Item 1. Financial Statements
Item 1. Financial Statements
First United Corporation and Subsidiaries
Consolidated Statements of Financial Condition
(In thousands, except share data - Unaudited)
March 31,
2023
December 31,
2022
Assets
Cash and due from banks
$
154,022
$
72,720
Interest bearing deposits in banks
1,873
1,595
Cash and cash equivalents
155,895
74,315
Investment securities – available for sale (at fair value)
123,978
125,889
Investment securities – held to maturity (fair value $ 204,541 at March 31, 2023 and $ 203,080 at December 31, 2022)
233,083
235,659
Restricted investment in bank stock, at cost
4,490
1,027
Loans held for sale
184
—
Loans
1,289,080
1,279,494
Unearned fees
( 257 )
( 174 )
Allowance for credit losses
( 16,871 )
( 14,636 )
Net loans
1,271,952
1,264,684
Premises and equipment, net
34,207
34,948
Goodwill and other intangibles
12,350
12,433
Bank owned life insurance
46,652
46,346
Deferred tax assets
11,356
10,605
Other real estate owned, net
4,598
4,733
Right of use assets
2,072
1,898
Trust receivable
1,970
8,244
Pension asset
8,416
8,001
Accrued interest receivable
6,519
6,051
Other assets
19,720
13,336
Total Assets
$
1,937,442
1,848,169
Liabilities and Shareholders’ Equity
Liabilities:
Non-interest bearing deposits
$
468,554
$
506,613
Interest bearing deposits
1,122,731
1,064,120
Total deposits
1,591,285
1,570,733
Short-term borrowings
52,030
64,565
Long-term borrowings
110,929
30,929
Operating lease liability
2,536
2,373
SERP deferred compensation
7,227
7,194
Allowance for credit losses on off-balance sheet credit exposures
1,128
133
Accrued interest payable and other liabilities
18,105
19,250
Dividends payable
1,334
1,199
Total Liabilities
1,784,574
1,696,376
Shareholders’ Equity:
Common Stock – par value $ 0.01 per share; Authorized 25,000,000 shares; issued and outstanding 6,688,710 shares at March 31, 2023 and 6,666,428 at December 31, 2022
67
67
Surplus
24,529
24,409
Retained earnings
167,229
166,343
Accumulated other comprehensive loss
( 38,957 )
( 39,026 )
Total Shareholders’ Equity
152,868
151,793
Total Liabilities and Shareholders’ Equity
$
1,937,442
$
1,848,169
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)
Three Months Ended
March 31,
2023
2022
(Unaudited)
Interest income
Interest and fees on loans
$
15,444
$
12,432
Interest on investment securities
Taxable
1,768
1,406
Exempt from federal income tax
270
282
Total investment income
2,038
1,688
Other
347
27
Total interest income
17,829
14,147
Interest expense
Interest on deposits:
Savings
79
18
Interest-bearing transaction accounts
2,186
152
Time deposits
413
305
Total interest on Deposits
2,678
475
Interest on short-term borrowings
31
18
Interest on long-term borrowings
602
313
Total Interest Expense
3,311
806
Net Interest income
14,518
13,341
Credit loss expense/(credit) - loans
414
( 419 )
Credit loss expense/(credit) - off-balance sheet credit exposures
129
( 2 )
Credit loss expense/(credit)
543
( 421 )
Net interest income after provision for credit losses
13,975
13,762
Other operating income
Net gains on investments, available for sale
—
3
Net gains on sale of residential mortgage loans
54
21
Net gains on disposal of fixed assets
—
28
Net gains
54
52
Other Income
Service charges on deposit accounts
516
465
Other service charges
232
213
Trust department
1,970
2,189
Debit card income
955
886
Bank owned life insurance
305
292
Brokerage commissions
297
220
Other
64
117
Total other income
4,339
4,382
Total other operating income
4,393
4,434
Other operating expenses
Salaries and employee benefits
7,290
5,968
FDIC premiums
193
174
Equipment expense
1,092
1,044
Occupancy expense of premises
785
727
Data processing expense
969
821
Marketing expense
117
106
Professional services
518
520
Contract labor
139
165
Telephone
110
114
Losses on sales and write downs of other real estate owned, net
124
95
Investor relations
57
96
Contributions
64
21
Other
1,180
729
Total other operating expenses
12,638
10,580
Income before income tax expense
5,730
7,616
Provision for income tax expense
1,355
1,901
Net Income
$
4,375
$
5,715
Basic net income per share
$
0.66
$
0.86
Diluted net income per share
$
0.65
$
0.86
Weighted average number of basic shares outstanding
6,675
6,628
Weighted average number of diluted shares outstanding
6,697
6,636
Dividends declared per common share
$
0.20
$
0.15
See accompanying notes to the consolidated financial statements
4
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income/ (Loss)
(In thousands)
Three Months Ended
March 31,
2023
2022
Comprehensive Income/(Loss)
(Unaudited)
Net Income
$
4,375
$
5,715
Other comprehensive income/(loss), net of tax and reclassification adjustments:
Available for sale securities:
Unrealized holding (losses)/gains on investments with OTTI
$
( 1,606 )
$
141
Reclassification adjustment for accretable yield realized in income
50
50
Other comprehensive (loss)/income on investments with OTTI
( 1,656 )
91
Unrealized holding gains/(losses) on all other AFS investments
$
1,340
$
( 10,844 )
Unrealized holding losses on securities transferred from available for sale to held to maturity
—
8,328
Reclassification adjustment for gains realized in income
—
3
Other comprehensive income/(losses) on all other AFS investments
1,340
( 2,519 )
Held to Maturity Securities
Unrealized holding losses on securities transferred to held to maturity
$
—
$
( 8,328 )
Reclassification adjustment for amortization realized in income
( 181 )
( 94 )
Other comprehensive income/(losses) on HTM investments
181
( 8,234 )
Cash flow hedges:
Unrealized holding (losses)/gains on cash flow hedges
$
( 188 )
$
839
Reclassification adjustment for (losses)/gains realized in income
—
—
Other comprehensive (loss)/income on cash flow hedges
( 188 )
839
Pension plan liability:
Unrealized holding gains/(losses) on pension plan liability
$
168
$
( 3,620 )
Reclassification adjustment for amortization of unrecognized loss realized in income
( 250 )
( 279 )
Other comprehensive income/(loss) on pension plan liability
418
( 3,341 )
SERP liability:
Unrealized holding losses on SERP liability
$
—
$
( 68 )
Reclassification adjustment for amortization of unrealized loss realized in income
2
—
Other comprehensive (loss)/income on SERP liability
( 2 )
68
Other comprehensive gains/(losses) before income tax
93
( 13,096 )
Income tax (expense)/benefit related to other comprehensive income
( 24 )
3,503
Other comprehensive income/(loss), net of tax
69
( 9,593 )
Comprehensive income/(loss)
$
4,444
$
( 3,878 )
See accompanying notes to the consolidated financial statements
5
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, 2023
$
67
$
24,409
$
166,343
$
( 39,026 )
$
151,793
Adoption of ASC 326- Financial Instruments- Credit Losses
( 2,155 )
( 2,155 )
Net income
4,375
4,375
Other comprehensive income
69
69
Stock based compensation
56
56
Common stock issued - 22,282 shares
64
64
Common stock dividend declared - $ 0.20 per share
( 1,334 )
( 1,334 )
Balance at March 31, 2023
$
67
$
24,529
$
167,229
$
( 38,957 )
$
152,868
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
See accompanying notes to the consolidated financial statements
6
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
Three Months Ended
March 31,
2023
2022
(Unaudited)
Operating activities
Net income
$
4,375
$
5,715
Adjustments to reconcile net income to net cash provided by operating activities:
Provision/(credit) for credit/loan losses
543
( 421 )
Depreciation
853
820
Stock based compensation
56
( 4 )
Gains on sales of other real estate owned
( 36 )
—
Write-downs of other real estate owned
32
—
Originations of loans held for sale
( 552 )
( 963 )
Proceeds from sale of loans held for sale
422
911
Gains from sale of loans held for sale
( 54 )
( 21 )
Gains on disposal of fixed assets
—
( 28 )
Net (accretion)/ amortization of investment securities discounts and premiums- AFS
( 15 )
83
Net accretion of investment securities discounts and premiums- HTM
( 200 )
( 165 )
Amortization of intangible assets
83
52
Gains on sales/calls of investment securities – AFS
—
( 3 )
Earnings on bank owned life insurance
( 306 )
( 292 )
Amortization of deferred loan costs/(fees), net
12
( 113 )
Amortization of operating lease right of use asset
82
86
Decrease in accrued interest receivable and other assets
542
105
Deferred tax (benefit)/expense
( 934 )
549
Operating lease liability
( 93 )
( 95 )
Decrease in accrued interest payable and other liabilities
( 1,300 )
( 3,141 )
Net cash provided by operating activities
3,510
3,075
Investing activities
Proceeds from maturities/calls of investment securities - AFS
1,609
5,063
Proceeds from maturities/calls of investment securities - HTM
2,776
3,260
Proceeds from sales of investment securities - AFS
—
1,023
Purchases of investment securities - AFS
—
( 12,892 )
Purchases of investment securities - HTM
—
( 49,456 )
Proceeds from sales of other real estate owned
139
—
Proceeds from disposal of fixed assets
—
30
Net (increase)/decrease in restricted stock
( 3,463 )
3
Net increase in loans
( 9,761 )
( 28,030 )
Purchases of premises and equipment
( 112 )
( 126 )
Net cash used in by investing activities
( 8,812 )
( 81,125 )
Financing activities
Net increase in deposits
20,552
38,181
Issuance of common stock
64
55
Cash dividends paid on common stock
( 1,199 )
( 993 )
Net(decrease)/increase in short-term borrowings
( 12,535 )
1,203
Proceeds from long-term borrowings
80,000
—
Net cash provided by/(used in) financing activities
86,882
38,446
Increase/(decrease) in cash and cash equivalents
81,580
( 39,604 )
Cash and cash equivalents at beginning of the year
74,315
115,720
Cash and cash equivalents at end of period
$
155,895
$
76,116
Supplemental information
Interest paid
$
2,989
$
840
Taxes paid
$
90
$
2,568
Non-cash investing activities:
Transfers from securities available for sale to held to maturity
$
—
$
139,036
See accompanying notes to the consolidated financial statements
7
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 (“GAAP”). The Company has prepared these unaudited condensed consolidated financial statements in accordance with GAAP for interim financial information, SEC rules that permit reduced disclosure for interim periods, and Article 10 of Regulation S-X. Certain reclassifications have been made to prior year amounts to conform with current year classifications. These reclassifications did not have a material impact on the Corporation’s consolidated financial condition or results of operations. Operating results for the three month period ended March 31, 2023 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, 2022.
