10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended: March 31, 2024
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 000-21714
CSB Bancorp, Inc.
(Exact Name of Registrant as Specified in its Charter)
Ohio
34-1687530
( State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
91 North Clay Street , P.O. Box 232
Millersburg , OH
44654
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number, including area code: ( 330 ) 674-9015
Securities registered pursuant to Section 12(g) of the Act:
Title of each class
Trading
Symbol(s)
Name of each exchange on which registered
Common Shares, $6.25 par value
CSBB
OTCPink
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
☐
Accelerated filer
☐
Non-accelerated filer
☒
Smaller reporting company
☒
Emerging growth company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes ☒ No ☐
As of May 1, 2024, the registrant had 2,664,683 shares of common stock, $6.25 par value per share, outstanding.
CSB BANCORP, INC.
FORM 10-Q
QUARTER ENDED March 31, 2024
Table of Contents
Part I - Financial Information
Page
ITEM 1 –
FINANCIAL STATEMENTS (Unaudited)
3
Consolidated Balance Sheets
3
Consolidated Statements of Income
4
Consolidated Statements of Comprehensive Income (Loss)
5
Consolidated Statements of Changes in Shareholders' Equity
6
Condensed Consolidated Statements of Cash Flows
7
Notes to Consolidated Financial Statements
8
ITEM 2 –
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
27
ITEM 3 –
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
38
ITEM 4 –
CONTROLS AND PROCEDURES
39
Part II - Other Information
ITEM 1 –
Legal Proceedings
40
ITEM 1A –
Risk Factors
40
ITEM 2 –
Unregistered Sales of Equity Securities and Use of Proceeds
40
ITEM 3 –
Defaults upon Senior Securities
40
ITEM 4 –
Mine Safety Disclosures
40
ITEM 5 –
Other Information
40
ITEM 6 –
Exhibits
41
Signatures
42
2
CSB BANCORP, INC.
PART I – FINANCI AL INFORMATION
ITEM 1. – FINAN CIAL STATEMENTS
CONSOLIDATED B ALANCE SHEETS
(Unaudited)
March 31,
December 31,
(Dollars in thousands, except per share data)
2024
2023
ASSETS
Cash and cash equivalents
Cash and due from banks
$
11,447
$
24,463
Interest-earning deposits with banks
27,972
39,614
Total cash and cash equivalents
39,419
64,077
Securities
Available-for-sale, at fair value
134,926
140,080
Held-to-maturity fair value of $ 188,942 in 2024 and $ 194,730 in 2023 ($ 0 credit loss allowance)
222,095
226,279
Equity securities
253
259
Restricted stock, at cost
1,530
1,535
Total securities
358,804
368,153
Loans held for sale
105
—
Loans
710,822
701,404
Less allowance for credit losses
7,136
6,607
Net loans
703,686
694,797
Premises and equipment, net
12,936
13,002
Bank-owned life insurance
25,599
25,410
Goodwill
4,728
4,728
Accrued interest receivable and other assets
10,968
8,522
TOTAL ASSETS
$
1,156,245
$
1,178,689
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Deposits
Noninterest-bearing
$
277,898
$
301,697
Interest-bearing
732,217
725,730
Total deposits
1,010,115
1,027,427
Short-term borrowings
29,484
35,843
Other borrowings
1,700
1,754
Allowance for credit losses on off-balance sheet commitments
1,285
736
Accrued interest payable and other liabilities
4,106
4,990
TOTAL LIABILITIES
1,046,690
1,070,750
SHAREHOLDERS' EQUITY
Common stock, $ 6.25 par value. Authorized 9,000,000 shares; issued
2,980,602 shares; outstanding 2,664,683 shares in 2024 and 2,669,938 in 2023
18,629
18,629
Additional paid-in capital
9,815
9,815
Retained earnings
99,191
97,297
Treasury stock at cost: 315,919 shares in 2024 and 310,664 shares in 2023
( 7,729
)
( 7,532
)
Accumulated other comprehensive loss
( 10,351
)
( 10,270
)
TOTAL SHAREHOLDERS' EQUITY
109,555
107,939
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$
1,156,245
$
1,178,689
See notes to unaudited consolidated financial statements.
3
CSB BANCORP, INC.
CONSOLIDATED STAT EMENTS OF INCOME
(Unaudited)
Three Months Ended
March 31,
(Dollars in thousands, except per share data)
2024
2023
INTEREST AND DIVIDEND INCOME
Loans, including fees
$
10,209
$
7,969
Taxable securities
1,890
2,012
Nontaxable securities
88
101
Other
369
545
Total interest and dividend income
12,556
10,627
INTEREST EXPENSE
Deposits
3,300
1,584
Short-term borrowings
100
66
Other borrowings
8
12
Total interest expense
3,408
1,662
NET INTEREST INCOME
9,148
8,965
CREDIT LOSS EXPENSE
Provision for credit loss expense - loans
603
32
Provision (recovery) for credit loss expense - off-balance sheet commitments
549
( 63
)
Total provision (recovery) for credit loss expense
1,152
( 31
)
NET INTEREST INCOME AFTER CREDIT LOSS EXPENSE
7,996
8,996
NONINTEREST INCOME
Service charges on deposit accounts
280
292
Trust services
394
258
Debit card interchange fees
507
521
Credit card fees
157
177
Gain on sale of loans, net
36
3
Earnings on bank owned life insurance
188
169
Unrealized gain (loss) on equity securities, net
( 6
)
9
Other income
216
199
Total noninterest income
1,772
1,628
NONINTEREST EXPENSES
Salaries and employee benefits
3,469
3,294
Occupancy expense
283
282
Equipment expense
224
207
Professional and director fees
332
321
Financial institutions tax
216
192
Marketing and public relations
128
123
Software expense
428
399
Debit card expense
189
146
FDIC insurance expense
135
71
Other expenses
738
684
Total noninterest expenses
6,142
5,719
Income before income taxes
3,626
4,905
FEDERAL INCOME TAX PROVISION
693
971
NET INCOME
$
2,933
$
3,934
Basic and diluted net earnings per share
$
1.10
$
1.46
See notes to unaudited consolidated financial statements
4
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
Three Months Ended
March 31,
(Dollars in thousands)
2024
2023
Net income
$
2,933
$
3,934
Other comprehensive (loss) income
Unrealized (loss) gain arising during the period
( 144
)
1,327
Amortization of discount on securities transferred to held-to-maturity
41
46
Income tax effect
22
( 289
)
Other comprehensive (loss) income
( 81
)
1,084
Total comprehensive income
$
2,852
$
5,018
See notes to unaudited consolidated financial statements.
5
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHA NGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
(Dollars in thousands, except per share data)
Common
stock
Additional
paid-in
capital
Retained
earnings
Treasury
stock
Accumulated
other
comprehensive
loss
Total
Three Months Ended March 31, 2024
Balance at December 31, 2023
$
18,629
$
9,815
$
97,297
$
( 7,532
)
$
( 10,270
)
$
107,939
Net income
—
—
2,933
—
—
2,933
Other comprehensive loss
—
—
—
—
( 81
)
( 81
)
Purchase of 5,255 treasury shares
—
—
—
( 197
)
—
( 197
)
Cash dividends declared, $ 0.39 per share
—
—
( 1,039
)
—
—
( 1,039
)
Balance at March 31, 2024
$
18,629
$
9,815
$
99,191
$
( 7,729
)
$
( 10,351
)
$
109,555
Three Months Ended
March 31, 2023
Balance at December 31, 2022
$
18,629
$
9,815
$
86,502
$
( 6,107
)
$
( 12,919
)
$
95,920
Net income
—
—
3,934
—
—
3,934
Cumulative effect of adoption of ASU 2016-13
—
—
52
—
—
52
Other comprehensive income
—
—
—
—
1,084
1,084
Purchase of 26,951 treasury shares
—
—
—
( 1,019
)
—
( 1,019
)
Cash dividends declared, $ 0.36 per share
—
—
( 964
)
—
—
( 964
)
Balance at March 31, 2023
$
18,629
$
9,815
$
89,524
$
( 7,126
)
$
( 11,835
)
$
99,007
See notes to unaudited consolidated financial statements.
6
CSB BANCORP, INC.
CONDENSED CONSOLIDATED S TATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended
March 31,
(Dollars in thousands)
2024
2023
NET CASH FROM OPERATING ACTIVITIES
$
600
$
2,784
CASH FLOWS USED IN INVESTING ACTIVITIES
Securities:
Proceeds from repayments, available-for-sale
4,896
1,999
Proceeds from repayments, held-to-maturity
4,153
4,039
Redemption of FHLB stock
5
1,670
Loan originations, net
( 9,177
)
( 20,671
)
Property, equipment, and software acquisitions
( 174
)
( 29
)
Net cash used in investing activities
( 297
)
( 12,992
)
CASH FLOWS USED IN FINANCING ACTIVITIES
Net decrease in deposits
( 17,312
)
( 15,910
)
Net decrease in short-term borrowings
( 6,359
)
( 2,737
)
Repayment of other borrowings
( 54
)
( 67
)
Cash dividends paid
( 1,039
)
( 964
)
Purchase of treasury shares
( 197
)
( 1,019
)
Net cash used in financing activities
( 24,961
)
( 20,697
)
NET DECREASE IN CASH AND CASH EQUIVALENTS
( 24,658
)
( 30,905
)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
64,077
86,420
CASH AND CASH EQUIVALENTS AT END OF PERIOD
$
39,419
$
55,515
SUPPLEMENTAL DISCLOSURES
Cash paid during the year for:
Interest
$
3,366
$
1,640
Income taxes
—
—
See notes to unaudited consolidated financial statements.
