (dollars in thousands) | ||||
| Accruing Modified Loans to Borrowers Experiencing Financial Difficulty: | ||||
| Small business loans | 3 | Extend maturity date | — | |
| Commercial & industrial | 5 | Extend maturity date and allow additional lender funding | 1 | Extend maturity |
| Total | 8 | 1 | ||
| Nonaccrual Modified Loans to Borrowers Experiencing Financial Difficulty: | ||||
| Small business loans | 6 | Extend maturity date | — | |
| Commercial & industrial | 4 | Extend maturity date and allow additional lender funding | 1 | Extend term and allow additional lender funding |
| Total | 10 | 1 | ||
There were 8 and 2 modifications granted to borrowers experiencing financial difficulty for the three months ended June 30, 2024 and June 30, 2023, respectively. There were 11 and 2 modifications granted to borrowers experiencing financial difficulty for the six months ended June 30, 2024 and June 30, 2023, respectively. The increase in assistance provided to small business loan customers experiencing financial difficulty is largely due to the elevated interest rate environment we continue to experience as the majority of our small business loans carry a variable interest rate. In accordance with the SBA's SOP 50-57-3 covering loan servicing, we work with such customers to help determine whether temporary payment relief would help to improve their cash flows in the near future.
There wasone loan that had a payment default during the three and six months ended June 30, 2024 andzero during the three and six months ended June 30, 2023, that were modified in the 12 months before default to borrowers experiencing financial difficulty. There were no commitments to lend additional funds to the borrowers experiencing financial difficulty that had modifications during the three and six months ended June 30, 2024 and June 30, 2023.
(6)Short-Term Borrowings and Long-Term Debt
The Corporation’s short-term borrowings generally consist of federal funds purchased and short-term borrowings extended under agreements with the FHLB or other correspondent banks. The Corporation hasfour unsecured borrowing facilities with correspondent banks for up to $56 million in total. Federal funds purchased generally represent one-day borrowings. The Corporation had $947 thousand and $0 in Federal funds purchased at June 30, 2024 and December 31, 2023. The Corporation also has a facility with the Federal Reserve Bank discount window of $11.1 million. This facility is fully secured by investment securities and pledged loans. There wereno borrowings under this at June 30, 2024 and December 31, 2023. The Corporation's facility with the Federal Reserve’s BTFP in the amount of $33 million expired in March 2024.
The following table presents short-term borrowings at the dates indicated:
| (dollars in thousands) | Maturitydate | Interestrate | June 30,2024 | December 31,2023 |
|---|---|---|---|---|
| FHLB Open Repo Plus Weekly | 06/16/2025 | 5.67% | $95,080 | $104,792 |
| FRB BTFP Advances | 03/29/2024 | 4.76% | — | 33,000 |
| Fed Funds Overnight Borrowing | 7/01/2024 | 6.50% | 947 | — |
| ACBB Holding Company Revolving LOC | 6/25/2025 | 8.75% | 4,000 | — |
| FHLB Mid-term Repo Fixed | 9/30/2024 | 4.60% | 3,432 | 3,432 |
| FHLB Mid-term Repo Fixed | 10/25/2024 | 5.03% | 8,097 | — |
| FHLB Mid-term Repo Fixed | 7/31/2024 | 5.68% | 15,625 | — |
| FHLB Mid-term Repo Fixed | 1/27/2025 | 4.85% | 8,000 | — |
| FHLB Mid-term Repo Fixed | 2/24/2025 | 5.35% | 7,813 | — |
| Total Short-Term Borrowings | $142,994 | $141,224 | ||
The following table presents long-term borrowings at the dates indicated:
| (dollars in thousands) | Maturitydate | Interestrate | June 30,2024 | December 31,2023 |
|---|---|---|---|---|
| FHLB Mid-term Repo Fixed | 12/22/2025 | 4.23% | $8,935 | $8,935 |
| FHLB Mid-term Repo Fixed | 5/20/2027 | 4.70% | 10,594 | — |
| FHLB Mid-term Repo Fixed | 10/14/2025 | 5.16% | 9,492 | 9,492 |
| FHLB Mid-term Repo Fixed | 7/14/2026 | 4.57% | 15,245 | 15,245 |
| Total Long-Term Borrowings | $44,266 | $33,672 | ||
The FHLB has also issued $157.2 million of letters of credit to the Corporation for the benefit of the Corporation’s public deposit funds and loan customers. These letters of credit expire throughout the remainder of 2024.
