Item 1. Financial Statements
Item 1. Financial Statements.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited) June 30,
2022 December 31,
2021
(Dollars in thousands, except per share and share data)
ASSETS
Cash and Due From Banks:
Interest Bearing $ 49,961 $ 63,968
Non-Interest Bearing 31,160 55,706
Total Cash and Due From Banks 81,121 119,674
Securities:
Available-for-Sale Debt Securities, at Fair Value 210,845 222,108
Equity Securities, at Fair Value 2,660 2,866
Total Securities 213,505 224,974
Loans, Net of Allowance for Loan Losses of $ 12,833 and $ 11,582 at June 30, 2022 and December 31, 2021, Respectively
1,015,136 1,009,214
Premises and Equipment, Net
18,196 18,399
Bank-Owned Life Insurance
25,610 25,332
Goodwill
9,732 9,732
Intangible Assets, Net
4,404 5,295
Accrued Interest Receivable and Other Assets 18,757 12,859
TOTAL ASSETS
$ 1,386,461 $ 1,425,479
LIABILITIES
Deposits:
Non-Interest Bearing Demand Deposits 389,127 385,775
NOW Accounts 265,347 272,518
Money Market Accounts 185,308 192,125
Savings Accounts 250,226 239,482
Time Deposits 125,182 136,713
Total Deposits 1,215,190 1,226,613
Short-Term Borrowings
32,178 39,266
Other Borrowings
17,618 17,601
Accrued Interest Payable and Other Liabilities 7,703 8,875
TOTAL LIABILITIES
1,272,689 1,292,355
STOCKHOLDERS' EQUITY
Preferred Stock, No Par Value; 5,000,000 Shares Authorized
— —
Common Stock, $ 0.4167 Par Value; 35,000,000 Shares Authorized, 5,702,433 Shares Issued and 5,128,333 and 5,260,672 Shares Outstanding at June 30, 2022 and December 31, 2021, Respectively
2,376 2,367
Capital Surplus
83,614 83,294
Retained Earnings
58,225 57,534
Treasury Stock, at Cost ( 574,100 and 420,321 Shares at June 30, 2022 and December 31, 2021, Respectively)
( 13,015 ) ( 9,144 )
Accumulated Other Comprehensive Loss ( 17,428 ) ( 927 )
TOTAL STOCKHOLDERS' EQUITY
113,772 133,124
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$ 1,386,461 $ 1,425,479
The accompanying notes are an integral part of these consolidated financial statements
1
Table of Contents
CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED)
Three Months Ended
June 30, Six Months Ended
June 30,
2022 2021 2022 2021
(Dollars in thousands, except share and per share data)
INTEREST AND DIVIDEND INCOME
Loans, Including Fees $ 9,733 $ 9,936 $ 19,284 $ 20,082
Investment Securities:
Taxable 988 635 1,893 1,281
Tax-Exempt 57 74 123 152
Dividends 20 24 42 44
Other Interest and Dividend Income 160 151 232 249
TOTAL INTEREST AND DIVIDEND INCOME 10,958 10,820 21,574 21,808
INTEREST EXPENSE
Deposits 604 827 1,134 1,774
Short-Term Borrowings 18 24 37 47
Other Borrowings 173 35 347 76
TOTAL INTEREST EXPENSE 795 886 1,518 1,897
NET INTEREST AND DIVIDEND INCOME 10,163 9,934 20,056 19,911
Provision (Recovery) For Loan Losses 3,784 ( 1,200 ) 3,784 ( 1,200 )
NET INTEREST INCOME AFTER PROVISION (RECOVERY) FOR LOAN LOSSES 6,379 11,134 16,272 21,111
NONINTEREST INCOME
Service Fees 559 614 1,085 1,160
Insurance Commissions 1,369 1,209 3,167 2,804
Other Commissions 179 173 268 338
Net Gain on Sales of Loans — 31 — 117
Net (Loss) Gain on Securities ( 199 ) 11 ( 206 ) 458
Net Gain on Purchased Tax Credits 14 17 28 35
Net Loss on Disposal of Fixed Assets — ( 3 ) ( 8 ) ( 3 )
Income from Bank-Owned Life Insurance 142 136 278 273
Other Income 41 31 106 211
TOTAL NONINTEREST INCOME 2,105 2,219 4,718 5,393
NONINTEREST EXPENSE
Salaries and Employee Benefits 4,539 5,076 9,104 9,970
Occupancy 776 1,024 1,462 1,734
Equipment 182 311 392 577
Data Processing 446 607 931 1,125
FDIC Assessment 128 249 337 499
PA Shares Tax 240 225 480 490
Contracted Services 348 750 935 1,437
Legal and Professional Fees 389 419 541 608
Advertising 115 193 231 333
Other Real Estate Owned (Income) ( 37 ) ( 26 ) ( 75 ) ( 64 )
Amortization of Intangible Assets 446 503 891 1,035
Intangible Assets Impairment — 1,178 — 1,178
Writedown of Fixed Assets — 2,268 — 2,268
Other Expense 838 945 1,837 1,927
TOTAL NONINTEREST EXPENSE 8,410 13,722 17,066 23,117
Income Before Income Tax (Benefit) Expense 74 ( 369 ) 3,924 3,387
Income Tax (Benefit) Expense ( 44 ) ( 146 ) 759 765
NET INCOME (LOSS) $ 118 $ ( 223 ) $ 3,165 $ 2,622
EARNINGS (LOSS) PER SHARE
Basic $ 0.02 $ ( 0.04 ) $ 0.61 $ 0.48
Diluted 0.02 ( 0.04 ) 0.61 0.48
WEIGHTED AVERAGE SHARES OUTSTANDING
Basic 5,147,846 5,432,234 5,172,881 5,433,298
Diluted 5,156,975 5,432,234 5,189,144 5,438,401
The accompanying notes are an integral part of these consolidated financial statements
2
Table of Contents
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME (UNAUDITED)
Three Months Ended
June 30, Six Months Ended
June 30,
2022 2021 2022 2021
(Dollars in thousands)
Net Income (Loss) $ 118 $ ( 223 ) $ 3,165 $ 2,622
Other Comprehensive (Loss) Income:
Change in Unrealized (Loss) Income on Investment Securities Available-for-Sale ( 8,680 ) 922 ( 21,032 ) ( 1,929 )
Income Tax Effect 1,870 ( 199 ) 4,531 413
Reclassification Adjustment for Gain on Sale of Debt Securities Included in Net Income (1)
— — — ( 225 )
Income Tax Effect (2)
— — — 48
Other Comprehensive (Loss) Income, Net of Income Tax Effect ( 6,810 ) 723 ( 16,501 ) ( 1,693 )
Total Comprehensive (Loss) Income $ ( 6,692 ) $ 500 $ ( 13,336 ) $ 929
(1) Reported in Net (Loss) Gain on Securities on the Consolidated Statements of Income.
(2) Reported in Income Tax (Benefit) Expense on the Consolidated Statements of Income.