7
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
N OTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accompanying condensed consolidated financial statements include the accounts of CSB Bancorp, Inc. and its wholly-owned subsidiaries, The Commercial and Savings Bank (the “Bank”) and CSB Investment Services, LLC (together referred to as the “Company” or “CSB”). All significant intercompany transactions and balances have been eliminated in consolidation.
The condensed consolidated financial statements have been prepared without audit. In the opinion of management, all adjustments (which include normal recurring adjustments) necessary to present fairly the Company’s financial position at March 31, 2024, and the results of operations and changes in cash flows for the periods presented have been made.
Certain information and footnote disclosures typically included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been omitted. The Annual Report for CSB for the year ended December 31, 2023, contains Consolidated Financial Statements and related footnote disclosures, which should be read in conjunction with the accompanying condensed Consolidated Financial Statements. The results of operations for the period ended March 31, 2024 are not necessarily indicative of the operating results for the full year or any future interim period.
Certain items in the prior-year financial statements were reclassified to conform to the current-year presentation. Such reclassifications had no effect on net income or shareholders’ equity.
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
In preparing the Consolidated Financial Statements, in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the Consolidated Balance Sheets and reported amounts of revenues and expenses during each reporting period. Actual results could differ from those estimates. The most significant estimates susceptible to change in the near term relate to management’s determination of the allowance for credit losses and the fair value of financial instruments.
RECENTLY ISSUED ACCOUNTING PRONOUNCMENTS
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic740): Improvements to Income Tax Disclosure . This new guidance is intended to enhance the transparency and decision usefulness of 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. It is effective for public business entities for annual periods beginning after December 15, 2024. This update is not expected to have a significant impact on the Company's financial statements.
8
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 2 – SECURITIES
Securities consist of the following on March 31, 2024 and December 31, 2023:
(Dollars in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance for Credit Losses
Fair
Value
March 31, 2024
Available-for-sale
U.S. Treasury securities
$
16,087
$
—
$
( 341
)
$
—
$
15,746
U.S. Government agencies
14,000
—
( 788
)
—
13,212
Mortgage-backed securities of government agencies
69,367
30
( 7,712
)
—
61,685
Asset-backed securities of government agencies
519
—
( 11
)
—
508
State and political subdivisions
17,453
—
( 891
)
—
16,562
Corporate bonds
29,112
6
( 1,905
)
—
27,213
Total available-for-sale
146,538
36
( 11,648
)
—
134,926
Held-to-maturity
U.S. Treasury securities
$
10,317
$
—
$
( 830
)
$
—
$
9,487
Mortgage-backed securities of government agencies
209,236
—
( 32,116
)
—
177,120
State and political subdivisions
2,542
—
( 207
)
—
2,335
Total held-to-maturity
222,095
—
( 33,153
)
—
188,942
Equity securities
185
68
—
—
253
Restricted stock
1,530
—
—
—
1,530
Total securities
$
370,348
$
104
$
( 44,801
)
$
—
$
325,651
December 31, 2023
Available-for-sale
U.S. Treasury securities
$
18,110
$
—
$
( 421
)
$
—
$
17,689
U.S. Government agencies
14,000
—
( 848
)
—
13,152
Mortgage-backed securities of government agencies
72,279
98
( 7,332
)
—
65,045
Asset-backed securities of government agencies
548
—
( 25
)
—
523
State and political subdivisions
17,476
—
( 890
)
—
16,586
Corporate bonds
29,135
6
( 2,056
)
—
27,085
Total available-for-sale
151,548
104
( 11,572
)
—
140,080
Held-to-maturity
U.S. Treasury securities
10,305
—
( 798
)
—
9,507
Mortgage-backed securities of government agencies
213,425
—
( 30,534
)
—
182,891
State and political subdivisions
2,549
2
( 219
)
—
2,332
Total held-to-maturity
226,279
2
( 31,551
)
—
194,730
Equity securities
185
74
—
—
259
Restricted stock
1,535
—
—
—
1,535
Total securities
$
379,547
$
180
$
( 43,123
)
$
—
$
336,604
9
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 2 – SECURITIES (continued)
The amortized cost and fair value of debt securities on March 31, 2024, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
(Dollars in thousands)
Amortized cost
Fair value
Available-for-sale
Due in one year or less
$
16,275
$
15,939
Due after one through five years
46,315
44,048
Due after five through ten years
18,663
17,015
Due after ten years
65,285
57,924
Total debt securities available-for-sale
$
146,538
$
134,926
Held-to-maturity
Due in one year or less
$
2,498
$
2,439
Due after one through five years
5,170
4,812
Due after five through ten years
5,352
4,727
Due after ten years
209,075
176,964
Total debt securities held-to-maturity
$
222,095
$
188,942
Securities with a fair value of approximately $ 139 million and $ 126 million were pledged on March 31, 2024 and December 31, 2023, respectively, to secure public deposits, as well as other deposits and borrowings as required or permitted by law.
Restricted stock primarily consists of investments in Federal Home Loan Bank of Cincinnati (FHLB) and Federal Reserve Bank stock. The Bank’s investment in FHLB stock amounted to approximately $ 1.0 million on March 31, 2024 and December 31, 2023 . The FHLB redeemed approximately $ 5 thousand in stock at $ 100 par value per share during the three month period ended March 31, 2024. Federal Reserve Bank stock was $ 471 thousand on March 31, 2024 and December 31, 2023.
There were no proceeds from sales of securities for the three-month periods ended March 31, 2024 and 2023. All gains and losses recognized on equity securities during the three-month periods were unrealized.
10
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 2 – SECURITIES (continued)
The following table presents gross unrealized losses and fair value of securities available-for-sale, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, on March 31, 2024 and December 31, 2023:
Securities in a continuous unrealized loss position
Less than 12 months
12 months or more
Total
(Dollars in thousands)
Gross
unrealized
losses
Fair
value
Gross
unrealized
losses
Fair
value
Gross
unrealized
losses
Fair
value
March 31, 2024
Available-for-sale
U.S. Treasury securities
$
—
$
—
$
( 341
)
$
15,746
$
( 341
)
$
15,746
U.S. Government agencies
( 788
)
13,212
( 788
)
13,212
Mortgage-backed securities of government agencies
( 56
)
6,055
( 7,656
)
51,753
( 7,712
)
57,808
Asset-backed securities of government agencies
—
—
( 11
)
508
( 11
)
508
State and political subdivisions
( 3
)
422
( 888
)
16,025
( 891
)
16,447
Corporate bonds
—
—
( 1,905
)
26,713
( 1,905
)
26,713
Total temporarily impaired available-for-sale securities
$
( 59
)
$
6,477
$
( 11,589
)
$
123,957
$
( 11,648
)
$
130,434
December 31, 2023
Available-for-sale
U.S. Treasury securities
$
—
$
—
$
( 421
)
$
17,689
$
( 421
)
$
17,689
U.S. Government agencies
—
—
( 848
)
13,152
( 848
)
13,152
Mortgage-backed securities of government agencies
( 3
)
1,909
( 7,329
)
52,144
( 7,332
)
54,053
Asset-backed securities of government agencies
—
—
( 25
)
523
( 25
)
523
State and political subdivisions
( 28
)
1,783
( 862
)
14,263
( 890
)
16,046
Corporate bonds
—
—
( 2,056
)
26,586
( 2,056
)
26,586
Total temporarily impaired available-for-sale securities
$
( 31
)
$
3,692
$
( 11,541
)
$
124,357
$
( 11,572
)
$
128,049
11
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 2 – SECURITIES (continued)
There were 114 securities in an unrealized loss position on March 31, 2024 , 111 of which were in a continuous loss position for twelve (12) months or more. Each quarter the Company conducts a comprehensive security-level impairment assessment on the securities portfolio. Management believes the Company will fully recover the cost of these securities. Unrealized losses on the Company’s fixed-rate debt securities are a result of interest rate increases. U.S. Treasury securities and investments in securities of U.S. government sponsored agency bonds comprise $ 91 million of total AFS securities. The remaining $ 44 million of non-agency debt securities is made up of Corporate Bonds and debt securities to State and Political Subdivisions. For non-agency debt securities, the Company verified the current credit ratings remain above investment grade. Non-rated debt securities total $ 10.5 million. Annually, management reviews the credit profile of each non-rated issue and assesses whether any impairment to the contractually obligated cash flow is likely to occur. Based on these reviews, management has concluded the underlying creditworthiness for each security remains sufficient to maintain required payment obligations and, therefore, no allowance for credit losses has been recorded. Management believes the value will recover as the securities approach maturity or market interest rates change.