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.
In the opinion of management, all adjustments (all of which are of a normal recurring nature) that are necessary for a fair statement are reflected in the unaudited condensed consolidated financial statements.
Principles of Consolidation
The consolidated financial statements include the accounts of First United Corporation, First United Bank & Trust (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.
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 March 31, 2023 and through the date these consolidated financial statements were issued, for items of potential recognition or disclosure.
Newly Adopted Pronouncements in 2023
In June 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , universally referred to as CECL. The amendments in the ASU, among other things, requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied previously are still permitted, although the inputs to those techniques changed to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on purchased financial assets with credit deterioration. For periodic report filers that are smaller reporting companies, such as the Company, this standard (Topic 326) was effective as of January 1, 2023.
As part of its process of adopting the CECL accounting method, management implemented a third party software solution and determined the appropriate loan segments, methodologies, model assumptions and qualitative components. Our CECL model includes portfolio loan segmentation based upon similar risk characteristics and both a quantitative and qualitative component of the calculation which incorporates a forecasting component of certain economic variables. Our implementation plan also includes the assessment and documentation of appropriate processes, policies and internal controls. Management had a third party independent consultant review and validate our CECL model.
8
Table of Contents
In addition, Topic 326 amends the accounting for credit losses on certain debt securities. The Company did not record any ACL on its debt securities as a result of adopting Topic 326.
The ultimate impact of adopting Topic 326, and at each subsequent reporting period, is highly dependent on credit quality, macroeconomic forecasts and conditions, compensation of our loan portfolio, and other management judgments. The Company adopted Topic 326 using the modified retrospective method. Results beginning after January 1, 2023 are presented under Topic 326, while prior period amounts continue to be reported in accordance with previously applicable GAAP. We made the accounting policy election to not measure an ACL for accrued interest receivables for loans and securities. Accrued interest deemed uncollectible will be written off through interest income.
The following table illustrates the day-one impact of adopting Topic 326.
January 1, 2023
(Dollars in thousands)
As Reported Under Topic 326
Pre
Topic 326
Impact of Topic 326 Adoption
Assets
Allowance for credit losses on loans
Commercial real estate
$
5,202
$
6,345
$
( 1,143 )
Acquisition and development
964
979
( 15 )
Commercial and industrial
4,179
2,845
1,334
Residentail mortgage
5,272
3,160
2,112
Consumer
1,085
877
208
Unallocated
-
430
( 430 )
Allowance for Credit Losses on Loans
$
16,702
$
14,636
$
2,066
Assets:
Investment securities- available for sale (at fair value)
$
125,889
$
125,889
$
-
Investment securities- held to maturity
245,659
245,659
-
Total loans held for investments, net
1,262,792
1,264,858
( 2,066 )
Net deferred tax asset
11,381
10,605
776
Liabilities:
Life-of-loss reserve on unfunded loan commitments
$
998
$
133
$
865
Equity:
Retained earnings
$
149,638
$
151,793
$
( 2,155 )
In connection with our adoption of Topic 326, we made changes to our loan portfolio segments to align with the methodology of CECL. Refer to Note 5, Loans and Related Allowance for Credit Losses, for further discussion of these portfolio segments. The adoption of Topic 326 resulted in a Day 1 adjustment of $ 2.9 million to our ACL, including an increase of $ 2.0 million to the ACL for loans and $ 0.9 million to the ACL for unfunded commitments. The Company did not record any ACL on its available-for-sale or held-to-maturity investments upon adoption of ASC 326. Our Company recorded a net decrease to retained earnings of $ 2.2 million as of January 1, 2023 for the cumulative effect of adopting Topic 326.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures . ASU 2022-02, which eliminates the troubled debt restructuring (TDR) accounting model for creditors that have adopted Topic 326, “Financial Instruments – Credit Losses.” Due to the removal of the TDR accounting model, all loan modifications were evaluated to determine if they resulted in a new loan or a continuation of the existing loan. The amendments in this ASU also required that entities disclose current-period gross chare-offs by year of origination for loans and leases. The amendments in this ASU were effective January 1, 2023. This change did not have a material effect on our consolidated financial statements. Refer to Note 5, Loans and Related Allowance for Credit Losses for disclosures for debtors experiencing financial difficulty and for vintage disclosures related to gross charge-offs by loan segment by year of origination.
9
Table of Contents
Allowance for Credit Losses Policy
The ACL represents an amount which, in management’s judgment, is adequate to absorb expected losses on outstanding loans at the balance sheet date based on the evaluation of the size and current risk characteristics of the loan portfolio, past events, current conditions, reasonable and supportable forecasts of future economic conditions and prepayment experience. The ACL is measured and recorded upon the initial recognition of a financial asset. The ACL is reduced by charge-offs, net of recoveries of previous losses, and is increased or decreased by a provision for credit losses, which is recorded as a current period operating expense.
Determination of an appropriate ACL is inherently complex and requires the use of significant and highly subjective estimates. The reasonableness is reviewed quarterly by management.
Management believes it uses relevant information available to make determinations about the ACL and that it has established the existing allowance in accordance with GAAP. However, the determination of the ACL requires significant judgment, and estimates of expected losses in the loan portfolio can vary significantly from the amounts actually observed. While management uses available information to recognize losses, future additions to the ACL may be necessary based on changes in the loans comprising the portfolio, changes in the current and forecasted economic conditions, changes to the interest rate environment which may directly impact prepayment and curtailment rate assumptions, and changes in the financial condition of borrowers.
The adoption of CECL accounting did not result in a significant change to any other credit risk management and monitoring processes, including identification of past due or delinquent borrowers, nonaccrual practices, assessment of modified loans, or charge-off policy.
The Company’s methodology for estimating the ACL includes:
Segmentation . The Company’s loan portfolio is segmented by homogeneous loan types that behave similarly in economic cycles.
Specific Analysis . A specific reserve analysis is applied to certain individually evaluated loans. These loans are evaluated quarterly generally based on collateral value, observable market value or the present value of expected future cash flows. A specific reserve is established if the fair value is less than the loan balance. A charge-off is recognized when the loss is quantifiable. Individually evaluated loans not specifically analyzed reside in the Quantitative Analysis.
Quantitative Analysis. The Company elected to use Discounted Cash Flow (“DCF”). Economic forecasts include but are not limited to unemployment, the Consumer Price Index, the Housing Affordability Index and Gross State Product. These forecasts are assumed to revert to the long term average and are utilized in the model to estimate the probability of default and loss given default through regression. Model assumptions include, but are not limited to the discount rate, prepayments and curtailments. The product of the probability of default and the loss given default is the estimated loss rate, which varies over time. The estimated loss rate is applied within the appropriate periods in the cash flow model to determine net present value. Net present value is also impacted by assumptions related to the duration between default and recovery. The reserve is based on the differences between the summation of the principal balances taking amortized costs into consideration and the summation of the net present values.
Qualitative Analysis. Based on management’s review and analysis of internal, external and model risks, management may adjust the model output. Management reviews the peaks and troughs of the model’s calibration, taking into account economic forecasts to develop guardrails that serve as the basis for determining the reasonableness of the model’s output and makes adjustments as necessary. This process challenges unexpected variability resulting from outputs beyond the model’s calibration that appear to be unreasonable. Additionally, management may adjust the economic forecast if it is incompatible with known market conditions based on mangement’s experience and perspective.
Loan Commitments and Allowance for Credit Loss on Off-Balance Sheet Credit Exposures
Financial instruments include off-balance sheet credit instruments such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.
10
Table of Contents
The Company records a reserve for unfunded commitments (“RUC”) on off-balance sheet credit exposures through a charge to provision for credit loss expense in the Company’s Consolidated Statement of Income. The RUC on off-balance sheet credit exopsures is estimated by loan segment at each balance sheet date under the CECL model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur, and is included in the RUC on the Company’s Consolidated Balance Sheet.
Loan Restructurings
In situations where, for economic or legal reasons related to a borrower’s financial condition, management may grant a concession to the borrower that it would not otherwise consider, the related loan is classified as a restructured loan. Management strives to identify borrowers in financial difficulty early and work with them to modify the loan to more affordable terms before their loan reaches nonaccrual status. These modified terms that result in a direct change in the timing or amount of contractual cash flows have historically included interest only periods, extended amortization periods beyond what management would typically offer for a similar loan or a below market interest rate when compared to management’s underwriting standards for a similar loan type. These concessions are intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. In cases where borrowers are granted new terms that provide for a reduction of interest, management measures any impairment on the restructuring as noted above for loans experiencing financial difficulty.
Allowance for Credit Losses – Available-for-Sale and Held-to-Maturity Securities
The Company utilizes ASC 326 to evaluate its available-for-sale (“AFS”) and held-to-maturity (“HTM”) debt security portfolio for expected credit losses. For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either criterion is met, the security’s amortized cost basis is written down to fair value through income. For AFS debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for that credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income, as a non-credit-related impairment.
The Company adopted ASC 326 using the prospective transition approach for debt securities for which other than temporary impairment (“OTTI”) had been recognized prior to January 1, 2023, such as AFS collateralized debt obligations. As a result, the amortized cost basis for such debt securities remained the same before and after the effective date of ASC 326. The effective interest rate on these debt securities was not changed. Amounts previously written recognized in OCI as of January 1, 2023 relating to improvements in cash flows expected to be collected are accreted into income over the remaining life of the asset. Recoveries of amounts previously written off relating to improvements in cash flows after January 1, 2023 are recorded in earnings when received.
The entire amount of an impairment loss is recognized in earnings only when: 1) the Company intends to sell the security or; 2) it is more likely than not that the Company will have to sell the security before recovery of its amortized cost basis; or 3) the Company does not expect to recover the entire amortized cost basis of the security. In all other situations, only the portion of the impairment loss representing the credit loss must be recognized in eanings, with the remaining portion being recognized in shareholders’ equity as comprehensive income, net of deferred taxes.