The accompanying notes are an integral part of these consolidated financial statements
3
Table of Contents
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)
Three Months Ended June 30, 2022 Shares Issued Common Stock Capital Surplus Retained Earnings Treasury Stock Accumulated Other Comprehensive Loss Total Stockholders' Equity
(Dollars in thousands, except share and per share data)
March 31, 2022 5,701,758 $ 2,376 $ 83,422 $ 59,343 $ ( 12,367 ) $ ( 10,618 ) $ 122,156
Comprehensive Loss:
Net Income — — — 118 — — 118
Other Comprehensive Loss — — — — — ( 6,810 ) ( 6,810 )
Restricted Stock Awards Granted 1,000 — — — — — —
Restricted Stock Awards Forfeited ( 325 ) — 43 — ( 43 ) — —
Stock-Based Compensation Expense — — 149 — — — 149
Exercise of Stock Options — — — — — — —
Treasury stock purchased, at cost ( 27,439 shares)
— — — — ( 605 ) — ( 605 )
Dividends Paid ($ 0.24 Per Share)
— — — ( 1,236 ) — — ( 1,236 )
June 30, 2022 5,702,433 $ 2,376 $ 83,614 $ 58,225 $ ( 13,015 ) $ ( 17,428 ) $ 113,772
Three Months Ended June 30, 2021 Shares Issued Common Stock Capital Surplus Retained Earnings Treasury Stock Accumulated Other Comprehensive Income Total Stockholders' Equity
(Dollars in thousands, except share and per share data)
March 31, 2021 5,680,993 $ 2,367 $ 82,844 $ 52,673 $ ( 5,094 ) $ 986 $ 133,776
Comprehensive Income:
Net Loss — — — ( 223 ) — — ( 223 )
Other Comprehensive Income — — — — — 723 723
Stock-Based Compensation Expense — — 125 — — — 125
Treasury Stock Purchased, at cost ( 25,297 shares)
— — — — ( 561 ) — ( 561 )
Dividends Paid ($ 0.24 Per Share)
— — — ( 1,304 ) — — ( 1,304 )
June 30, 2021 5,680,993 $ 2,367 $ 82,969 $ 51,146 $ ( 5,655 ) $ 1,709 $ 132,536
The accompanying notes are an integral part of these consolidated financial statements
4
Table of Contents
Six Months Ended June 30, 2022 Shares Issued Common Stock Capital Surplus Retained Earnings Treasury Stock Accumulated Other Comprehensive Loss Total Stockholders' Equity
(Dollars in thousands, except share and per share data)
December 31, 2021 5,680,993 $ 2,367 $ 83,294 $ 57,534 $ ( 9,144 ) $ ( 927 ) $ 133,124
Comprehensive Loss:
Net Income — — — 3,165 — — 3,165
Other Comprehensive Loss — — — — — ( 16,501 ) ( 16,501 )
Restricted Stock Awards Granted 21,765 9 ( 9 ) — — — —
Restricted Stock Awards Forfeited ( 325 ) — 47 — ( 47 ) — —
Stock-Based Compensation Expense — — 279 — — — 279
Exercise of Stock Options — — 3 — 164 — 167
Treasury stock purchased, at cost ( 159,279 shares)
— — — — ( 3,988 ) — ( 3,988 )
Dividends Paid ($ 0.48 Per Share)
— — — ( 2,474 ) — — ( 2,474 )
June 30, 2022 5,702,433 $ 2,376 $ 83,614 $ 58,225 $ ( 13,015 ) $ ( 17,428 ) $ 113,772
Six Months Ended June 30, 2021 Shares Issued Common Stock Capital Surplus Retained Earnings Treasury Stock Accumulated Other Comprehensive Income Total Stockholders' Equity
(Dollars in thousands, except share and per share data)
December 31, 2020 5,680,993 $ 2,367 $ 82,723 $ 51,132 $ ( 5,094 ) $ 3,402 $ 134,530
Comprehensive Income:
Net Income — — — 2,622 — — 2,622
Other Comprehensive Loss — — — — — ( 1,693 ) ( 1,693 )
Restricted Stock Awards Forfeited — — — — — — —
Restricted Stock Awards Granted — — — — — — —
Stock-Based Compensation Expense — — 246 — — — 246
Exercise of Stock Options — — — — — — —
Treasury Stock Purchased, at cost ( 25,297 shares)
— — — — ( 561 ) — ( 561 )
Dividends Paid ($ 0.48 Per Share)
— — — ( 2,608 ) — — ( 2,608 )
June 30, 2021 5,680,993 $ 2,367 $ 82,969 $ 51,146 $ ( 5,655 ) $ 1,709 $ 132,536
The accompanying notes are an integral part of these consolidated financial statements
5
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Six Months Ended June 30, 2022 2021
(Dollars in thousands)
OPERATING ACTIVITIES
Net Income $ 3,165 $ 2,622
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities
Net Amortization on Securities 36 32
Depreciation and Amortization 1,282 1,256
Provision (Recovery) for Loan Losses 3,784 ( 1,200 )
Intangible Asset Impairment — 1,178
Writedown on Fixed Assets — 2,268
Lease Impairment — 227
Loss (Gain) on Securities 206 ( 458 )
Gain on Purchased Tax Credits ( 28 ) ( 35 )
Income from Bank-Owned Life Insurance ( 278 ) ( 273 )
Proceeds From Mortgage Loans Sold — 3,916
Originations of Mortgage Loans for Sale — ( 9,134 )
Gain on Sale of Loans — ( 117 )
Gain on Sale of Other Real Estate Owned and Repossessed Assets ( 1 ) —
Noncash Expense for Stock-Based Compensation 279 246
Decrease in Accrued Interest Receivable 36 266
Net Loss on Disposal of Fixed Assets 8 3
Decrease (Increase) in Taxes Payable ( 2,462 ) 247
Payments on Operating Leases — ( 170 )
Decrease in Accrued Interest Payable ( 42 ) ( 146 )
Refund of Federal and State Income Taxes — 1,311
Other, Net ( 725 ) ( 11 )
NET CASH PROVIDED BY OPERATING ACTIVITIES 5,260 2,028
INVESTING ACTIVITIES
Investment Securities Available for Sale:
Proceeds From Principal Repayments and Maturities 17,021 20,412
Purchases of Securities ( 26,826 ) ( 97,142 )
Proceeds from Sale of Securities — 11,930
Net (Increase) Decrease in Loans ( 9,576 ) 31,497
Purchase of Premises and Equipment ( 262 ) ( 2,240 )
Proceeds From Sale of Other Real Estate Owned 37 —
Decrease in Restricted Equity Securities 599 243
NET CASH USED IN INVESTING ACTIVITIES ( 19,007 ) ( 35,300 )
FINANCING ACTIVITIES
Net (Decrease) Increase in Deposits ( 11,423 ) 41,489
Net (Decrease) Increase in Short-Term Borrowings ( 7,088 ) 8,051
Principal Payments on Other Borrowed Funds — ( 2,000 )
Cash Dividends Paid ( 2,474 ) ( 2,608 )
Treasury Stock, Purchases at Cost ( 3,988 ) ( 561 )
Exercise of Stock Options 167 —
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES ( 24,806 ) 44,371
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS ( 38,553 ) 11,099
CASH AND DUE FROM BANKS AT BEGINNING OF YEAR 119,674 160,911
CASH AND DUE FROM BANKS AT END OF PERIOD $ 81,121 $ 172,010
The accompanying notes are an integral part of these consolidated financial statements
6
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Six Months Ended June 30, 2022 2022 2021
(Dollars in thousands)
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash Paid For:
Interest on Deposits and Borrowings (Including Interest Credited to Deposits of $ 1,166 and $ 1,916 , Respectively)
$ 1,560 $ 2,044
Income Taxes 2,832 1,160
SUPPLEMENTAL NONCASH DISCLOSURE:
Transfer of Loans to Loans Held for Sale — 11,409
Transfer of Premises and Equipment to Premises and Equipment Held for Sale and Other Assets — 1,075
Transfer of Deposits to Deposits Held for Sale — 102,557
Right of Use Asset Recognized 1,284 —
Lease Liability Recognized 1,284 —
The accompanying notes are an integral part of these consolidated financial statements
7
Table of Contents
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1. Summary of Significant Accounting Policies
Principles of Consolidation and Basis of Presentation
The accompanying consolidated financial statements include the accounts of CB Financial Services, Inc. (“CB Financial”) and its wholly owned subsidiary, Community Bank (the “Bank”), and the Bank’s wholly-owned subsidiary, Exchange Underwriters, Inc. (“Exchange Underwriters”). CB Financial, the Bank and Exchange Underwriters are collectively referred to as the “Company”. All intercompany transactions and balances have been eliminated in consolidation.
The accompanying unaudited interim financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and with general practice within the banking industry. Certain information and note disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading in any material respect. In preparing financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the Consolidated Statements of Financial Condition and income and expenses for the reporting period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to determination of the allowance for losses on loans, the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans, other-than-temporary impairment evaluations of securities, goodwill and intangible assets impairment, and the valuation of deferred tax assets.
In the opinion of management, the accompanying unaudited interim financial statements include all adjustments considered necessary for a fair presentation of the Company’s financial position and results of operations at the dates and for the periods presented. All these adjustments are of a normal, recurring nature, and they are the only adjustments included in the accompanying unaudited interim financial statements. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. Interim results are not necessarily indicative of results for a full year.
The Company evaluated subsequent events through the date the consolidated financial statements were filed with the SEC and incorporated into the consolidated financial statements the effect of all material known events determined by Accounting Standards Codification ("ASC") 855, Subsequent Events , to be recognizable events.
