Item 1. Financial Statements
Item 1. Financial Statements
First United Corporation and Subsidiaries
Consolidated Statements of Financial Condition
(In thousands, except share data - Unaudited)
June 30,
2022
December 31,
2021
Assets
Cash and due from banks
$
20,108
$
109,823
Interest bearing deposits in banks
1,543
5,897
Cash and cash equivalents
21,651
115,720
Investment securities – available for sale (at fair value)
132,867
286,771
Investment securities – held to maturity (fair value $ 220,301 at June 30, 2022 and $ 65,369 at December 31, 2021)
240,588
56,259
Restricted investment in bank stock, at cost
1,026
1,029
Loans held for sale
—
67
Loans
1,233,613
1,153,687
Unearned fees
( 104 )
( 292 )
Allowance for loan losses
( 15,737 )
( 15,955 )
Net loans
1,217,772
1,137,440
Premises and equipment, net
35,305
34,697
Goodwill and other intangibles
11,947
12,052
Bank owned life insurance
45,739
45,150
Deferred tax assets
13,653
6,857
Other real estate owned, net
4,517
4,477
Right of use assets
2,075
2,247
Pension asset
—
4,765
Accrued interest receivable
5,055
4,821
Other assets
20,260
17,486
Total Assets
$
1,752,455
1,729,838
Liabilities and Shareholders’ Equity
Liabilities:
Non-interest bearing deposits
$
527,761
$
501,627
Interest bearing deposits
956,593
967,747
Total deposits
1,484,354
1,469,374
Short-term borrowings
69,914
57,699
Long-term borrowings
30,929
30,929
Operating lease liability
2,570
2,761
SERP deferred compensation
10,452
10,395
Pension Liability
4,669
—
Accrued interest payable and other liabilities
15,676
15,787
Dividends payable
999
993
Total Liabilities
1,619,563
1,587,938
Shareholders’ Equity:
Common Stock – par value $ 0.01 per share; Authorized 25,000,000 shares; issued and outstanding 6,656,395 shares at June 30, 2022 and 6,620,955 at December 31, 2021
67
66
Surplus
24,105
23,661
Retained earnings
154,636
145,487
Accumulated other comprehensive loss
( 45,916 )
( 27,314 )
Total Shareholders’ Equity
132,892
141,900
Total Liabilities and Shareholders’ Equity
$
1,752,455
$
1,729,838
See accompanying notes to the consolidated financial statements
3
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Operations
(In thousands, except per share data)
Six Months Ended
June 30,
2022
2021
(Unaudited)
Interest income
Interest and fees on loans
$
25,293
$
25,829
Interest on investment securities
Taxable
2,946
1,984
Exempt from federal income tax
561
543
Total investment income
3,507
2,527
Other
78
142
Total interest income
28,878
28,498
Interest expense
Interest on deposits:
Savings
36
46
Interest-bearing transaction accounts
319
636
Time deposits
521
1,463
Total interest on Deposits
876
2,145
Interest on short-term borrowings
39
50
Interest on long-term borrowings
651
1,304
Total Interest Expense
1,566
3,499
Net Interest income
27,312
24,999
Provision for loan losses
205
665
Net interest income after provision for loan losses
27,107
24,334
Other operating income
Net gains on investments, available for sale
3
154
Net gains on sale of residential mortgage loans
28
860
Net gains on disposal of fixed assets
34
16
Net gains
65
1,030
Other Income
Service charges on deposit accounts
928
817
Other service charges
445
432
Trust department
4,233
4,275
Debit card income
1,869
1,723
Bank owned life insurance
589
579
Brokerage commissions
533
625
Other
198
612
Total other income
8,795
9,063
Total other operating income
8,860
10,093
Other operating expenses
Salaries and employee benefits
11,761
10,495
FDIC premiums
329
366
Equipment expense
2,073
1,805
Occupancy expense of premises
1,438
1,418
Data processing expense
1,626
1,601
Marketing expense
257
279
Professional services
1,084
2,661
Contract labor
323
333
Telephone
253
483
Losses/(gains) on sales and write downs of other real estate owned, net
247
( 610 )
Investor relations
219
430
Settlement expense
—
3,300
Contributions
63
50
Other
1,542
1,348
Total other operating expenses
21,215
23,959
Income before income tax expense
14,752
10,468
4
Table of Contents
Provision for income tax expense
3,609
2,635
Net Income
$
11,143
$
7,833
Basic net income per share
$
1.68
$
1.15
Diluted net income per share
$
1.68
$
1.15
Weighted average number of basic shares outstanding
6,639
6,803
Weighted average number of diluted shares outstanding
6,649
6,808
Dividends declared per common share
$
0.30
$
0.30
See accompanying notes to the consolidated financial statements
5
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Operations
(In thousands, except per share data)
Three Months Ended
June 30,
2022
2021
(Unaudited)
Interest income
Interest and fees on loans
$
12,861
$
13,097
Interest on investment securities
Taxable
1,540
994
Exempt from federal income tax
279
268
Total investment income
1,819
1,262
Other
51
77
Total interest income
14,731
14,436
Interest expense
Interest on deposits:
Savings
18
21
Interest-bearing transaction accounts
167
293
Time deposits
216
685
Total interest on Deposits
401
999
Interest on short-term borrowings
21
26
Interest on long-term borrowings
338
648
Total Interest Expense
760
1,673
Net Interest income
13,971
12,763
Provision for loan losses
624
555
Net interest income after provision for loan losses
13,347
12,208
Other operating income
Net gains on investments, available for sale
—
154
Gains on sale of residential mortgage loans
7
272
Gains on disposal of fixed assets
6
16
Net gains
13
442
Other Income
Service charges on deposit accounts
463
412
Other service charges
232
221
Trust department
2,044
2,034
Debit card income
983
913
Bank owned life insurance
297
293
Brokerage commissions
313
357
Other
81
91
Total other income
4,413
4,321
Total other operating income
4,426
4,763
Other operating expenses
Salaries and employee benefits
5,793
5,507
FDIC premiums
155
183
Equipment
1,029
954
Occupancy
711
693
Data processing
805
875
Marketing
151
133
Professional services
564
1,491
Contract labor
158
185
Line rentals
139
268
Losses/(gains) on sales and write downs of other real estate owned, net
152
( 198 )
Investor relations
123
306
Contributions
42
27
Other
815
608
Total other operating expenses
10,637
11,032
Income before income tax expense
7,136
5,939
Provision for income tax expense
1,708
1,536
6
Table of Contents
Net Income
$
5,428
$
4,403
Basic net income per common share
$
0.82
$
0.66
Diluted net income per common share
$
0.82
$
0.66
Weighted average number of basic shares outstanding
6,650
6,609
Weighted average number of diluted shares outstanding
6,661
6,615
Dividends declared per common share
$
0.15
$
0.15
See accompanying notes to the consolidated financial statements
7
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Comprehensive (Loss)/Income
(In thousands)
Six Months Ended
June 30,
2022
2021
Comprehensive (Loss)/Income
(Unaudited)
Net Income
$
11,143
$
7,833
Other comprehensive (loss)/income, net of tax and reclassification adjustments:
Available for sale securities:
Unrealized holding (losses)/gains on investments with OTTI
$
( 654 )
$
2,523
Reclassification adjustment for accretable yield realized in income
101
101
Other comprehensive (loss)/income on investments with OTTI
( 755 )
2,422
Unrealized holding losses on all other AFS investments
$
( 16,203 )
$
( 4,327 )
Unrealized holding losses on securities transferred from available for sale to held to maturity
8,328
—
Reclassification adjustment for gains realized in income
3
154
Other comprehensive losses on all other AFS investments
( 7,878 )
( 4,481 )
Held to Maturity Securities
Unrealized holding losses on securities transferred to held to maturity
$
( 8,328 )
$
—
Reclassification adjustment for amortization realized in income
( 324 )
( 108 )
Other comprehensive (losses)/income on HTM investments
( 8,004 )
108
Cash flow hedges:
Unrealized holding gains on cash flow hedges
$
1,088
$
507
Reclassification adjustment for gains realized in income
—
—
Other comprehensive income on cash flow hedges
1,088
507
Pension plan liability:
Unrealized holding (losses)/gains on pension plan liability
$
( 10,542 )
$
1,090
Reclassification adjustment for amortization of unrecognized loss realized in income
( 558 )
( 744 )
Other comprehensive (loss)/income on pension plan liability
( 9,984 )
1,834
SERP liability:
Unrealized holding losses on SERP liability
$
—
$
—
Reclassification adjustment for amortization of unrealized loss realized in income
( 135 )
( 150 )
Other comprehensive income on SERP liability
135
150
Other comprehensive (losses)/gains before income tax
( 25,398 )
540
Income tax benefit/(expense) related to other comprehensive income
6,796
( 145 )
Other comprehensive (loss)/income, net of tax
( 18,602 )
395
Comprehensive (loss)/income
$
( 7,459 )
$
8,228
See accompanying notes to the consolidated financial statements
8
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Comprehensive (Loss)/Income
(In thousands)
Three Months Ended
June 30,
2022
2021
Comprehensive (Loss)/Income (in thousands)
(Unaudited)
Net Income
$
5,428
$
4,403
Other comprehensive (loss)/income, net of tax and reclassification adjustments:
Available for sale securities:
Unrealized holding (losses)/gains on investments with OTTI
$
( 795 )
$
2,160
Reclassification adjustment for accretable yield realized in income
51
51
Other comprehensive(loss)/income on investments with OTTI
( 846 )
2,109
Unrealized holding (losses)/gains on all other AFS investments
$
( 5,359 )
$
2,778
Reclassification adjustment for gains realized in income
—
154
Other comprehensive (losses)/gains on all other AFS investments
( 5,359 )
2,624
Held to Maturity Securities
Unrealized holding losses on securities transferred to held to maturity
$
—
$
—
Unrealized holding losses on HTM investments
—
—
Reclassification adjustment for amortization realized in income
( 230 )
( 46 )
Other comprehensive income on HTM investments
230
46
Cash flow hedges:
Unrealized holding gains/(loss) on cash flow hedges
$
249
$
( 47 )
Reclassification adjustment for gains realized in income
—
—
Other comprehensive income/(loss) on cash flow hedges
249
( 47 )
Pension plan liability:
Unrealized holding (losses)/gains on pension plan liability
$
( 6,922 )
$
1,280
Reclassification adjustment for amortization of unrecognized loss realized in income
( 279 )
( 372 )
Other comprehensive (losses)/income on pension plan liability
( 6,643 )
1,652
SERP liability:
Unrealized holding losses on SERP liability
$
—
$
—
Reclassification adjustment for amortization of unrealized loss realized in income
( 67 )
( 73 )
Other comprehensive income on SERP liability
67
73
Other comprehensive (losses)/income before income tax
( 12,302 )
6,457
Income tax benefit/(expense) related to other comprehensive income
3,293
( 1,727 )
Other comprehensive (loss)/income, net of tax
( 9,009 )
4,730
Comprehensive (loss)/income
$
( 3,581 )
$
9,133
See accompanying notes to the consolidated financial statements
9
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Changes in Shareholders’ Equity