Changes in the allowance for credit losses are not recorded as a provision for (or credit to) credit losses. Losses are charged against the allowance when management believes the uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met. Any impairment not recorded through the an allowance for credit loss is recognized in other comprehensive income as a non-credit-related impairment.
We have made a policy election to exclude accrued interest form the amortized cost basis of AFS debt securities and report accrued interest separately on the Consolidated Balance Sheet. AFS debt securities are placed on nonaccrual status when we no longer expect to receive all contractual amounts due, which is generally at 90 days past due. Accrued interest receivable is reversed
11
Table of Contents
against interest income when a security is placed on nonaccrual status. Accordingly, we do not recognized an allowance for credit loss against accrued interest receivable.
The Company separately evaluates its HTM investment securities for any credit losses. The Company pools like securiites and calculates expected credit losses through an estimate based on a security’s credit rating, which is recognized as part of the allowance for credit losses for held-to-maturity securities and included in the balance of investment securities held-to-maturity on the Consolidated Balance Sheets. If the Company determines that a security indicates evidence of deteriorated credit quality, the security is individually-evaluated and a discounted cash flow analysis is performed and compared to the armotized cost basis.
Note 2 – Accounting Statements Issued but Not Yet Adopted
In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of Reference Rate Reform on Financial Reporting.” The amendments in this ASU provide optional guidance for a limited period of time to ease the potential burden in accounting for or recognizing the effects of reference rate reform on financial reporting. The amendments provide optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from the London Interbank Offered Rate (“LIBOR”) toward new interest rate benchmarks. Modified contracts that meet certain scope guidance are eligible for relief from these modification accounting requirements in GAAP. The optional guidance generally allows for the modified contract to be accounted for as a continuation of the existing contract and does not require contract remeasurement at the modification date or reassessment of a previous accounting determination. The amendments in this ASU are effective for all entities between March 12, 2020 and December 31, 2022. In December 2022, the FASB issued ASU No. 2022-06: “Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.” The amendments in this ASU defer the sunset date for applying the reference rate reform relief by two years to December 31, 2024, after which entities will no longer be permitted to apply the relief in Topic 848.
Note 3 – 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 March 31, 2023 or 2022.
12
Table of Contents
The following table sets forth the calculation of basic and diluted earnings per common share for the three month periods ended March 31, 2023 and 2022:
Three months ended March 31,
2023
2022
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
$
4,375
6,675
$
0.66
$
5,715
6,628
$
0.86
Diluted Earnings Per Share:
Restricted stock units
22
8
Net income
$
4,375
6,697
$
0.65
$
5,715
6,636
$
0.86
Note 4 – Investments
The following tables show a comparison of amortized cost and fair values of investment securities at March 31, 2023 and December 31, 2022:
(in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance for Credit Losses
Estimated Fair Value
March 31, 2023
Available for Sale:
U.S. government agencies
$
11,036
$
—
$
1,383
$
—
$
9,653
Residential mortgage-backed agencies
44,224
—
6,943
—
37,281
Commercial mortgage-backed agencies
37,151
—
6,657
—
30,494
Collateralized mortgage obligations
25,322
—
4,345
—
20,977
Obligations of states and political subdivisions
10,842
31
244
—
10,629
Corporate bonds
1,000
—
170
—
830
Collateralized debt obligations
18,661
—
4,547
—
14,114
Total available for sale
$
148,236
$
31
$
24,289
$
—
$
123,978
(in thousands)
Amortized
Cost
Gross
Unrecognized
Gains
Gross
Unrecognized
Losses
Estimated Fair Value
Allowance for Credit Losses
March 31, 2023
Held to Maturity:
U.S. treasuries
$
37,268
$
—
$
1,245
$
36,023
$
—
U.S. government agencies
67,803
—
10,975
56,828
—
Residential mortgage-backed agencies
27,624
1
3,039
24,586
—
Commercial mortgage-backed agencies
21,635
—
4,566
17,069
—
Collateralized mortgage obligations
56,128
—
9,029
47,099
—
Obligations of states and political subdivisions
22,625
845
534
22,936
—
Total held to maturity
$
233,083
$
846
$
29,388
$
204,541
$
—
13
Table of Contents
(in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair
Value
OTTI
in AOCL
December 31, 2022
Available for Sale:
U.S. government agencies
$
11,044
$
—
$
1,582
$
9,462
$
—
Residential mortgage-backed agencies
45,052
—
7,651
37,401
—
Commercial mortgage-backed agencies
37,393
—
6,661
30,732
—
Collateralized mortgage obligations
25,828
—
4,784
21,044
—
Obligations of states and political subdivisions
10,848
4
360
10,492
—
Corporate Bonds
1,000
—
113
887
—
Collateralized debt obligations
18,664
—
2,793
15,871
( 1,695 )
Total available for sale
$
149,829
$
4
$
23,944
$
125,889
$
( 1,695 )
(in thousands)
Amortized
Cost
Gross
Unrecognized
Gains
Gross
Unrecognized
Losses
Fair
Value
OTTI
in AOCL
December 31, 2022
Held to Maturity:
U.S. treasuries
$
37,204
$
—
$
1,593
$
35,611
$
—
U.S. government agencies
67,734
—
13,261
54,473
—
Residential mortgage-backed agencies
28,624
1
3,503
25,122
—
Commercial mortgage-backed agencies
22,389
—
4,568
17,821
—
Collateralized mortgage obligations
57,085
—
10,001
47,084
—
Obligations of states and political subdivisions
22,623
946
600
22,969
—
Total held to maturity
$
235,659
$
947
$
33,526
$
203,080
$
—
The Corporation reassessed the classification of certain investments and, effective February 1, 2022, 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.
14
Table of Contents
The following table shows the Corporation’s investment securities with gross unrealized and unrecognized losses and fair values at March 31, 2023 and December 31, 2022, 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
March 31, 2023
Available for Sale:
U.S. government agencies
$
—
$
—
—
$
9,653
$
1,383
3
Residential mortgage-backed agencies
—
—
—
37,281
6,943
5
Commercial mortgage-backed agencies
1,796
102
1
28,698
6,555
8
Collateralized mortgage obligations
—
—
—
20,977
4,345
10
Obligations of states and political subdivisions
3,240
158
2
3,882
86
2
Corporate Bonds
—
—
—
830
170
1
Collateralized debt obligations
—
—
—
14,114
4,547
9
Total available for sale
$
5,036
$
260
3
$
115,435
$
24,029
38
Less than 12 months
12 months or more
(in thousands)
Fair
Value
Unrecognized
Losses
Number of
Investments
Fair
Value
Unrecognized
Losses
Number of
Investments
March 31, 2023
Held to Maturity:
U.S. treasuries
$
—
—
—
$
36,023
$
1,245
4
U.S. government agencies
—
—
—
56,828
10,975
9
Residential mortgage-backed agencies
3,122
81
2
21,374
2,958
33
Commercial mortgage-backed agencies
—
—
—
17,069
4,566
2
Collateralized mortgage obligations
2,550
137
1
44,549
8,892
7
Obligations of states and political subdivisions
—
—
—
2,337
534
1
Total held to maturity
$
5,672
218
3
$
178,180
$
29,170
56
15
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, 2022
Available for Sale:
U.S. government agencies
$
4,598
$
402
1
$
4,865
$
1,180
2
Residential mortgage-backed agencies
—
—
—
37,401
7,651
5
Commercial mortgage-backed agencies
4,044
455
3
26,688
6,206
6
Collateralized mortgage obligations
1,600
210
5
19,444
4,574
5
Obligations of states and political subdivisions
8,906
360
7
—
—
—
Corporate Bonds
887
113
1
—
—
—
Collateralized debt obligations
—
—
—
15,871
2,793
9
Total available for sale
$
20,035
$
1,540
17
$
104,269
$
22,404
27
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, 2022
Held to Maturity:
U.S. treasuries
$
—
$
—
—
$
35,611
$
1,593
4
U.S. government agencies
38,883
9,617
7
15,591
3,644
2
Residential mortgage-backed agencies
16,893
1,425
29
8,138
2,078
7
Commercial mortgage-backed agencies
17,821
4,568
3
—
—
—
Collateralized mortgage obligations
47,083
10,001
8
—
—
—
Obligations of states and political subdivisions
2,269
600
1
—
—
—
Total held to maturity
$
122,949
$
26,211
48
$
59,340
$
7,315
13
The Company utilizes ASC 326 to evaluate its available-for sale (“AFS”) and held-to-maturity (“HTM”) debt security portfolio for expected credit losses. For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either criteria is met, the security’s amortized cost basis is written down to fair value through income. For AFS debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an ACL is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is recognized in other comprehensive income, as a non-credit-related impairment.
The entire amount of an impairment loss is recognized in earnings only when: 1) the Company intends to sell the security; or 2) it is more likely than not that the Company will have to sell the security before recovery of its amortized cost basis; or 3) the Company does not expect to recover the entire amortized cost basis of the security. In all other situations, only the portion of the impairment loss representing the credit loss must be recognized in earnings, with the remaining portion being recognized in shareholders’ equity as comprehensive income, net of deferred taxes.
16
Table of Contents
Changes in the allowance for credit losses are recorded as a provision for (or reversal of) credit losses. Losses are charged against the allowance when management believes the uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met. Any impairment not recorded through an allowance for credit loss is recognized in other comprehensive income as a non-credit-related impairment.
The Company has made the policy election to exclude accrued interest from the amortized cost basis of available-for-sale debt securities and report accrued interest separately in other assets in the Consolidated Balance Sheets. Available-for-sale debt securities are placed on nonaccrual status when we no longer expect to receive all contractual amounts due, which is generally at 90 days past due. Accrued interest receivable is reversed against interest income when a security is placed on nonaccrual status. Accordingly, we do not recognize an allowance for credit loss against accrued interest receivable.
The Company separately evaluates its HTM investment securities for any credit losses. The Company pools like securities and calculates expected credit losses through an estimate based on a security’s credit rating, which is recognized as part of the allowance for credit losses for held-to-maturity securities and is included in the balance of investment securities held to maturity on the Consolidated Balance Sheets. If the Company determines that a security indicates evidence of deteriorated credit quality, the security is individually evaluated and a discounted cash flow analysis is performed and compared to the amortized cost bais.