Nature of Operations
The Company derives substantially all its income from banking and bank-related services which include interest income on commercial, commercial mortgage, residential real estate and consumer loan financing, as well as interest and dividend income on securities, insurance commissions, and fees generated from deposit services to its customers. The Company provides banking services through its subsidiary, Community Bank, a Pennsylvania-chartered commercial bank headquartered in Carmichaels, Pennsylvania. The Bank is a community-oriented institution offering residential and commercial real estate loans, commercial and industrial loans, and consumer loans as well as a variety of deposit products for individuals and businesses in its market area. After the consolidation of six branches and the sale of two branches in 2021, the Bank operates 11 branches in Greene, Allegheny, Washington, Fayette and Westmoreland Counties in southwestern Pennsylvania, and three branches in Marshall and Ohio Counties in West Virginia. Property and casualty, commercial liability, surety and other insurance products are offered through Exchange Underwriters, a full-service, independent insurance agency.
Critical Accounting Policies; Use of Critical Accounting Estimates
There were no material changes in our critical accounting policies during the six months ended June 30, 2022. See Note 1 to the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the SEC, for additional information regarding our critical accounting policies.
Recent Accounting Standards
In September 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments . ASU 2016-13 amends guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities. For assets held at amortized cost basis, ASU 2016-13 eliminates the probable initial recognition threshold in current GAAP; and instead requires an entity to reflect its current estimate of all expected credit losses. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial assets to present the net amount expected to be collected. For available-for-sale debt securities, credit losses should be measured in a manner similar to current GAAP; however, this ASU requires that credit losses be presented as an allowance rather than as a write-down. ASU 2016-13 affects companies holding financial assets and net investment in leases that are not accounted for at
8
Table of Contents
fair value through net income. The ASU 2016-13 amendments affect loans, debt securities, trade receivables, net investments in leases, off balance-sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash. ASU 2016-13 was originally effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years, with early adoption permitted. In November 2019, the FASB approved a delay of the required implementation date of ASU 2016-13 for smaller reporting companies, including the Company, resulting in a required implementation date for the Company of January 1, 2023. Early adoption will continue to be permitted. In preparation for the implementation of this ASU, the Company has formed a cross-functional team, contracted with a third-party software provider, and is consulting with a third-party professional advisory service to assist in the model development. The Company plans to assess the overall impact by running the existing and new allowance models in parallel prior to the period of implementation. The Company expects to recognize a one-time adjustment to the allowance for loan losses upon adoption, but cannot yet determine the magnitude of the one-time adjustment or the overall impact of the new guidance on the Company’s consolidated financial condition or results of operation.
Note 2. Earnings (Loss) Pe r Share
There are no convertible securities which would affect the numerator in calculating basic and diluted earnings per share; therefore, net income as presented on the Consolidated Statements of Income is used as the numerator.
The following table sets forth the composition of the weighted-average common shares (denominator) used in the basic and diluted earnings per share computation.
Three Months Ended
June 30, Six Months Ended
June 30,
2022 2021 2022 2021
(Dollars in thousands, except share and per share data)
Net Income (Loss) $ 118 $ ( 223 ) $ 3,165 $ 2,622
Weighted-Average Basic Common Shares Outstanding
5,147,846 5,432,234 5,172,881 5,433,298
Dilutive Effect of Common Stock Equivalents (Stock Options and Restricted Stock)
9,129 — 16,263 5,103
Weighted-Average Diluted Common Shares and Common Stock Equivalents Outstanding
5,156,975 5,432,234 5,189,144 5,438,401
Earnings (Loss) Per Share:
Basic
$ 0.02 $ ( 0.04 ) $ 0.61 $ 0.48
Diluted
0.02 ( 0.04 ) 0.61 0.48
The dilutive effect on weighted average diluted common shares outstanding is the result of outstanding stock options and nonvested restricted stock. The following table presents for the periods indicated (a) options to purchase shares of common stock that were outstanding but not included in the computation of earnings per share because the options’ exercise price was greater than the average market price of the common shares for the period, and (b) shares of restricted stock awards that were not included in the computation of diluted earnings per share because the hypothetical repurchase of shares under the treasury stock method exceeded the weighted average nonvested restricted awards, therefore the effects would be anti-dilutive.
Three Months Ended
June 30, Six Months Ended
June 30,
2022 2021 2022 2021
Stock Options 156,118 216,662 156,118 201,662
Restricted Stock 37,940 76,070 37,940 33,610
9
Table of Contents
Note 3. Securities
The following table presents the amortized cost and fair value of securities available-for-sale at the dates indicated:
June 30, 2022
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair
Value
(Dollars in thousands)
Available-for-Sale Debt Securities:
U.S. Government Agencies
$ 53,992 $ — $ ( 6,938 ) $ 47,054
Obligations of States and Political Subdivisions
16,219 69 ( 207 ) 16,081
Mortgage-Backed Securities - Government-Sponsored Enterprises
50,088 21 ( 3,086 ) 47,023
Collateralized Mortgage Obligations - Government Sponsored Enterprises 103,279 1 ( 11,443 ) 91,837
Corporate Debt 9,481 — ( 631 ) 8,850
Total Available-for-Sale Debt Securities 233,059 91 ( 22,305 ) 210,845
Equity Securities:
Mutual Funds
912
Other
1,748
Total Equity Securities 2,660
Total Securities $ 213,505
December 31, 2021
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair
Value
(Dollars in thousands)
Available-for-Sale Debt Securities:
U.S. Government Agencies
$ 53,992 $ 2 $ ( 1,433 ) $ 52,561
Obligations of States and Political Subdivisions
17,951 1,004 — 18,955
Mortgage-Backed Securities - Government-Sponsored Enterprises
55,373 1,468 ( 282 ) 56,559
Collateralized Mortgage Obligations - Government Sponsored Enterprises 88,493 164 ( 2,074 ) 86,583
Corporate Debt 7,481 — ( 31 ) 7,450
Total Available-for-Sale Debt Securities 223,290 2,638 ( 3,820 ) 222,108
Equity Securities:
Mutual Funds
990
Other
1,876
Total Equity Securities 2,866
Total Securities $ 224,974
10
Table of Contents
The following tables show the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position, at the dates indicated:
June 30, 2022
Less than 12 months
12 Months or Greater
Total
Number
of
Securities
Fair
Value
Gross
Unrealized
Losses
Number
of
Securities
Fair
Value
Gross
Unrealized
Losses
Number
of
Securities
Fair
Value
Gross
Unrealized
Losses
(Dollars in thousands)
U.S. Government Agencies
3 $ 10,806 $ ( 1,191 ) 10 $ 36,248 $ ( 5,747 ) 13 $ 47,054 $ ( 6,938 )
Obligations of States and Political Subdivisions
26 11,210 ( 207 ) — — — 26 11,210 ( 207 )
Mortgage Backed Securities- Government Sponsored Enterprises
30 36,095 ( 2,627 ) 1 3,147 ( 459 ) 31 39,242 ( 3,086 )
Collateralized Mortgage Obligations - Government Sponsored Enterprises 20 91,648 ( 11,443 ) — — — 20 91,648 ( 11,443 )
Corporate Debt 3 8,850 ( 631 ) — — — 3 8,850 ( 631 )
Total 82 $ 158,609 $ ( 16,099 ) 11 $ 39,395 $ ( 6,206 ) 93 $ 198,004 $ ( 22,305 )
December 31, 2021
Less than 12 months
12 Months or Greater
Total
Number
of
Securities
Fair
Value
Gross
Unrealized
Losses
Number
of
Securities
Fair
Value
Gross
Unrealized
Losses
Number
of
Securities
Fair
Value
Gross
Unrealized
Losses
(Dollars in thousands)
U.S. Government Agencies
5 $ 17,729 $ ( 269 ) 7 $ 31,830 $ ( 1,164 ) 12 $ 49,559 $ ( 1,433 )
Obligations of States and Political Subdivisions
— — — — — — — — —
Mortgage Backed Securities- Government Sponsored Enterprises
8 28,772 ( 282 ) — — — 8 28,772 ( 282 )
Collateralized Mortgage Obligations - Government Sponsored Enterprises 10 77,560 ( 2,074 ) — — — 10 77,560 ( 2,074 )
Corporate Debt 2 7,450 ( 31 ) — — — 2 7,450 ( 31 )
Total
25 $ 131,511 $ ( 2,656 ) 7 $ 31,830 $ ( 1,164 ) 32 $ 163,341 $ ( 3,820 )
For debt securities, the Company does not believe that any individual unrealized loss as of June 30, 2022 or December 31, 2021, represents an other-than-temporary impairment. The Company performs a review of the entire securities portfolio on a quarterly basis to identify securities that may indicate an other-than-temporary impairment. The Company’s management considers the length of time and the extent to which the fair value has been less than cost, and the financial condition of the issuer. The
11
Table of Contents
securities that are temporarily impaired at June 30, 2022 and December 31, 2021 relate principally to changes in market interest rates subsequent to the acquisition of the specific securities. The Company does not intend to sell, and it is not more likely than not that it will be required to sell any of the securities in an unrealized loss position before recovery of its amortized cost or maturity of the security.