(In thousands, except per share data)
Common
Stock
Surplus
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Total
Shareholders'
Equity
Balance at January 1, 2022
$
66
$
23,661
$
145,487
$
( 27,314 )
$
141,900
Net income
5,715
5,715
Other comprehensive loss
( 9,593 )
( 9,593 )
Stock based compensation
( 4 )
( 4 )
Common stock issued - 15,456 shares
55
55
Common stock dividend declared - $ 0.15 per share
( 995 )
( 995 )
Balance at March 31, 2022
$
66
$
23,712
$
150,207
$
( 36,907 )
$
137,078
Net income
5,428
5,428
Other comprehensive loss
( 9,009 )
( 9,009 )
Stock based compensation
1
339
340
Common stock issued - 18,416 shares
54
54
Common stock dividend declared - $ 0.15 per share
( 999 )
( 999 )
Balance at June 30, 2022
$
67
$
24,105
$
154,636
$
( 45,916 )
$
132,892
Common
Stock
Surplus
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Total
Shareholders'
Equity
Balance at January 1, 2021
$
70
$
30,149
$
129,691
$
( 28,863 )
$
131,047
Net income
3,430
3,430
Other comprehensive loss
( 4,335 )
( 4,335 )
Stock based compensation
50
50
Common stock issued - 2,956 shares
46
46
Common stock dividend declared - $ 0.15 per share
( 1,049 )
( 1,049 )
Balance at March 31, 2021
$
70
$
30,245
$
132,072
$
( 33,198 )
$
129,189
Net income
4,403
4,403
Other comprehensive income
4,730
4,730
Stock based compensation
296
296
Common stock issued - 3,261 shares
56
56
Common stock repurchase - 400,000 shares
( 4 )
( 7,175 )
( 7,179 )
Common stock dividend declared - $ 0.15 per share
( 939 )
( 939 )
Balance at June 30, 2021
$
66
$
23,422
$
135,536
$
( 28,468 )
$
130,556
See accompanying notes to the consolidated financial statements
10
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
Six Months Ended
June 30,
2022
2021
(Unaudited)
Operating activities
Net income
$
11,143
$
7,833
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses
205
665
Depreciation
1,645
1,632
Stock based compensation
336
402
Gains on sales of other real estate owned
—
( 596 )
Write-downs of other real estate owned
—
( 160 )
Originations of loans held for sale
( 1,043 )
( 20,744 )
Proceeds from sale of loans held for sale
1,138
23,707
Gains from sale of loans held for sale
( 28 )
( 860 )
Gains on disposal of fixed assets
( 34 )
( 16 )
Net amortization of investment securities discounts and premiums- AFS
100
516
Net (accretion)/amortization of investment securities discounts and premiums- HTM
( 405 )
168
Amortization of intangible assets
105
—
Gains on sales/calls of investment securities – AFS
( 3 )
( 154 )
Earnings on bank owned life insurance
( 589 )
( 579 )
Amortization of deferred loan fees
( 123 )
( 1,979 )
Amortization of operating lease right of use asset
172
( 6 )
Increase in accrued interest receivable and other assets
1,300
( 502 )
Deferred tax benefit
( 6,796 )
( 22 )
Operating lease liability
( 191 )
( 13 )
Increase/(decrease) in accrued interest payable and other liabilities
3,527
( 2,670 )
Net cash provided by operating activities
10,459
6,622
Investing activities
Proceeds from maturities/calls of investment securities - AFS
9,583
27,285
Proceeds from maturities/calls of investment securities - HTM
7,571
8,744
Proceeds from sales of investment securities - AFS
1,023
13,687
Purchases of investment securities - AFS
( 12,892 )
( 58,516 )
Purchases of investment securities - HTM
( 52,459 )
( 6,332 )
Proceeds from sales of other real estate owned
—
3,386
Proceeds from disposal of fixed assets
37
—
Net decrease in restricted stock
3
810
Net (increase)/decrease in loans
( 80,454 )
45,193
Purchases of loans
—
( 20,100 )
Purchases of premises and equipment
( 2,256 )
( 741 )
Net cash (used in)/provided by investing activities
( 129,844 )
13,416
Financing activities
Net increase in deposits
14,980
33,745
Issuance of common stock
109
46
Cash dividends paid on common stock
( 1,988 )
( 1,906 )
Net increase in short-term borrowings
12,215
246
Stock repurchase
—
( 7,179 )
Net cash provided by financing activities
25,316
24,952
(Decrease)/increase in cash and cash equivalents
( 94,069 )
44,990
Cash and cash equivalents at beginning of the year
115,720
149,432
Cash and cash equivalents at end of period
$
21,651
$
194,422
Supplemental information
Interest paid
$
1,667
$
3,561
Taxes paid
$
3,758
$
3,487
Non-cash investing activities:
Transfers from loans to other real estate owned
$
40
$
—
Transfers from securities available for sale to held to maturity
$
139,036
$
—
See accompanying notes to the consolidated financial statements
11
Table of Contents
FIRST UNITED CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1 – Basis of Presentation
The financial information is presented in accordance with generally accepted accounting principles and general practice for financial institutions in the United States of America (“U.S. GAAP”). In preparing financial statements, management is required to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities as of the date of financial statements. In addition, these estimates and assumptions affect revenues and expenses in the financial statements and as such, actual results could differ from those estimates.
Principles of Consolidation
The consolidated financial statements include the accounts of First United Corporation, the Bank, First United Statutory Trust I, First United Statutory Trust II, OakFirst Loan Center, LLC, Oakfirst Loan Center, Inc., First OREO Trust and FUBT OREO I, LLC. All significant inter-company accounts and transactions have been eliminated.
Certain prior period balances have been reclassified to conform to the current period presentation. Operating results for the six and three month periods ended June 30, 2022 are not necessarily indicative of the results that may be expected for the full year or for any future interim period. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in First United Corporation’s Annual Report on Form 10-K for the year ended December 31, 2021.
As used in these notes, the terms “the Corporation” “we”, “us”, and “our” refer to First United Corporation and, unless the context clearly requires otherwise, its consolidated subsidiaries.
The Corporation has evaluated events and transactions occurring subsequent to the statement of financial condition date of June 30, 2022 and through the date these consolidated financial statements were issued, for items of potential recognition or disclosure.
Note 2 – Earnings Per Common Share
Basic earnings per common share is derived by dividing net income available to common shareholders by the weighted-average number of common shares outstanding during the period and does not include the effect of any potentially dilutive common stock equivalents. Diluted earnings per share is derived by dividing net income available to common shareholders by the weighted-average number of shares outstanding, adjusted for the dilutive effect of outstanding common stock equivalents, such as restricted stock units (“RSUs”). There were no anti-dilutive shares outstanding at June 30, 2022 or 2021.
12
Table of Contents
The following table sets forth the calculation of basic and diluted earnings per common share for the six and three month periods ended June 30, 2022 and 2021:
Six months ended June 30,
2022
2021
Average
Per Share
Average
Per Share
(in thousands, except for per share amount)
Income
Shares
Amount
Income
Shares
Amount
Basic Earnings Per Share:
Net income
$
11,143
6,639
$
1.68
$
7,833
6,803
$
1.15
Diluted Earnings Per Share:
Restricted stock units
10
5
Net income
$
11,143
6,649
$
1.68
$
7,833
6,808
$
1.15
Three months ended June 30,
2022
2021
Average
Per Share
Average
Per Share
(in thousands, except for per share amount)
Income
Shares
Amount
Income
Shares
Amount
Basic Earnings Per Share:
Net income
$
5,428
6,650
$
0.82
$
4,403
6,609
$
0.66
Diluted Earnings Per Share:
Restricted stock units
11
6
Net income
$
5,428
6,661
$
0.82
$
4,403
6,615
$
0.66
13
Table of Contents
Note 3 – Investments
The following table shows a comparison of amortized cost and fair values of investment securities at June 30, 2022 and December 31, 2021:
(in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair
Value
OTTI
in AOCL
June 30, 2022
Available for Sale:
U.S. government agencies
$
11,060
$
—
$
1,145
$
9,915
$
—
Residential mortgage-backed agencies
47,086
—
5,840
41,246
—
Commercial mortgage-backed agencies
36,498
—
4,502
31,996
—
Collateralized mortgage obligations
27,095
—
2,945
24,150
—
Obligations of states and political subdivisions
8,341
43
61
8,323
—
Corporate bonds
1,000
—
21
979
—
Collateralized debt obligations
18,640
—
2,382
16,258
( 1,415 )
Total available for sale
$
149,720
$
43
$
16,896
$
132,867
$
( 1,415 )
(in thousands)
Amortized
Cost
Gross
Unrecognized
Gains
Gross
Unrecognized
Losses
Fair
Value
OTTI
in AOCL
June 30, 2022
Held to Maturity:
U.S. treasuries
$
37,076
$
—
$
1,226
$
35,850
$
—
U.S. government agencies
67,596
—
8,749
58,847
—
Residential mortgage-backed agencies
27,996
3
2,282
25,717
—
Commercial mortgage-backed agencies
25,440
1
2,996
22,445
—
Collateralized mortgage obligations
59,951
—
5,658
54,293
—
Obligations of states and political subdivisions
22,529
1,107
487
23,149
—
Total held to maturity
$
240,588
$
1,111
$
21,398
$
220,301
$
—
14
Table of Contents
(in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair
Value
OTTI
in AOCL
December 31, 2021
Available for Sale:
U.S. government agencies
$
69,602
$
66
$
2,499
$
67,169
$
—
Residential mortgage-backed agencies
49,630
—
969
48,661
—
Commercial mortgage-backed agencies
51,694
175
1,001
50,868
—
Collateralized mortgage obligations
93,018
84
3,025
90,077
—
Obligations of states and political subdivisions
12,439
371
6
12,804
—
Collateralized debt obligations
18,609
112
1,529
17,192
( 660 )
Total available for sale
$
294,992
$
808
$
9,029
$
286,771
$
( 660 )
(in thousands)
Amortized
Cost
Gross
Unrecognized
Gains
Gross
Unrecognized
Losses
Fair
Value
OTTI
in AOCL
December 31, 2021
Held to Maturity:
Residential mortgage-backed agencies
$
30,634
$
649
$
436
$
30,847
$
—
Commercial mortgage-backed agencies
5,456
145
—
5,601
—
Obligations of states and political subdivisions
20,169
8,752
—
28,921
—
Total held to maturity
$
56,259
$
9,546
$
436
$
65,369
$
—
The Corporation reassessed classification of certain investments and, effective February 1, 2022, the Corporation transferred $ 139.0 million of callable agencies, obligations of state and political subdivisions, and collateralized mortgage obligations from available for sale to held to maturity securities. The transfer occurred at fair value. The related unrealized loss of $ 8.4 million included in other comprehensive loss remained in other comprehensive loss, to be amortized out of other comprehensive loss with an offsetting entry to interest income as a yield adjustment over the remaining term of the securities. No gain or loss was recorded at the time of transfer.