The Corporation has a maximum borrowing capacity with the FHLB of $666.6 million as of June 30, 2024 and $626.8 million as of December 31, 2023. All advances and letters of credit from the FHLB are secured by a blanket lien on non-pledged, mortgage-related loans and securities as part of the Corporation’s borrowing agreement with the FHLB.
(7)Servicing Assets
The Corporation sells certain residential mortgage loans and the guaranteed portion of certain SBA loans to third parties and retains servicing rights and receives servicing fees. All such transfers are accounted for as sales. When the Corporation sells a residential mortgage loan, it does not retain any portion of that loan and its continuing involvement in such transfers is limited to certain servicing responsibilities. While the Corporation may retain a portion of certain sold SBA loans, its continuing involvement in the portion of the loan that was sold is limited to certain servicing responsibilities. When the contractual servicing fees on loans sold with servicing retained are expected to be more than adequate compensation to a servicer for performing the servicing, a capitalized servicing asset is recognized.
Residential Mortgage Loans
The related MSR asset is amortized over the period of the estimated future net servicing life of the underlying assets. MSRs are evaluated quarterly for impairment based upon the fair value of the rights as compared to their amortized cost. Impairment is recognized on the income statement to the extent the fair value is less than the capitalized amount of the MSR. The Corporation serviced $917.0 million and $945.2 million of residential mortgage loans as of June 30, 2024 and December 31, 2023, respectively. During the three and six months ended June 30, 2024, the Corporation recognized servicing fee income of $578 thousand and $1.2 million, respectively, compared to $618 thousand and $1.3 million, respectively, during the three and six months ended June 30, 2023.
Changes in the MSR balance are summarized as follows:
| Three months endedJune 30, | Six months endedJune 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Balance at beginning of the period | $8,314 | $9,573 | $8,622 | $9,942 |
| Servicing rights capitalized | 22 | — | 32 | — |
| Amortization of servicing rights | (310) | (335) | (628) | (706) |
| Change in valuation allowance - recovery | — | — | — | 2 |
| Balance at end of the period | $8,026 | $9,238 | $8,026 | $9,238 |
The Corporation uses assumptions and estimates in determining the fair value of MSRs. These assumptions include prepayment speeds and discount rates. The assumptions used in the valuation were based on input from buyers, brokers and other qualified personnel, as well as market knowledge. At June 30, 2024, the key assumptions used to determine the fair value of the Corporation’s MSRs included a lifetime constant prepayment rate equal to 8.04% and a discount rate equal to 9.50%. At December 31, 2023, the key assumptions used to determine the fair value of the Corporation’s MSRs included a lifetime constant prepayment rate equal to 8.57% and a discount rate equal to 9.50%. Due in part to market volatility as interest rates increased, the prepayment speed assumption has decreased from December 31, 2023 to June 30, 2024.
The sensitivity of the current fair value of the residential mortgage servicing rights to immediate 10% and 20% adverse changes in key economic assumptions are included in the following table.
| (dollars in thousands) | June 30,2024 | December 31,2023 |
|---|---|---|
| Fair value of residential mortgage servicing rights | $10,939 | $11,221 |
| Weighted average life (months) | 40 | 28 |
| Prepayment speed | 8.04% | 8.57% |
| Impact on fair value: | ||
| 10% adverse change | $(486) | $(506) |
| 20% adverse change | (934) | (973) |
| Discount rate | 9.50% | 9.50% |
| Impact on fair value: | ||
| 10% adverse change | $(560) | $(415) |
| 20% adverse change | (1,063) | (799) |
The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance. As indicated, changes in fair value based on adverse changes in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, in this table, the effect of an adverse variation in a articular assumption on the fair value of the MSRs is calculated without changing any other assumption; while in reality, changes in one factor may result in changes in another (for example, increases in market interest rates may result in lower prepayments), which may magnify or counteract the effect of the change.