The Bank monitors the credit quality of held-to-maturity debt securities primarily through utilizing their credit rating. The Bank monitors the credit rating on a quarterly basis. There are no nonperforming held-to-maturity securities. As of March 31, 2024 , no ACL was required for any held-to-maturity security. The majority of the securities are explicitly or implicitly guaranteed by the United States government, and any estimate of expected credit losses would be insignificant to the Bank. The following table summarizes the amortized cost of held-to maturity debt securities at March 31, 2024 and December 31, 2023, aggregated by credit quality indicator:
(Dollars in thousands)
U.S. Treasury securities
Mortgage- backed securities of government agencies
State and political subdivisions
March 31, 2024
Credit rating:
AAA / AA / A
$
10,317
$
209,236
$
2,542
BBB / BB / B
—
—
—
Lower than B
—
—
—
Non-rated
—
—
—
Total
$
10,317
$
209,236
$
2,542
December 31, 2023
Credit rating:
AAA / AA / A
$
10,305
$
213,425
$
2,549
BBB / BB / B
—
—
—
Lower than B
—
—
—
Non-rated
—
—
—
Total
$
10,305
$
213,425
$
2,549
12
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS
The composition of net loans receivable as of March 31, 2024 and December 31, 2023:
(Dollars in thousands)
March 31,
2024
December 31, 2023
Commercial and industrial
$
146,300
$
152,125
Commercial real estate
191,717
190,702
Commercial lessors of buildings
94,195
82,687
Construction
52,543
49,214
Consumer mortgage
165,836
166,891
Home equity line of credit
44,113
43,269
Consumer installment
10,538
10,636
Consumer indirect
5,625
5,957
Total loans
710,867
701,481
Allowance for credit losses
( 7,136
)
( 6,607
)
Deferred loan fees, net
( 45
)
( 77
)
Net Loans
$
703,686
$
694,797
Loan Origination/Risk Management
The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
Commercial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. The Company’s management examines current and occasionally projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers; however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable, inventory, and equipment, and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
13
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Commercial real estate loans are subject to underwriting standards and processes similar to commercial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts, and the repayment of these loans is largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s commercial real estate portfolio are diverse in terms of type. This diversity helps reduce the Company’s exposure to adverse economic events that affect any single industry. Management monitors and evaluates commercial real estate loans based on collateral, geography, and risk grade criteria. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied.
The top ten collateral exposures in commercial real estate and commercial lessors of buildings at March 31, 2024 are as follows: Industrial, manufacturing and production $ 60 million; warehouses $ 40 million; retail $ 36 million; healthcare $ 26 million; senior housing $ 17 million; auto supply $ 16 million; lodging $ 11 million; office building $ 9 million; vacant land $ 9 million, and restaurants $ 8 million.
With respect to loans to developers and builders that are secured by non-owner-occupied properties, the Company generally requires the borrower to have had an existing relationship with the Company and have a proven record of success. Construction and land development loans are underwritten utilizing independent appraisal reviews, sensitivity analysis of absorption and lease rates, and financial analysis of the developers and property owners. Construction and land development loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate.
Construction and land development loans often involve the disbursement of substantial funds with repayment dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property, or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risk than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions, and the availability of long-term financing.
The Company originates consumer loans utilizing a judgmental underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, mitigates risk.
The Company maintains an independent credit department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Company’s policies and procedures.
Loans serviced for others approximated $ 135 million and $ 132 million on March 31, 2024 and December 31, 2023, respectively.
14
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Concentrations of Credit
Nearly all the Company’s lending activity occurs within the state of Ohio, including the four counties of Holmes, Stark, Tuscarawas and Wayne, as well as other markets. The majority of the Company’s loan portfolio consists of commercial and commercial real estate loans. Credit concentrations, including commitments, as determined using North American Industry Classification Codes (NAICS), to the two largest industries compared to total loans on March 31, 2024 , included $ 76.4 million, or 11 %, of total loans to lessors of non-residential buildings, and $ 39.4 million, or 6 %, of total loans to manufacturers of animal food. These loans are generally secured by real property and equipment, with repayment expected from operational cash flow. Credit evaluation is based on a review of cash flow coverage of principal, interest payments, and the adequacy of the collateral received.
Allowance for Credit Losses
The following table details activity in the allowance for credit losses ("ACL") by portfolio segment for the three-months ended March 31, 2024 and 2023. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
For the three-months ended March 31, 2024, the increase in the provision for commercial and industrial loans primarily relates to one individually evaluated commercial loan relationship which has a collateral advance shortfall; however the loan is currently performing. The remaining provision amounts for the quarter are primarily a result of changes in loan volume and weighted average remaining maturities of the loans in each category.
(Dollars in thousands)
Beginning Balance
Charge-offs
Recoveries
Provisions (Recovery)
Ending Balance
Three Months Ended March 31, 2024
Commercial and industrial
$
1,737
$
( 11
)
$
7
$
491
$
2,224
Commercial real estate
1,637
—
—
( 25
)
1,612
Commercial lessors of buildings
1,200
—
—
144
1,344
Construction
333
—
—
( 10
)
323
Consumer mortgage
1,107
—
1
( 40
)
1,068
Home equity line of credit
288
—
—
( 4
)
284
Consumer installment
76
( 18
)
3
13
74
Consumer indirect
229
( 59
)
3
34
207
$
6,607
$
( 88
)
$
14
$
603
$
7,136
(Dollars in thousands)
Beginning Balance
Impact of Adopting ASC 326
Charge-offs
Recoveries
Provisions (Recovery)
Ending Balance
Three Months Ended March 31, 2023
Commercial and industrial
$
1,110
$
658
$
—
$
10
$
43
$
1,821
Commercial real estate
2,760
( 541
)
—
1
16
2,236
Commercial lessors of buildings
—
974
—
—
( 9
)
965
Construction
803
( 515
)
—
—
( 17
)
271
Consumer mortgage
1,268
( 580
)
—
—
5
693
Home equity line of credit
—
201
—
—
( 15
)
186
Consumer installment
233
( 183
)
( 8
)
—
5
47
Consumer indirect
—
91
( 31
)
24
4
88
Unallocated
664
( 664
)
—
—
—
—
$
6,838
$
( 559
)
$
( 39
)
$
35
$
32
$
6,307
15
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Age Analysis of Past-Due Loans Receivable and Nonperforming Loans
The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the past-due status.
(Dollars in thousands)
Current
30-59
Days
Past
Due
60-89
Days
Past
Due
90 Days +
Past Due
Total Past Due
Total
Loans
March 31, 2024
Commercial and industrial
$
146,224
$
74
$
2
$
—
$
76
$
146,300
Commercial real estate
191,500
217
—
—
217
191,717
Commercial lessors of buildings
94,137
58
—
—
58
94,195
Construction
52,543
—
—
—
—
52,543
Consumer mortgage
164,788
836
212
—
1,048
165,836
Home equity line of credit
43,874
239
—
—
239
44,113
Consumer installment
10,486
48
4
—
52
10,538
Consumer indirect
5,516
101
8
—
109
5,625
Total Loans
$
709,068
$
1,573
$
226
$
—
$
1,799
$
710,867
December 31, 2023
Commercial and industrial
$
151,964
$
111
$
50
$
—
$
161
$
152,125
Commercial real estate
190,702
—
—
—
—
190,702
Commercial lessors of buildings
82,687
—
—
—
—
82,687
Construction
49,214
—
—
—
—
49,214
Consumer mortgage
166,411
307
173
—
480
166,891
Home equity line of credit
42,955
33
281
—
314
43,269
Consumer installment
10,602
25
9
—
34
10,636
Consumer indirect
5,821
52
84
—
136
5,957
Total Loans
$
700,356
$
528
$
597
$
—
$
1,125
$
701,481
16
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
The following table presents the amortized cost basis of loans on nonaccrual status and loans past due over 90 days still accruing interest as of March 31, 2024 and December 31, 2023:
(Dollars in thousands)
Nonaccrual with no ACL
Nonaccrual with ACL
Total Nonaccrual
Loans Past Due Over 90 Days Still Accruing
Total Nonperforming
March 31, 2024
Commercial and industrial
$
53
$
—
$
53
$
—
$
53
Commercial real estate
61
—
61
—
61
Commercial lessors of buildings
14
—
14
—
14
Construction
—
—
—
—
—
Consumer mortgage
128
—
128
—
128
Home equity line of credit
—
—
—
—
—
Consumer installment
19
—
19
—
19
Consumer indirect
86
—
86
—
86
Total Loans
$
361
$
—
$
361
$
—
$
361
December 31, 2023
Commercial and industrial
$
59
$
—
$
59
$
—
$
59
Commercial real estate
62
—
62
—
62
Commercial lessors of buildings
15
—
15
—
15
Construction
—
—
—
—
—
Consumer mortgage
172
—
172
—
172
Home equity line of credit
—
—
—
—
—
Consumer installment
49
—
49
—
49
Consumer indirect
39
—
39
—
39
Total Loans
$
396
$
—
$
396
$
—
$
396
Interest income recognized on nonaccrual loans for the three-months ended March 31, 2024 was $ 5 thousand on consumer mortgage loans. Several of the nonaccrual consumer mortgage loans are at an amortized cost basis of $ 0 and all payments received are being recognized as interest income.