Securities available-for-sale with a fair value of $ 195.3 million and $ 121.0 million at June 30, 2022 and December 31, 2021, respectively, are pledged to secure public deposits, short-term borrowings and for other purposes as required or permitted by law.
The following table presents the scheduled maturities of debt securities as of the date indicated:
June 30, 2022
Amortized
Cost
Fair
Value
(Dollars in thousands)
Due in One Year or Less
$ 1,095 $ 1,099
Due after One Year through Five Years
10,557 9,706
Due after Five Years through Ten Years
74,036 67,103
Due after Ten Years
147,371 132,937
Total
$ 233,059 $ 210,845
The following table presents the gross realized gain and loss on sales of debt securities, as well as gain and loss on equity securities from both sales and market adjustments for the periods indicated. All gains and losses presented in the table below are reported in Net (Loss) Gain on Securities on the Consolidated Statements of Income.
Three Months Ended
June 30, Six Months Ended
June 30,
2022 2021 2022 2021
(Dollars in thousands)
Debt Securities
Gross Realized Gain $ — $ — $ — $ 225
Gross Realized Loss — — — —
Net Gain on Debt Securities $ — $ — $ — $ 225
Equity Securities
Net Unrealized (Loss) Gain Recognized on Securities Held $ ( 199 ) $ 11 $ ( 206 ) $ 233
Net Realized Gain Recognized on Securities Sold — — —
Net (Loss) Gain on Equity Securities $ ( 199 ) $ 11 $ ( 206 ) $ 233
Net (Loss) Gain on Securities $ ( 199 ) $ 11 $ ( 206 ) $ 458
As of June 30, 2022 and December 31, 2021, securities available to be pledged have a fair value of $ 202.0 million and $ 214.7 million, respectively, and are inclusive of collateral currently pledged for public funds and sweep deposits.
Note 4. Loans and Allowance for Loan Losses
The Company’s loan portfolio is segmented to enable management to monitor risk and performance. Real estate loans are further segregated into three classes. Residential mortgages include those secured by residential properties and include home equity loans, while commercial mortgages consist of loans to commercial borrowers secured by commercial real estate. Construction loans typically consist of loans to build commercial buildings and acquire and develop residential real estate. The commercial and industrial segment consists of loans to finance the activities of commercial customers. The consumer segment consists primarily of indirect auto loans as well as personal installment loans and personal or overdraft lines of credit.
Residential mortgage loans are typically longer-term loans and, therefore, generally present greater interest rate risk than the consumer and commercial loans. Under certain economic conditions, housing values may decline, which may increase the risk that the collateral values are not sufficient.
Commercial real estate loans generally present a higher level of credit risk than loans secured by residences. This greater risk is due to several factors, including the concentration of principal in a limited number of loans and borrowers, the effect of general
12
Table of Contents
economic conditions on income-producing properties, and the increased difficulty in evaluating and monitoring these types of loans. Furthermore, the repayment of commercial real estate loans is typically dependent upon the successful operation of the related real estate project. If the cash flow from the project is reduced (for example, if leases are not obtained or renewed, a bankruptcy court modifies a lease term, or a major tenant is unable to fulfill its lease obligations), the borrower’s ability to repay the loan may be impaired.
Construction loans are originated to individuals to finance the construction of residential dwellings and are also originated for the construction of commercial properties, including hotels, apartment buildings, housing developments, and owner-occupied properties used for businesses. Construction loans generally provide for the payment of interest only during the construction phase, which is usually 12 to 18 months. At the end of the construction phase, the loan generally converts to a permanent residential or commercial mortgage loan. Construction loan risks include overfunding in comparison to the plans, untimely completion of work, and leasing and stabilization after project completion.
Commercial and industrial loans are generally secured by business assets, inventories, accounts receivable, etc., which present collateral risk.
Consumer loans generally have higher interest rates and shorter terms than residential mortgage loans; however, they have additional credit risk due to the type of collateral securing the loan.
The following table presents the classifications of loans as of the dates indicated.
June 30, 2022 December 31, 2021
Amount
Percent
Amount
Percent
(Dollars in thousands)
Real Estate:
Residential
$ 325,138 31.6 % $ 320,798 31.4 %
Commercial
426,105 41.5 392,124 38.5
Construction
41,277 4.0 85,028 8.3
Commercial and Industrial
65,907 6.4 89,010 8.7
Consumer
148,921 14.5 122,152 12.0
Other
20,621 2.0 11,684 1.1
Total Loans
1,027,969 100.0 % 1,020,796 100.0 %
Allowance for Loan Losses
( 12,833 ) ( 11,582 )
Loans, Net
$ 1,015,136 $ 1,009,214
Payroll Protection Program ("PPP") loans decreased $ 20.7 million to $ 3.9 million at June 30, 2022 compared to $ 24.5 million at December 31, 2021.
Net unamortized PPP loan origination fees as of June 30, 2022 and December 31, 2021 were $ 144,000 and $ 678,000 , respectively. $ 130,000 and $ 534,000 of net PPP loan origination fees were earned for the three and six months ended June 30, 2022, respectively, compared to $ 489,000 and $ 1.0 million for the three and six months ended June 30, 2021, respectively. All PPP loans are classified as commercial and industrial loans held for investment. No allowance for loan loss was allocated to the PPP loan portfolio due to the Bank complying with the lender obligations that ensure SBA guarantee.
Total unamortized net deferred loan fees were $ 1.4 million and $ 1.9 million at June 30, 2022 and December 31, 2021, respectively.
The Company uses an eight-point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first four categories are not considered criticized and are aggregated as “pass” rated. The criticized rating categories used by management generally follow bank regulatory definitions. The special mention category includes assets that are currently protected but are below average quality, resulting in an undue credit risk, but not to the point of justifying a substandard classification. Loans in the substandard category have well-defined weaknesses that jeopardize the liquidation of the debt and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. Loans classified as doubtful have all the weaknesses inherent in loans classified as substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as loss are considered uncollectible and of such little value that continuance as an asset is not warranted.
13
Table of Contents
The following table presents loans summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system as of the dates indicated. At June 30, 2022 and December 31, 2021, there were no loans in the criticized category of Loss within the internal risk rating system.
June 30, 2022
Pass
Special
Mention
Substandard
Doubtful
Total
(Dollars in Thousands)
Real Estate:
Residential
$ 322,442 $ 771 $ 1,925 $ — $ 325,138
Commercial
382,048 32,284 11,773 — 426,105
Construction
35,974 4,971 332 — 41,277
Commercial and Industrial
52,573 12,754 117 463 65,907
Consumer
148,841 — 80 — 148,921
Other
20,559 62 — — 20,621
Total Loans
$ 962,437 $ 50,842 $ 14,227 $ 463 $ 1,027,969
December 31, 2021
Pass
Special
Mention
Substandard
Doubtful
Total
(Dollars in Thousands)
Real Estate:
Residential
$ 317,964 $ 845 $ 1,989 $ — $ 320,798
Commercial
355,895 27,168 9,061 — 392,124
Construction
69,441 13,035 2,552 — 85,028
Commercial and Industrial
72,584 14,463 1,451 512 89,010
Consumer
122,136 — 16 — 122,152
Other
11,616 68 — — 11,684
Total Loans
$ 949,636 $ 55,579 $ 15,069 $ 512 $ 1,020,796
The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of the dates indicated.