SBA Loans
SBA loan servicing assets are amortized over the period of the estimated future net servicing life of the underlying assets. SBA loan servicing assets are evaluated quarterly for impairment based upon the fair value of the rights as compared to their amortized cost. Impairment is recognized on the income statement to the extent the fair value is less than the capitalized amount of the SBA loan servicing asset. The Corporation serviced $243.1 million and $225.8 million of SBA loans, as of June 30, 2024 and December 31, 2023, respectively.
Changes in the SBA loan servicing asset balance are summarized as follows:
| Three months endedJune 30, | Six months endedJune 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Balance at beginning of the period | $3,259 | $2,552 | $3,127 | $2,404 |
| Servicing rights capitalized | 256 | 512 | 453 | 726 |
| Amortization of servicing rights | (219) | (252) | (460) | (447) |
| Change in valuation allowance | 19 | 143 | 195 | 272 |
| Balance at end of the period | $3,315 | $2,955 | $3,315 | $2,955 |
Activity in the valuation allowance for SBA loan servicing assets was as follows:
| Three months endedJune 30, | Six months endedJune 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Valuation allowance, beginning of period | $(92) | $(235) | $(268) | $(364) |
| Impairment | — | — | — | — |
| Recovery | 19 | 143 | 195 | 272 |
| Valuation allowance, end of period | $(73) | $(92) | $(73) | $(92) |
The Corporation uses assumptions and estimates in determining the fair value of SBA loan servicing rights. These assumptions include prepayment speeds, discount rates, and other assumptions. The assumptions used in the valuation were based on input from buyers, brokers and other qualified personnel, as well as market knowledge. At June 30, 2024, the key assumptions used to determine the fair value of the Corporation’s SBA loan servicing rights included a lifetime constant prepayment rate equal to 16.47% and a discount rate equal to 13.05%. At December 31, 2023, the key assumptions used to determine the fair value of the Corporation’s SBA loan servicing rights included a lifetime constant prepayment rate equal to 14.70% and a discount rate equal to 14.66%.
The sensitivity of the current fair value of the SBA loan servicing rights to immediate 10% and 20% adverse changes in key economic assumptions are included in the following table.
| (dollars in thousands) | June 30,2024 | December 31,2023 |
|---|---|---|
| Fair value of SBA loan servicing rights | $3,644 | $3,376 |
| Weighted average life (years) | 3.2 | 3.5 |
| Prepayment speed | 16.47% | 14.70% |
| Impact on fair value: | ||
| 10% adverse change | $(158) | $(125) |
| 20% adverse change | (144) | (241) |
| Discount rate | 13.05% | 14.66% |
| Impact on fair value: | ||
| 10% adverse change | $(81) | $(74) |
| 20% adverse change | (159) | (145) |
The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance. As indicated, changes in fair value based on adverse changes in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, in this table, the effect of an adverse variation in a particular assumption on the fair value of the SBA servicing rights is calculated without changing any other assumption; while in reality, changes in one factor may result in changes in another (for example, increases in market interest rates may result in lower prepayments), which may magnify or counteract the effect of the change.
(8)Fair Value Measurements and Disclosures
The Corporation uses fair value measurements to record fair value adjustments to certain assets and liabilities. The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Corporation’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation techniques or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.
In accordance with this guidance, the Corporation groups its financial assets and financial liabilities measured 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.
Level 1 – Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2 – Valuation is based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability.
Level 3 – Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management judgment or estimation.
Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis.
Securities
The fair value of securities available-for-sale (carried at fair value) and held to maturity (carried at amortized cost) are determined by 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.
Mortgage Loans Held for Sale
The fair value of loans held for sale is based on secondary market prices.
Mortgage Loans Held for Investment
The fair value of mortgage loans held for investment is based on the price secondary markets are currently offering for similar loans using observable market data.
Derivative Financial Instruments
The fair values of forward commitments and interest rate swaps are based on market pricing and therefore are considered Level 2. Derivatives classified as Level 3 consist of interest rate lock commitments related to mortgage loan commitments. The determination of fair value includes assumptions related to the likelihood that a commitment will ultimately result in a closed loan, which is a significant unobservable assumption. A significant increase or decrease in the external market price would result in a significantly higher or lower fair value measurement.