15
Table of Contents
The following table shows the Corporation’s investment securities with gross unrealized and unrecognized losses and fair values at June 30, 2022 and December 31, 2021, aggregated by investment category and the length of time that individual securities have been in a continuous unrealized loss position:
Less than 12 months
12 months or more
(in thousands)
Fair
Value
Unrealized
Losses
Number of
Investments
Fair
Value
Unrealized
Losses
Number of
Investments
June 30, 2022
Available for Sale:
U.S. government agencies
$
8,481
580
2
1,435
565
1
Residential mortgage-backed agencies
25,523
2,957
3
15,723
2,883
2
Commercial mortgage-backed agencies
18,648
2,527
6
13,348
1,975
3
Collateralized mortgage obligations
15,997
1,827
9
8,152
1,118
1
Obligations of states and political subdivisions
5,598
61
6
—
—
—
Collateralized debt obligations
6,492
128
4
9,766
2,254
5
Corporate Bonds
979
21
1
—
—
—
Total available for sale
$
81,718
$
8,101
31
$
48,424
$
8,795
12
Less than 12 months
12 months or more
(in thousands)
Fair
Value
Unrecognized
Losses
Number of
Investments
Fair
Value
Unrecognized
Losses
Number of
Investments
June 30, 2022
Held to Maturity:
U.S. treasuries
$
35,850
1,226
4
$
—
$
—
—
U.S. government agencies
58,847
$
8,749
9
—
—
—
Residential mortgage-backed agencies
18,356
829
31
7,264
1,453
3
Commercial mortgage-backed agencies
20,443
2,996
3
—
—
—
Collateralized mortgage obligations
54,293
5,658
8
—
—
—
Obligations of states and political subdivisions
2,379
487
1
—
—
—
Total held to maturity
$
190,168
$
19,945
56
$
7,264
$
1,453
3
16
Table of Contents
Less than 12 months
12 months or more
(in thousands)
Fair
Value
Unrealized
Losses
Number of
Investments
Fair
Value
Unrealized
Losses
Number of
Investments
December 31, 2021
Available for Sale:
U.S. government agencies
$
23,577
$
122
3
$
33,972
$
2,377
6
Residential mortgage-backed agencies
29,507
257
3
19,154
712
2
Commercial mortgage-backed agencies
32,177
787
4
5,211
214
1
Collateralized mortgage obligations
24,322
649
5
43,076
2,376
5
Obligations of states and political subdivisions
3,046
6
1
—
—
—
Collateralized debt obligations
—
—
—
10,468
1,529
5
Total available for sale
$
112,629
$
1,821
16
$
111,881
$
7,208
19
Less than 12 months
12 months or more
(in thousands)
Fair
Value
Unrecognized
Losses
Number of
Investments
Fair
Value
Unrecognized
Losses
Number of
Investments
December 31, 2021
Held to Maturity:
Residential mortgage-backed agencies
$
7,395
$
291
6
$
2,782
$
145
1
Total held to maturity
$
7,395
$
291
6
$
2,782
$
145
1
Management systematically evaluates securities for impairment on a quarterly basis. Based upon application of Accounting Standards Codification (“ASC”) Topic 320 (Section 320-10-35), management must assess whether (a) the Corporation has the intent to sell the security and (b) it is more likely than not that the Corporation will be required to sell the security prior to its anticipated recovery. If neither applies, then declines in the fair value of securities below their cost that are considered other-than-temporary declines are split into two components. The first is the loss attributable to declining credit quality. Credit losses are recognized in earnings as realized losses in the period in which the impairment determination is made. The second component consists of all other losses. The other losses are recognized in other comprehensive income. In estimating other than temporary impairment (“OTTI”) charges, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) adverse conditions specifically related to the security, an industry, or a geographic area, (3) the historic and implied volatility of the security, (4) changes in the rating of a security by a rating agency, (5) recoveries or additional declines in fair value subsequent to the balance sheet date, (6) failure of the issuer of the security to make scheduled interest payments, and (7) the payment structure of the debt security and the likelihood of the issuer being able to make payments that increase in the future. Due to the duration and the significant market value decline in the pooled trust preferred securities held in our portfolio, we performed more extensive testing on these securities for purposes of evaluating whether or not an OTTI has occurred.
17
Table of Contents
The following table presents a cumulative roll-forward of the amount of non-cash OTTI charges related to credit losses that have been recognized in earnings for the trust preferred securities held in the CDO portfolio during the six and three month periods ended June 30, 2022 and 2021 that the Corporation does not intend to sell:
Six Months Ended
June 30,
(in thousands)
2022
2021
Balance of credit-related OTTI at January 1
$
2,043
$
2,244
Reduction for increases in cash flows expected to be collected
( 101 )
( 101 )
Balance of credit-related OTTI at June 30
$
1,942
$
2,143
Three Months Ended
June 30,
(in thousands)
2022
2021
Balance of credit-related OTTI at April 1
$
1,993
$
2,194
Reduction for increases in cash flows expected to be collected
( 51 )
( 51 )
Balance of credit-related OTTI at June 30
$
1,942
$
2,143
The amortized cost and estimated fair value of securities by contractual maturity at June 30, 2022 are shown in the following table. Actual maturities may differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without call or prepayment penalties.
June 30, 2022
(in thousands)
Amortized
Cost
Fair
Value
Available for Sale:
Due after one year through five years
$
8,365
$
8,099
Due after five years through ten years
5,556
5,195
Due after ten years
25,120
22,181
39,041
35,475
Residential mortgage-backed agencies
47,086
41,246
Commercial mortgage-backed agencies
36,498
31,996
Collateralized mortgage obligations
27,095
24,150
Total available for sale
$
149,720
$
132,867
Held to Maturity:
Due after one year through five years
$
49,576
$
47,528
Due after five years through ten years
23,748
20,999
Due after ten years
$
53,877
$
49,319
127,201
117,846
Residential mortgage-backed agencies
27,996
25,717
Commercial mortgage-backed agencies
25,440
22,445
Collateralized mortgage obligations
59,951
54,293
Total held to maturity
$
240,588
$
220,301
18
Table of Contents
Note 4 – Loans and Related Allowance for Loan Losses
The following table summarizes the primary segments of the loan portfolio at June 30, 2022 and December 31, 2021:
(in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Total
June 30, 2022
Individually evaluated for impairment
$
2,267
$
599
$
—
$
2,384
$
33
$
5,283
Collectively evaluated for impairment
419,675
115,516
225,640
403,909
63,590
1,228,330
Total loans
$
421,942
$
116,115
$
225,640
$
406,293
$
63,623
$
1,233,613
December 31, 2021
Individually evaluated for impairment
$
2,365
$
629
$
90
$
2,644
$
—
$
5,728
Collectively evaluated for impairment
371,926
127,448
180,886
402,042
65,657
1,147,959
Total loans
$
374,291
$
128,077
$
180,976
$
404,686
$
65,657
$
1,153,687
The commercial and industrial portfolio in the table above includes $ 0.8 million and $ 7.7 million of Paycheck Protection Program (“PPP”) loans at June 30, 2022 and December 31, 2021, respectively, which are 100 % guaranteed by the SBA, and no allowance for loan loss (“ALL”) has been assigned to them.
The following table presents the classes of the loan portfolio summarized by the aggregate pass and the criticized categories of special mention and substandard within the internal risk rating system at June 30, 2022 and December 31, 2021:
(in thousands)
Pass
Special
Mention
Substandard
Total
June 30, 2022
Commercial real estate
Non owner-occupied
$
212,939
$
6,438
$
12,308
$
231,685
All other CRE
183,562
2,304
4,391
190,257
Acquisition and development
1-4 family residential construction
24,247
—
—
24,247
All other A&D
91,493
—
375
91,868
Commercial and industrial
206,035
4,940
14,665
225,640
Residential mortgage
Residential mortgage - term
340,549
—
5,853
346,402
Residential mortgage - home equity
59,219
—
672
59,891
Consumer
63,411
—
212
63,623
Total
$
1,181,455
$
13,682
$
38,476
$
1,233,613
December 31, 2021
Commercial real estate
Non owner-occupied
$
173,299
$
12,987
$
6,077
$
192,363
All other CRE
174,395
2,357
5,176
181,928
Acquisition and development
1-4 family residential construction
19,924
—
—
19,924
All other A&D
107,532
218
403
108,153
Commercial and industrial
161,429
5,071
14,476
180,976
Residential mortgage
Residential mortgage - term
338,832
—
5,624
344,456
Residential mortgage - home equity
59,533
—
697
60,230
Consumer
65,557
—
100
65,657
Total
$
1,100,501
$
20,633
$
32,553
$
1,153,687
19
Table of Contents
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due.
The increase of $ 6.3 million in the substandard category was related to one large relationship in the nursing care sector that was downgraded from special mention in the first quarter of 2022. This relationship continues to perform according to its contractual terms and is not considered impaired.
The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans at June 30, 2022 and December 31, 2021:
(in thousands)
Current
30-59 Days
Past Due
60-89 Days
Past Due
90 Days+
Past Due
Total Past
Due and
Accruing
Non-
Accrual
Total Loans
June 30, 2022
Commercial real estate
Non owner-occupied
$
231,596
$
—
$
89
$
—
$
89
$
—
$
231,685
All other CRE
190,191
—
—
—
—
66
190,257
Acquisition and development
1-4 family residential construction
24,247
—
—
—
—
—
24,247
All other A&D
91,493
—
—
—
—
375
91,868
Commercial and industrial
224,113
39
1,488
—
1,527
—
225,640
Residential mortgage
Residential mortgage - term
342,616
73
2,119
254
2,446
1,340
346,402
Residential mortgage - home equity
59,321
178
53
4
235
335
59,891
Consumer
63,295
153
75
67
295
33
63,623
Total
$
1,226,872
$
443
$
3,824
$
325
$
4,592
$
2,149
$
1,233,613
December 31, 2021
Commercial real estate
Non owner-occupied
$
192,363
$
—
$
—
$
—
$
—
$
—
$
192,363
All other CRE
181,847
—
—
—
—
81
181,928
Acquisition and development
1-4 family residential construction
19,924
—
—
—
—
—
19,924
All other A&D
107,763
—
—
—
—
390
108,153
Commercial and industrial
180,676
132
78
—
210
90
180,976
Residential mortgage
Residential mortgage - term
340,429
159
2,222
148
2,529
1,498
344,456
Residential mortgage - home equity
59,485
238
104
—
342
403
60,230
Consumer
65,208
268
29
152
449
—
65,657
Total
$
1,147,695
$
797
$
2,433
$
300
$
3,530
$
2,462
$
1,153,687
Non-accrual loans that have been subject to partial charge-offs totaled $ 1.3 million at June 30, 2022 and $ 0.5 million at December 31, 2021. Loans secured by 1-4 family residential real estate properties in the process of foreclosure totaled $ 0.1 million at June 30, 2022 and $ 0.2 million at December 31, 2021. As a percentage of the loan portfolio, accruing loans past due 30 days or more increased to 0.37 % compared to 0.19 % at March 31, 2022 and 0.31 % as of December 31, 2021.
20
Table of Contents
The following table summarizes the primary segments of the ALL at June 30, 2022 and December 31, 2021, segregated by the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment:
(in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Unallocated
Total
June 30, 2022
Individually evaluated
for impairment
$
—
$
—
$
—
$
29
$
33
$
—
$
62
Collectively evaluated
for impairment
$
6,220
$
2,172
$
2,830
$
3,083
$
940
$
430
$
15,675
Total ALL
$
6,220
$
2,172
$
2,830
$
3,112
$
973
$
430
$
15,737
December 31, 2021
Individually evaluated
for impairment
$
—
$
—
$
28
$
36
$
—
$
—
$
64
Collectively evaluated
for impairment
$
6,032
$
2,615
$
2,432
$
3,448
$
934
$
430
$
15,891
Total ALL
$
6,032
$
2,615
$
2,460
$
3,484
$
934
$
430
$
15,955
The evaluation of the need and amount of a specific allocation of the ALL and whether a loan can be removed from impairment status is made on a quarterly basis.