As of March 31, 2023, the Company recorded no ACL related to its AFS or HTM security portfolio.
The following table presents a cumulative roll-forward of the amount of non-cash OTTI charges related to credit losses that have been previously recognized in earnings for the trust preferred securities held in the CDO portfolio during the three month periods ended March 31, 2023 and 2022 that the Corporation does not intend to sell:
Three Months Ended
March 31,
(in thousands)
2023
2022
Balance of credit-related OTTI at January 1
$
1,841
$
2,043
Reduction for increases in cash flows expected to be collected
( 50 )
( 50 )
Balance of credit-related OTTI at March 31
$
1,791
$
1,993
17
Table of Contents
The amortized cost and estimated fair value of securities by contractual maturity at March 31, 2023 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.
March 31, 2023
(in thousands)
Amortized
Cost
Fair
Value
Available for Sale:
Due in one year or less
$
340
$
340
Due after one year through five years
11,956
11,151
Due after five years through ten years
1,895
1,729
Due after ten years
27,348
22,006
41,539
35,226
Residential mortgage-backed agencies
44,224
37,281
Commercial mortgage-backed agencies
37,151
30,494
Collateralized mortgage obligations
25,322
20,977
Total available for sale
$
148,236
$
123,978
Held to Maturity:
Due in one year or less
$
29,813
$
28,847
Due after one year through five years
19,955
18,674
Due after five years through ten years
33,058
28,028
Due after ten years
44,870
40,238
127,696
115,787
Residential mortgage-backed agencies
27,624
24,586
Commercial mortgage-backed agencies
21,635
17,069
Collateralized mortgage obligations
56,128
47,099
Total held to maturity
$
233,083
$
204,541
18
Table of Contents
Note 5 – Loans and Related Allowance for Credit Losses
The following table summarizes the primary segments of the loan portfolio at March 31, 2023 and December 31, 2022:
(in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Total
March 31, 2023
Individually evaluated for impairment
$
—
$
—
$
—
$
2,299
$
—
$
2,299
Collectively evaluated for impairment
453,356
76,980
241,959
453,899
60,587
1,286,781
Total loans
$
453,356
$
76,980
$
241,959
$
456,198
$
60,587
$
1,289,080
December 31, 2022
Individually evaluated for impairment
$
2,262
$
356
$
—
$
3,880
$
—
$
6,498
Collectively evaluated for impairment
456,569
70,240
245,396
440,531
60,260
1,272,996
Total loans
$
458,831
$
70,596
$
245,396
$
444,411
$
60,260
$
1,279,494
The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans at March 31, 2023 and December 31, 2022:
(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
March 31, 2023
Commercial real estate:
Non owner-occupied
$
267,244
$
—
$
—
$
—
$
—
$
85
$
267,329
All other CRE
186,027
—
—
—
—
—
186,027
Acquisition and development:
1-4 family residential construction
19,938
—
—
—
—
—
19,938
All other A&D
56,907
—
—
—
—
135
57,042
Commercial and industrial
241,940
19
—
—
19
—
241,959
Residential mortgage:
Residential mortgage - term
392,659
1,031
157
26
1,214
2,678
396,551
Residential mortgage - home equity
58,934
345
10
20
375
338
59,647
Consumer
60,021
463
40
41
544
22
60,587
Total
$
1,283,670
$
1,858
$
207
$
87
$
2,152
$
3,258
$
1,289,080
December 31, 2022
Commercial real estate:
Non owner-occupied
$
269,971
$
—
$
—
$
—
$
—
$
87
$
270,058
All other CRE
188,715
—
—
—
—
58
188,773
Acquisition and development:
1-4 family residential construction
19,637
—
—
—
—
—
19,637
All other A&D
50,813
—
—
—
—
146
50,959
Commercial and industrial
245,342
54
—
—
54
—
245,396
Residential mortgage:
Residential mortgage - term
380,502
31
722
239
992
2,893
384,387
Residential mortgage - home equity
59,223
399
48
43
490
311
60,024
Consumer
59,789
363
83
25
471
—
60,260
Total
$
1,273,992
$
847
$
853
$
307
$
2,007
$
3,495
$
1,279,494
19
Table of Contents
Non-accrual loans that have been subject to partial charge-offs totaled $ 0.2 million at March 31, 2023 and $ 0.1 million at December 31, 2022. Loans secured by 1-4 family residential real estate properties in the process of foreclosure totaled $ 2.0 million at March 31, 2023. There were no loans subject to foreclosure at December 31, 2022. As a percentage of the loan portfolio, accruing loans past due 30 days or more was 0.17 % at March 31, 2023 compared to 0.16 % at December 31, 2022 and 0.19 % as of March 31, 2022.
Effective January 1, 2023, the Company adopted the accounting guidance in ASU No. 2022-02, which eliminates the recognition and measurement of troubled debt restructurings (TDRs). Due to the removal of the TDR designation, the Company evaluates all loan restructurings according to the accounting guidance for loan modifications to determine if the restructuring results in a new loan or a continuation of the existing loan. Loan modifications to borrowers experiencing financial difficulty that result in a direct change in the timing or amount of contractual cash flows include situations where there is principal forgiveness, interest rate reductions, other-than-insignificant payment delays, term extensions, and combinations of the above. Therefore, the disclosures related to loan restructurings are only for modifications that directly affect cash flows.
A loan that is considered a restructured loan may be subject to the individually evaluated loan analysis if the commitment is $ 0.1 million or greater; otherwise, the restructured loan remains in the appropriate segment in the ACL model and associated reserves are adjusted based on changes in the discounted cash flows resulting from the modification of the restructured loan. For a discussion with respect to reserve calculations regarding individually evaluated loans, refer to the “Nonrecurring Loans” section in Note 6, Fair Value Measurements. There were no loan modifications made to borrowers facing financial difficulties in the period ending March 31, 2023.
The Company maintains an ACL at a level determined to be adequate to absorb expected credit losses associated with the Company’s financial instruments over the life of those instruments as of the balance sheet date. The Company develops and documents a systematic ACL methodology based on the following portfolio segments: 1) commercial real estate, 2) acquisition and development, 3) commercial and industrial, 4) residential mortgage, and 5) consumer. The Company’s loan portfolio is segmented by homogeneous loan types that behave similarly to economic cycles. The segmentation in the current expected credit losses (“CECL”) model is different from the segmentation in the Incurred Loss model. The following is a discussion of the key risks by portfolio segment that management assesses in preparing the ACL.
Commercial Real Estate- loans are secured by commercial purpose real estate, including both owner occupied properties and investment properties, for various purposes such as hotels, strip malls and apartments. Operations of the individual projects as well as global cash flows of the debtors are the primary source of repayment of these loans. The condition of the local economy is an important indicator of risk, but there are more specific risks depending on the collateral type as well as the business.
Acquisition and Development- loans include both commercial and consumer. Commercial loans are made to finance construction of buildings or other structures, as well as to finance the acquisition and development of raw land for various purposes. While the risk of these loans is generally confined to the construction period, if there are problems, the project may not be completed, and as such, may not provide sufficient cash flow on its own to service the debt or have sufficient value in a liquidation to cover the outstanding principal. The condition of the local economy is an important indicator of risk, but there are also more specific risks depending on the type of project and the experience and resources of the developer. Consumer loans are made for the construction of residential homes for which a binding sales contract exists and generally are for a period of time sufficient to complete construction. Residential construction loans to individuals generally provide for the payment of interest only during the construction phase. Credit risk for residential real estate construction loans can arise from construction delays, cost overruns, failure of the contractor to complete the project to specifications and economic conditions that could impact demand for supply of the property being constructed.
Commercial and Industrial- loans are made to operating companies or manufacturers for the purpose of production, operating capacity, accounts receivable, inventory or equipment financing. Cash flow from the operations of the borrower is the primary source of repayment for these loans. The condition of the local economy is an important indicator of risk, but there are also more specific risks depending on the industry of the borrower. Collateral for these types of loans often do not have sufficient value in a distressed or liquidation scenario to satisfy the outstanding debt. These loans are also made to local municipalities for various purposes including refinancing existing obligations, infrastructure up-fit and expansion, or to purchase new equipment. The primary repayment source for local municipalities include the tax base of the municipality, specific revenue streams related to the infrastructure financed, and other business operations of the municipal authority. The health and stability of state and local
20
Table of Contents
economies directly impacts each municipality’s tax basis and are important indicators of risk for this segment. The ability of each municipality to increase taxes and fees to offset service requirements give this type of loan a very low risk profile in the continuum of the Company’s loan portfolio.
Residential mortgage- loans are secured by first and second liens such as home equity lines of credit and 1-4 family residential mortgages. The primary source of repayment for these loans is the income of the borrower. The condition of the local economy, in particular the unemployment rate, is an important indicator of risk for this segment. The state of the local housing market can also have a significant impact on this segment because low demand and/or declining home values can limit the ability of borrowers to sell a property and satisfy debt.
Consumer- loans are made to individuals and may be either secured by assets other than 1-4 family residences or unsecured. This segment includes automobile loans and unsecured loans and lines of credit. The primary source of repayment for these loans is the income and assets of the borrower. The condition of the local economy, in particular the unemployment rate, is an important indicator of risk for this segment. The value of the collateral, if there is any, is less likely to be a source of repayment due to less certain collateral values.
The following table summarizes the primary segments of the ACL at March 31, 2023 and ALL at December 31, 2022, 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
March 31, 2023
Individually evaluated
for impairment
$
—
$
—
$
—
$
—
$
—
$
—
$
—
Collectively evaluated
for impairment
$
4,862
$
1,103
$
3,755
$
6,324
$
827
$
—
$
16,871
Total ACL
$
4,862
$
1,103
$
3,755
$
6,324
$
827
$
—
$
16,871
December 31, 2022
Individually evaluated
for impairment
$
—
$
—
$
—
$
26
$
—
$
—
$
26
Collectively evaluated
for impairment
$
6,345
$
979
$
2,845
$
3,134
$
877
$
430
$
14,610
Total ALL
$
6,345
$
979
$
2,845
$
3,160
$
877
$
430
$
14,636
Changes in the fair value of the types of collateral for individually evaluated loans are reported as provision for credit loss in the period of change. The evaluation of the need and amount of a specific allocation of the ACL and whether a loan can be removed from impairment status is made on a quarterly basis.