The following table presents the fair value of financial assets measured at fair value on a recurring basis by level within the fair value hierarchy at the dates indicated:
| June 30, 2024 | ||||
|---|---|---|---|---|
| (dollars in thousands) | Total | Level 1 | Level 2 | Level 3 |
| Assets | ||||
| Securities available for sale: | ||||
| U.S. asset backed securities | $19,765 | $— | $19,765 | $— |
| U.S. government agency MBS | 21,902 | — | 21,902 | — |
| U.S. government agency CMO | 26,587 | — | 26,587 | — |
| State and municipal securities | 36,926 | — | 36,926 | — |
| U.S. Treasuries | 30,471 | 30,471 | — | — |
| Non-U.S. government agency CMO | 15,257 | — | 15,257 | |
| Corporate bonds | 8,233 | — | 8,233 | — |
| Equity investments | 2,088 | — | 2,088 | — |
| Mortgage loans held for sale | 54,278 | — | 54,278 | — |
| Mortgage loans held for investment | 12,900 | — | 12,900 | — |
| Interest rate lock commitments | 451 | — | — | 451 |
| Forward commitments | 16 | — | 16 | — |
| Customer derivatives - interest rate swaps | 3,658 | — | 3,658 | — |
| Interest rate swaps | 613 | — | 613 | — |
| Total | $233,145 | $30,471 | $202,223 | $451 |
| Liabilities | ||||
| Interest rate lock commitments | $52 | $— | $— | $52 |
| Forward commitments | 14 | — | 14 | — |
| Customer derivatives - interest rate swaps | 3,649 | — | 3,649 | — |
| Risk Participation Agreements | 4 | — | 4 | — |
| Total | $3,719 | $— | $3,667 | $52 |
| December 31, 2023 | ||||
|---|---|---|---|---|
| (dollars in thousands) | Total | Level 1 | Level 2 | Level 3 |
| Assets | ||||
| Securities available for sale: | ||||
| U.S. asset backed securities | $16,824 | $— | $16,824 | $— |
| U.S. government agency MBS | 22,634 | — | 22,634 | — |
| U.S. government agency CMO | 19,573 | — | 19,573 | — |
| State and municipal securities | 36,216 | — | 36,216 | — |
| U.S. Treasuries | 30,422 | 30,422 | — | — |
| Non-U.S. government agency CMO | 13,155 | — | 13,155 | — |
| Corporate bonds | 7,195 | — | 7,195 | — |
| Equity investments | 2,121 | — | 2,121 | — |
| Mortgage loans held for sale | 24,816 | — | 24,816 | — |
| Mortgage loans held for investment | 13,726 | — | 13,726 | — |
| Interest rate lock commitments | 214 | — | — | 214 |
| Customer derivatives - interest rate swaps | 3,528 | — | 3,528 | — |
| Total | $190,424 | $30,422 | $159,788 | $214 |
| Liabilities | ||||
|---|---|---|---|---|
| Interest rate lock commitments | $17 | $— | $— | $17 |
| Forward commitments | 41 | — | 41 | — |
| Customer derivatives - interest rate swaps | 3,544 | — | 3,544 | — |
| Risk Participation Agreements | 11 | — | 11 | — |
| Total | $3,613 | $— | $3,596 | $17 |
The following table presents assets measured at fair value on a nonrecurring basis at the dates indicated:
| (dollars in thousands) | June 30,2024 | December 31,2023 |
|---|---|---|
| Mortgage servicing rights | $8,026 | $8,621 |
| SBA loan servicing rights | 3,315 | 3,127 |
| Individually evaluated loans (1) | ||
| Commercial and industrial | 9,942 | 9,818 |
| Small business loans | 6,348 | 3,134 |
| Total | $27,631 | $24,700 |
(1) Individually evaluated loans are those in which the Corporation has measured impairment generally based on the fair value of the loan’s collateral. The increase in individually evaluated commercial and industrial loans noted above was due to reassessing how we evaluate the impairment on a loan relationship to now be based on the fair value of collateral.