21
Table of Contents
The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at June 30, 2022 and December 31, 2021:
Impaired Loans with
Specific Allowance
Impaired
Loans with
No Specific
Allowance
Total Impaired Loans
(in thousands)
Recorded
Investment
Related
Allowances
Recorded
Investment
Recorded
Investment (1)
Unpaid
Principal
Balance
June 30, 2022
Commercial real estate
Non owner-occupied
$
—
$
—
$
103
$
103
$
103
All other CRE
—
—
2,164
2,164
2,164
Acquisition and development
1-4 family residential construction
—
—
224
224
224
All other A&D
—
—
375
375
1,584
Commercial and industrial
—
—
—
—
—
Residential mortgage
Residential mortgage – term
270
29
1,779
2,049
2,108
Residential mortgage – home equity
—
—
335
335
335
Consumer
33
33
33
33
Total impaired loans
$
303
$
62
$
4,980
$
5,283
$
6,551
December 31, 2021
Commercial real estate
Non owner-occupied
$
—
$
—
$
106
$
106
$
106
All other CRE
—
—
2,259
2,259
2,259
Acquisition and development
1-4 family residential construction
—
—
239
239
239
All other A&D
—
—
390
390
1,599
Commercial and industrial
90
28
—
90
2,304
Residential mortgage
Residential mortgage – term
344
31
1,897
2,241
2,302
Residential mortgage – home equity
46
5
357
403
422
Consumer
—
—
—
—
—
Total impaired loans
$
480
$
64
$
5,248
$
5,728
$
9,231
(1) Recorded investment consists of unpaid principal balance, net of charge-offs, interest payments received applied to principal and unamortized deferred loan origination fees and cost.
Loans that are collectively evaluated for impairment are analyzed with general allowances being made as appropriate. For general allowances, historical loss trends are used in the estimation of losses in the current portfolio. These historical loss amounts are modified by other qualitative factors.
The classes described above, which are based on the Federal call code assigned to each loan, provide the starting point for the ALL analysis. Management tracks the historical net charge-off activity (full and partial charge-offs, net of full and partial recoveries) at the call code level. A historical charge-off factor is calculated utilizing a defined number of consecutive historical quarters. Consumer pools currently utilize a rolling twelve quarters, while Commercial pools currently utilize a rolling eight quarters.
Management supplements the historical charge-off factor with a number of additional qualitative factors that are likely to cause estimated credit losses associated with the existing loan pools to differ from historical loss experience. The additional factors, which are evaluated quarterly and updated using information obtained from internal, regulatory, and governmental sources, are: (a) national and local economic trends and conditions; (b) levels of and trends in delinquency rates and non-accrual loans; (c) trends in volumes and terms of loans; (d) effects of changes in lending policies; (e) experience, ability, and depth of lending staff; (f) value of underlying collateral; and (g) concentrations of credit from a loan type, industry and/or geographic standpoint.
22
Table of Contents
Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process to make appropriate and timely adjustments to the ALL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL. Residential mortgage and consumer loans are charged off after they are 120 days contractually past due. All other loans are charged off based on an evaluation of the facts and circumstances of each individual loan. When the Bank believes that its ability to collect is solely dependent on the liquidation of the collateral, a full or partial charge-off is recorded promptly to bring the recorded investment to an amount that the Bank believes is supported by an ability to collect on the collateral. The circumstances that may impact the Bank’s decision to charge-off all or a portion of a loan include default or non-payment by the borrower, scheduled foreclosure actions, and/or prioritization of the Bank’s claim in bankruptcy. There may be circumstances where due to pending events, the Bank will place a specific allocation of the ALL on a loan for which a partial charge-off has been previously recognized. This specific allocation may be either charged-off or removed depending upon the outcome of the pending event. Full or partial charge-offs are not recovered until full principal and interest on the loan have been collected, even if a subsequent appraisal supports a higher value. In most cases, loans with partial charge-offs remain in non-accrual status. Both full and partial charge-offs reduce the recorded investment of the loan and the ALL and are considered to be charge-offs for purposes of all credit loss metrics and trends, including the historical rolling charge-off rates used in the determination of the ALL.
The following tables present the activity in the ALL for the six and three month periods ended June 30, 2022 and 2021:
(in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Unallocated
Total
ALL balance at January 1, 2022
$
6,032
$
2,615
$
2,460
$
3,484
$
934
$
430
$
15,955
Charge-offs
—
—
( 52 )
( 33 )
( 545 )
—
( 630 )
Recoveries
1
20
9
101
76
—
207
Provision
187
( 463 )
413
( 440 )
508
—
205
ALL balance at June 30, 2022
$
6,220
$
2,172
$
2,830
$
3,112
$
973
$
430
$
15,737
ALL balance at January 1, 2021
$
5,543
$
2,339
$
2,584
$
5,150
$
370
$
500
$
16,486
Charge-offs
—
( 81 )
—
( 82 )
( 175 )
—
( 338 )
Recoveries
—
110
38
29
78
—
255
Provision
132
132
322
( 238 )
317
—
665
ALL balance at June 30, 2021
$
5,675
$
2,500
$
2,944
$
4,859
$
590
$
500
$
17,068
(in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Unallocated
Total
ALL balance at April 1, 2022
$
5,922
$
2,542
$
2,513
$
2,945
$
940
$
430
$
15,292
Charge-offs
—
—
( 4 )
( 24 )
( 299 )
—
( 327 )
Recoveries
—
2
6
86
54
—
148
Provision
298
( 372 )
315
105
278
—
624
ALL balance at June 30, 2022
$
6,220
$
2,172
$
2,830
$
3,112
$
973
$
430
$
15,737
ALL balance at April 1, 2021
$
5,404
$
2,423
$
2,831
$
5,028
$
368
$
500
$
16,554
Charge-offs
—
—
—
—
( 95 )
—
( 95 )
Recoveries
—
9
2
12
31
—
54
Provision
271
68
111
( 181 )
286
—
555
ALL balance at June 30, 2021
$
5,675
$
2,500
$
2,944
$
4,859
$
590
$
500
$
17,068
The ALL is based on estimates, and actual losses may vary from current estimates. Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date.
23
Table of Contents
The following table presents the average recorded investment in impaired loans by class and related interest income recognized for the periods indicated:
Six months ended
Six months ended
June 30, 2022
June 30, 2021
(in thousands)
Average
investment
Interest income
recognized on
an accrual basis
Interest income
recognized on
a cash basis
Average
investment
Interest income
recognized on
an accrual basis
Interest income
recognized on
a cash basis
Commercial real estate
Non owner-occupied
$
105
$
6
$
—
$
3,165
$
6
$
—
All other CRE
2,211
45
—
3,058
69
—
Acquisition and development
1-4 family residential construction
231
7
—
259
6
—
All other A&D
382
—
—
599
6
—
Commercial and industrial
45
—
—
—
—
—
Residential mortgage
Residential mortgage – term
2,166
24
5
2,672
39
5
Residential mortgage – home equity
376
—
—
454
—
—
Consumer
11
—
—
17
—
—
Total
$
5,527
$
82
$
5
$
10,224
$
126
$
5
Three months ended
Three months ended
June 30, 2022
June 30, 2021
(in thousands)
Average
investment
Interest income
recognized on
an accrual basis
Interest income
recognized on
a cash basis
Average
investment
Interest income
recognized on
an accrual basis
Interest income
recognized on
a cash basis
Commercial real estate
Non owner-occupied
$
105
$
3
$
—
$
4,689
$
3
$
—
All other CRE
2,188
22
—
2,982
34
—
Acquisition and development
1-4 family residential construction
228
3
—
255
3
—
All other A&D
378
—
—
611
3
—
Commercial and industrial
—
—
—
—
—
—
Residential mortgage
Residential mortgage – term
2,130
12
—
2,585
19
—
Residential mortgage – home equity
363
—
—
474
—
—
Consumer
17
—
—
11
—
—
Total
$
5,409
$
40
$
—
$
11,607
$
62
$
—
In the normal course of business, the Bank modifies loan terms for various reasons. These reasons may include as a retention strategy to compete in the current interest rate environment, and to re-amortize or extend a loan term to better match the loan’s payment stream with the borrower’s cash flows. A modified loan is considered to be a troubled debt restructuring (a “TDR”) when the Bank has determined that the borrower is troubled (i.e. experiencing financial difficulties) and a concession has been granted. The Bank evaluates the probability that the borrower will be in payment default on any of its debt in the foreseeable future without modification. To make this determination, the Bank performs a global financial review of the borrower and loan guarantors to assess their current ability to meet their financial obligations.
When the Bank restructures a loan to a troubled borrower, the loan terms (i.e. interest rate, payment, amortization period and/or maturity date) are modified in such a way to enable the borrower to cover the modified debt service payments based on current financials and cash flow adequacy. If a borrower’s hardship is thought to be temporary, then modified terms are only offered for that
24
Table of Contents
time period. Where possible, the Bank obtains additional collateral and/or secondary payment sources at the time of the restructure in order to put the Bank in the best possible position if the borrower is not able to meet the modified terms. To date, the Bank has not forgiven any principal as a restructuring concession. The Bank will not offer modified terms if it believes that modifying the loan terms will only delay an inevitable permanent default.
All loans designated as TDRs are considered impaired loans and may be in either accruing or non-accruing status. If the loan was accruing at the time of the modification, then it continues to be in accruing status subsequent to the modification. Non-accrual TDRs may return to accruing status when there has been sufficient payment performance for a period of at least six months. TDRs are considered to be in payment default if, subsequent to modification, the loans are transferred to non-accrual status or to foreclosure. A loan may be removed from being reported as a TDR in the calendar year following the modification if the interest rate at the time of modification was consistent with the interest rate for a loan with comparable credit risk and the loan has performed according to its modified terms for at least six months. Further, a loan that has been removed from TDR reporting status and has been subsequently re-modified at standard market terms, may be removed from impaired status as well.
The volume, type and performance of TDR activity is considered in the assessment of the local economic trend qualitative factor used in the determination of the ALL for loans that are evaluated collectively for impairment.
There were 12 loans totaling $ 3.2 million and $ 3.3 million that were classified as TDRs at June 30, 2022 and December 31, 2021, respectively. The following table presents the volume and recorded investment in TDRs at the times they were modified, by class and type of modification that occurred during the periods indicated.
During the six month period ended June 30, 2022, there were no new TDRs and no existing TDRs that were re-modified. The Bank had no significant commitments to lend additional funds to TDRs. During the six month period ended June 30, 2021, there were no new TDRs and one existing TDR that had reached its modification maturity date was re-modified. These modifications did not impact the ALL. During the six month periods ended June 30, 2022 and 2021, there were no payment defaults.
Temporary Rate
Modification
Extension of Maturity
Modification of Payment
and Other Terms
(in thousands)
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Six months ended June 30, 2021
Commercial real estate
Non owner-occupied
—
$
—
1
$
109
—
$
—
All other CRE
—
—
—
—
—
—
Acquisition and development
1-4 family residential construction
—
—
—
—
—
—
All other A&D
—
—
—
—
—
—
Commercial and industrial
—
—
—
—
—
—
Residential mortgage
Residential mortgage – term
—
—
—
—
—
—
Residential mortgage – home equity
—
—
—
—
—
—
Consumer
—
—
—
—
—
—
Total
—
$
—
1
$
109
—
$
—
25
Table of Contents
The following table presents the volume and recorded investment in TDRs at the times they were modified, by class and type of modification that occurred during the periods indicated.
During the three month period ended June 30, 2022, there were no new TDRs and no existing TDRs that were re-modified. The Bank had no significant commitments to lend additional funds to TDR borrowers. During the three month period ended June 30, 2021, there were no new TDRs and one existing TDR that had reached its modification maturity date was re-modified. These re-modifications did not impact the ALL. During the three months ended June 30, 2022 and 2021, there were no payment defaults under TDRs.