The following table presents the amortized cost basis of collateral-dependent individually evaluated loans as of March 31, 2023.
March 31, 2023
(dollars in thousands)
Real Estate
Non-Accrual Loans with No Allowance
Commercial real estate
$
—
$
—
Acquisition and development
—
—
Commercial and industrial
—
—
Residential mortgage
2,299
2,299
Consumer
—
—
Total Loans
$
2,299
$
2,299
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 December 31, 2022:
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
December 31, 2022
Commercial real estate
Non owner-occupied
$
—
$
—
$
187
$
187
$
—
All other CRE
—
—
2,075
2,075
—
Acquisition and development
1-4 family residential construction
—
—
210
210
—
All other A&D
—
—
146
146
109
Commercial and industrial
—
—
—
—
—
Residential mortgage
Residential mortgage – term
345
26
3,225
3,570
41
Residential mortgage – home equity
—
—
310
310
—
Consumer
—
—
—
—
—
Total impaired loans
$
345
$
26
$
6,153
$
6,498
$
150
(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.
The following tables present the activity in the ACL and ALL for the three month period ended March 31, 2023 and 2022:
Three months ended (in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Unallocated
Total
Beginning balance at January 1, 2023 prior to adoption of ASC 326
$
6,345
$
979
$
2,845
$
3,160
$
877
$
430
$
14,636
Impact of adopting ASC 326
( 1,143 )
( 15 )
1,334
2,112
208
( 430 )
2,066
Credit Loss Expense
( 345 )
134
( 428 )
1,040
13
—
414
Loan Charge-offs
—
—
—
( 6 )
( 333 )
—
( 339 )
Recoveries collected
5
5
4
18
62
—
94
ACL balance at March 31, 2023
$
4,862
$
1,103
$
3,755
$
6,324
$
827
$
—
$
16,871
ALL balance at January 1, 2022
$
6,032
$
2,615
$
2,460
$
3,484
$
934
$
430
$
15,955
Provision
( 111 )
( 91 )
98
( 545 )
230
—
( 419 )
Loan Charge-offs
—
—
( 48 )
( 9 )
( 246 )
—
( 303 )
Recoveries collected
1
18
3
15
22
—
59
ALL balance at March 31, 2022
$
5,922
$
2,542
$
2,513
$
2,945
$
940
$
430
$
15,292
22
Table of Contents
The Company’s methodology for estimating the ACL includes:
Segmentation. The Company’s loan portfolio is segmented by homogeneous loan types that behave similarly to economic cycles.
Specific Analysis. A specific reserve analysis is applied to certain individually evaluated loans. These loans are evaluated quarterly generally based on collateral value, observable market value or the present value of expected future cash flows. A specific reserve is established if the fair value is less than the loan balance. A charge-off is recognized when the loss is quantifiable. Individually evaluated loans not specifically analyszed reside in the Quantitative Analysis.
Quantitative Analysis. The Company elected to use Discounted Cash Flow (“DCF”). Economic forecasts include but are not limited to unemployment, the Consumer Price Index, the Housing Affordability Index, and Gross State Product. These forecasts are assumed to revert to the long term average and are utilized in the model to estimate the probability of default and the loss given default is the estimated loss rate, which varies over time. The estimated loss rate is applied within the appropriate periods in the cash flow model to determine the net present value. Net present value is also impacted by assumption related to the duration between default and recovery. The reserve is based on the difference between the summation of the principal balances taking amortized costs into consideration and the summation of the net present values.
Qualitative Analysis. Based on management’s review and analysis of internal, external and model risks, management may adjust the model output. Management reviews the peaks and troughs of the model’s calibrations, taking into account economic forecasts to develop guardrails that serve as the basis for determining the reasonableness of the model’s output and makes adjustments as necessary. This process challenges unexpected variability resulting from outputs beyond the model’s calibrations that appear to be unreasonable. Additionally, management may adjust the economic forecast if it is incompatible with known market conditions based on management’s experience and perspective.
The ACL 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 ACL 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 loan balances by year of origination and internally assigned risk rating for our portfolio segments as of dates presented:
(in thousands)
2023
2022
2021
2020
2019
2018 and Prior
Revolving
Total Portfolio Loans
March 31, 2023
Commercial real estate:
Non owner-occupied
Pass
$
694
$
66,354
$
31,448
$
48,257
$
40,497
$
60,520
$
1,558
$
249,328
Special Mention
—
—
—
—
—
6,236
—
6,236
Substandard
—
—
—
—
—
11,765
—
11,765
Total non-owner occupied
694
66,354
31,448
48,257
40,497
78,521
1,558
267,329
Current period gross charge-offs
—
—
—
—
—
—
—
—
All other CRE
Pass
2,220
25,934
26,430
22,074
26,326
73,298
4,133
180,415
Special Mention
—
—
1,101
—
—
—
—
1,101
Substandard
—
—
—
—
2,380
1,532
599
4,511
Total all other CRE
2,220
25,934
27,531
22,074
28,706
74,830
4,732
186,027
Current period gross charge-offs
—
—
—
—
—
—
—
—
Acquisition and development:
1-4 family residential construction
Pass
880
16,576
1,148
—
—
202
1,132
19,938
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
Total acquisition and development
880
16,576
1,148
—
—
202
1,132
19,938
Current period gross charge-offs
—
—
—
—
—
—
—
—
All other A&D
Pass
3,932
22,754
4,482
9,288
1,387
12,946
2,118
56,907
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
135
—
135
Total all other A&D
3,932
22,754
4,482
9,288
1,387
13,081
2,118
57,042
Current period gross charge-offs
—
—
—
—
—
—
—
—
Commercial and industrial:
Pass
12,709
75,378
28,492
14,767
11,648
13,811
60,526
217,331
Special Mention
—
—
2,339
—
—
337
2,374
5,050
Substandard
—
8,923
77
7,122
154
911
2,391
19,578
Total commercial and industrial
12,709
84,301
30,908
21,889
11,802
15,059
65,291
241,959
Current period gross charge-offs
—
—
—
—
—
—
—
—
Residential mortgage:
Residential mortgage - term
Pass
11,844
69,800
91,693
42,233
26,887
145,350
2,105
389,912
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
932
15
234
5,415
43
6,639
Total residental mortgage - term
11,844
69,800
92,625
42,248
27,121
150,765
2,148
396,551
Current period gross charge-offs
—
—
—
—
—
6
—
6
Residential mortgage - home equity
Pass
658
5,410
931
523
316
553
50,617
59,008
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
43
—
58
538
639
Total residental mortgage - home equity
658
5,410
931
566
316
611
51,155
59,647
Current period gross charge-offs
—
—
—
—
—
—
—
—
Consumer:
Pass
5,519
14,850
9,006
3,355
1,215
23,813
2,617
60,375
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
17
151
25
8
6
5
212
Total consumer
5,519
14,867
9,157
3,380
1,223
23,819
2,622
60,587
Current period gross charge-offs
46
105
177
1
—
4
—
333
Total Portfolio Loans
Pass
38,456
297,056
193,630
140,497
108,276
330,493
124,806
1,233,214
Special Mention
—
—
3,440
—
—
6,573
2,374
12,387
Substandard
—
8,940
1,160
7,205
2,776
19,822
3,576
43,479
Total Portfolio Loans
$
38,456
$
305,996
$
198,230
$
147,702
$
111,052
$
356,888
$
130,756
$
1,289,080
Current YTD Period:
Current period gross charge-offs
46
105
177
1
—
10
—
339
24
Table of Contents
(in thousands)
2022
2021
2020
2019
2018
2017 and Prior
Revolving
Total Portfolio Loans
December 31, 2022
Commercial real estate:
Non owner-occupied
Pass
$
67,429
$
31,710
$
48,421
$
41,221
$
19,414
$
42,069
$
1,570
$
251,834
Special Mention
—
—
—
—
—
6,289
—
6,289
Substandard
—
—
—
—
—
11,935
—
11,935
Total non-owner occupied
67,429
31,710
48,421
41,221
19,414
60,293
1,570
270,058
Current period gross charge-offs
—
—
—
—
—
—
—
—
All other CRE
Pass
24,655
26,947
22,906
27,213
8,873
67,691
4,790
183,075
Special Mention
—
1,111
—
—
—
—
—
1,111
Substandard
—
—
—
3,006
—
357
1,224
4,587
Total all other CRE
24,655
28,058
22,906
30,219
8,873
68,048
6,014
188,773
Current period gross charge-offs
—
—
—
—
—
—
—
—
Acquisition and development:
1-4 family residential construction
Pass
15,629
1,453
151
—
—
210
2,194
19,637
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
Total acquisition and development
15,629
1,453
151
—
—
210
2,194
19,637
Current period gross charge-offs
—
—
—
—
—
20
—
20
All other A&D
Pass
18,733
4,979
9,755
1,408
558
12,961
2,419
50,813
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
146
—
146
Total all other A&D
18,733
4,979
9,755
1,408
558
13,107
2,419
50,959
Current period gross charge-offs
—
—
—
—
—
—
—
—
Commercial and industrial:
Pass
83,608
30,451
15,982
12,707
5,013
9,528
63,668
220,957
Special Mention
—
2,555
—
—
—
338
2,134
5,027
Substandard
8,923
—
7,167
173
634
311
2,204
19,412
Total commercial and industrial
92,531
33,006
23,149
12,880
5,647
10,177
68,006
245,396
Current period gross charge-offs
—
97
34
3
—
—
—
134
Residential mortgage:
Residential mortgage - term
Pass
64,930
93,665
42,784
27,120
14,132
133,397
2,306
378,334
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
16
237
143
5,634
23
6,053
Total residental mortgage - term
64,930
93,665
42,800
27,357
14,275
139,031
2,329
384,387
Current period gross charge-offs
—
—
—
—
—
28
—
28
Residential mortgage - home equity
Pass
5,739
957
538
328
97
478
51,232
59,369
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
44
—
21
40
550
655
Total residental mortgage - home equity
5,739
957
582
328
118
518
51,782
60,024
Current period gross charge-offs
—
—
—
—
12
6
—
18
Consumer:
Pass
16,748
10,495
3,845
1,596
687
24,096
2,654
60,121
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
92
27
9
7
—
4
139
Total consumer
16,748
10,587
3,872
1,605
694
24,096
2,658
60,260
Current period gross charge-offs
36
494
18
37
11
40
—
636
Total Portfolio Loans
Pass
297,471
200,657
144,382
111,593
48,774
290,430
130,833
1,224,140
Special Mention
—
3,666
—
—
—
6,627
2,134
12,427
Substandard
8,923
92
7,254
3,425
805
18,423
4,005
42,927
Total Portfolio Loans
$
306,394
$
204,415
$
151,636
$
115,018
$
49,579
$
315,480
$
136,972
$
1,279,494
Current YTD Period:
Current period gross charge-offs
$
36
$
591
$
52
$
40
$
23
$
94
$
—
$
836
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.