The following table details the valuation techniques for Level 3 individually evaluated loans.
| (dollars in thousands) | Fair Value | Valuation Technique | Significant Unobservable Input | Range of Inputs |
|---|---|---|---|---|
| June 30, 2024 | $16,290 | Appraisal of collateral | Management adjustments on appraisals for property type and recent activity | 2%-33% discount |
| December 31, 2023 | 12,952 | Appraisal of collateral | Management adjustments on appraisals for property type and recent activity | 2%-33% discount |
Below is management’s estimate of the fair value of all financial instruments, whether carried at cost or fair value on the Corporation’s balance sheet. The following information should not be interpreted as an estimate of the fair value of the entire Corporation since a fair value calculation is only provided for a limited portion of the Corporation’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 Corporation’s disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair value of the Corporation’s financial instruments:
Cash and Cash Equivalents
The carrying amounts reported in the balance sheet for cash and short-term instruments approximate those assets’ fair values.
Loans Receivable
The fair value of loans receivable is 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. The fair value below is reflective of an exit price.
Servicing Assets
The Corporation estimates the fair value of mortgage servicing rights and SBA loan servicing rights using discounted cash flow models that calculate the present value of estimated future net servicing income. The model uses readily available prepayment speed assumptions for the interest rates of the portfolios serviced. These servicing rights are classified within Level 3 in the fair value hierarchy based upon management’s assessment of the inputs. The Corporation reviews the servicing rights portfolios on a quarterly basis for impairment.
Individually Evaluated Loans
Individually evaluated loans are those in which the Corporation has measured 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 expected proceeds. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements. Individually evaluated loans are evaluated on a quarterly basis for additional impairment and adjusted in accordance with the Allowance policy.
Accrued Interest Receivable and Payable
The carrying amount of accrued interest receivable and accrued interest payable approximates its fair value.
Deposit Liabilities
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.
Short-Term Borrowings
The carrying amounts of short-term borrowings approximate their fair values.
Long-Term Debt
Fair values of FHLB advances and the acquisition purchase note payable 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 market value that is deemed to represent the transfer price if the liability were assumed by a third party.
Subordinated Debt
Fair values of junior subordinated debt are estimated using discounted cash flow analysis, based on market rates currently offered on such debt with similar credit risk characteristics, terms and remaining maturity.
Off-Balance Sheet Financial Instruments
Off-balance sheet instruments are primarily comprised of loan commitments, which are generally priced at market at the time of funding. Fees on commitments to extend credit and stand-by letters of credit are deemed to be immaterial and these instruments are expected to be settled at face value or expire unused. It is impractical to assign any fair value to these instruments and as a result they are not included in the table below. Fair values assigned to the notional value of interest rate lock commitments and forward sale contracts are based on market quotes.
Derivative Financial Instruments
The fair value of forward commitments and interest rate swaps is based on market pricing and therefore are considered Level 2. Derivatives classified as Level 3 consist of interest rate lock commitments related to mortgage loan commitments. The determination of fair value includes assumptions related to the likelihood that a commitment will ultimately result in a closed loan, which is a significant unobservable assumption. A significant increase or decrease in the external market price would result in a significantly higher or lower fair value measurement.
The following table presents the estimated fair values of the Corporation’s financial instruments at the dates indicated:
| Fair ValueHierarchy Level · June 30, 2024 · December 31, 2023 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) · Carryingamount · Fair value · Carryingamount · Fair value | |||||
| Financial assets: | |||||
| Cash and cash equivalents | Level 1 | $24,058 | $24,058 | $56,697 | $56,697 |
| Mortgage loans held for sale | Level 2 | 54,278 | 54,278 | 24,816 | 24,816 |
| Loans receivable, net of the allowance for credit losses | Level 3 | 1,975,635 | 1,905,722 | 1,882,080 | 1,832,558 |
| Mortgage loans held for investment | Level 2 | 12,900 | 12,900 | 13,726 | 13,726 |
| Financial liabilities: | |||||
| Deposits | Level 2 | $1,915,436 | $1,912,200 | $1,823,462 | $1,834,700 |
| Borrowings | Level 2 | 187,260 | 196,300 | 174,896 | 176,400 |
| Subordinated debentures | Level 2 | 49,897 | 48,732 | 49,836 | 50,223 |
The following table includes a rollforward of interest rate lock commitments for which the Corporation utilized Level 3 inputs to determine fair value on a recurring basis for the periods indicated.