June 30, 2022
Loans
Current
30-59
Days
Past Due
60-89
Days
Past Due
90 Days
Or More
Past Due
Total
Past Due
Non-
Accrual
Total
Loans
(Dollars in Thousands)
Real Estate:
Residential
$ 323,350 $ 311 $ 135 $ — $ 446 $ 1,342 $ 325,138
Commercial
424,098 15 — — 15 1,992 426,105
Construction
41,277 — — — — — 41,277
Commercial and Industrial
65,417 9 — — 9 481 65,907
Consumer
148,536 269 36 — 305 80 148,921
Other
20,621 — — — — — 20,621
Total Loans
$ 1,023,299 $ 604 $ 171 $ — $ 775 $ 3,895 $ 1,027,969
14
Table of Contents
December 31, 2021
Loans
Current
30-59
Days
Past Due
60-89
Days
Past Due
90 Days
Or More
Past Due
Total
Past Due
Non-
Accrual
Total
Loans
(Dollars in Thousands)
Real Estate:
Residential
$ 317,583 $ 1,805 $ 17 $ — $ 1,822 $ 1,393 $ 320,798
Commercial
389,522 544 — — 544 2,058 392,124
Construction
85,028 — — — — — 85,028
Commercial and Industrial
87,407 107 — — 107 1,496 89,010
Consumer
121,636 419 81 — 500 16 122,152
Other
11,684 — — — — — 11,684
Total Loans
$ 1,012,860 $ 2,875 $ 98 $ — $ 2,973 $ 4,963 $ 1,020,796
Additional interest income that would have been recorded if the loans that were nonaccrual at June 30, 2022 were current was $ 43,000 and $ 94,000 for the three and six months ended June 30, 2022, respectively, and $ 135,000 and $ 196,000 for the three and six months ended June 30, 2021, respectively.
15
Table of Contents
The following table sets forth the amounts and categories of nonperforming assets at the dates indicated. Included in nonperforming loans and assets are troubled debt restructurings (“TDRs”), which are loans whose contractual terms have been restructured in a manner which grants a concession to a borrower experiencing financial difficulties. Nonaccrual TDRs are included in their specific loan category in the nonaccrual loans section. Nonperforming loans do not include loans modified under Section 4013 of the CARES Act and interagency guidance as further explained below.
June 30,
2022 December 31,
2021
(Dollars in Thousands)
Nonaccrual Loans:
Real Estate:
Residential
$ 1,342 $ 1,393
Commercial
1,992 2,058
Construction — —
Commercial and Industrial
481 1,496
Consumer
80 16
Total Nonaccrual Loans
3,895 4,963
Accruing Loans Past Due 90 Days or More:
Consumer
— —
Total Accruing Loans Past Due 90 Days or More
— —
Total Nonaccrual Loans and Accruing Loans Past Due 90 Days or More
3,895 4,963
Troubled Debt Restructurings, Accruing:
Real Estate
Residential
593 613
Commercial
1,337 1,674
Commercial and Industrial
11 16
Total Troubled Debt Restructurings, Accruing
1,941 2,303
Total Nonperforming Loans
5,836 7,266
Other Real Estate Owned:
Residential
— 36
Commercial
— —
Total Other Real Estate Owned
— 36
Total Nonperforming Assets
$ 5,836 $ 7,302
Nonperforming Loans to Total Loans
0.57 % 0.71 %
Nonperforming Assets to Total Assets
0.42 0.51
The recorded investment of residential real estate loans for which formal foreclosure proceedings were in process according to applicable requirements of the local jurisdiction was $ 728,000 and $ 571,000 at June 30, 2022 and December 31, 2021, respectively.
As of June 30, 2022, the Company had no TDR loans in forbearance. There were no modifications to troubled debt restructurings during the three months ended June 30, 2022. As of December 31, 2021, there was one TDR loan in forbearance.
16
Table of Contents
The following table presents a summary of the loans considered to be impaired as of the dates indicated.
June 30, 2022
Quarter Ended Year to Date
Recorded
Investment
Related
Allowance
Unpaid
Principal
Balance
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
(Dollars in thousands)
With No Related Allowance Recorded:
Real Estate:
Residential
$ 1,105 $ 1,109 $ 1,111 $ 12 $ 1,117 $ 23
Commercial
11,447 11,560 11,539 156 10,411 228
Construction
332 332 436 11 2,141 38
Commercial and Industrial
128 134 136 25 1,032 30
Total With No Related Allowance Recorded
$ 13,012 $ — $ 13,135 $ 13,222 $ 204 $ 14,701 $ 319
With A Related Allowance Recorded:
Real Estate:
Residential
$ — $ — $ — $ — $ — $ — $ —
Commercial
1,662 86 1,662 1,676 11 2,817 11
Construction
— — — — — — —
Commercial and Industrial
463 244 718 476 17 488 19
Total With A Related Allowance Recorded
$ 2,125 $ 330 $ 2,380 $ 2,152 $ 28 $ 3,305 $ 30
Total Impaired Loans:
Real Estate:
Residential
$ 1,105 $ — $ 1,109 $ 1,111 $ 12 $ 1,117 $ 23
Commercial
13,109 86 13,222 13,215 167 13,228 239
Construction
332 — 332 436 11 2,141 38
Commercial and Industrial
591 244 852 612 42 1,520 49
Total Impaired Loans
$ 15,137 $ 330 $ 15,515 $ 15,374 $ 232 $ 18,006 $ 349
17
Table of Contents
December 31, 2021
Recorded
Investment
Related
Allowance
Unpaid
Principal
Balance
Average
Recorded
Investment
Interest
Income
Recognized
(Dollars in thousands)
With No Related Allowance Recorded:
Real Estate:
Residential
$ 1,133 $ 1,137 $ 1,158 $ 46
Commercial
9,733 9,787 27,207 927
Construction 540 540 887 34
Commercial and Industrial
1,979 2,286 3,230 49
Total With No Related Allowance Recorded
$ 13,385 $ — $ 13,750 $ 32,482 $ 1,056
With A Related Allowance Recorded:
Real Estate:
Residential
$ — $ — $ — $ — $ —
Commercial
266 195 266 421 19
Construction 2,013 104 2,013 169 7
Commercial and Industrial
— — — 1,316 29
Total With A Related Allowance Recorded
$ 2,279 $ 299 $ 2,279 $ 1,906 $ 55
Total Impaired Loans
Real Estate:
Residential
$ 1,133 $ — $ 1,137 $ 1,158 $ 46
Commercial
9,999 195 10,053 27,628 946
Construction 2,553 104 2,553 1,056 41
Commercial and Industrial
1,979 — 2,286 4,546 78
Total Impaired Loans
$ 15,664 $ 299 $ 16,029 $ 34,388 $ 1,111
The recorded investment of loans evaluated for impairment decreased $ 527,000 at June 30, 2022 compared to December 31, 2021 and was primarily related to commercial real estate loans.
The following tables present the activity in the allowance for loan losses summarized by primary segments and segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for potential impairment at the dates and for the periods indicated.