25
Table of Contents
The following tables present loan balances by year of origination segregated by performing and non-performing loans for the periods presented:
(in thousands)
2023
2022
2021
2020
2019
2018 and Prior
Revolving
Total Portfolio Loans
March 31, 2023
Commercial real estate:
Non owner-occupied
Performing
$
694
$
66,354
$
31,448
$
48,257
$
40,497
$
78,436
$
1,558
267,244
Nonperforming
—
—
—
—
—
85
—
85
Total non-owner occupied
694
66,354
31,448
48,257
40,497
78,521
1,558
267,329
All other CRE
Performing
2,220
25,934
27,531
22,074
28,706
74,830
4,732
186,027
Nonperforming
—
—
—
—
—
—
—
—
Total all other CRE
2,220
25,934
27,531
22,074
28,706
74,830
4,732
186,027
Acquisition and development:
1-4 family residential construction
Performing
880
16,576
1,148
—
—
202
1,132
19,938
Nonperforming
—
—
—
—
—
—
—
—
Total acquisition and development
880
16,576
1,148
—
—
202
1,132
19,938
All other A&D
Performing
3,932
22,754
4,482
9,288
1,387
12,946
2,118
56,907
Nonperforming
—
—
—
—
—
135
—
135
Total all other A&D
3,932
22,754
4,482
9,288
1,387
13,081
2,118
57,042
Commercial and industrial:
Performing
12,709
84,301
30,908
21,889
11,802
15,059
65,291
241,959
Nonperforming
—
—
—
—
—
—
—
—
Total commercial and industrial
12,709
84,301
30,908
21,889
11,802
15,059
65,291
241,959
Residential mortgage:
Residential mortgage - term
Performing
11,844
69,800
92,625
42,248
26,887
148,332
2,111
393,847
Nonperforming
—
—
—
—
234
2,433
37
2,704
Total residental mortgage - term
11,844
69,800
92,625
42,248
27,121
150,765
2,148
396,551
Residential mortgage - home equity
Performing
658
5,410
931
523
316
552
50,899
59,289
Nonperforming
—
—
—
43
—
59
256
358
Total residental mortgage - home equity
658
5,410
931
566
316
611
51,155
59,647
Consumer:
Performing
5,519
14,867
9,157
3,380
1,223
23,757
2,621
60,524
Nonperforming
—
—
—
—
—
62
1
63
Total consumer
5,519
14,867
9,157
3,380
1,223
23,819
2,622
60,587
Total Portfolio Loans
Performing
38,456
305,996
198,230
147,659
110,818
354,114
130,462
1,285,735
Nonperforming
—
—
—
43
234
2,774
294
3,345
Total Portfolio Loans
$
38,456
$
305,996
$
198,230
$
147,702
$
111,052
$
356,888
$
130,756
$
1,289,080
26
Table of Contents
(in thousands)
2022
2021
2020
2019
2018
2017 and Prior
Revolving
Total Portfolio Loans
December 31, 2022
Commercial real estate:
Non owner-occupied
Performing
$
67,429
$
31,710
$
48,421
$
41,221
$
19,414
$
60,206
$
1,570
269,971
Nonperforming
—
—
—
—
—
87
—
87
Total non-owner occupied
67,429
31,710
48,421
41,221
19,414
60,293
1,570
270,058
All other CRE
Performing
24,655
28,058
22,906
30,219
8,873
67,990
6,014
188,715
Nonperforming
—
—
—
—
—
58
—
58
Total all other CRE
24,655
28,058
22,906
30,219
8,873
68,048
6,014
188,773
Acquisition and development:
1-4 family residential construction
Performing
15,629
1,453
151
—
—
210
2,194
19,637
Nonperforming
—
—
—
—
—
—
—
—
Total acquisition and development
15,629
1,453
151
—
—
210
2,194
19,637
All other A&D
Performing
18,733
4,979
9,755
1,408
558
12,962
2,419
50,814
Nonperforming
—
—
—
—
—
145
—
145
Total all other A&D
18,733
4,979
9,755
1,408
558
13,107
2,419
50,959
Commercial and industrial:
Performing
92,531
33,006
23,149
12,880
5,647
10,177
68,006
245,396
Nonperforming
—
—
—
—
—
—
—
—
Total commercial and industrial
92,531
33,006
23,149
12,880
5,647
10,177
68,006
245,396
Residential mortgage:
Residential mortgage - term
Performing
64,930
93,665
42,800
27,120
14,198
136,228
2,313
381,254
Nonperforming
—
—
—
237
77
2,803
16
3,133
Total residental mortgage - term
64,930
93,665
42,800
27,357
14,275
139,031
2,329
384,387
Residential mortgage - home equity
Performing
5,739
957
538
328
115
478
51,515
59,670
Nonperforming
—
—
44
—
3
40
267
354
Total residental mortgage - home equity
5,739
957
582
328
118
518
51,782
60,024
Consumer:
Performing
16,748
10,581
3,872
1,605
694
24,077
2,658
60,235
Nonperforming
—
6
—
—
—
19
—
25
Total consumer
16,748
10,587
3,872
1,605
694
24,096
2,658
60,260
Total Portfolio Loans
Performing
306,394
204,409
151,592
114,781
49,499
312,328
136,689
1,275,692
Nonperforming
—
6
44
237
80
3,152
283
3,802
Total Portfolio Loans
$
306,394
$
204,415
$
151,636
$
115,018
$
49,579
$
315,480
$
136,972
$
1,279,494
Note 6 - Other Real Estate Owned, net
The following table presents the components of other real estate owned (“OREO”) at March 31, 2023 and December 31, 2022:
(in thousands)
March 31,
2023
December 31,
2022
Acquisition and development
$
4,598
$
4,670
Residential mortgage
—
63
Total OREO, net
$
4,598
$
4,733
27
Table of Contents
The following table presents the activity in the OREO valuation allowance for the three month period ended March 31, 2023 and 2022:
Three Months Ended
March 31,
(in thousands)
2023
2022
Balance beginning of period
$
453
$
453
Fair value adjustment
32
—
Sales of OREO
( 148 )
—
Balance at end of period
$
337
$
453
The following table presents the components of OREO (income)/expenses, net, for the three month periods ended March 31, 2023 and 2022:
Three Months Ended
March 31,
(in thousands)
2023
2022
Gains on sale of real estate, net
$
( 36 )
$
—
Fair value adjustment, net
32
—
Expenses, net
129
96
Rental and other income
( 1 )
( 1 )
Total OREO expenses, net
$
124
$
95
Note 7 – 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
28
Table of Contents
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 .
The fair value of investments is determined using a market approach. As of March 31, 2023, the U.S. Government agencies and treasuries, residential and commercial mortgage-backed securities, collateralized mortgage obligations, and state and political subdivisions bonds, excluding the tax increment financing (“TIF”) bonds, were 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 the Corporation has historically transacted both purchases and sales of investment securities. The TIF bonds and collateralized debt obligation (“CDO”) portfolio, which consists of pooled trust preferred securities issued by banks, thrifts, and insurance companies, are classified as Level 3 within the valuation hierarchy. The CDO fair values are determined by a third party using a discounted cash flow model.
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.
Nonrecurring Basis –
Individually Evaluated Loans- Individual loans with borrowers experiencing financial difficulty and with a remaining principal balance of $ 0.1 million or more are evaluated for potential specific reserves and adjusted, if a shortfall exists, to fair value less costs to sell. Fair value is measured based on the value of the value of the underlying collateral securing the loan if repayment is expected solely from the sale of operation of the collateral or present value of estimated future cash flows discounted at the loan’s contractual interest rate if the loan is not determined to be collateral dependent.
Fair value for individually evaluated loans is determined using several methods. Generally, the fair value of real estate is determined based on appraisals by qualified licensed appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. These routine adjustments are made to adjust the value of a specific property relative to comparable properties for variations in qualitities such as location, size, and income production capacity relative to the subject property of the appraisal.
Subsequent to the initial impairment date, existing individually evaluated loans are reevaluated quarterly for additional impairment and adjustments to fair value less costs to sell are made, where appropriate. For individually evaluated loans, the first state of our impairment analysis involves inspection of the property in question to affirm the condition has not deteriorated since the previous impairment analysis date. Management also engages in conversations with local real estate professionals and market participants to determine the likely marketing time and value range for the property. The second state involves an assessment of current trends in the regional market. After thorough consideration of these factors, management will order a new appraisal.
For non-individually evaluated loans, the fair value is determined by updating the present value of estimated future cash flows using the loan’s existing rate to reflect the payment schedule for the remaining life of the loan.
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.
29
Table of Contents
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.