| Three months endedJune 30, | Six months endedJune 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Balance at beginning of the period | $288 | $139 | $214 | $87 |
| Increase in value | 163 | 122 | 237 | 174 |
| Balance at end of the period | $451 | $261 | $451 | $261 |
The following table details the valuation techniques for Level 3 interest rate lock commitments.
| (dollars in thousands) | Fair Value | Valuation Technique | Significant Unobservable Input | Range of Inputs | Weighted Average |
|---|---|---|---|---|---|
| June 30, 2024 | $451 | Market comparable pricing | Pull through | 1 - 99% | 83.31% |
| December 31, 2023 | 214 | Market comparable pricing | Pull through | 1 - 99% | 79.48 |
(9)Derivative Financial Instruments
Risk Management Objective of Using Derivatives
The Corporation is exposed to certain risk arising from both its business operations and economic conditions. The Corporation principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Corporation manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments. Specifically, the Corporation enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Corporation’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Corporation’s known or expected cash receipts and its known or expected cash payments principally related to the Corporation’s loan portfolio.
Interest Rate Swaps
The Corporation uses interest rate swap agreements to modify interest rate characteristics from variable to fixed or fixed to variable in order to reduce the impact of interest rate changes on future net interest income. The Corporation’s credit exposure on interest rate swaps includes changes in fair value and any collateral that is held by a third party.
In June 2023, the Corporation entered into three interest rate swaps classified as cash flow hedges with notional amounts of $25 million each, to hedge the interest payments received on short term borrowings. Under the terms of thethree swap agreements, the Corporation pays average fixed rates of 4.070%,4.027% and 4.117%, and receives variable rates in return indexed to SOFR. The swaps mature between May, June, and December 2026. The Corporation performed an assessment of the hedge for effectiveness at the inception of the hedge and performs an assessment on a recurring basis and determined that the derivative currently is and is expected to be highly effective in offsetting changes in cash flows of the hedged item. For the three and six months ended June 30, 2024, approximately $133 thousand and $896 thousand respectively, net of tax, is recorded in total comprehensive income as unrealized gains. For the three and six months ended June 30, 2023, approximately $338 thousand respectively, net of tax, is recorded in total comprehensive income as unrealized gains. These amounts could differ from amounts actually recognized due to changes in interest rates, hedge de-designations and the addition of other hedges subsequent to June 30, 2024. At June 30, 2024 and December 31, 2023, the combined notional amount of the interest rate swaps was $75 million and $75 million, respectively, and the fair value was an asset of $613 thousand and a liability of $539 thousand, respectively.
Mortgage Banking Derivatives
In connection with its mortgage banking activities, the Corporation enters into commitments to originate certain fixed rate residential mortgage loans for customers, also referred to as interest rate locks. In addition, the Corporation may enter into forward commitments for the future sales or purchases of mortgage-backed securities to or from third-party counterparties to hedge the effect of changes in interest rates on the values of both the interest rate locks and mortgage loans held for sale. Forward sales commitments may also be in the form of commitments to sell individual mortgage loans or interest rate locks at a fixed price at a future date. The amount necessary to settle each interest rate lock is based on the price that secondary market investors would pay for loans with similar characteristics, including interest rate and term, as of the date fair value is measured. Interest rate lock commitments and forward commitments are recorded within other assets/liabilities on the consolidated balance sheets, with changes in fair values during the period recorded within net change in the fair value of derivative instruments on the consolidated statements of income.
Customer Derivatives
Derivatives not designated as hedges are not speculative and result from a service the Corporation provides to certain customers to swap a fixed rate product for a variable rate product, or vice versa. The Corporation executes interest rate derivatives with commercial banking customers to facilitate their respective risk management strategies. Those interest rate derivatives are simultaneously hedged by offsetting derivatives that the Corporation executes with a third party, such that the Corporation minimizes its net interest rate risk exposure resulting from such transactions. As the interest rate derivatives associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.