Temporary Rate
Modification
Extension of Maturity
Modification of Payment
and Other Terms
(in thousands)
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Three months ended June 30, 2021
Commercial real estate
Non owner-occupied
—
$
—
1
$
109
—
$
—
All other CRE
—
—
—
—
—
—
Acquisition and development
1-4 family residential construction
—
—
—
—
—
—
All other A&D
—
—
—
—
—
—
Commercial and industrial
—
—
—
—
—
—
Residential mortgage
Residential mortgage – term
—
—
—
—
—
—
Residential mortgage – home equity
—
—
—
—
—
—
Consumer
—
—
—
—
—
—
Total
—
$
—
1
$
109
—
$
—
Note 5 - Other Real Estate Owned, net
The following table presents the components of other real estate owned (“OREO”) at June 30, 2022 and December 31, 2021:
(in thousands)
June 30,
2022
December 31,
2021
Acquisition and development
$
4,477
$
4,477
Residential mortgage
40
—
Total OREO, net
$
4,517
$
4,477
The following table presents the activity in the OREO valuation allowance for the six and three month periods ended June 30, 2022 and 2021:
Six Months Ended
Three Months Ended
June 30,
June 30,
(in thousands)
2022
2021
2022
2021
Balance beginning of period
$
453
$
1,010
$
453
$
1,004
Fair value adjustment
—
( 160 )
—
( 164 )
Sales of OREO
—
( 307 )
—
( 297 )
Balance at end of period
$
453
$
543
$
453
$
543
26
Table of Contents
The following table presents the components of OREO (income)/expenses, net, for the six and three month periods ended June 30, 2022 and 2021:
Six Months Ended
Three Months Ended
June 30,
June 30,
(in thousands)
2022
2021
2022
2021
Gains on sale of real estate, net
$
—
$
( 596 )
$
—
$
( 105 )
Fair value adjustment, net
—
( 160 )
—
( 164 )
Expenses, net
249
195
153
72
Rental and other income
( 2 )
( 49 )
( 1 )
( 1 )
Total OREO expenses/(income), net
$
247
$
( 610 )
$
152
$
( 198 )
Note 6 – Fair Value of Financial Instruments
The Corporation complies with the guidance of ASC Topic 820, Fair Value Measurements and Disclosures , which defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements required under other accounting pronouncements. The Corporation also follows the guidance on matters relating to all financial instruments found in ASC Subtopic 825-10, Financial Instruments – Overall .
Fair value is defined as the price to sell an asset or to transfer a liability in an orderly transaction between willing market participants as of the measurement date. Fair value is best determined by values quoted through active trading markets. Active trading markets are characterized by numerous transactions of similar financial instruments between willing buyers and willing sellers. Because no active trading market exists for various types of financial instruments, many of the fair values disclosed were derived using present value discounted cash flows or other valuation techniques described below. As a result, the Corporation’s ability to actually realize these derived values cannot be assumed.
The Corporation measures fair values based on the fair value hierarchy established in ASC Paragraph 820-10-35-37. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of inputs that may be used to measure fair value under the hierarchy are as follows:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets and liabilities. This level is the most reliable source of valuation.
Level 2: Quoted prices that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability. Level 2 inputs include inputs other than quoted prices that are observable for the asset or liability (for example, interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, loss severities, credit risks, and default rates). It also includes inputs that are derived principally from or corroborated by observable market data by correlation or other means (market-corroborated inputs). Several sources are utilized for valuing these assets, including a contracted valuation service, Standard & Poor’s (“S&P”) evaluations and pricing services, and other valuation matrices.
Level 3: Prices or valuation techniques that require inputs that are both significant to the valuation assumptions and not readily observable in the market (i.e. supported with little or no market activity). Level 3 instruments are valued based on the best available data, some of which is internally developed, and consider risk premiums that a market participant would require.
The level established within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Transfers in and out of Level 1, 2 or 3 are recorded at fair value at the beginning of the reporting period.
Investments – The investment portfolio is classified and accounted for based on the guidance of ASC Topic 320, Investments – Debt and Equity Securities .
27
Table of Contents
The fair value of investments available-for-sale is determined using a market approach. At June 30, 2022 and December 31, 2021, the U.S. Government agencies and treasuries, residential and commercial mortgage-backed securities, and municipal bonds segments are classified as Level 2 within the valuation hierarchy. Their fair values were determined based upon market-corroborated inputs and valuation matrices, which were obtained through third party data service providers or securities brokers through which we have historically transacted both purchases and sales of investment securities.
Derivative financial instruments (Cash flow hedge) – The Corporation’s open derivative positions are interest rate swap agreements. Those classified as Level 2 open derivative positions are valued using externally developed pricing models based on observable market inputs provided by a third party and validated by management. The Corporation has considered counterparty credit risk in the valuation of its interest rate swap assets.
Impaired loans – Loans included in the table below are those that are considered impaired with a specific allocation or with partial charge-offs, based upon the guidance of the loan impairment subsection of the Receivables Topic, ASC Section 310-10-35, under which the Corporation has measured impairment generally based on the fair value of the loan’s collateral. Fair value consists of the loan balance less its valuation allowance and is generally determined based on independent third-party appraisals of the collateral or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.
Equity Investment- Equity investments included in the table below are considered impaired with losses recognized on the income statement in net gains. Fair value of the equity investment was based on an independent third-party valuation report where the value was determined based on the revenue multiples of like kind information technology businesses. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.
Other real estate owned – OREO included in the table below are considered impaired with specific write-downs. Fair value of other real estate owned was based on independent third-party appraisals of the properties. These values were determined based on the sales prices of similar properties in the approximate geographic area. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.
28
Table of Contents
For assets measured at fair value on a recurring and non-recurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2022 and December 31, 2021 were as follows:
Fair Value Measurements
at June 30, 2022 Using
Quoted
Prices in
Significant
Assets/(liabilities)
Active Markets
Other
Significant
Measured at
for Identical
Observable
Unobservable
Fair Value
Assets
Inputs
Inputs
(in thousands)
06/30/22
(Level 1)
(Level 2)
(Level 3)
Recurring:
Investment securities available-for-sale:
U.S. government agencies
$
9,915
$
9,915
Residential mortgage-backed agencies
$
41,246
$
41,246
Commercial mortgage-backed agencies
$
31,996
$
31,996
Collateralized mortgage obligations
$
24,150
$
24,150
Obligations of states and political subdivisions
$
8,323
$
8,323
Corporate bonds
$
979
$
979
Collateralized debt obligations
$
16,258
$
16,258
Financial derivatives
$
635
$
635
Non-recurring:
Impaired loans, net
$
337
$
337
Equity Investment
$
590
$
590
Other real estate owned
$
—
$
—
Fair Value Measurements
at December 31, 2021 Using
Quoted
Prices in
Significant
Assets/(liabilities)
Active Markets
Other
Significant
Measured at
for Identical
Observable
Unobservable
Fair Value
Assets
Inputs
Inputs
(in thousands)
12/31/21
(Level 1)
(Level 2)
(Level 3)
Recurring:
Investment securities available-for-sale:
U.S. government agencies
$
67,169
$
67,169
Residential mortgage-backed agencies
$
48,661
$
48,661
Commercial mortgage-backed agencies
$
50,868
$
50,868
Collateralized mortgage obligations
$
90,077
$
90,077
Obligations of states and political subdivisions
$
12,804
$
12,804
Collateralized debt obligations
$
17,192
$
17,192
Financial derivatives
$
( 453 )
$
( 453 )
Non-recurring:
Impaired loans, net
$
408
$
408
Equity investment
$
590
$
590
Other real estate owned
$
349
$
349
At June 30, 2022, the fair value of impaired loans with a valuation allowance or partial charge-off was $ 0.8 million, net of valuation allowances of $ 61,811 and partial charge-offs of $ 1.3 million. During the six months ended June 30, 2022, changes to the valuation allowance or additional charge off activity was recorded on loans with a net balance of approximately $ 0.3 million. At December 31, 2021, the fair value of impaired loans with a valuation allowance or charge-off was $ 1.0 million, net of valuation allowances of $ 64,700 and charge-offs of $ 1.3 million. During the year ended December 31, 2021, changes to the valuation allowance or additional charge off activity was recorded on loans with a net balance of approximately $ 0.4 million.
29
Table of Contents
There were no transfers of assets between any of the fair value hierarchy for the six month periods ended June 30, 2022 or 2021.
For Level 3 assets and liabilities measured at fair value on a recurring and non-recurring basis as of June 30, 2022 and December 31, 2021, the significant unobservable inputs used in the fair value measurements were as follows:
(in thousands)
Fair Value at
June 30,
2022
Valuation
Technique
Significant
Unobservable
Inputs
Significant
Unobservable
Input Value
Recurring:
Investment Securities – available for sale -CDO
$
16,258
Discounted Cash Flow
Discount Margin
Range of low to mid 300 and mid 400
Non-recurring:
Impaired Loans, net
$
337
Market Comparable Properties
Marketability Discount
10.0% - 15.0% (1) (weighted avg 14.2 %)
Equity Investment
$
590
Market Method
Revenue Multiples
2.8 x
(in thousands)
Fair Value at
December 31,
2021
Valuation
Technique
Significant
Unobservable
Inputs
Significant
Unobservable
Input Value
Recurring:
Investment Securities – available for sale -CDO
$
17,192
Discounted Cash Flow
Discount Rate
Libor + 3.25 %
Non-recurring:
Impaired Loans, net
$
408
Market Comparable Properties
Marketability Discount
10.0% - 15.0% (1) (weighted avg 13.2 %)
Equity Investment
$
590
Market Method
Revenue Multiples
2.8 x
Other Real Estate Owned
$
349
Market Comparable Properties
Marketability Discount
15.0 %
(1) Range would include discounts taken since appraisal and estimated values
30
Table of Contents
The following tables show a reconciliation of the beginning and ending balances for fair valued assets measured on a recurring basis using Level 3 significant unobservable inputs for the six and three month periods ended June 30, 2022 and 2021:
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
Investment Securities
(in thousands)
Available for Sale
Beginning balance January 1, 2022
$
17,192
Total losses realized/unrealized:
Included in other comprehensive loss
( 934 )
Ending balance June 30, 2022
$
16,258
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
(in thousands)
Investment Securities
Available for Sale
Beginning balance April 1, 2022
$
17,319
Total gains realized/unrealized:
Included in other comprehensive income
( 1,061 )
Ending balance June 30, 2022
$
16,258
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
Investment Securities
(in thousands)
Available for Sale
Beginning balance January 1, 2021
$
13,260
Total losses realized/unrealized:
Included in other comprehensive loss
2,970
Ending balance June 30, 2021
$
16,230
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
(in thousands)
Investment Securities
Available for Sale
Beginning balance April 1, 2021
$
13,649
Total losses realized/unrealized:
Included in other comprehensive income
2,581
Ending balance June 30, 2021
$
16,230
There were no gains or losses included in earnings attributable to the change in realized/unrealized gains or losses related to the assets for the six and three month periods ended June 30, 2022 or 2021.
The disclosed fair values may vary significantly between institutions based on the estimates and assumptions used in the various valuation methodologies. The derived fair values are subjective in nature and involve uncertainties and significant judgment. Therefore, they cannot be determined with precision. Changes in the assumptions could significantly impact the derived estimates of fair value. Disclosure of non-financial assets such as buildings, as well as certain financial instruments such as leases is not required. Accordingly, the aggregate fair values presented do not represent the underlying value of the Corporation.