Collateral-Dependent Financial Assets
When loan repayment is expected to be provided substantially through the operation or sale of collateral and the borrower is experiencing financial difficulty, expected credit losses are based on the fair value of the collateral. The class of loan represents the primary collateral type associated with the loan. The following table presents the amortized cost basis of collateral dependent loans by class of loan:
Type of Collateral
(Dollars in thousands)
Real Estate
Blanket Liens
Vehicles
March 31, 2024
Commercial and industrial
$
—
$
4,466
$
500
Commercial real estate
1,127
—
—
Total collateral dependent loans
$
1,127
$
4,466
$
500
17
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Credit Quality Indicators
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes commercial loans individually by classifying the loans as to credit risk. This analysis includes all commercial loans before origination and an annual review of those with an outstanding commitment greater than $ 500 thousand. The Company uses the following definitions for risk ratings:
Pass . Loans classified as pass (Cash Secured, Exceptional, Acceptable, Monitor, or Pass Watch) may exhibit a wide array of characteristics but at a minimum represent an acceptable risk to the Bank. Borrowers in this rating may have leveraged but acceptable balance sheet positions, satisfactory asset quality, stable to favorable sales and earnings trends, acceptable liquidity and adequate cash flow. Loans are considered fully collectible and require an average amount of administration. While generally adhering to credit policy, these loans may exhibit occasional exceptions that do not result in undue risk to the Bank. Borrowers are generally capable of absorbing setbacks, financial and otherwise, without the threat of failure.
Special Mention . Assets assigned a Special Mention grade are not considered classified assets but are considered criticized. These assets exhibit potential weaknesses that, deserve management’s close attention. If left uncorrected, those potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date. Loans in this rating warrant special attention but have not yet reached the point of concern for loss. These assets have deteriorated sufficiently to the point they would have difficulty refinancing elsewhere. Similarly, purchasers of the business would not be eligible for bank financing unless they represent a significantly stronger credit risk.
Substandard . Loans classified as substandard are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified 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 known facts, conditions, and values, highly questionable and improbable.
18
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Loans not meeting the criteria above that are analyzed individually as part of the above-described process are considered to be pass rated loans. Based on the most recent analysis performed, the following tables present the recorded investment in non-homogeneous loans by internal risk rating system as of March 31, 2024 and December 31, 2023:
Term Loans Amortized Cost Basis by Origination Year
(Dollars in thousands)
2024
2023
2022
2021
2020
Prior
Revolving Loans Amortized Cost Basis
Revolving Loans Converted to Term
Total
March 31, 2024
Commercial and industrial:
Pass
$
3,524
$
30,981
$
25,246
$
10,883
$
4,553
$
8,874
$
42,493
$
—
$
126,554
Special mention
65
74
193
389
29
58
3,545
—
4,353
Substandard
—
769
2,909
933
825
1,328
8,629
—
15,393
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
3,589
$
31,824
$
28,348
$
12,205
$
5,407
$
10,260
$
54,667
$
—
$
146,300
YTD gross charge-offs
$
—
$
—
$
—
$
11
$
—
$
—
$
—
$
—
$
11
Commercial real estate:
Pass
$
4,553
$
24,015
$
37,006
$
53,222
$
12,130
$
39,800
$
855
$
—
$
171,581
Special Mention
—
239
1,479
2,266
2,093
304
—
—
6,381
Substandard
350
1,128
—
873
—
11,404
—
—
13,755
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
4,903
$
25,382
$
38,485
$
56,361
$
14,223
$
51,508
$
855
$
—
$
191,717
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Commercial lessors of buildings:
Pass
$
11,074
$
20,194
$
22,312
$
16,520
$
5,992
$
15,811
$
307
$
—
$
92,210
Special Mention
—
—
—
186
—
—
—
—
186
Substandard
—
—
571
235
979
14
—
—
1,799
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
11,074
$
20,194
$
22,883
$
16,941
$
6,971
$
15,825
$
307
$
—
$
94,195
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Commercial Construction:
Pass
$
144
$
27,032
$
13,768
$
561
$
269
$
503
$
1,183
$
—
$
43,460
Special Mention
—
—
—
137
635
—
—
—
772
Substandard
—
—
—
—
—
78
—
—
78
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
144
$
27,032
$
13,768
$
698
$
904
$
581
$
1,183
$
—
$
44,310
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Total
Pass
$
19,295
$
102,222
$
98,332
$
81,186
$
22,944
$
64,988
$
44,838
$
—
$
433,805
Special Mention
65
313
1,672
2,978
2,757
362
3,545
—
11,692
Substandard
350
1,897
3,480
2,041
1,804
12,824
8,629
—
31,025
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
19,710
$
104,432
$
103,484
$
86,205
$
27,505
$
78,174
$
57,012
$
—
$
476,522
YTD gross charge-offs
$
—
$
—
$
—
$
11
$
—
$
—
$
—
$
—
$
11
19
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Term Loans Amortized Cost Basis by Origination Year
2023
2022
2021
2020
2019
Prior
Revolving Loans Amortized Cost Basis
Revolving Loans Converted to Term
Total
December 31, 2023
Commercial and industrial:
Pass
$
32,037
$
25,996
$
12,196
$
5,207
$
3,388
$
7,112
$
45,423
$
—
$
131,359
Special mention
76
225
522
33
33
65
3,872
—
4,826
Substandard
782
2,968
1,021
1,017
106
1,416
8,630
—
15,940
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
32,895
$
29,189
$
13,739
$
6,257
$
3,527
$
8,593
$
57,925
$
—
$
152,125
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Commercial real estate:
Pass
$
22,206
$
38,696
$
54,830
$
12,233
$
19,543
$
21,938
$
647
$
—
$
170,093
Special Mention
241
1,380
2,292
2,496
—
322
—
—
6,731
Substandard
1,150
—
888
—
466
11,374
—
—
13,878
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
23,597
$
40,076
$
58,010
$
14,729
$
20,009
$
33,634
$
647
$
—
$
190,702
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Commercial lessors of buildings:
Pass
$
18,353
$
22,762
$
15,455
$
6,429
$
3,543
$
8,934
$
360
$
—
$
75,836
Special Mention
—
436
1,687
—
3,578
—
—
—
5,701
Substandard
—
—
—
989
—
161
—
—
1,150
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
18,353
$
23,198
$
17,142
$
7,418
$
7,121
$
9,095
$
360
$
—
$
82,687
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Commercial construction:
Pass
$
24,119
$
14,855
$
576
$
272
$
281
$
256
$
—
$
—
$
40,359
Special Mention
—
258
43
635
—
—
—
—
936
Substandard
—
—
—
30
80
—
—
—
110
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
24,119
$
15,113
$
619
$
937
$
361
$
256
$
—
$
—
$
41,405
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Total
Pass
$
96,715
$
102,309
$
83,057
$
24,141
$
26,755
$
38,240
$
46,430
$
—
$
417,647
Special Mention
317
2,299
4,544
3,164
3,611
387
3,872
—
18,194
Substandard
1,932
2,968
1,909
2,036
652
12,951
8,630
—
31,078
Doubtful
—
—
—
—
—
—
—
—
—
Total
$
98,964
$
107,576
$
89,510
$
29,341
$
31,018
$
51,578
$
58,932
$
—
$
466,919
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
20
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
The Company monitors the credit risk profile by payment activity for the loan classes listed below. Loans past due 90 days or more and loans on nonaccrual status are considered nonperforming. The following table presents the amortized cost in consumer loans based on payment activity as of March 31, 2024 and December 31, 2023:
Term Loans Amortized Cost Basis by Origination Year
(Dollars in thousands)
2024
2023
2022
2021
2020
Prior
Revolving Loans Amortized Cost Basis
Revolving Loans Converted to Term
Total
March 31, 2024
Consumer mortgage:
Performing
$
2,099
$
25,363
$
34,084
$
35,158
$
31,278
$
37,726
$
—
$
—
$
165,708
Nonperforming
—
—
—
—
—
128
—
—
128
Total
$
2,099
$
25,363
$
34,084
$
35,158
$
31,278
$
37,854
$
—
$
—
$
165,836
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Consumer Construction:
Performing
$
222
$
5,918
$
1,324
$
258
$
391
$
120
$
—
$
—
$
8,233
Nonperforming
—
—
—
—
—
—
—
—
—
Total
$
222
$
5,918
$
1,324
$
258
$
391
$
120
$
—
$
—
$
8,233
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Home equity line of credit:
Performing
$
—
$
—
$
—
$
—
$
—
$
—
$
44,070
$
43
$
44,113
Nonperforming
—
—
—
—
—
—
—
—
—
Total
$
—
$
—
$
—
$
—
$
—
$
—
$
44,070
$
43
$
44,113
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Consumer installment:
Performing
$
1,299
$
5,073
$
2,614
$
807
$
429
$
237
$
60
$
—
$
10,519
Nonperforming
—
8
3
—
—
8
—
—
19
Total
$
1,299
$
5,081
$
2,617
$
807
$
429
$
245
$
60
$
—
$
10,538
YTD gross charge-offs
$
—
$
5
$
8
$
1
$
—
$
4
$
—
$
—
$
18
Consumer indirect:
Performing
$
77
$
821
$
1,040
$
569
$
547
$
2,485
$
—
$
—
$
5,539
Nonperforming
—
—
—
—
—
86
—
—
86
Total
$
77
$
821
$
1,040
$
569
$
547
$
2,571
$
—
$
—
$
5,625
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
59
$
—
$
—
$
59
Total
Performing
$
3,697
$
37,175
$
39,062
$
36,792
$
32,645
$
40,568
$
44,130
$
43
$
234,112
Nonperforming
—
8
3
—
—
222
—
—
233
Total
$
3,697
$
37,183
$