The following table presents a summary of notional amounts and fair values of derivative financial instruments at the dates indicated:
| June 30, 2024 · December 31, 2023 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Balance Sheet Line Item | Notional Amount | Asset (Liability) Fair Value | Notional Amount | Asset (Liability) Fair Value |
| Interest Rate Lock Commitments | |||||
| Positive fair values | Other assets | $70,244 | $451 | $33,735 | $214 |
| Negative fair values | Other liabilities | 17,061 | (52) | 5,399 | (17) |
| Total | $87,305 | $399 | $39,134 | $197 | |
| Forward Commitments | |||||
| Positive fair values | Other assets | $3,750 | $16 | $— | $— |
| Negative fair values | Other liabilities | 4,750 | (14) | 4,250 | (41) |
| Total | $8,500 | $2 | $4,250 | $(41) | |
| Customer Derivatives - Interest Rate Swaps | |||||
| Positive fair values | Other assets | $49,633 | $3,658 | $50,593 | $3,528 |
| Negative fair values | Other liabilities | 49,633 | (3,649) | 50,593 | (3,544) |
| Total | $99,266 | $9 | $101,186 | $(17) | |
| Customer Derivatives - Risk Participation Agreements | |||||
| Positive fair values | Other assets | $— | $— | $— | $— |
| Negative fair values | Other liabilities | 7,020 | (4) | 7,082 | (11) |
| Total | $7,020 | $(4) | $7,082 | $(11) | |
| Interest Rate Swaps | |||||
| Positive fair values | Other assets | $75,000 | $613 | $— | $— |
| Negative fair values | Other liabilities | — | — | 75,000 | (539) |
| Total | $75,000 | $613 | $75,000 | $(539) | |
| Total derivative financial instruments | $277,091 | $1,019 | $226,652 | $(410) | |
Interest rate lock commitments are considered Level 3 in the fair value hierarchy, while the forward commitments and interest rate swaps are considered Level 2 in the fair value hierarchy.
The following table presents a summary of the fair value gains and (losses) on derivative financial instruments:
| Three months endedJune 30, | Six months endedJune 30, | |||
|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 |
| Interest Rate Lock Commitments | $195 | $146 | $202 | $109 |
| Forward Commitments | 2 | 13 | 43 | 13 |
| Customer Derivatives - Interest Rate Swaps | 5 | 14 | 26 | (14) |
| Customer Derivatives - Risk Participation Agreements | 1 | 9 | 7 | 5 |
| Interest Rate Swaps | 176 | 435 | 1,152 | 435 |
| Net fair value gains (losses) on derivative financial instruments | $379 | $617 | $1,430 | $548 |
Net realized losses on derivative hedging activities were $63 thousand and $82 thousand for the three and six months ended June 30, 2024, respectively, and $1 thousand for the three and six months ended June 30, 2023, respectively, and are included in non-interest income in the consolidated statements of income.
(10)Segments
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 allocate resources and assess performance. The Corporation has applied the aggregation criterion set forth in this codification to the results of its operations.
Our Banking segment (“Bank”) consists of commercial and retail banking. The Banking segment generates interest income from its lending and investing activities and is dependent on the gathering of lower cost deposits from its branch network or borrowed funds from other sources for funding its loans, resulting in the generation of net interest income. The Banking segment also derives revenues from other sources including gains on the sale of available for sale investment securities, service charges on deposit accounts, cash sweep fees, overdraft fees, BOLI income, title insurance fees, and other less significant non-interest income.
Meridian Wealth (“Wealth”), a registered investment advisor and wholly-owned subsidiary of the Bank, provides a comprehensive array of wealth management services and products and the trusted guidance to help its clients and our banking customers prepare for the future. The unit generates non-interest income through advisory fees.