31
Table of Contents
The following tables present fair value information about financial instruments, whether or not recognized in the Consolidated Statement of Financial Condition, for which it is practicable to estimate that value. The actual carrying amounts and estimated fair values of the Corporation’s financial instruments that are included in the Consolidated Statement of Financial Condition are as follows:
June 30, 2022
Fair Value Measurements
Quoted
Prices in
Significant
Active Markets
Other
Significant
for Identical
Observable
Unobservable
Carrying
Fair
Assets
Inputs
Inputs
(in thousands)
Amount
Value
(Level 1)
(Level 2)
(Level 3)
Financial Assets:
Cash and due from banks
$
20,108
$
20,108
$
20,108
Interest bearing deposits in banks
1,543
1,543
1,543
Investment securities - AFS
132,867
132,867
$
116,609
$
16,258
Investment securities - HTM
240,588
220,301
195,613
24,688
Restricted bank stock
1,026
N/A
Loans, net
1,217,772
1,159,687
1,159,687
Financial derivatives
635
635
635
Accrued interest receivable
5,055
5,055
945
4,110
Financial Liabilities:
Deposits - non-maturity
1,349,440
1,349,440
1,349,440
Deposits - time deposits
134,914
135,048
135,048
Short-term borrowed funds
69,914
69,914
69,914
Long-term borrowed funds
30,929
30,967
30,967
Accrued interest payable
92
92
92
Off balance sheet financial instruments
—
—
—
December 31, 2021
Fair Value Measurements
Quoted
Prices in
Significant
Active Markets
Other
Significant
for Identical
Observable
Unobservable
Carrying
Fair
Assets
Inputs
Inputs
(in thousands)
Amount
Value
(Level 1)
(Level 2)
(Level 3)
Financial Assets:
Cash and due from banks
$
109,823
$
109,823
$
109,823
Interest bearing deposits in banks
5,897
5,897
5,897
Investment securities - AFS
286,771
286,771
$
269,579
$
17,192
Investment securities - HTM
56,259
65,369
36,448
28,921
Restricted bank stock
1,029
1,029
1,029
Loan held for sale
67
67
67
Loans, net
1,137,440
1,122,671
1,122,671
Accrued interest receivable
4,821
4,821
4,821
Financial Liabilities:
Deposits - non-maturity
1,306,145
1,306,145
1,306,145
Deposits - time deposits
163,229
163,961
163,961
Financial derivatives
453
453
453
Short-term borrowed funds
57,699
57,699
57,699
Long-term borrowed funds
30,929
31,085
31,085
Accrued interest payable
137
137
137
32
Table of Contents
Note 7 – Accumulated Other Comprehensive Loss
The following table presents the changes in each component of accumulated other comprehensive loss for the 12 months ended December 31, 2021, and the three months ended March 31, 2022 and June 30, 2022:
Investment
Investment
securities-
securities-
Investment
with OTTI
all other
securities-
Cash Flow
Pension
(in thousands)
AFS
AFS
HTM
Hedge
Plan
SERP
Total
Accumulated OCL, net:
Balance - January 1, 2021
$
( 3,277 )
$
( 25 )
$
( 315 )
$
( 954 )
$
( 22,630 )
$
( 1,662 )
$
( 28,863 )
Other comprehensive income/(loss) before reclassifications
2,475
( 5,611 )
—
635
3,431
( 521 )
409
Amounts reclassified from accumulated other comprehensive loss
( 147 )
( 113 )
181
—
1,091
128
1,140
Balance - December 31, 2021
$
( 949 )
$
( 5,749 )
$
( 134 )
$
( 319 )
$
( 18,108 )
$
( 2,055 )
$
( 27,314 )
Other comprehensive income/(loss) before reclassifications
103
( 1,843 )
( 6,100 )
614
( 2,651 )
—
( 9,877 )
Amounts reclassified from accumulated other comprehensive loss
( 37 )
( 2 )
69
—
204
50
284
Balance - March 31, 2022
$
( 883 )
$
( 7,594 )
$
( 6,165 )
$
295
$
( 20,555 )
$
( 2,005 )
$
( 36,907 )
Other comprehensive income/(loss) before reclassifications
( 582 )
( 3,924 )
—
182
( 5,069 )
—
( 9,393 )
Amounts reclassified from accumulated other comprehensive loss
( 37 )
—
168
—
204
49
384
Balance - June 30, 2022
$
( 1,502 )
$
( 11,518 )
$
( 5,997 )
$
477
$
( 25,420 )
$
( 1,956 )
$
( 45,916 )
33
Table of Contents
The following tables present the components of other comprehensive income/(loss) for the six and three month periods ended June 30, 2022 and 2021:
Before
Tax
Components of Other Comprehensive Loss
Tax
(Expense)
(in thousands)
Amount
Benefit
Net
For the six months ended June 30, 2022
Available for sale (AFS) securities with OTTI:
Unrealized holding losses
$
( 654 )
$
175
$
( 479 )
Less: accretable yield recognized in income
101
( 27 )
74
Net unrealized losses on investments with OTTI
( 755 )
202
( 553 )
Available for sale securities – all other:
Unrealized holding losses
( 16,203 )
4,336
( 11,867 )
Unrealized holding losses on securities transferred from available for sale to held to maturity
8,328
( 2,228 )
6,100
Less: gains recognized in income
3
( 1 )
2
Net unrealized losses on all other AFS securities
( 7,878 )
2,109
( 5,769 )
Held to maturity securities:
Unrealized holding losses on securities transferred to held to maturity
( 8,328 )
2,228
( 6,100 )
Less: amortization recognized in income
( 324 )
87
( 237 )
Net unrealized losses on HTM securities
( 8,004 )
2,141
( 5,863 )
Cash flow hedges:
Unrealized holding gains
1,088
( 292 )
796
Pension Plan:
Unrealized net actuarial loss
( 10,542 )
2,822
( 7,720 )
Less: amortization of unrecognized loss
( 558 )
150
( 408 )
Net pension plan liability adjustment
( 9,984 )
2,672
( 7,312 )
SERP:
Unrealized net actuarial loss
—
—
—
Less: amortization of unrecognized loss
( 135 )
36
( 99 )
Net SERP liability adjustment
135
( 36 )
99
Other comprehensive loss
$
( 25,398 )
$
6,796
$
( 18,602 )
34
Table of Contents
Before
Tax
Components of Other Comprehensive Income
Tax
(Expense)
(in thousands)
Amount
Benefit
Net
For the six months ended June 30, 2021
Available for sale (AFS) securities with OTTI:
Unrealized holding gains
$
2,523
$
( 676 )
$
1,847
Less: gains recognized in income
—
—
—
Less: accretable yield recognized in income
101
( 27 )
74
Net unrealized gains on investments with OTTI
2,422
( 649 )
1,773
Available for sale securities – all other:
Unrealized holding losses
( 4,327 )
1,159
( 3,168 )
Less: gains recognized in income
154
( 41 )
113
Net unrealized losses on all other AFS securities
( 4,481 )
1,200
( 3,281 )
Held to maturity securities:
Unrealized holding gains
—
—
—
Less: amortization recognized in income
( 108 )
29
( 79 )
Net unrealized gains on HTM securities
108
( 29 )
79
Cash flow hedges:
Unrealized holding gains
507
( 136 )
371
Pension Plan:
Unrealized net actuarial gain
1,090
( 291 )
799
Less: amortization of unrecognized loss
( 744 )
200
( 544 )
Less: amortization of prior service costs
—
—
—
Net pension plan liability adjustment
1,834
( 491 )
1,343
SERP:
Unrealized net actuarial loss
—
—
—
Less: amortization of unrecognized loss
( 150 )
40
( 110 )
Net SERP liability adjustment
150
( 40 )
110
Other comprehensive income
$
540
$
( 145 )
$
395
35
Table of Contents
Components of Other Comprehensive Loss
(in thousands)
Before
Tax
Amount
Tax
(Expense)
Benefit
Net
For the three months ended June 30, 2022
Available for sale (AFS) securities with OTTI:
Unrealized holding losses
$
( 795 )
$
213
$
( 582 )
Less: accretable yield recognized in income
51
( 14 )
37
Net unrealized losses on investments with OTTI
( 846 )
227
( 619 )
Available for sale securities – all other:
Unrealized holding losses
( 5,359 )
1,435
( 3,924 )
Unrealized holding losses on securities transferred from available for sale to held to maturity
—
—
—
Less: gains recognized in income
—
—
—
Net unrealized losses on all other AFS securities
( 5,359 )
1,435
( 3,924 )
Held to maturity securities:
Unrealized holding gains
—
—
—
Less: amortization recognized in income
( 230 )
62
( 168 )
Net unrealized gains on HTM securities
230
( 62 )
168
Cash flow hedges:
Unrealized holding gains
249
( 67 )
182
Pension Plan:
Unrealized net actuarial loss
( 6,922 )
1,853
( 5,069 )
Less: amortization of unrecognized loss
( 279 )
75
( 204 )
Net pension plan liability adjustment
( 6,643 )
1,778
( 4,865 )
SERP:
Unrealized net actuarial loss
—
—
—
Less: amortization of unrecognized loss
( 67 )
18
( 49 )
Net SERP liability adjustment
67
( 18 )
49
Other comprehensive loss
$
( 12,302 )
$
3,293
$
( 9,009 )
36
Table of Contents
Components of Other Comprehensive Income
(in thousands)
Before
Tax
Amount
Tax
(Expense)
Benefit
Net
For the three months ended June 30, 2021
Available for sale (AFS) securities with OTTI:
Unrealized holding gains
$
2,160
$
( 579 )
$
1,581
Less: accretable yield recognized in income
51
( 14 )
37
Net unrealized gains on investments with OTTI
2,109
( 565 )
1,544
Available for sale securities – all other:
Unrealized holding gains
2,778
( 744 )
2,034
Less: gains recognized in income
154
( 41 )
113
Net unrealized gains on all other AFS securities
2,624
( 703 )
1,921
Held to maturity securities:
Less: amortization recognized in income
( 46 )
12
( 34 )
Net unrealized gains on HTM securities
46
( 12 )
34
Cash flow hedges:
Unrealized holding losses
( 47 )
13
( 34 )
Pension Plan:
Unrealized net actuarial gain
1,280
( 342 )
938
Less: amortization of unrecognized loss
( 372 )
100
( 272 )
Less: amortization of prior service costs
—
—
—
Net pension plan liability adjustment
1,652
( 442 )
1,210
SERP:
Unrealized net actuarial loss
—
—
—
Less: amortization of unrecognized loss
( 73 )
18
( 55 )
Net SERP liability adjustment
73
( 18 )
55
Other comprehensive income
$
6,457
$
( 1,727 )
$
4,730
37
Table of Contents
The following table presents the details of amounts reclassified from accumulated other comprehensive loss for the six and three month periods ended June 30, 2022 and 2021:
Amounts Reclassified from
Six Months Ended
Accumulated Other Comprehensive Loss
June 30,
Affected Line Item in the Statement
(in thousands)
2022
2021
Where Net Income is Presented
Net unrealized gains on available for sale investment securities with OTTI:
Accretable yield
$
101
$
101
Interest income on taxable investment securities
Taxes
( 27 )
( 27 )
Provision for income tax expense
$
74
$
74
Net of tax
Net unrealized gains on available for sale investment securities - all others:
Gains recognized
$
3
$
154
Net gains
Taxes
( 1 )
( 41 )
Provision for income tax expense
$
2
$
113
Net of tax
Net unrealized losses on held to maturity securities:
Amortization
$
( 324 )
$
( 108 )
Interest income on taxable investment securities
Taxes
87
29
Provision for income tax expense
$
( 237 )
$
( 79 )
Net of tax
Net pension plan liability adjustment:
Amortization of unrecognized loss
$
( 558 )
$
( 744 )
Other Expense
Taxes
150
200
Provision for income tax expense
$
( 408 )
$
( 544 )
Net of tax
Net SERP liability adjustment:
Amortization of unrecognized loss
$
( 135 )
$
( 150 )
Other Expense
Taxes
36
40
Provision for income tax expense
$
( 99 )
$
( 110 )
Net of tax
Total reclassifications for the period
$
( 668 )
$
( 546 )
Net of tax
38
Table of Contents
Amounts Reclassified from
Three Months Ended
Accumulated Other Comprehensive Loss
June 30,
Affected Line Item in the Statement
(in thousands)
2022
2021
Where Net Income is Presented
Net unrealized gains on available for sale investment securities with OTTI:
Accretable Yield
$
51
$
51
Interest income on taxable investment securities
Taxes
( 14 )
( 14 )
Provision for income tax expense
$
37
$
37
Net of tax
Net unrealized gains on available for sale investment securities - all others:
Gains recognized
$
—
$
154
Net gains
Taxes
—
( 41 )
Provision for income tax expense
$
—
$
113
Net of tax
Net unrealized losses on held to maturity securities:
Amortization
$
( 230 )
$
( 46 )
Interest income on taxable investment securities
Taxes
62
12
Provision for income tax expense
$
( 168 )
$
( 34 )
Net of tax
Net pension plan liability adjustment:
Amortization of unrecognized loss
$
( 279 )
$
( 372 )
Other expense
Taxes
75
100
Provision for income tax expense
$
( 204 )
$
( 272 )
Net of tax
Net SERP liability adjustment:
Amortization of unrecognized loss
$
( 67 )
$
( 73 )
Other expense
Taxes
18
18
Provision for income tax expense
$
( 49 )
$
( 55 )
Net of tax
Total reclassifications for the period
$
( 384 )
$
( 211 )
Net of tax
Note 8 – Employee Benefit Plans
The following tables present the components of the net periodic pension plan cost for First United Corporation’s noncontributory Defined Benefit Pension Plan (the “Pension Plan”) and the Bank’s Defined Benefit Supplemental Executive Retirement Plan (“Defined Benefit SERP”) for the periods indicated:
Six Months Ended
Three Months Ended
Pension Plan
June 30,
June 30,
(in thousands)
2022
2021
2022
2021
Service cost
$
28
$
78
$
14
$
39
Interest cost
768
711
384
355
Expected return on assets
( 1,905 )
( 1,785 )
( 953 )
( 892 )
Amortization of net actuarial loss
558
744
279
372
Net pension credit included in employee benefits and other expense
$
( 551 )
$
( 252 )
$
( 276 )
$
( 126 )
At June 30, 2022, the market value of the pension plan decreased $ 9.4 million since December 31, 2021. This decrease is related to the increasing rate environment and market volatility resulting in a pension plan liability of $ 4.6 million at June 30, 2022 compared to a pension plan asset of $ 4.8 million at December 31, 2021.