39,065
$
36,792
$
32,645
$
40,790
$
44,130
$
43
$
234,345
YTD consumer gross charge-offs
$
—
$
5
$
8
$
1
$
—
$
63
$
—
$
—
$
77
21
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 3 – LOANS (CONTINUED)
Term Loans Amortized Cost Basis by Origination Year
2023
2022
2021
2020
2019
Prior
Revolving Loans Amortized Cost Basis
Revolving Loans Converted to Term
Total
December 31, 2023
Consumer mortgage:
Performing
$
24,521
$
34,798
$
35,802
$
32,259
$
8,931
$
30,408
$
—
$
—
$
166,719
Nonperforming
—
—
—
—
—
172
—
—
172
Total
$
24,521
$
34,798
$
35,802
$
32,259
$
8,931
$
30,580
$
—
$
—
$
166,891
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Consumer construction:
Performing
$
5,463
$
1,477
$
264
$
483
$
81
$
41
$
—
$
—
$
7,809
Nonperforming
—
—
—
—
—
—
—
—
—
Total
$
5,463
$
1,477
$
264
$
483
$
81
$
41
$
—
$
—
$
7,809
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Home equity line of credit:
Performing
$
—
$
—
$
—
$
—
$
—
$
—
$
43,223
$
46
$
43,269
Nonperforming
—
—
—
—
—
—
—
—
—
Total
$
—
$
—
$
—
$
—
$
—
$
—
$
43,223
$
46
$
43,269
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Consumer installment:
Performing
$
5,705
$
3,067
$
981
$
513
$
118
$
184
$
68
$
—
$
10,636
Nonperforming
—
—
—
—
—
—
—
—
—
Total
$
5,705
$
3,067
$
981
$
513
$
118
$
184
$
68
$
—
$
10,636
YTD gross charge-offs
$
2
$
12
$
19
$
5
$
2
$
6
$
—
$
—
$
46
Consumer indirect:
Performing
$
858
$
1,086
$
622
$
568
$
607
$
2,128
$
—
$
—
$
5,869
Nonperforming
—
3
—
—
81
4
—
—
88
Total
$
858
$
1,089
$
622
$
568
$
688
$
2,132
$
—
$
—
$
5,957
YTD gross charge-offs
$
—
$
—
$
—
$
—
$
—
$
66
$
—
$
—
$
66
Total
Performing
$
36,547
$
40,428
$
37,669
$
33,823
$
9,737
$
32,761
$
43,291
$
46
$
234,302
Nonperforming
—
3
—
—
81
176
—
—
260
Total
$
36,547
$
40,431
$
37,669
$
33,823
$
9,818
$
32,937
$
43,291
$
46
$
234,562
YTD consumer gross charge-offs
$
2
$
12
$
19
$
5
$
2
$
72
$
—
$
—
$
112
Consumer mortgages are substantially secured by one to four family owner occupied properties and consumer indirect loans are substantially secured by recreational vehicles. All nonperforming consumer loans are evaluated when placed on nonaccrual status and may be charged down based on the collateral fair value less cost to sell if that value is lower than the outstanding balance. As of March 31, 2024 there were two loans secured by consumer real estate totaling $ 38 thousand in process of foreclosure.
Modifications to Borrowers Experiencing Financial Difficulty
Occasionally, the Bank modifies loans to borrowers in financial distress by providing – principal forgiveness, term extension, an other-than-insignificant payment delay or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses.
In some cases, the Bank may provide multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted.
There were no modifications of loans to borrowers in financial distress completed during the three-months ended March 31, 2024 and 2023.
22
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 4 – SHORT-TERM BORROWINGS
The following table provides additional detail regarding repurchase agreements and the related collateral accounted for as secured borrowings.
Remaining Contractual Maturity
Overnight and Continuous
March 31,
December 31,
(Dollars in thousands)
2024
2023
Securities of U.S. Government Agencies and mortgage-backed securities of
government agencies pledged, fair value
$
29,646
$
36,002
Repurchase agreements
29,484
35,843
NOTE 5 – FAIR VALUE MEASUREMENTS
The Company provides disclosures about assets and liabilities carried at fair value. The framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities and lowest priority to unobservable inputs. The three broad levels of the fair value hierarchy are described below:
Level I:
Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that the Company has the ability to access.
Level II:
Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data by corroborated or other means. If the asset or liability has a specified (contractual) term, the Level II input must be observable for substantially the full term of the asset or liability.
Level III:
Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
23
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 5 – FAIR VALUE MEASUREMENTS (CONTINUED)
The following table presents the assets reported on the Consolidated Balance Sheets at their fair value on a recurring basis as of March 31, 2024 and December 31, 2023 by level within the fair value hierarchy. No liabilities are carried at fair value. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. Equity securities with readily determinable values and U.S. Treasury Notes are valued at the closing price reported on the active market on which the individual securities are traded. Obligations of U.S. government agencies, mortgage-backed securities, asset-backed securities, obligations of states and political subdivisions and corporate bonds are valued at observable market data for similar assets. Equity securities without readily determinable values are carried at amortized cost adjusted for impairment and observable price changes and are not included in the table below.
(Dollars in thousands)
Level I
Level II
Level III
Total
March 31, 2024
Assets:
Securities available-for-sale
U.S. Treasury securities
$
15,746
$
—
$
—
$
15,746
U.S. Government agencies
—
13,212
—
13,212
Mortgage-backed securities of government agencies
—
61,685
—
61,685
Asset-backed securities of government agencies
—
508
—
508
State and political subdivisions
—
16,562
—
16,562
Corporate bonds
—
27,213
—
27,213
Total available-for-sale securities
$
15,746
$
119,180
$
—
$
134,926
Equity securities
$
207
$
—
$
—
$
207
December 31, 2023
Assets:
Securities available-for-sale
U.S. Treasury securities
$
17,689
$
—
$
—
$
17,689
U.S. Government agencies
—
13,152
—
13,152
Mortgage-backed securities of government agencies
—
65,045
—
65,045
Asset-backed securities of government agencies
—
523
—
523
State and political subdivisions
—
16,586
—
16,586
Corporate bonds
—
27,085
—
27,085
Total available-for-sale securities
$
17,689
$
122,391
$
—
$
140,080
Equity securities
$
213
$
—
$
—
$
213
24
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 5 – FAIR VALUE MEASUREMENTS (CONTINUED)
The following methods and assumptions were used by the Company in determining the fair value of assets measured at fair value on a nonrecurring basis as described below:
Individually evaluated collateral dependent loans: Loans that are collateral dependent are written down to fair value through the establishment of specific reserves. Techniques used to value the collateral securing these loans include: quoted market prices for identical assets classified as Level I inputs; observable inputs, employed by certified appraisers, for similar assets classified as Level II inputs. In cases where valuation techniques included unobservable inputs and are based on estimates and assumptions developed by management based on the best information available under each circumstance, the asset valuation is classified as Level III inputs.
The following table presents the assets measured on a nonrecurring basis on the consolidated balance sheet at their fair value as of March 31, 2024, by level within the fair value hierarchy.
(Dollars in thousands)
Level I
Level II
Level III
Total
March 31, 2024
Individually evaluated collateral dependent loans recorded at fair value:
Commercial and industrial
$
—
$
—
$
4,439
$
4,439
Commercial real estate
—
—
1,000
1,000
Total individually evaluated collateral dependent loans recorded at fair value:
$
—
$
—
$
5,439
$
5,439
NOTE 6 – FAIR VALUES OF FINANCIAL INSTRUMENTS
The estimated fair values of recognized financial instruments carried at amortized cost as of March 31, 2024 and December 31, 2023 are as follows:
(Dollars in thousands)
Carrying
Value
Level I
Level II
Level III
Fair Value
March 31, 2024
Financial assets
Securities held-to-maturity
$
222,095
$
9,487
$
179,455
$
—
$
188,942
Net loans
703,686
—
—
668,397
668,397
Mortgage servicing rights
593
—
—
593
593
Financial liabilities
Deposits
$
1,010,115
$
798,463
$
—
$
213,444
$
1,011,907
Other borrowings
1,700
—
—
1,476
1,476
December 31, 2023
Financial assets
Securities held-to-maturity
$
226,279
$
9,507
$
185,223
$
—
$
194,730
Net loans
694,797
—
—
663,510
663,510
Mortgage servicing rights
600
—
—
600
600
Financial liabilities
Deposits
$
1,027,427
$
835,847
$
—
$
193,126
$
1,028,973
Other borrowings
1,754
—
—
1,546
1,546
Other financial instruments carried at amortized cost include cash and cash equivalents, restricted stock, bank-owned life insurance, accrued interest receivable, short-term borrowings, and accrued interest payable, all of which have a Level I fair value that approximates their carrying value. The Company also has unrecognized financial instruments on March 31, 2024 and December 31, 2023. These financial instruments relate to commitments to extend credit and letters of credit. The aggregate contract amount of such financial instruments
25
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 6 – FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)
was approximately $ 296 million on March 31, 2024 and $ 282 million on December 31, 2023. Such amounts are also considered to be the fair values.