Meridian’s mortgage banking segment (“Mortgage”) consists of 8 loan production offices throughout suburban Philadelphia and Maryland. The Mortgage segment originates 1 – 4 family residential mortgages and sells nearly all of its production to third party investors. The unit generates net interest income on the loans it originates and holds temporarily, then earns fee income (primarily gain on sales) at the time of the sale. The unit also recognizes income from document preparation fees, changes in portfolio pipeline fair values and net hedging gains (losses), if any.
The table below summarizes income and expenses, directly attributable to each business line, which have been included in the statement of operations. Total assets for each segment is also provided.
| Segment Information | ||||||||
|---|---|---|---|---|---|---|---|---|
| Three Months Ended June 30, 2024 | Three Months Ended June 30, 2023 | |||||||
| (Dollars in thousands) | Bank | Wealth | Mortgage | Total | Bank | Wealth | Mortgage | Total |
| Net interest income | $16,784 | $36 | $26 | $16,846 | $17,102 | $(29) | $25 | $17,098 |
| Provision for credit losses | 2,680 | — | — | 2,680 | 705 | — | — | 705 |
| Net interest income after provision | 14,104 | 36 | 26 | 14,166 | 16,397 | (29) | 25 | 16,393 |
| Non-interest Income | ||||||||
| Mortgage banking income | 67 | — | 5,353 | 5,420 | 81 | — | 4,969 | 5,050 |
| Wealth management income | — | 1,444 | — | 1,444 | — | 1,235 | — | 1,235 |
| SBA loan income | 785 | — | — | 785 | 1,767 | — | — | 1,767 |
| Net change in fair values | 6 | — | 144 | 150 | 23 | — | (258) | (235) |
| Net loss on hedging activity | — | — | (63) | (63) | — | — | (1) | (1) |
| Other | 815 | — | 693 | 1,508 | 637 | — | 671 | 1,308 |
| Non-interest income | 1,673 | 1,444 | 6,127 | 9,244 | 2,508 | 1,235 | 5,381 | 9,124 |
| Non-interest expense | 12,606 | 804 | 5,608 | 19,018 | 12,325 | 889 | 6,401 | 19,615 |
| Income (loss) before income taxes | $3,171 | $676 | $545 | $4,392 | $6,580 | $317 | $(995) | $5,902 |
| Total Assets | $2,248,950 | $10,347 | $92,287 | $2,351,584 | $2,143,278 | $8,485 | $55,114 | $2,206,877 |
| Segment Information | ||||||||
|---|---|---|---|---|---|---|---|---|
| Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 | |||||||
| (Dollars in thousands) | Bank | Wealth | Mortgage | Total | Bank | Wealth | Mortgage | Total |
| Net interest income | $33,376 | $30 | $49 | $33,455 | $34,721 | $3 | $51 | $34,775 |
| Provision for credit losses | 5,546 | — | — | 5,546 | 2,104 | — | — | 2,104 |
| Net interest income after provision | 27,830 | 30 | 49 | 27,909 | 32,617 | 3 | 51 | 32,671 |
| Non-interest Income | ||||||||
| Mortgage banking income | 155 | — | 8,899 | 9,054 | 139 | — | 8,183 | 8,322 |
| Wealth management income | 1 | 2,760 | — | 2,761 | — | 2,431 | — | 2,431 |
| SBA loan income | 1,771 | — | — | 1,771 | 2,480 | — | — | 2,480 |
| Net change in fair values | 34 | — | 14 | 48 | (8) | — | (180) | (188) |
| Net loss on hedging activity | — | — | (82) | (82) | — | — | (1) | (1) |
| Other | 1,589 | — | 2,087 | 3,676 | 1,327 | — | 1,391 | 2,718 |
| Non-interest income | 3,550 | 2,760 | 10,918 | 17,228 | 3,938 | 2,431 | 9,393 | 15,762 |
| Non-interest expense | 24,669 | 1,636 | 10,887 | 37,192 | 23,024 | 1,877 | 12,503 | 37,404 |
| Income (loss) before income taxes | $6,711 | $1,154 | $80 | $7,945 | $13,531 | $557 | $(3,059) | $11,029 |
| Total Assets | $2,248,950 | $10,347 | $92,287 | $2,351,584 | $2,143,278 | $8,485 | $55,114 | $2,206,877 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.