39
Table of Contents
Six Months Ended
Three Months Ended
Defined Benefit SERP
June 30,
June 30,
(in thousands)
2022
2021
2022
2021
Service cost
$
83
$
69
$
42
$
34
Interest cost
143
119
71
59
Amortization of recognized loss
135
151
67
76
Amortization of prior service cost
—
( 1 )
—
—
Net Defined Benefit SERP expense included in employee benefits and other expense
$
361
$
338
$
180
$
169
The service cost component of net periodic benefit cost is included in salaries and benefits and all other components of net periodic benefit cost are included in other expense in the Consolidated Statement of Operations for the Pension Plan and the Defined Benefit SERP.
The Pension Plan is a noncontributory defined benefit pension plan that covers our employees who were hired prior to the freeze and others who were grandfathered into the plan. The benefits are based on years of service and the employees’ compensation during the last five years of employment.
Effective April 30, 2010, the Pension Plan was amended, resulting in a “soft freeze”, the effect of which prohibits new entrants into the plan and ceases crediting of additional years of service after that date. Effective January 1, 2013, the Pension Plan was amended to unfreeze it for those employees for whom the sum of their (a) ages, at their closest birthday plus (b) years of service for vesting purposes equals 80 or greater. The “soft freeze” continues to apply to all other plan participants. Pension benefits for these participants are managed through discretionary contributions to the First United Corporation 401(k) Profit Sharing Plan (the “401(k) Plan”).
The Bank established the Defined Benefit SERP in 2001 as an unfunded supplemental executive retirement plan. The Defined Benefit SERP is available only to a select group of management or highly compensated employees to provide supplemental retirement benefits in excess of limits imposed on qualified plans by federal tax law. Concurrent with the establishment of the Defined Benefit SERP, the Bank acquired Bank Owned Life Insurance (“BOLI”) policies on the senior management personnel and officers of the Bank. The benefits resulting from the favorable tax treatment accorded the earnings on the BOLI policies are intended to provide a source of funds for the future payment of the Defined Benefit SERP benefits as well as other employee benefit costs.
The benefit obligation activity for both the Pension Plan and the Defined Benefit SERP was calculated using an actuarial measurement date of January 1. Plan assets and the benefit obligations were calculated using an actuarial measurement date of December 31.
The Corporation will assess the need for future annual contributions to the pension plan based upon its funded status and an evaluation of the future benefits to be provided thereunder. No contributions were made to the Pension Plan during the first six months of 2022 or 2021. The Corporation expects to fund the annual projected benefit payments for the Defined Benefit SERP from operations.
On January 9, 2015, First United Corporation and members of management who do not participate in the Defined Benefit SERP entered into participation agreements under the Deferred Compensation Plan, each styled as a Defined Contribution SERP Agreement (the “Contribution Agreement”). Pursuant to each Contribution Agreement, First United Corporation agreed, for each Plan Year (as defined in the Deferred Compensation Plan) in which it determines that it has been Profitable (as defined in the Contribution Agreement), to make a discretionary contribution to the participant’s Employer Account in an amount equal to 15 % of the participant’s base salary level for such Plan Year, with the first Plan Year being the year ending December 31, 2015. The Contribution Agreement provides that the participant will become 100% vested in the amount maintained in his or her Employer Account upon the earliest to occur of the following events: (a) Normal Retirement (as defined in the Contribution Agreement); (b) Separation from Service (as defined in the Contribution Agreement) following a Change of Control (as defined in the Deferred Compensation Plan) and subsequent Triggering Event (as defined in the Contribution Agreement); (c) Separation from Service due to a Disability (as defined in the Contribution Agreement); (d) with respect to a particular award of Employer Contribution Credits, the participant’s completion of 2 consecutive Years of Service (as defined in the Contribution Agreement) immediately following the Plan Year for which such award was made; or (e) death. Notwithstanding the foregoing, however, a participant will
40
Table of Contents
lose entitlement to the amount maintained in his or her Employer Account in the event employment is terminated for Cause (as defined in the Contribution Agreement). In addition, the Contribution Agreement conditions entitlement to the amounts held in the Employer Account on the participant (1) refraining from engaging in Competitive Employment (as defined in the Contribution Agreement) for three years following his or her Separation from Service, (2) refraining from injurious disclosure of confidential information concerning the Corporation, and (3) remaining available, at the First United Corporation’s reasonable request, to provide at least six hours of transition services per month for 12 months following his or her Separation from Service (except in the case of death or Disability), except that only item (2) will apply in the event of a Separation from Service following a Change of Control and subsequent Triggering Event.
In January 2021, the Board of Directors approved discretionary contributions to three participants totaling $ 101,257 . The Corporation recorded $ 25,314 of related compensation expense for the first six months of 2022 and 2021 related to these contributions. The Corporation recorded $ 12,657 of related compensation expense for the second quarter of 2022 and 2021 related to these contributions. In January 2022, the Board of Directors approved discretionary contributions to three participants totaling $ 103,689 . The Corporation recorded $ 25,922 of related compensation expense for the first six months of 2022 related to these contributions. The Corporation recorded $ 12,961 of related compensation expense for the second quarter of 2022 related to these contributions. Each discretionary contribution has a two year vesting period.
Note 9 - Equity Compensation Plan Information
At the 2018 Annual Meeting of Shareholders, First United Corporation’s shareholders approved the First United Corporation 2018 Equity Compensation Plan (the “Equity Plan”) which authorizes the issuance of up to 325,000 shares of common stock to employees, directors and qualifying consultants pursuant to stock options, stock appreciation rights, stock awards, dividend equivalents, and other stock-based awards.
The Corporation complies with the provisions of ASC Topic 718, Compensation - Stock Compensation , in measuring and disclosing stock compensation cost. The measurement objective in ASC Paragraph 718-10-30-6 requires public companies to measure the cost of employee services received in exchange for an award of equity instruments based on the grant date fair value of the award. The cost is recognized in expense over the period in which an employee is required to provide service in exchange for the award (the vesting period).
Pursuant to First United Corporation’s director compensation policy, each director receives an annual retainer of 1,000 shares of First United Corporation common stock, plus $ 10,000 to be paid, at the director’s election, in cash or additional shares of common stock. In January 2021, a total of 1,202 fully vested shares were issued to two new directors, which had a grant date fair market value of $ 16.66 per share. In May 2021, a total of 12,726 fully vested shares of common stock were issued to directors, which had a grant date fair value of $ 18.50 per share. In May 2022, a total of 14,940 fully vested shares of common stock were issued to directors, which had a grant date fair value of $ 18.92 per share. Director stock compensation expense was $ 125,588 for the six months ended June 30, 2022 and $ 132,860 for the six months ended June 30, 2021. Director stock compensation expense was $ 66,730 for the second quarter of 2022 and $ 62,644 for the second quarter of 2021.
Restricted Stock Units
On March 26, 2020, pursuant to the Corporation’s Long Term Incentive Plan (the "LTIP"), which is a sub-plan of the Equity Plan, the Compensation Committee of First United Corporation’s Board of Directors (the "Committee") granted RSUs to the Corporation’s principal executive officer, its principal financial officer, and certain of its other executive officers. An RSU contemplates the issuance of shares of common stock of First United Corporation if and when the RSU vests.
The RSUs granted to each of the foregoing officers consist of (a) a performance vesting award for a three year performance period and (b) a time-vesting award that will vest ratably over a three year period. Target performance levels were set based on the annual budget which supports the Corporation’s long-term objective of achieving high performance as compared to peers. Threshold performance is the minimum level of acceptable performance as defined by the Committee and maximum performance represented a level potentially achievable under ideal circumstances. Achievement of the threshold performance level would result in each executive participant earning a payout at 50 % of his or her respective target award opportunity. Achievement of the target performance level would result in the executive participant earning the target award and achievement at or above the maximum performance level would result in the executive participant earning 150 % of the target opportunity. Actual results for any goal that
41
Table of Contents
falls between performance levels would be interpolated to calculate a proportionate award. For the performance period ending December 31, 2021, the RSUs’ performance goal is based on earnings per share for the year ending December 31, 2021. For the performance period ending December 31, 2022, the RSUs performance goals are based on earnings per share for the year ending December 31, 2022 and growth in tangible book value per share during the performance period. For the performance period ending December 31, 2023, the RSUs performance goals are based on earnings per share for the year ending December 31, 2023 and growth in tangible book value per share during the performance period.
To receive any shares under an RSU, a grantee must be employed by the Corporation or one of its subsidiaries on the applicable vesting date, except that a grantee whose employment terminates prior to such vesting date due to death, disability or retirement will be entitled to a pro-rated portion of the shares subject to the RSUs, assuming that, in the case of performance-vesting RSUs, the performance goals had been met at their "target" levels.
In the first quarter of 2020, RSUs were granted relating to 9,791 performance vesting shares (target level) for 2019 LTIP plan for the performance period ending December 31, 2021 and 10,143 performance vesting shares and 5,070 time vesting shares (target level) for 2020 LTIP plan for the performance period ending December 31, 2022, which had a grant date fair market value of $ 12.54 per share of common stock underlying each RSU. The 2020 plan has a performance period for the performance-vesting RSUs of three years ending December 31, 2022 and the time-vesting RSUs will vest ratably over a three year period that began on March 26, 2021. On March 26, 2021, 1,690 of the 5,070 time vesting shares were issued to participants. On March 26, 2022, 1,688 shares of the 3,380 remaining time vesting shares were issued to participants. Stock compensation expense was $ 42,024 and $ 52,254 for the six month periods ended June 30, 2022 and 2021. Stock compensation expense was $ 15,896 and $ 26,127 for the second quarter of 2022 and 2021, respectively. Unrecognized compensation expense at June 30, 2022 related to unvested RSUs was $ 47,687 .