The fair value estimates of financial instruments are made at a specific point in time based on relevant market information. Since no ready market exists for a significant portion of the financial instruments, fair value estimates are largely based on judgments after considering such factors as future expected credit losses, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore, cannot be determined with precision. Changes in assumptions could significantly affect these estimates.
Note 7- ACCUMULATED OTHER COMPREHENSIVE LOSS
The following table presents the changes in accumulated other comprehensive loss by component net of tax for the three months ended March 31, 2024 and 2023:
(Dollars in thousands)
Pretax
Tax Effect
After-tax
Three Months Ended March 31, 2024
Balance, beginning of period
$
( 12,999
)
$
2,729
$
( 10,270
)
Unrealized holding loss on available-for-sale securities arising during
the period
( 144
)
30
( 114
)
Amortization of held-to-maturity discount resulting from transfer
41
( 8
)
33
Total other comprehensive loss
( 103
)
22
( 81
)
Balance, end of period
$
( 13,102
)
$
2,751
$
( 10,351
)
Three Months Ended March 31, 2023
Balance, beginning of period
$
( 16,354
)
$
3,435
$
( 12,919
)
Unrealized holding gain on available-for-sale securities arising during
the period
1,327
( 279
)
1,048
Amortization of held-to-maturity discount resulting from transfer
46
( 10
)
36
Total other comprehensive income
1,373
( 289
)
1,084
Balance, end of period
$
( 14,981
)
$
3,146
$
( 11,835
)
26
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following management’s discussion and analysis focuses on the consolidated financial condition of the Company on March 31, 2024 as compared to December 31, 2023, and the consolidated results of operations for the three months ended March 31, 2024 compared to the same period in 2023. The purpose of this discussion is to provide the reader with a more thorough understanding of the Consolidated Financial Statements. This discussion should be read in conjunction with the interim condensed Consolidated Financial Statements and related footnotes contained in Part I, Item 1 of this Quarterly Report.
FORWARD-LOOKING STATEMENTS
Certain statements contained in this Quarterly Report are not historical facts but rather are forward-looking statements that are subject to certain risks and uncertainties. When used herein, the terms “anticipates”, “plans”, “expects”, “believes”, and similar expressions as they relate to the Company or its management are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The Company’s actual results, performance or achievements may materially differ from those expressed or implied in the forward-looking statements. Risks and uncertainties that could cause or contribute to such material differences include, but are not limited to, general economic conditions, interest rate environment, competitive conditions in the financial services industry, changes in law, governmental policies and regulations, and rapidly changing technology affecting financial services. Other factors not currently anticipated may also materially and adversely affect the Company’s results of operations, cash flows, and financial position. There can be no assurance that future results will meet expectations. While the Company believes that the forward-looking statements in this report are reasonable, the reader should not place undue reliance on any forward-looking statement.
The Company does not undertake, and specifically disclaims any obligation, to publicly revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events, except as may be required by applicable law.
FINANCIAL CONDITION
Total assets decreased $22.4 million to $1.156 billion at March 31, 2024 compared to $1.178 billion at December 31, 2023. During the three months ended March 31, 2024, securities decreased $9 million, net loans increased $9 million, and cash and cash equivalents decreased $25 million. Deposits and short-term borrowings decreased $24 million.
Net loans increased $9 million, or 1%, as commercial and commercial real estate loans increased $7 million, or 2% compared to December 31, 2023 and residential real estate loans decreased $1 million, or 1%, from December 31, 2023. Consumer refinance activity slowed on mortgage loans, while home purchase activity remained stable despite limited inventory, and home equity line balances increased by $844 thousand. Residential mortgage loan originations for the three months ended March 31, 2024 totaled $9 million, a decrease from $11 million in mortgage originations during the three months ended March 31, 2023. Originations sold into the secondary market were $1 million and $52 thousand, respectively during the three months ended March 31, 2024 and March 31, 2023. The Bank originates and sells primarily fixed rate thirty-year mortgages into the secondary market.
The allowance for credit losses for loans increased $829 thousand from the year ago quarter to $7.1 million. The Company adopted CECL on January 1, 2023. Net charge-offs were $74 thousand, or an annualized 0.04% of average loans, in the current three-month period compared to net charge-offs of $4 thousand, or 0.00% of average loans in the year-ago three-month period. At March 31, 2024, the allowance for credit losses to total loans was 1.00%. We believe the allowance level is appropriate given the low level of problem loans and composition of the overall loan portfolio in the current economic environment.
27
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Nonperforming loans decreased $35 thousand to $361 thousand, or 0.05%, of total loans from $396 thousand, or 0.06% of total loans, on December 31, 2023. For the three months ended March 31, 2024, $34 thousand in loans were placed on nonaccrual status, $57 thousand in paydowns were received, and $13 thousand in personal loans were charged-off due to non-payment.
March 31,
December 31,
March 31,
(Dollars in thousands)
2024
2023
2023
Non-performing loans
$
361
$
396
$
218
Other real estate
—
—
—
Repossessed assets
—
—
—
Allowance for credit losses
7,136
6,607
6,307
Total loans
$
710,822
$
701,404
$
647,773
Allowance for credit losses as a percentage of total loans
1.00
%
0.94
%
0.97
%
Allowance for credit losses to total nonperforming loans
19.8X
16.7X
28.9X
The ratio of gross loans to deposits was 70% at March 31, 2024, compared to 68% at December 31, 2023.
The Company has no exposure to government-sponsored enterprise preferred stocks, collateralized debt obligations, or trust preferred securities. Management has considered industry analyst reports, sector credit reports, and the volatility within the bond market in concluding that the gross unrealized losses of $44.8 million within the available-for-sale and held-to-maturity portfolios as of March 31, 2024, was primarily the result of current market yields compared to the yields at the time the investments were purchased by the Company and not due to credit quality. As a result, all embedded security losses on March 31, 2024, are considered temporary and no allowance for credit loss is necessary.
The weighted average life of total debt securities was 5.59 years at March 31, 2024 as compared to 5.09 years at December 31, 2023. If interest rates declined 100 basis points, the weighted average life was estimated to fall to 5.32 years at March 31, 2024 and 4.98 years at December 31, 2023. If interest rates rose 100 basis points the weighted average life would be expected to increase to 5.73 years at March 31, 2024 and 5.16 years at December 31, 2023.
Accrued interest receivable and other assets increased $2.4 million from December 31, 2023. This increase was primarily related to a $2 million U.S. Treasury security that matured March 31, 2023 with funds not received until the next business day.
Deposits decreased $17 million, or 2%, from December 31, 2023 with noninterest-bearing deposits decreasing approximately $24 million, or 8%, and interest-bearing deposit accounts increasing approximately $7 million, or 1%. Total deposits as of March 31, 2024 are $1.01 billion, or less than 1%, above March 31, 2023 deposit balances. On a year over year comparison, decreases were recognized in noninterest-bearing demand deposits of $52 million, interest bearing demand accounts of $19 million, and savings of $23 million. Increases were recognized in money market accounts of $12 million, and time deposits of $84 million. Deposits have declined somewhat as customers use excess liquid funds and move funds into time certificates of deposit to take advantage of the increased interest rates. The estimated amount of uninsured deposits was $249 million, $254 million, and $263 million as of March 31, 2024, December 31, 2023, and March 31, 2023, respectively.
Short-term borrowings consisting of overnight repurchase agreements with retail customers decreased $6 million, or 18%, to $29 million at March 31, 2024 as compared to December 31, 2023 and other borrowings decreased $54 thousand as the Company repaid FHLB advances.
Total shareholders’ equity amounted to $110 million, or 9%, of total assets at March 31, 2024, an increase of $2 million, or 1%, from $108 million at December 31, 2023. The increase in shareholders’ equity during the three months ended March 31, 2024 was due to net income of $2.9 million, less accumulated other comprehensive loss (“AOCL”) of $81 thousand, cash dividends of $1.0 million, and treasury stock repurchase of $197 thousand. An increase of U.S. Treasury rates during the three months ended March 31, 2024 caused the AOCL to increase as AFS securities are marked to fair market value. As interest rates increase, the fair value of AFS fixed-rate securities decrease with a corresponding net of tax increase recorded in the AOCL portion of equity. This remaining unrealized loss in securities is temporary and is adjusted monthly for additional interest rate fluctuations, principal paydowns, calls, and maturities. The Company and the Bank met all regulatory capital requirements at March 31, 2024 as shown in the Capital Resources section of this report.