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Unallocated
Total
(Dollars in thousands)
March 31, 2022 $ 1,472 $ 6,326 $ 704 $ 1,130 $ 1,292 $ — $ 671 $ 11,595
Charge-offs
( 15 ) ( 2,712 ) ( 20 ) ( 2,747 )
Recoveries
126 57 18 201
Provision (Recovery) 71 ( 303 ) ( 233 ) 3,874 212 163 3,784
June 30, 2022 $ 1,654 $ 6,023 $ 471 $ 2,349 $ 1,502 $ — $ 834 $ 12,833
18
Table of Contents
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Unallocated
Total
(Dollars in thousands)
December 31, 2021 $ 1,420 $ 5,960 $ 1,249 $ 1,151 $ 1,050 $ — $ 752 $ 11,582
Charge-offs
( 32 ) ( 2,712 ) ( 40 ) ( 2,784 )
Recoveries
128 68 55 251
Provision (Recovery) 138 63 ( 778 ) 3,842 437 82 3,784
June 30, 2022 $ 1,654 $ 6,023 $ 471 $ 2,349 $ 1,502 $ — $ 834 $ 12,833
June 30, 2022
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Unallocated
Total
(Dollars in thousands)
Individually Evaluated for Impairment
$ — $ 86 $ — $ 244 $ — $ — $ — $ 330
Collectively Evaluated for Potential Impairment
$ 1,654 $ 5,937 $ 471 $ 2,105 $ 1,502 $ — $ 834 $ 12,503
December 31, 2021
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Unallocated
Total
(Dollars in thousands)
Individually Evaluated for Impairment
$ — $ 195 $ 104 $ — $ — $ — $ — $ 299
Collectively Evaluated for Potential Impairment
$ 1,420 $ 5,765 $ 1,145 $ 1,151 $ 1,050 $ — $ 752 $ 11,283
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Unallocated
Total
(Dollars in thousands)
March 31, 2021 $ 1,975 $ 5,917 $ 939 $ 1,543 $ 1,103 $ — $ 1,248 $ 12,725
Charge-offs
— — — — ( 25 ) — — ( 25 )
Recoveries
4 — — 10 30 — — 44
Provision (Recovery) ( 391 ) ( 335 ) 197 ( 401 ) ( 167 ) — ( 103 ) ( 1,200 )
June 30, 2021 $ 1,588 $ 5,582 $ 1,136 $ 1,152 $ 941 $ — $ 1,145 $ 11,544
19
Table of Contents
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Unallocated
Total
(Dollars in thousands)
December 31, 2020 $ 2,249 $ 6,010 $ 889 $ 1,423 $ 1,283 $ — $ 917 $ 12,771
Charge-offs
— — — — ( 120 ) — — ( 120 )
Recoveries
13 — — 22 58 — — 93
Provision (Recovery) ( 674 ) ( 428 ) 247 ( 293 ) ( 280 ) — 228 ( 1,200 )
June 30, 2021 $ 1,588 $ 5,582 $ 1,136 $ 1,152 $ 941 $ — $ 1,145 $ 11,544
June 30, 2021
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Unallocated
Total
(Dollars in thousands)
Individually Evaluated for Impairment
$ — $ 261 $ — $ 62 $ — $ — $ — $ 323
Collectively Evaluated for Potential Impairment
$ 1,588 $ 5,321 $ 1,136 $ 1,090 $ 941 $ — $ 1,145 $ 11,221
The following table presents the major classifications of loans summarized by individually evaluated for impairment and collectively evaluated for potential impairment as of the dates indicated. At June 30, 2022 and December 31, 2021, commercial and industrial loans include $ 3.9 million and $ 24.5 million, respectively, of PPP loans collectively evaluated for potential impairment. No allowance for loan loss was allocated to the PPP loan portfolio due to the Bank complying with the lender obligations that ensure SBA guarantee.
June 30, 2022
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Total
(Dollars in thousands)
Individually Evaluated for Impairment
$ 1,105 $ 13,109 $ 332 $ 591 $ — $ — $ 15,137
Collectively Evaluated for Potential Impairment
324,033 412,996 40,945 65,316 148,921 20,621 1,012,832
Total Loans
$ 325,138 $ 426,105 $ 41,277 $ 65,907 $ 148,921 $ 20,621 $ 1,027,969
20
Table of Contents
December 31, 2021
Real
Estate
Residential
Real
Estate
Commercial
Real
Estate
Construction
Commercial
and
Industrial
Consumer
Other
Total
(Dollars in thousands)
Individually Evaluated for Impairment
$ 1,133 $ 9,999 $ 2,553 $ 1,979 $ — $ — $ 15,664
Collectively Evaluated for Potential Impairment
319,665 382,125 82,475 87,031 122,152 11,684 1,005,132
Total Loans $ 320,798 $ 392,124 $ 85,028 $ 89,010 $ 122,152 $ 11,684 $ 1,020,796
The following table presents changes in the accretable discount on the loans acquired at fair value at the dates indicated.
Accretable Discount
(Dollars in Thousands)
December 31, 2021 $ 726
Accretable Yield
( 130 )
June 30, 2022 $ 596
Note 5. Short-Term Borrowings
Borrowings with original maturities of one year or less are classified as short-term and may consist of borrowings with the Federal Home Loan Bank ("FHLB"), securities sold under agreements to repurchase or borrowings on revolving lines of credit with the Federal Reserve Bank or other correspondent banks. Securities sold under repurchase agreements are comprised of customer repurchase agreements, which are overnight sweep accounts with next-day maturities utilized by commercial customers to earn interest on their funds. Securities are pledged as collateral under these agreements in an amount at least equal to the outstanding balance and the collateral pledging requirements are monitored on a daily basis.
The following table sets forth the components of short-term borrowings as of the dates indicated.
June 30, 2022 December 31, 2021
Amount Weighted
Average
Rate Amount Weighted
Average
Rate
(Dollars in thousands)
Securities Sold Under Agreements to Repurchase:
Balance at Period End $ 32,178 0.26 % $ 39,266 0.17 %
Average Balance Outstanding During the Period 36,000 0.21 43,988 0.22
Maximum Amount Outstanding at any Month End 39,219 52,777
Securities Collaterizing the Agreements at Period-End:
Carrying Value 57,934 59,867
Market Value 51,898 59,339
Note 6. Fair Value Disclosure
FASB ASC 820 “Fair Value Measurement” defines fair value and provides the framework for measuring fair value and required disclosures about fair value measurements. Fair value is defined as the price that would be received for an asset or paid to transfer a liability in an orderly transaction between market participants in the principal or most advantageous market for the asset or liability at the transaction date. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used in valuation methods to determine fair value.
21
Table of Contents
The three levels of fair value hierarchy are as follows:
Level 1 – Fair value is based on unadjusted quoted prices in active markets that are accessible to the Company for identical assets. These generally provide the most reliable evidence and are used to measure fair value whenever available.
Level 2 – Fair value is based on significant inputs, other than Level 1 inputs, that are observable either directly or indirectly for substantially the full term of the asset through corroboration with observable market data. Level 2 inputs include quoted market prices in active markets for similar assets, quoted market prices in markets that are not active for identical or similar assets, and other observable inputs.
Level 3 – Fair value is based on significant unobservable inputs. Examples of valuation methodologies that would result in Level 3 classification include option pricing models, discounted cash flows, and other similar techniques.
This hierarchy requires the use of observable market data when available. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement.
The following table presents the financial assets measured at fair value on a recurring basis and reported on the Consolidated Statements of Financial Condition as of the dates indicated, by level within the fair value hierarchy. The majority of the Company’s securities are included in Level 2 of the fair value hierarchy. Fair values for Level 2 securities were primarily determined by a third-party pricing service using both quoted prices for similar assets, when available, and model-based valuation techniques that derive fair value based on market-corroborated data, such as instruments with similar prepayment speeds and default interest rates. The standard inputs that are normally used include benchmark yields of like securities, reportable trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, and reference data including market research publications. There were no transfers into or out of Level 3 during the six months ended June 30, 2022 or year ended December 31, 2021.
Fair Value
Hierarchy
June 30
2022 December 31
2021
(Dollars in thousands)
Securities:
Available-for-Sale Debt Securities
U.S. Government Agencies Level 2
$ 47,054 $ 52,561
Obligations of States and Political Subdivisions Level 2
16,081 18,955
Mortgage-Backed Securities - Government-Sponsored Enterprises Level 2
47,023 56,559
Collateralized Mortgage Obligations - Government Sponsored Enterprises Level 2
91,837 86,583
Corporate Debt Level 2 8,850 7,450
Total Available-for-Sale Debt Securities 210,845 222,108
Equity Securities
Mutual Funds Level 1
912 990
Other Level 1
1,748 1,876
Total Equity Securities 2,660 2,866
Total Securities $ 213,505 $ 224,974
22
Table of Contents
The following table presents the financial assets on the Consolidated Statements of Financial Condition measured at fair value on a nonrecurring basis as of the dates indicated by level within the fair value hierarchy for only those nonrecurring assets that had a fair value below the carrying amount. The table also presents the significant unobservable inputs used in the fair value measurements.
Financial Asset Fair Value Hierarchy June 30,
2022 Valuation
Techniques Significant Unobservable Inputs Range Weighted Average
(Dollars in thousands)
Impaired Loans Individually Assessed Level 3 $ 1,795 Appraisal of Collateral (1)
Appraisal Adjustments (2)
0 % to 50 % 16.5 %
Financial Asset Fair Value Hierarchy December 31,
2021 Valuation
Techniques Significant Unobservable Inputs Range Weighted Average
(Dollars in thousands)
Impaired Loans Individually Assessed Level 3 $ 1,980 Appraisal of Collateral (1)
Appraisal Adjustments (2)
0 % to 50 % 15.8 %
Mortgage Servicing Rights Level 3 141 Discounted Cash Flow Discount Rate 9 % to 11 % 10.2 %
Prepayment Speed 12 % to 27 % 16.0 %
OREO Level 3 36 Appraisal of Collateral (1)
Liquidation Expenses (2)
10 % to 30 % 26.6 %
(1) Fair value is generally determined through independent appraisals of the underlying collateral, which may include various Level 3 inputs, which are not identifiable.