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 March 31, 2023 and December 31, 2022 were as follows:
Fair Value Measurements
at March 31, 2023 Using
Quoted
Prices in
Significant
Assets
Active Markets
Other
Significant
Measured at
for Identical
Observable
Unobservable
Fair Value
Assets
Inputs
Inputs
(in thousands)
03/31/23
(Level 1)
(Level 2)
(Level 3)
Recurring:
Investment securities available-for-sale:
U.S. government agencies
$
9,653
$
9,653
Residential mortgage-backed agencies
$
37,281
$
37,281
Commercial mortgage-backed agencies
$
30,494
$
30,494
Collateralized mortgage obligations
$
20,977
$
20,977
Obligations of states and political subdivisions
$
10,629
$
10,629
Corporate bonds
$
830
$
830
Collateralized debt obligations
$
14,114
$
14,114
Financial derivatives
$
880
$
880
Non-recurring:
Equity Investment
$
1,796
$
1,796
Fair Value Measurements
at December 31, 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)
12/31/22
(Level 1)
(Level 2)
(Level 3)
Recurring:
Investment securities available-for-sale:
U.S. government agencies
$
9,462
$
9,462
Residential mortgage-backed agencies
$
37,401
$
37,401
Commercial mortgage-backed agencies
$
30,732
$
30,732
Collateralized mortgage obligations
$
21,044
$
21,044
Obligations of states and political subdivisions
$
10,492
$
10,492
Corporate bonds
$
887
887
Collateralized debt obligations
$
15,871
$
15,871
Financial derivatives
$
1,068
$
1,068
Non-recurring:
Impaired loans, net
$
211
$
211
Equity investment
$
1,796
$
1,796
Other real estate owned
$
—
$
—
At March 31, 2023, individually evaluated loans had a net carrying amount of $ 2.3 million with no valuation allowance.
30
Table of Contents
At December 31, 2022, 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, 2022, changes to the valuation allowance or additional charge off activity was recorded on loans with a net balance of approximately $ 0.4 million.
There were no transfers of assets between any of the fair value hierarchy for the three month periods ended March 31, 2023 or 2022.
For Level 3 assets and liabilities measured at fair value on a recurring and non-recurring basis as of March 31, 2023 and December 31, 2022, the significant unobservable inputs used in the fair value measurements were as follows:
(in thousands)
Fair Value at
March 31,
2023
Valuation
Technique
Significant
Unobservable
Inputs
Significant
Unobservable
Input Value
Recurring:
Investment Securities – available for sale -CDO
$
14,114
Discounted Cash Flow
Discount Margin
Range of low to mid 500 and low to high 700
Non-recurring:
Individually Evaluated Loans, net
$
-
Market Comparable Properties
Marketability Discount
N/A
Equity Investment
$
2,161
Market Method
Revenue Multiples
2.8 x
Other Real Estate Owned
$
-
Market Comparable Properties
Marketability Discount
N/A
(in thousands)
Fair Value at
December 31,
2022
Valuation
Technique
Significant
Unobservable
Inputs
Significant
Unobservable
Input Value
Recurring:
Investment Securities – available for sale -CDO
$
15,871
Discounted Cash Flow
Discount Rate
Range of low to mid
300 and low to high 400
Non-recurring:
Impaired Loans, net
$
211
Market Comparable Properties
Marketability Discount
10.0% - 15.0%
Equity Investment
$
1,796
Market Method
Revenue Multiples
2.8 x
Other Real Estate Owned
$
-
Market Comparable Properties
Marketability Discount
N/A
(1) Range would include discounts taken since appraisal and estimated values
31
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 three month period ended March 31, 2023 and 2022:
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
Investment Securities
(in thousands)
Available for Sale
Beginning balance January 1, 2023
$
15,871
Total losses realized/unrealized:
Included in other comprehensive loss
( 1,757 )
Ending balance March 31, 2023
$
14,114
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
127
Ending balance March 31, 2022
$
17,319
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 three month periods ended March 31, 2023 or 2022.
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.
32
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:
March 31, 2023
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
$
154,022
$
154,022
$
154,022
Interest bearing deposits in banks
1,873
1,873
1,873
Investment securities - AFS
123,978
123,978
$
109,864
$
14,114
Investment securities - HTM
233,083
205,745
185,484
20,261
Restricted bank stock
4,490
N/A
Loans held for sale
184
184
184
Loans, net
1,271,952
1,184,033
1,184,033
Financial derivatives
880
880
880
Accrued interest receivable
6,519
6,519
1,103
5,416
Financial Liabilities:
Deposits - non-maturity
1,412,743
1,412,743
1,412,743
Deposits - time deposits
178,542
178,399
178,399
Short-term borrowed funds
52,030
52,030
52,030
Long-term borrowed funds
110,929
110,929
110,929
Accrued interest payable
473
473
473
December 31, 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
$
72,720
$
72,720
$
72,720
Interest bearing deposits in banks
1,595
1,595
1,595
Investment securities - AFS
125,889
125,889
$
110,018
$
15,871
Investment securities - HTM
235,659
203,080
182,380
20,700
Restricted bank stock
1,027
N/A
Loan held for sale
—
—
Loans, net
1,264,684
1,177,702
1,177,702
Financial derivative
1,068
1,068
1,068
Accrued interest receivable
6,051
6,051
6,051
Financial Liabilities:
Deposits - non-maturity
1,450,210
1,450,210
1,450,210
Deposits - time deposits
120,523
120,083
120,083
Financial derivatives
—
—
—
Short-term borrowed funds
64,565
64,565
64,565
Long-term borrowed funds
30,929
30,909
30,909
Accrued interest payable
151
151
151
33
Table of Contents
Note 8 – 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, 2022 and the three month period ended March 31, 2023:
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, 2022
$
( 949 )
$
( 5,749 )
$
( 134 )
$
( 319 )
$
( 18,108 )
$
( 2,055 )
$
( 27,314 )
Other comprehensive income/(loss) before reclassifications
( 614 )
( 10,629 )
( 6,120 )
1,116
684
2,430
( 13,133 )
Amounts reclassified from accumulated other comprehensive loss
( 148 )
( 2 )
551
—
821
199
1,421
Balance - December 31, 2022
$
( 1,711 )
$
( 16,380 )
$
( 5,703 )
$
797
$
( 16,603 )
$
574
$
( 39,026 )
Other comprehensive income/(loss) before reclassifications
( 1,180 )
985
—
( 138 )
123
—
( 210 )
Amounts reclassified from accumulated other comprehensive loss
( 37 )
—
133
—
184
( 1 )
279
Balance - March 31, 2023
$
( 2,928 )
$
( 15,395 )
$
( 5,570 )
$
659
$
( 16,296 )
$
573
$
( 38,957 )
The following tables present the components of other comprehensive income/(loss) for the three month period ended March 31, 2023 and 2022:
Before
Tax
Components of Other Comprehensive Income
Tax
(Expense)
(in thousands)
Amount
Benefit
Net
For the three months ended March 31, 2023
Available for sale (AFS) securities with OTTI:
Unrealized holding losses
$
( 1,606 )
$
426
$
( 1,180 )
Less: accretable yield recognized in income
50
( 13 )
37
Net unrealized losses on investments with OTTI
( 1,656 )
439
( 1,217 )
Available for sale securities – all other:
Unrealized holding gains
1,340
( 355 )
985
Held to maturity securities:
Unrealized holding losses on securities transferred to held to maturity
—
—
—
Less: amortization recognized in income
( 181 )
48
( 133 )
Net unrealized gains on HTM securities
181
( 48 )
133
Cash flow hedges:
Unrealized holding losses
( 188 )
50
( 138 )
Pension Plan:
Unrealized net actuarial gain
168
( 45 )
123
Less: amortization of unrecognized loss
( 250 )
66
( 184 )
Net pension plan liability adjustment
418
( 111 )
307
SERP:
Unrealized net actuarial loss
—
—
—
Less: amortization of unrecognized gain
2
( 1 )
1
Net SERP liability adjustment
( 2 )
1
( 1 )
Other comprehensive income
$
93
$
( 24 )
$
69
34
Table of Contents
Before
Tax
Components of Other Comprehensive Loss
Tax
(Expense)
(in thousands)
Amount
Benefit
Net
For the three months ended March 31, 2022
Available for sale (AFS) securities with OTTI:
Unrealized holding gains
$
141
$
( 38 )
$
103
Less: accretable yield recognized in income
50
( 13 )
37
Net unrealized gains on investments with OTTI
91
( 25 )
66
Available for sale securities – all other:
Unrealized holding losses
( 10,844 )
2,901
( 7,943 )
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
( 2,519 )
674
( 1,845 )
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
( 94 )
25
( 69 )
Net unrealized loss on HTM securities
( 8,234 )
2,203
( 6,031 )
Cash flow hedges:
Unrealized holding gains
839
( 225 )
614
Pension Plan:
Unrealized net actuarial loss
( 3,620 )
969
( 2,651 )
Less: amortization of unrecognized loss
( 279 )
75
( 204 )
Net pension plan liability adjustment
( 3,341 )
894
( 2,447 )
SERP:
Less: amortization of unrecognized loss
( 68 )
18
( 50 )
Less: amortization of prior service costs
—
—
—
Net SERP liability adjustment
68
( 18 )
50
Other comprehensive loss
$
( 13,096 )
$
3,503
$
( 9,593 )
35
Table of Contents
The following table presents the details of amounts reclassified from accumulated other comprehensive loss for the three month period ended March 31, 2023 and 2022:
Amounts Reclassified from
Three Months Ended
Accumulated Other Comprehensive Loss
March 31,
Affected Line Item in the Statement
(in thousands)
2023
2022
Where Net Income is Presented
Net unrealized gains on available for sale investment securities with OTTI:
Accretable yield
$
50
$
50
Interest income on taxable investment securities
Taxes
( 13 )
( 13 )
Credit for income tax expense
$
37
$
37
Net of tax
Net unrealized gains on available for sale investment securities - all others:
Gains recognized
$
—
$
3
Net gains
Taxes
—
( 1 )
Provision for income tax expense
$
—
$
2
Net of tax
Net unrealized losses on held to maturity securities:
Amortization
$
( 181 )
$
( 94 )
Interest income on taxable investment securities
Taxes
48
25
Provision for income tax expense
$
( 133 )
$
( 69 )
Net of tax
Net pension plan liability adjustment:
Amortization of unrecognized loss
$
( 250 )
$
( 279 )
Other Expense
Taxes
66
75
Provision for income tax expense
$
( 184 )
$
( 204 )
Net of tax
Net SERP liability adjustment:
Amortization of unrecognized gain/(loss)
$
2
$
( 68 )
Other Expense
Taxes
( 1 )
18
(Credit)/provision for income tax expense
$
1
$
( 50 )
Net of tax
Total reclassifications for the period
$
( 279 )
$
( 284 )
Net of tax
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 $ 15,000 to be paid, at the director’s election, in cash or additional shares of common stock. 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. In January 2023, a total of 333 fully vested shares of common stock were issued to a new director, which had a grant date fair value of $ 19.36 per share. Director stock compensation expense was $ 75,501 for the three months ended March 31, 2023 and $ 58,858 for the three months ended March 31, 2022.