28
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
RESULTS OF OPERATIONS
Three months ended March 31, 2024 and 2023
For the quarters ended March 31, 2024 and 2023, the Company recorded net income of $2.9 million and $3.9 million and $1.10 and $1.46 per share, respectively. The $1 million decrease in net income for the period was primarily the result of the provision for credit losses and off-balance sheet commitments of $1.2 million compared to the recovery for credit losses in the prior year period of $31 thousand. The increase of $183 thousand in net interest income and $144 thousand increase in noninterest income was offset by an increase in noninterest expenses of $423 thousand. The federal income tax provision decreased $278 thousand. Pre-provision net revenue ("PPNR"), (a non-GAAP measure), totaled $4.8 million for the quarter ended March 31, 2024, a decrease of $98 thousand, or 2%, from the prior year's first quarter.
Return on average assets and return on average equity were 1.02% and 10.84%, respectively, for the three-month period of 2024, compared to 1.39% and 16.39%, respectively for the same quarter in 2023.
Average Balance Sheets and Net Interest Margin Analysis
For the Three Months Ended March 31,
2024
2023
(Dollars in thousands)
Average
balance 1
Interest
Average
rate 2
Average
balance 1
Interest
Average
rate 2
ASSETS
Federal Funds Sold
$
321
$
4
5.01
%
$
—
$
—
0.00
%
Interest-earning deposits
27,393
365
5.36
47,644
545
4.64
Taxable securities
345,613
1,890
2.20
375,867
2,012
2.17
Tax-exempt securities 4
19,083
112
2.36
22,093
129
2.37
Loans 3,4
705,294
10,227
5.83
637,392
7,975
5.07
Total interest-earning assets
1,097,704
12,598
4.62
%
1,082,996
10,661
3.99
%
Noninterest-earning assets
62,957
64,037
TOTAL ASSETS
$
1,160,661
$
1,147,033
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing demand deposits
$
231,707
$
563
0.98
%
$
237,387
$
505
0.86
%
Savings deposits
297,125
781
1.06
317,357
532
0.68
Time deposits
202,700
1,956
3.88
122,329
547
1.81
Borrowed funds
35,051
108
1.24
35,483
78
0.89
Total interest-bearing liabilities
766,583
3,408
1.79
%
712,556
1,662
0.95
%
Noninterest-bearing demand deposits
279,212
331,648
Other liabilities
6,029
5,510
Shareholders' Equity
108,837
97,319
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$
1,160,661
$
1,147,033
Taxable equivalent net interest
income, (Non-GAAP)
$
9,190
$
8,999
Tax equivalent adjustment 4
(42
)
(34
)
Net interest income, (GAAP)
$
9,148
$
8,965
Net interest margin, (GAAP)
3.35
%
3.36
%
Tax equivalent adjustment 4
0.02
0.01
Net interest margin-taxable equivalent, (Non-GAAP)
3.37
%
3.37
%
Taxable equivalent net interest spread
2.83
%
3.04
%
1 Average balances have been computed on an average daily basis.
2 Average rates have been computed based on the amortized cost of the corresponding asset or liability.
3 Average loan balances include nonaccrual loans.
29
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
4 Interest income is shown on a fully tax-equivalent basis, which is a non-GAAP measure and is reconciled to the GAAP measure at the bottom of the table.
Interest income for the quarter ended March 31, 2024, was $12.6 million representing a $2 million increase, or 18%, compared to the same period in 2023. This increase was primarily due to increased rates on loans and interest-earning deposits, and taxable securities partially offset by the volume decreases in interest-earning deposits and taxable securities in the comparable period. Average interest-earning deposit rates increased 72 basis points while loan rates increased 76 basis points, and taxable securities interest rates rose 3 basis points for the quarter ended March 31, 2024 as compared to the same period in 2023. Interest expense for the quarter ended March 31, 2024 was $3.4 million, an increase of $1.7 million, or 105%, from the same quarter in 2023. The increase in interest expense occurred primarily due to the increase in interest rates on all deposit types as well as an increase in volume of time deposit accounts for the quarter ended March 31, 2024.
For the quarter ended March 31, 2024, the bank recognized net charge-offs of $74 thousand, compared to $4 thousand net charge-offs for the same quarter in 2023. The provision for credit losses on loans in the current quarter of $603 thousand, compared to a provision of $32 thousand in the first quarter 2023. The company recorded $549 thousand provision for off-balance commitments exposure in first quarter 2024 compared to a recovery of $63 thousand provision in the first quarter of 2023. The quarter increase results primarily from a single commercial credit facility that has been downgraded with approximately $1.5 million credit loss and off-balance sheet exposure due to a collateral advance shortfall. The facility is current and continues to be performing. Economic indicators reflect a leveling off in residential real estate prices and low unemployment. The provision for credit losses is determined based on management’s calculation of the adequacy of the allowance for credit losses, which includes provisions for classified loans as well as for the remainder of the portfolio based on historical data, including past charge-offs and current economic trends, which improved on a quarter over quarter basis.
Noninterest income for the quarter ended March 31, 2024, was $1.8 million, an increase of $144 thousand, or 9%, compared to the same quarter in 2023. Fees from trust services amounted to $394 thousand for the first quarter 2024, an increase of $136 thousand, or 53%, as compared to the same quarter in 2023. The gain on the sale of mortgage loans into the secondary market increased by $33 thousand for the quarter ended March 31, 2024 as several loans were sold into the secondary market. Service charges on deposit accounts decreased $12 thousand, or 4%, compared to the same quarter in 2023, primarily from a decline in customer overdraft fees. Debit card interchange income decreased $14 thousand, or 3%, with less fees generated from usage in the first quarter 2024. Credit card fee income decreased $20 thousand, or 11%. Earnings on bank owned life insurance increased $19 thousand, or 11%, for the first quarter 2024.
Noninterest expenses for the quarter ended March 31, 2024 increased $423 thousand, or 7%, compared to the first quarter 2023. Salaries and employee benefits increased $175 thousand, or 5%, a result of increases in headcount and base salary compared to first quarter 2023. FDIC insurance expense increased $64 thousand, or 90%, with the increase in insurance rates which was effective June 2023. Debit card expense increased $43 thousand or 29%. Software expense increased $29 thousand due to additional software purchases over first quarter 2023. Financial institutions tax increased $24 thousand, or 13%, for the quarter ended March 31, 2024 as compared to the first quarter 2023, Federal income tax expense decreased $278 thousand, or 29%, for the quarter ended March 31, 2024 as compared to the first quarter 2023. The provision for income taxes was $693 thousand (effective rate of 19.1%) for the quarter ended March 31, 2024, compared to $971 thousand (effective rate of 19.8%) for the same quarter ended 2023.
30
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
CAPITAL RESOURCES
The Company maintained a strong capital position with tangible common equity to tangible assets of 9.1% at March 31, 2024 compared with 8.8% at December 31, 2023.
Consistent with the Board of Director’s commitment to public confidence and safe and sound banking operations, capital targets and minimum risk-based capital ratios for CSB were established to maintain excess capital to well-capitalized standards. To be considered well-capitalized, an institution must have a total risk-based capital ratio of at least 10%, a tier 1 capital ratio of at least 8%, a leverage capital ratio of at least 5%, a common equity tier 1 (“CET1”) ratio of at least 6.5% and must not be subject to any order or directive requiring the institution to improve its capital level. An adequately capitalized institution has a total risk-based capital ratio of at least 8%, a tier 1 capital ratio of at least 6%, a CET1 ratio of at least 4.5%, and a leverage ratio of at least 4%.
Failure to meet specified minimum capital requirements could result in regulatory actions by the Federal Reserve or Ohio Division of Financial Institutions that could have a material effect on the Company’s financial condition or results of operations. Management believes there were no material changes to capital resources as presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023. As of March 31, 2024, the Company and the Bank met all capital adequacy requirements to which they were subject.
Capital Ratios
March 31,
2024
December 31,
2023
Total Capital To Risk Weighted Assets Ratio
Consolidated
16.5
%
16.3
%
Bank
16.5
16.2
Tier 1 Capital To Risk Weighted Assets Ratio
Consolidated
15.4
15.3
Bank
15.3
15.2
Common Equity Tier 1 Capital To Risk Weighted Assets
Consolidated
15.4
15.3
Bank
15.3
15.2
Tier 1 Leverage Ratio
Consolidated
9.9
9.6
Bank
9.8
9.5
LIQUIDITY
(Dollars in thousands)
March 31,
2024
December 31,
2023
Change
Cash and cash equivalents
$
39,419
$
64,077
$
(24,658
)
Available from FHLB
127,516
128,198
(682
)
Unpledged AFS securities at fair market value
123,027
127,387
(4,360
)
$
289,962
$
319,662
$
(29,700
)
Net deposits and short-term liabilities
$
1,027,858
$
1,051,156
$
(23,298
)
Liquidity ratio
28.2
%
30.4
%
(2.2
)
Minimum board approved liquidity ratio
20.0
%
20.0
%
Liquidity refers to the Company’s ability to generate sufficient cash to fund current loan demand, meet deposit withdrawals, pay operating expenses, and meet other obligations. Liquidity is monitored by the Company’s Asset Liability Committee. Other sources of liquidity include, but are not limited to, purchases of federal funds, advances from the FHLB, adjustments of interest rates to attract deposits, brokered deposits, and borrowing at the Federal Reserve discount window. Management believes its sources of liquidity are adequate to meet cash flow obligations for the foreseeable future.