(2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of appraisal adjustments and liquidation expense are presented as a percent of the appraisal.
Impaired loans are evaluated when a loan is identified as impaired and valued at the lower of cost or fair value at that time. Impaired loans that are collateral dependent are written down to fair value through the establishment of specific reserves. Fair value is measured based on the value of the collateral securing these loans and is classified as Level 3 in the fair value hierarchy. At June 30, 2022 and December 31, 2021, the fair value of impaired loans consists of the loan balances of $ 2.1 million and $ 2.3 million, respectively, less their specific valuation allowances of $ 330,000 and $ 299,000 , respectively.
The fair value of mortgage servicing rights ("MSRs") is determined by calculating the present value of estimated future net servicing cash flows, considering expected mortgage loan prepayment rates, discount rates, servicing costs and other economic factors, which are determined based on current market conditions. The expected rate of mortgage loan prepayments is the most significant factor driving the value of MSRs. MSRs are considered impaired if the carrying value exceeds fair value. Since the valuation model includes significant unobservable inputs as listed above, MSRs are classified as Level 3. MSRs are reported in Other Assets in the Consolidated Statements of Financial Condition and are amortized into mortgage servicing income in Other Income in the Consolidated Statements of Income (Loss).
OREO properties are evaluated at the time of acquisition and recorded at fair value, less estimated selling costs. After acquisition, OREO is recorded at the lower of cost or fair value, less estimated selling costs. The fair value of an OREO property is determined from a qualified independent appraisal and is classified as Level 3 in the fair value hierarchy.
Financial instruments are defined as cash, evidence of an ownership in an entity, or a contract which creates an obligation or right to receive or deliver cash or another financial instrument from/to a second entity on potentially favorable or unfavorable terms.
Fair value 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. If no readily available market exists, the fair value estimates for financial instruments should be based upon management’s judgment regarding current economic conditions, interest rate risk, expected cash flows, future estimated losses and other factors, as determined through various option pricing formulas or simulation modeling. As many of these assumptions result from judgments made by management based upon estimates which are inherently uncertain, the resulting estimated fair values may not be indicative of the amount realizable in the sale of a particular financial instrument. In addition, changes in the assumptions on which the estimated fair values are based may have significant impact on the resulting estimated fair values.
As certain assets such as deferred tax assets and premises and equipment are not considered financial instruments, the estimated fair value of financial instruments would not represent the full value of the Company.
23
Table of Contents
The following table presents the estimated fair values of the Company’s financial instruments at the dates indicated.
June 30, 2022 December 31, 2021
Fair Value
Hierarchy
Carrying
Value
Fair
Value
Carrying
Value
Fair
Value
(Dollars in thousands)
Financial Assets:
Cash and Due From Banks:
Interest Bearing
Level 1
$ 49,961 $ 49,961 $ 63,968 $ 63,968
Non-Interest Bearing
Level 1
31,160 31,160 55,706 55,706
Securities See Above
213,505 213,505 224,974 224,974
Loans, Net
Level 3
1,015,136 994,753 1,009,214 1,039,980
Restricted Stock
Level 2
2,804 2,804 3,403 3,403
Mortgage Servicing Rights Level 3 683 982 730 773
Accrued Interest Receivable
Level 2
3,314 3,314 3,350 3,350
Financial Liabilities:
Deposits
Level 2
1,215,190 1,212,509 1,226,613 1,227,653
Short-Term Borrowings Level 2
32,178 32,167 39,266 39,266
Other Borrowed Funds
FHLB Borrowings Level 2 3,000 3,000 3,000 3,000
Subordinated Debt Level 2 14,618 13,947 14,601 15,000
Accrued Interest Payable
Level 2
444 444 486 486
Note 7. Commitments and Contingent Liabilities
The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business primarily to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby and performance letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Statements of Financial Condition. The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby and performance letters of credit written is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.
Commitments and conditional obligations are evaluated the same as on-balance-sheet instruments but do not have a corresponding reserve recorded. The Company’s opinion on not implementing a corresponding reserve for off-balance-sheet instruments is supported by historical factors of no losses recorded due to these items. The Company is continually evaluating these items for credit quality and any future need for the corresponding reserve.
24
Table of Contents
The following table presents the unused and available credit balances of financial instruments whose contracts represent credit risk at the dates indicated.
June 30,
2022 December 31,
2021
(Dollars in thousands)
Standby Letters of Credit
$ 110 $ 110
Performance Letters of Credit
1,675 2,873
Construction Mortgages
43,650 55,597
Personal Lines of Credit
7,101 7,055
Overdraft Protection Lines
5,484 5,709
Home Equity Lines of Credit
22,999 21,187
Commercial Lines of Credit
78,929 83,316
Total Commitments
$ 159,948 $ 175,847
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee by the customer. Because many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.
Performance letters of credit represent conditional commitments issued by the Company to guarantee the performance of a customer to a third party. These instruments are issued primarily to support bid or performance-related contracts. The coverage period for these instruments is typically a one-year period with an annual renewal option subject to prior approval by management. Fees earned from the issuance of these letters are recognized upon expiration of the letter. For secured letters of credit, the collateral is typically Company deposit instruments or customer business assets.
Note 8. Leases
The Company evaluates contracts at commencement to determine if a lease is present. The Company’s lease contracts are all classified as operating leases and create operating right-of-use (“ROU”) assets and corresponding lease liabilities on the Consolidated Statements of Financial Condition. The leases are primarily ROU assets of land and building for branch and loan production locations. ROU assets are reported in Accrued Interest Receivable and Other Assets and the related lease liabilities in Accrued Interest Payable and Other Liabilities on the Consolidated Statements of Financial Condition.
The following tables present the lease expense, ROU assets, weighted average term, discount rate and maturity analysis of lease liabilities for operating leases for the periods and dates indicated.
Three Months Ended
June 30, Six Months Ended
June 30,
2022 2021 2022 2021
(Dollars in thousands)
Operating Lease Expense $ 89 $ 88 $ 171 $ 183
Short-Term Lease Expense 1 9 1 17
Variable Lease Expense 7 8 14 16
Total Lease Expense $ 97 $ 105 $ 186 $ 216
25
Table of Contents
June 30,
2022 December 31,
2021
(Dollars in thousands)
Operating Leases:
ROU Assets $ 1,807 $ 674
Weighted Average Lease Term in Years 8.77 7.33
Weighted Average Discount Rate 2.56 % 2.51 %
June 30,
2022
(Dollars in thousands)
Maturity Analysis:
Due in One Year $ 239
Due After One Year to Two Years 292
Due After Two Years to Three Years 260
Due After Three Years to Four Years 225
Due After Four to Five Years 195
Due After Five Years 1,064
Total $ 2,275
Less: Present Value Discount 280
Lease Liabilities $ 1,995
During the six months ended June 30, 2022, the Company entered into a new lease agreement for the McMurray, PA branch, for a 10-year term ending March 31, 2032, as well as a new lease agreement for the Waynesburg branch, for a 5-year term ending July 31, 2027. The increase to the operating Right of Use Asset and corresponding lease liability is approximately $ 1.3 million.
26
Table of Contents
Note 9. Other Noninterest Expense
The details of other noninterest expense for the Company’s Consolidated Statements of Income (Loss) for the periods indicated are as follows:
Three Months Ended
June 30, Six Months Ended
June 30,
2022 2021 2022 2021
(Dollars in thousands)
Non-Employee Compensation $ 139 $ 141 $ 270 $ 290
Printing and Supplies 46 65 127 164
Postage 33 115 137 178
Telephone 119 140 258 328
Charitable Contributions 39 21 80 35
Dues and Subscriptions 39 37 97 88
Loan Expenses 124 110 250 202
Meals and Entertainment 38 26 68 60
Travel 34 28 73 50
Training 13 7 31 24
Bank Assessment 47 44 94 88
Insurance 69 59 131 119
Miscellaneous 98 152 221 301
Total Other Noninterest Expense $ 838 $ 945 $ 1,837 $ 1,927
Note 10. Segment and Related Information
At June 30, 2022, the Company’s business activities were comprised of two operating segments, which are community banking and insurance brokerage services. CB Financial is the parent company of the Bank and Exchange Underwriters, a wholly owned subsidiary of the Bank. Exchange Underwriters has an independent board of directors from the Company and is managed separately from the banking and related financial services that the Company offers. Exchange Underwriters is an independent insurance agency that offers property, casualty, commercial liability, surety and other insurance products.