In May 2021, RSUs relating to 7,389 performance vesting shares and 3,693 time vesting shares (target level) for plan year 2021 were granted, which had a grant date fair market value of $ 17.93 per share of common stock underlying each RSU. The performance period for the performance-vesting RSUs is the three year period ending December 31, 2023. The time-vesting RSUs will vest ratably over a three year period that began on May 5, 2022. On May 5, 2022, 1,230 shares of the 3,693 time-vesting RSUs were issued to participants. Stock compensation expense was $ 33,142 and $ 11,048 for the first six months of 2022 and 2021, respectively. Stock compensation expense was $ 16,571 and $ 11,048 for the second quarter of 2022 and 2021, respectively. Unrecognized compensation expense as of June 30, 2022 related to unvested units was $ 121,522 .
In March 2022, RSUs relating to 8,096 performance vesting shares and 6,238 time vesting shares (target level) for plan year 2022 were granted, which had a grant date fair market value of $ 21.88 per share of common stock underlying each RSU. The performance period for the performance-vesting RSUs is the three year period ending December 31, 2024. The time-vesting RSUs will vest ratably over a three year period beginning on March 9, 2023. Stock compensation expense was $ 26,145 for the six and three month periods ended June 30, 2022. Unrecognized compensation expense as of June 30, 2022 related to unvested units was $ 287,598 .
Note 10 – Derivative Financial Instruments
As a part of managing interest rate risk, the Corporation entered into interest rate swap agreements to modify the re-pricing characteristics of certain interest-bearing liabilities. The Corporation has designated its interest rate swap agreements as cash flow hedges under the guidance of ASC Subtopic 815-30, Derivatives and Hedging – Cash Flow Hedges . Cash flow hedges have the effective portion of changes in the fair value of the derivative, net of taxes, recorded in net accumulated other comprehensive income.
In March 2016, the Corporation entered into four interest rate swap contracts totaling $ 30.0 million notional amount, hedging future cash flows associated with floating rate trust preferred debt. As of June 30, 2022, $ 20.0 million notional amount remains.
The fair value of the interest rate swap contracts was $ 0.6 million and $( 0.5 ) million at June 30, 2022 and December 31, 2021, respectively.
For the six months ended June 30, 2022, the Corporation recorded an increase in the value of the derivatives of $ 1.1 million and the related deferred tax of $ 0.3 million in net accumulated other comprehensive loss to reflect the effective portion of cash flow
42
Table of Contents
hedges. For the three months ended June 30, 2022, the Corporation recorded an increase in the value of the derivatives of $ 0.2 million and the related deferred tax of $ 0.1 million in net accumulated other comprehensive loss to reflect the effective portion of cash flow hedges. ASC Subtopic 815-30 requires the net accumulated other comprehensive loss to be reclassified to earnings if the hedge becomes ineffective or is terminated. There was no hedge ineffectiveness recorded for the six or three months ended June 30, 2022. The Corporation does not expect any material losses relating to these hedges to be reclassified into earnings within the next 12 months.
Interest rate swap agreements are entered into with counterparties that meet established credit standards and the Corporation believes that the credit risk inherent in these contracts is not significant as of June 30, 2022.
The table below discloses the impact of derivative financial instruments on the Corporation’s Consolidated Financial Statements for the six and three month periods ended June 30, 2022 and 2021.
Derivative in Cash Flow Hedging Relationships
Amount of gain or
(loss) recognized in
Amount of gain or
income or derivative
Amount of gain or
(loss) reclassified from
(ineffective portion
(loss) recognized in
accumulated OCI into
and amount excluded
OCI on derivative
income (effective
from effectiveness
(in thousands)
(effective portion)
portion) (a)
testing) (b)
Interest rate contracts:
Six months ended:
June 30, 2022
$
796
$
—
$
—
June 30, 2021
371
—
—
Three months ended:
June 30, 2022
$
182
$
—
$
—
June 30, 2021
( 34 )
—
—
Notes:
(a) Reported as interest expense
(b) Reported as other income
Note 11 – Revenue Recognition
ASC Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. ASC Topic 606 is applicable to noninterest revenue streams such as wealth management, including trust and brokerage services, service charges on deposit accounts, interchange fee income – debit card income and gains/losses on OREO sales. Noninterest revenue streams in-scope of ASC Topic 606 are discussed below.
Wealth Management – Trust and Brokerage
Trust and asset management income is primarily comprised of fees earned from the management and administration of trusts and other customer assets. The Corporation’s performance obligation is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and the applicable fee rate. Payment is generally received a few days after month end through a direct charge to customers’ accounts. Optional services such as real estate sales and tax return preparation services are also available to existing trust and asset management customers. The Corporation’s performance obligation for these transactional-based services is generally satisfied, and related revenue recognized, at a point in time (i.e., as incurred). Payment is received shortly after services are rendered.
Service Charges on Deposit Accounts
Service charges on deposit accounts consist of account analysis fees (i.e., net fees earned on analyzed business and public checking accounts), monthly service fees, check orders, and other deposit account related fees. The Corporation’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the
43
Table of Contents
period in which the service is provided. Check orders and other deposit account related fees are largely transactional based, and therefore, the Corporation’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to customers’ accounts.
Other Service Charges
Fees, exchange, and other service charges are primarily comprised of ATM fees, loan servicing fees and other service charges. ATM fees are primarily generated when a Bank cardholder uses a non-Bank ATM or a non-Bank cardholder uses a Bank ATM. Loan servicing fees are comprised of fees earned on servicing of loan portfolios sold to the secondary market. Other service charges include revenue from processing wire transfers, bill pay service, cashier’s checks, and other services. The Corporation’s performance obligation for fees, exchange, and other service charges are largely satisfied, and related revenue recognized, when the services are rendered or upon completion.
Interchange Fees – Debit and Credit Card Income
Debit and credit card income is primarily comprised of interchange fees earned whenever the Corporation’s debit cards are processed through card payment networks such as Visa. Merchant services income mainly represents fees charged to merchants to process their debit and credit card transactions, in addition to account management fees. Payment is typically received immediately or in the following month.
The following presents noninterest income, segregated by revenue streams that are within and outside the scope of ASC Topic 606, for the six and three month periods ended June 30, 2022 and June 30, 2021:
Six Months Ended
Three Months Ended
June 30,
June 30,
(in thousands)
2022
2021
2022
2021
Noninterest income
In-scope of Topic 606:
Service charges on deposit accounts
$
928
$
817
$
463
$
412
Other service charges
445
432
232
221
Trust department
4,233
4,275
2,044
2,034
Debit card income
1,869
1,723
983
913
Brokerage commissions
533
625
313
357
Noninterest income (in-scope of Topic 606)
8,008
7,872
4,035
3,937
Noninterest income (out-of-scope of Topic 606)
787
1,191
378
384
Total Noninterest Income
$
8,795
$
9,063
$
4,413
$
4,321
44
Table of Contents
Note 12 – Regulatory Capital Requirements
The following table presents our capital ratios as of June 30, 2022 and December 31, 2021.
June 30,
2022
December 31,
2021
Required for
Capital
Adequacy
Purposes
Required
to be Well
Capitalized
Total Capital (to risk-weighted assets)
First United Bank & Trust
14.64
%
14.97
%
8.00
%
10.00
%
Tier 1 Capital (to risk-weighted assets)
First United Bank & Trust
13.46
%
13.72
%
6.00
%
8.00
%
Common Equity Tier 1 Capital (to risk-weighted assets)
First United Bank & Trust
13.46
%
13.72
%
4.50
%
6.50
%
Tier 1 Capital (to average assets)
First United Bank & Trust
10.40
%
10.00
%
4.00
%
5.00
%
As of June 30, 2022 and December 31, 2021, the Bank was considered “well capitalized” under the regulatory framework for prompt corrective action.
Note 13 – Borrowed Funds
The following is a summary of short-term borrowings with original maturities of less than one year:
(Dollars in thousands)
Six Months
Ended
June 30, 2022
Year Ended
December 31, 2021
Overnight borrowings, weighted average interest rate of 1.75 % at June 30, 2022
$
18,900
$
—
Securities sold under agreements to repurchase:
Outstanding at end of period
$
51,014
$
57,699
Weighted average interest rate at end of period
0.14 %
0.15 %
Maximum amount outstanding as of any month end
$
62,023
$
72,396
Average amount outstanding
$
59,710
$
57,697
Approximate weighted average rate during the period
0.12 %
0.15 %
Short-term borrowings increased $ 12.2 million since December 31, 2021, driven by $ 18.9 million in overnight borrowings, which were offset by a decrease in other short-term borrowings of $ 6.7 million during the six months related to our Treasury Management customers utilizing their funds.
At June 30, 2022, the repurchase agreements were secured by $ 69.5 million in investment securities issued by government related agencies. A minimum of 102 % of fair value is pledged against account balances.
Note 14 – Recent Accounting Pronouncements
Recently issued but not yet effective Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments- Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments . ASU 2016-13 introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments. It also modifies the impairment model for available-for-sale debt securities and provides for a simplified accounting model for purchases financial assets with credit deterioration since their origination. The new model referred to as current expected credit losses (“CECL”) model, will
45
Table of Contents
apply to: (a) financial assets subject to credit losses and measured at amortized cost; and (b) certain off-balance sheet credit exposures. This includes loans, held to maturity debt securities, loan commitments, financial guarantees and net investments in leases as well as reinsurance and trade receivables. The estimate of expected credit losses should consider historical information, current information, and supportable forecasts, including estimates of prepayments. ASU 2016-13 was originally effective for SEC filers for annual periods beginning after December 15, 2019, and interim periods within those annual periods. In November 2019, the FASB approved a delay of the required implementation date of ASU No. 2016-13 for smaller reporting companies, as defined by the Securities and Exchange Commission, including the Corporation, resulting in a required implementation date for the Corporation of January 1, 2023.
Management has formed a focus group consisting of multiple members from areas, including credit, finance, loan servicing, reporting, and information systems. The Corporation is completing its data and model validation analyses, with parallel processing of our existing allowance for loan losses model with the CECL model to follow. The Corporation is currently evaluating the provisions of ASU No. 2016-13 to determine the potential impact the new standard will have on the financial condition or results of operations.
In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848).” The ASU provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendment only applies to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of the reference rate reform. The ASU is effective as of March 12, 2020 and through December 31, 2022. The Corporation is in the process of evaluating the impact of this standard on the loan portfolio, investment portfolio, long term debt and interest rate swaps, but believes that its adoption will not have a material impact on the Corporation’s financial condition or results of operations.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. ASU 2022-02 made certain targeted amendments specific to troubled debt restructurings (TDRs) by creditors and vintage disclosure related to gross write-offs. Upon adoption, the Corporation will be required to apply the loan and refinancing and restructuring guidance to determine whether a modification results in a new loan or a continuation of an existing loan, rather than applying the recognition and measurement guidance for TDRs. The ASU also requires companies to disclose current-period gross write-offs by year of origination for financing receivables and net investment in leases within scope of Subtopic 326-20. ASU 2022-02 is effective March 31, 2023, for entities that have adopted ASU 2016-13, otherwise effective date is the same as ASU 2016-13. The Corporation’s current plan is to adopt ASU 2016-13 effective January 1, 2023 at which time it will also implement ASU 2022-02.
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.