36
Table of Contents
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 falls between performance levels would be interpolated to calculate a proportionate award. 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. For the performance period ending December 31, 2024, the RSUs performance goals are based on earnings per share for the year ending December 31, 2024 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 9, 2022, 14,688 shares of the 2019 LTIP performance plan were issued at maximum performance level. On March 8, 2023, 15,216 shares relating to the 2020 performance plan (maximum level) were issued. On March 26, 2021, 1,690 of the 5,070 time vesting shares were issued to participants. On March 28, 2022, 1,688 shares of the 3,380 remaining time vesting shares were issued to participants. On March 26, 2023, 1,692 shares of the remaining time vesting shares were issued to participants. Stock compensation expense was $ 15,896 for the three months ended March 31, 2023 and $ 26,127 for the three month period ended March 31, 2022. All compensation expense related to the 2019 LTIP was recognized as of March 31, 2022. All compensation expense related to the 2020 LTIP plans has been recognized as of March 31, 2023.
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 beginning 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 $ 16,571 for both of the three month periods ended March 31, 2023 and 2022. Unrecognized compensation expense as of March 31, 2023 related to unvested units was $ 71,809 .
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. On March 9, 2023 2,079 shares of the 6,238 time-vesting RSUs were issued to participants. Stock compensation expense was $ 26,145 for the three months ended March 31, 2023. Unrecognized compensation expense as of March 31, 2023 related to unvested units was $ 209,162 .
37
Table of Contents
In March 2023, RSUs relating to 10,214 performance vesting shares and 7,920 time vesting shares (target level) for plan year 2023 were granted, which had a grant date fair market value of $ 18.25 per share of common stock underlying each RSU. The performance period for the performance-vesting RSUs is the three year period ending December 31, 2025. The time-vesting RSUs will vest ratably over a three year period beginning on March 15, 2024. Unrecognized compensation expense as of March 31, 2023 related to unvested units was $ 331,018 .
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 March 31, 2023, $ 15.0 million notional amount remains.
The fair value of the interest rate swap contracts was $ 0.9 million and $ 1.1 million at March 31, 2023 and December 31, 2022, respectively.
For the three months ended March 31, 2023, the Corporation recorded an decrease in the value of the derivatives of $ 0.2 million and the related deferred tax of $ 0.1 million in net accumulated other comprehensive income 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 three months ended March 31, 2023. 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 March 31, 2023.
The table below discloses the impact of derivative financial instruments on the Corporation’s Consolidated Financial Statements for the three month periods ended March 31, 2023 and 2022.
Derivative in Cash Flow Hedging Relationships
Amount of gain or
(loss) recognized in
Amount of gain or
Amount of gain or
income or derivative
(loss) recognized in
(loss) reclassified from
(ineffective portion
OCI on derivative
accumulated OCI into
and amount excluded
(effective portion),
income (effective
from effectiveness
(in thousands)
net of tax
portion) (a)
testing) (b)
Interest rate contracts:
Three months ended:
March 31, 2023
$
( 138 )
$
—
$
—
March 31, 2022
614
—
—
Notes:
(a) Reported as interest expense
(b) Reported as other income
38
Table of Contents
Note 11 – Regulatory Capital Requirements
The following table presents our capital ratios as of March 31, 2023 and December 31, 2022.
March 31,
2023
December 31,
2022
Required for
Capital
Adequacy
Purposes
Required
to be Well
Capitalized
Total Capital (to risk-weighted assets)
14.25
%
14.37
%
8.00
%
10.00
%
Tier 1 Capital (to risk-weighted assets)
13.00
%
13.29
%
6.00
%
8.00
%
Common Equity Tier 1 Capital (to risk-weighted assets)
13.00
%
13.29
%
4.50
%
6.50
%
Tier 1 Capital (to average assets)
10.00
%
10.01
%
4.00
%
5.00
%
As of March 31, 2023 and December 31, 2022, the Bank was considered “well capitalized” under the regulatory framework for prompt corrective action. We adopted CECL effective January 1, 2023 and elected not to implement the regulatory agencies’ capital transition and instead opted to record the impact to ouc capital ratios immediately upon implementation.
Effective with the implementation of CECL, a $ 2.2 million, net of tax, adjustment was made to retained earnings. The adjustment did not have a material impact to our capital ratios.
Note 12 – Deposits
The following table summarizes deposits as of March 31, 2023 and December 31, 2022.
(dollars in thousands)
March 31, 2023
December 31, 2022
Non-Interest-bearing deposits:
$
468,554
30 %
$
506,613
32 %
Interest-bearing deposits:
Demand
362,585
23 %
327,685
21 %
Money Market
339,163
21 %
365,192
23 %
Savings deposits
242,441
15 %
250,720
16 %
Time deposits- retail
117,461
7 %
120,523
8 %
Time deposits- brokered
61,081
4 %
—
0 %
Total Deposits
$
1,591,285
100 %
$
1,570,733
100 %
The following table summarizes the percentage of deposits that are insured by deposit insurance or otherwise fully collateralized by securities compared to uninsured deposits as of March 31, 2023 and December 31, 2022.
March 31, 2023
December 31, 2022
(dollars in thousands)
Balance
Percent
Balance
Percent
Insured/collateralized deposits
$
1,125,896
71 %
$
1,118,190
71 %
Uninsured deposits
465,389
29 %
452,543
29 %
$
1,591,285
100 %
$
1,570,733
100 %
The following table summarizes the percentage of deposit balances from retail customers compared to business customers as March 31, 2023 and December 31, 2022.
March 31, 2023
December 31, 2022
(dollars in thousands)
Balance
Percent
Balance
Percent
Retail deposits
$
820,063
52 %
$
855,014
54 %
Business deposits
771,222
48 %
715,719
46 %
$
1,591,285
100 %
$
1,570,733
100 %
39
Table of Contents
Deposit outflows experienced in the latter half of 2022 and in January 2023 were due to the competitive pricing landscape and inflationary spending. Changes in deposit levels were not directly related to recent market disruptions.
Note 13 – Borrowed Funds
The following is a summary of borrowings:
(Dollars in thousands)
Three Months
Ended
March 31, 2023
Year Ended
December 31, 2022
Securities sold under agreements to repurchase:
Outstanding at end of period
$
52,030
$
64,565
Weighted average interest rate at end of period
0.22 %
0.12 %
Maximum amount outstanding as of any month end
$
53,892
$
75,912
Average amount outstanding
$
57,364
$
63,182
Approximate weighted average rate during the period
0.22 %
0.12 %
FHLB advances, bearing fixed interest at rates ranging from 4.53 % to 4.69 % at March 31, 2023
$
80,000
$
-
Junior subordinated debt, bearing variable interest rate of 7.66 % at March 31, 2023 and 7.49 % at December 31, 2022
$
30,929
$
30,929
Short term borrowings decreased $ 12.5 million since December 31, 2022, driven by the utilization of cash by municipalities in our Treasury Management product.
At March 31, 2023, the repurchase agreements were secured by $ 67.3 million in investment securities issued by government related agencies. A minimum of 102 % of fair value is pledged against account balances.
Long-term borrowings increased by $ 80.0 million due to management’s decision to implement the contingency funding plan in regards to the market disruption. Two new borrowings totaling $ 80.0 million with maturities of 12 and 18 months in FHLB advances were obtained in the first quarter.
Note 14 – Segment Reporting
Currently, the Company conducts business in two operating segments: (i) Community Banking and (ii) Trust and Investment Services. The accounting policies of the segments are the same as those described in the summary of significant accounting policies provided earlier in this report.
Business activity for the operating segments are as follows:
Community Banking : The Community Banking segment is conducted through the Bank and involves delivering a broad range of financial products and services, including various loan and deposit products, to consumer, business, and not-for-profit customers. Parent company income and assets are included in the Community Banking segment, as the majority of parent company functions are related to this segment. Major revenue sources include net interest income, gains on sales of mortgage loans, and service charges on deposit accounts. Expenses include personnel, occupancy, marketing, equipment, and other expenses. Non-cash charges other than depreciation of fixed assets were immaterial for the three months ended March 31, 2023 and 2022.
Trust and Investment Services : The Trust and Investment Services segment is conducted through the Bank and offers corporate trustee services, trust and estate administration, IRA administration and custody services. Revenues for this segment is generated from administration, service and custody fees, as well as management fees that are derived from Assets Under Management. Expenses include personnel, occupancy, marketing, equipment, and other expenses. Non-cash charges associated with amortization of intangibles were approximately $ 52,000 thousand for the three months ended March 31, 2023 and 2022.
40
Table of Contents
Information for the operating segments for the periods indicated are presented in the following tables:
Three Months Ended
March 31, 2023
Trust and
Community
Investment
(in thousands)
Banking
Services
Total
Interest income
$
17,829
$
-
$
17,829
Interest expense
3,311
-
3,311
Credit loss expense
543
-
543
Non-interest income
2,125
2,268
4,393
Non-interest expense
11,385
1,253
12,638
Income before income taxes and intercompany fees
4,715
1,015
5,730
Intercompany management fee income (expense)
3
( 3 )
-
Income before income taxes
4,718
1,012
5,730
Income tax expense
1,143
212
1,355
Net income
$
3,575
$
800
$
4,375
Three Months Ended
March 31, 2022
Trust and
Community
Investment
(in thousands)
Banking
Services
Total
Interest income
$
14,147
$
-
$
14,147
Interest expense
806
-
806
Credit for loan losses
( 421 )
-
( 421 )
Non-interest income
2,025
2,409
4,434
Non-interest expense
9,377
1,203
10,580
Income before income taxes and intercompany fees
6,410
1,206
7,616
Intercompany management fee income (expense)
3
( 3 )
-
Income before income taxes
6,413
1,203
7,616
Income tax expense
1,647
254
1,901
Net income
$
4,766
$
949
$
5,715
Total non-fiduciary assets of the trust and investment services segment were $ 0.9 million (including $ 0.8 million in intangible assets) as of March 31, 2023 and $ 1.1 million (including $ 1.0 million in intangible assets) as of March 31, 2022. All other assets were allocated to the Community Banking segment.
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.