27
Table of Contents
The following is a table of selected financial data for the Company’s subsidiaries and consolidated results at the dates and for the periods indicated.
Community Bank Exchange Underwriters, Inc. CB Financial Services, Inc. Net Eliminations Consolidated
(Dollars in thousands)
June 30, 2022
Assets $ 1,385,888 $ 4,782 $ 128,432 $ ( 132,641 ) $ 1,386,461
Liabilities 1,275,170 1,674 14,660 ( 18,815 ) 1,272,689
Stockholders' Equity 110,718 3,108 113,772 ( 113,826 ) 113,772
December 31, 2021
Assets $ 1,425,588 $ 5,110 $ 147,829 $ ( 153,048 ) $ 1,425,479
Liabilities 1,299,325 1,731 14,705 ( 23,406 ) 1,292,355
Stockholders' Equity 126,263 3,379 133,124 ( 129,642 ) 133,124
Three Months Ended June 30, 2022
Interest and Dividend Income $ 10,940 $ 2 $ 1,255 $ ( 1,239 ) $ 10,958
Interest Expense 640 — 155 — 795
Net Interest and Dividend Income 10,300 2 1,100 ( 1,239 ) 10,163
Provision for Loan Losses 3,784 — — — 3,784
Net Interest and Dividend Income After Provision for Loan Losses 6,516 2 1,100 ( 1,239 ) 6,379
Noninterest Income (Loss) 903 1,369 ( 167 ) — 2,105
Noninterest Expense 7,420 985 5 — 8,410
Undistributed Net Income (Loss) of Subsidiary 273 — ( 897 ) 624 —
Income Before Income Tax Expense (Benefit) 272 386 31 ( 615 ) 74
Income Tax Expense (Benefit) ( 70 ) 113 ( 87 ) — ( 44 )
Net Income (Loss) $ 342 $ 273 $ 118 $ ( 615 ) $ 118
Six Months Ended June 30, 2022
Interest and Dividend Income $ 21,535 $ 3 $ 2,534 $ ( 2,498 ) $ 21,574
Interest Expense 1,208 — 310 — 1,518
Net Interest and Dividend Income 20,327 3 2,224 ( 2,498 ) 20,056
Provision for Loan Losses 3,784 — — — 3,784
Net Interest and Dividend Income After Provision for Loan Losses 16,543 3 2,224 ( 2,498 ) 16,272
Noninterest Income (Loss) 1,680 3,166 ( 128 ) — 4,718
Noninterest Expense 15,065 1,992 9 — 17,066
Undistributed Net Income of Subsidiary 834 — 955 ( 1,789 ) —
Income Before Income Tax Expense (Benefit) 3,992 1,177 3,042 ( 4,287 ) 3,924
Income Tax Expense (Benefit) 540 343 ( 124 ) — 759
Net Income (Loss) $ 3,452 $ 834 $ 3,166 $ ( 4,287 ) $ 3,165
28
Table of Contents
Community Bank Exchange Underwriters, Inc. CB Financial Services, Inc. Net Eliminations Consolidated
(Dollars in thousands)
Three Months Ended June 30, 2021
Interest and Dividend Income $ 10,798 $ 1 $ 5,825 $ ( 5,804 ) $ 10,820
Interest Expense 886 — — — 886
Net Interest and Dividend Income 9,912 1 5,825 ( 5,804 ) 9,934
(Recovery) Provision for Loan Losses ( 1,200 ) — — — ( 1,200 )
Net Interest and Dividend Income After (Recovery) Provision for Loan Losses 11,112 1 5,825 ( 5,804 ) 11,134
Noninterest Income 1,002 1,209 8 — 2,219
Noninterest Expense 12,757 962 3 — 13,722
Undistributed Net Income (Loss) of Subsidiary 177 — ( 6,050 ) 5,873 —
(Loss) Income Before Income Tax Expense (Benefit) ( 466 ) 248 ( 220 ) 69 ( 369 )
Income Tax (Benefit) Expense ( 220 ) 71 3 — ( 146 )
Net (Loss) Income $ ( 246 ) $ 177 $ ( 223 ) $ 69 $ ( 223 )
Six Months Ended June 30, 2021
Interest and Dividend Income $ 21,768 $ 3 $ 7,145 $ ( 7,108 ) $ 21,808
Interest Expense 1,897 — — — 1,897
Net Interest and Dividend Income 19,871 3 7,145 ( 7,108 ) 19,911
(Recovery) Provision for Loan Losses ( 1,200 ) — — — ( 1,200 )
Net Interest and Dividend Income After (Recovery) Provision for Loan Losses 21,071 3 7,145 ( 7,108 ) 21,111
Noninterest Income 2,345 2,800 248 — 5,393
Noninterest Expense 21,147 1,964 6 — 23,117
Undistributed Net Income (Loss) of Subsidiary 585 — ( 4,750 ) 4,165 —
Income Before Income Tax Expense 2,854 839 2,637 ( 2,943 ) 3,387
Income Tax Expense 496 254 15 — 765
Net Income (Loss) $ 2,358 $ 585 $ 2,622 $ ( 2,943 ) $ 2,622
29
Table of Contents
Note 11. Stock Based Compensation
The following table presents stock option information for the period indicated.
Number of Shares Weighted Average Exercise Price Weighted Average Remaining Contractual
Life in Years
Outstanding Options at December 31, 2021 207,641 $ 24.01 4.8
Granted 89,465 25.79
Exercised ( 7,500 ) 22.25
Forfeited ( 3,088 ) 26.87
Outstanding Options at June 30, 2022 286,518 $ 24.58 5.4
Exercisable Options at June 30, 2022 188,353 $ 24.33 3.6
Number of Shares Weighted Average Exercise Price Weighted Average Remaining Service Period in Years
Nonvested Options at June 30, 2022 98,165 $ 25.07 9.0
Summary of Significant Assumptions for Newly Issued Stock Options
Expected Term in Years 6.5
Expected Volatility 28.7 %
Expected Dividends $ 0.96
Risk Free Rate of Return 1.60 %
Weighted Average Grant Date Fair Value (per share) $ 4.86
The following table presents restricted stock award information for the period indicated
Number of Shares Weighted Average Grant Date Fair Value Price Weighted Average Remaining Service Period in Years
Nonvested Restricted Stock at December 31, 2021 56,140 $ 23.90 5.3
Granted 21,765 26.07
Vested ( 120 ) 23.60
Forfeited ( 2,325 ) 23.80
Nonvested Restricted Stock at June 30, 2022 75,460 $ 24.53 4.2
The Company recognizes expense over a five-year vesting period for the restricted stock awards and stock options. Stock-based compensation expense related to restricted stock awards and stock options was $ 149,000 and $ 125,000 for the three months ended June 30, 2022 and 2021, and $ 279,000 and $ 246,000 for the six months ended June 30, 2022 and 2021, respectively.
As of June 30, 2022 and December 31, 2021, total unrecognized compensation expense was $ 436,718 and $ 65,000 , respectively, related to stock options, and $ 1.6 million and $ 1.3 million, respectively, related to restricted stock awards.
Intrinsic value represents the amount by which the fair value of the underlying stock at June 30, 2022 and December 31, 2021 exceeds the exercise price of the stock options. The intrinsic value of stock options was $ 190,016 and $ 296,000 at June 30, 2022 and December 31, 2021, respectively.
At June 30, 2022 and December 31, 2021, respectively, there were 358,235 and 500,000 shares available under the Plan to be issued in connection with the exercise of stock options, and 143,294 and 200,000 shares that may be issued as restricted stock awards or units. Restricted stock awards or units may be issued above this amount provided that the number of shares reserved for stock options is reduced by two and one-half shares for each restricted stock award or unit share granted.
30
Table of Contents
Note 12. Subsequent Events
The Company evaluated subsequent events through the date the consolidated financial statements were filed with the SEC and incorporated into the consolidated financial statements the effect of all material known events determined by Accounting Standards Codification ("ASC") 855, Subsequent Events , to be recognizable events .
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.