31
CSB BANCORP, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Off-Balance Sheet Arrangements
The Company does not have any off-balance sheet arrangements (as such term is defined in applicable Securities and Exchange Commission (the “Commission”) rules) that are reasonably likely to have a current or future material effect on our financial condition, results of operations, liquidity, capital expenditures, or capital resources.
PER SHARE DATA
Earnings per share is computed based on the weighted average number of shares of common stock outstanding during each year. The company currently maintains a simple capital structure, thus, there are no dilutive effects on earnings per share.
The weighted average number of common shares outstanding for earnings per share computations was as follows:
Three Months Ended
March 31,
(Dollars in thousands, except per share data)
2024
2023
Net income
$
2,933
$
3,934
Weighted average common shares outstanding
2,665,277
2,692,304
Earnings per share, basic and diluted
1.10
1.46
32
CSB BANCORP, INC.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
ITEM 3 - QUANTITATIVE AND QUALITAT IVE DISCLOSURES ABOUT MARKET RISK
Ohio's unemployment rate was 3.8% in March 2024 which was up slightly from 3.7% in December 2023. Holmes County, where the bank is headquartered, is reporting an unemployment rate of 3.3% in March 2024. Of the counties within the bank's footprint, Stark County reported the highest unemployment rate at 4.8% in March, while Tuscarawas and Wayne Counties posted unemployment rates of 4.5% and 3.6% respectively in March 2024. The rate of inflation, as measured by the Consumer Price Index, increased slightly to 3.5% on a year over year basis at March 2024, following inflation rates below 3.5% in the second half of 2023 and an average inflation rate of 8.0% in 2022. The rate continues to be above the Federal Reserve target rate of 2%. The Federal Reserve has not changed interest rates since July 2023.
Management performs a quarterly analysis of the Company’s interest rate risk over a twenty-four-month horizon. The analysis includes two balance sheet models, one based on a static balance sheet and one on a dynamic balance sheet with projected growth in assets and liabilities. All balance sheet positions, and interest rate projections are currently within the Company’s board-approved policy for both the twelve- month and twenty-four-month periods.
The following table presents an analysis of the estimated sensitivity of the Company’s annual net interest income to sudden and sustained -400 through +400 basis point changes, in 100 basis point increments, in market interest rates at March 31, 2024 and December 31, 2023. The net interest income reflected is for the first twelve-month period of the modeled twenty-four-month horizon. The underlying balance sheet for illustrative purposes is dynamic with projected growth in assets and liabilities.
March 31, 2024
(Dollars in thousands)
Change in
Interest Rates
(basis points)
Net Interest
Income
Dollar
Change
Percentage
Change
Board Policy
Limits
+ 400
$
37,944
$
(450
)
(1.2
)
%
± 25
%
+ 300
38,066
(328
)
(0.9
)
± 15
+ 200
38,187
(207
)
(0.5
)
± 10
+ 100
38,294
(100
)
(0.3
)
± 5
0
38,394
—
—
– 100
38,301
(93
)
(0.2
)
± 5
– 200
38,178
(216
)
(0.6
)
± 10
– 300
38,059
(335
)
(0.9
)
± 15
– 400
37,885
(509
)
(1.3
)
± 25
December 31, 2023
+ 400
$
39,184
$
(266
)
(0.7
)
%
± 25
%
+ 300
39,264
(186
)
(0.5
)
± 15
+ 200
39,340
(110
)
(0.3
)
± 10
+ 100
39,394
(56
)
(0.1
)
± 5
0
39,450
—
—
– 100
39,201
(249
)
(0.6
)
± 5
– 200
38,951
(499
)
(1.3
)
± 10
– 300
38,718
(732
)
(1.9
)
± 15
– 400
38,494
(956
)
(2.4
)
± 25
38
CSB BANCORP, INC.
CONTROLS AND PROCEDURES
ITEM 4 - CONTROL S AND PROCEDURES
With the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, the Company has evaluated the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that:
(a) information required to be disclosed by the Company in this Quarterly Report on Form 10-Q would be accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure;
(b) information required to be disclosed by the Company in this Quarterly Report on Form 10-Q would be recorded, processed, summarized and reported within the time periods specified in the Commission’s rules and forms; and
(c) the Company’s disclosure controls and procedures are effective as of the end of the period covered by this Quarterly Report on Form 10-Q to ensure that material information relating to the Company and its consolidated subsidiary is made known to them, particularly during the period for which the Company’s periodic reports, including this Quarterly Report on Form 10-Q, are being prepared.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
There were no changes during the period covered by this Quarterly Report on Form 10-Q in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
39
CSB BANCORP, INC.
FORM 10-Q
Quarter ended March 31, 2024
PART II – OTHER INFORMATION
ITEM 1 - LEGA L PROCEEDINGS.
In the opinion of management there are no outstanding legal proceedings that are reasonably likely to have a material adverse effect on the company’s financial condition or results of operations.
ITEM 1A - RI SK FACTORS.
Not required for Smaller Reporting Companies.
ITEM 2 - UNREGISTERED SALES OF EQUI TY SECURITIES AND USE OF PROCEEDS.
(a) Not applicable
(b) Not applicable
(c) The following table provides information about repurchases of common stock by the Company during the quarter ended March 31, 2024:
Period
Total Number of Common Shares Purchased
Average Price Paid per Common Share
Total Number of Shares Purchased as Part of Publicly Announced Authorization
Maximum Number of Remaining Shares that May be Purchased as Part of Publicly Announced Authorization
January 1, 2024 - January 31, 2024
4,971
37.36
4,971
59,735
February 1, 2024 - February 29, 2024
—
—
—
59,735
March 1, 2024 - March 31, 2024
284
37.48
284
59,451
Total for quarter
5,255
5,255
59,451
On March 2, 2021, CSB Bancorp, Inc. filed Form 8-K with the Commission announcing that its Board of Directors approved a Stock Repurchase Program authorizing the repurchase of up to 5% of the Company’s common shares, or 137,117 of the Company’s outstanding shares. Repurchases may be made from time to time as market and business conditions warrant, in the open market, through block purchases, and in negotiated private transactions.
ITEM 3 - DEFAULTS UPO N SENIOR SECURITIES.
Not applicable.
ITEM 4 - MINE SAF ETY DISCLOSURES.
Not applicable.
ITEM 5 - OTHER INFORMATION.
Not applicable.
40
CSB BANCORP, INC.
FORM 10-Q
Quarter ended March 31, 2024
PART II – OTHER INFORMATION
ITEM 6 - E xhibits.
Exhibit
Number
Description of Document
3.1
Amended Articles of Incorporation of CSB Bancorp, Inc. (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed August 6, 2004, Exhibit 3.1, film number 04958544).
3.1.1
Amended form of Article Fourth of Amended Articles of Incorporation, as effective April 9, 1998 (incorporated by reference to registrant’s Annual Report on Form 10-K filed on March 30, 1999, Exhibit 3.1.1, film number 99579179) .
3.2
Code of Regulations of CSB Bancorp, Inc. (incorporated by reference to the Registrant’s Form 10-SB).
3.2.1
Amended Article VIII of the Code of Regulations of CSB Bancorp, Inc. (incorporated by reference to Registrant’s Form DEF 14a filed on March 25, 2009, Appendix A, film number 09703970).
3.2.2
Amended Article II of the Code of Regulations of CSB Bancorp, Inc. (incorporated by reference to Registrant’s Form DEF 14a file on March 16, 2021, Appendix A, film number 21747059) .
3.2.3
Amended Article III of the Code of Regulations of CSB Bancorp, Inc. (incorporated by reference to Registrant's Form DEF 14a file on March 16, 2023, Appendix A, film number 23738842).
4.0
Description of Capital Stock (incorporated by reference to registrants Annual Report on Form 10-K filed on March 16, 2020, Exhibit 4.0, film number 20717009).
31.1
Rule 13a-14(a)/15d-14(a) Chief Executive Officer’s Certification.
31.2
Rule 13a-14(a)/15d-14(a) Chief Financial Officer’s Certification.
32.1
Section 1350 Chief Executive Officer’s Certification.
32.2
Section 1350 Chief Financial Officer’s Certification.
101
The following financial statements from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2024, formatted in Inline XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Net Loss and Comprehensive Loss , (iii) Consolidated Statements of Stockholders' Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements, tagged as blocks of text and including detailed tags.
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
41
CSB BANCORP, INC.
SIGNA TURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
CSB BANCORP, INC.
(Registrant)
Date:
May 10, 2024
/s/ Eddie L. Steiner
Eddie L. Steiner
President
Chief Executive Officer
Date:
May 10, 2024
/s/ Paula J. Meiler
Paula J. Meiler
Senior Vice President
Chief Financial Officer
42
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.