Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID: 173 )
63
Consolidated Statements of Financial Condition at December 31, 2023 and 2022
65
Consolidated Statements of Income for the years ended December 31, 2023 and 2022
66
Consolidated Statements of Comprehensive Income for the years ended December 31, 2023 and 2022
67
Consolidated Statements of Changes in Shareholders’ Equity for the years ended December 31, 2023 and 2022
68
Consolidated Statements of Cash Flows for the years ended December 31, 2023 and 2022
69
Notes to Consolidated Financial Statements for the years ended December 31, 2023 and 2022
70
62
Table of Contents
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Shareholders and the Board of Directors of First United Corporation
Oakland, Maryland
Opinion on the Financial Statements
We have audited the accompanying consolidated statements of financial condition of First United Corporation (the "Company") as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income, changes in shareholders’ equity, and cash flows for each of the two years in the period ended December 31, 2023, and the related notes (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.
Change in Accounting Principle
As discussed in Note 1 to the financial statements, the Company has changed its method of accounting for credit losses effective January 1, 2023 due to the adoption of Financial Accounting Standards Board (FASB) Accounting Standards Codification No. 326, Financial Instruments - Credit Losses (ASC 326). The Company adopted the new credit loss standard using the modified retrospective method such that prior period amounts are not adjusted and continue to be reported in accordance with previously applicable generally accepted accounting principles. The adoption of the new credit loss standard and its subsequent application is also related to the critical audit matter communicated below.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
63
Table of Contents
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Credit Losses on Loans – Reasonable and Supportable Forecasts and Assumptions
In accordance with Accounting Standards Update (the “ASU”) 2016-13, Financial Instruments —Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , the Company adopted Accounting Standards Codification (“ASC”) 326 as of January 1, 2023 as described in Notes 1 and 5 of the consolidated financial statements using the modified retrospective method. See also explanatory paragraph above. The ASU requires the Company's loan portfolio, measured at amortized cost, to be presented at the net amount expected to be collected. Estimates of expected credit losses for loans are based on evaluation of the size of the portfolio, current risk characteristics, past events, current conditions, reasonable and supportable forecasts of future economic conditions and prepayment experience. The Company disclosed the impact of adoption of this standard on January 1, 2023 with an increase of $2.0 million to the allowance for credit losses on loans. The Company recorded a $2.2 million decrease to retained earnings for the cumulative effect adjustment upon adoption. Provision expense for the year ending December 31, 2023 was $1.6 million and the allowance for credit losses as of December 31, 2023 was $17.5 million.
The Company’s methodology for estimating the allowance for credit losses on loans includes quantitative and qualitative components of the calculation. The quantitative analysis includes using a discounted cash flow (DCF) model for determining the allowance for credit losses. Management leverages economic projections from a third party source for its forecasts over the forecast period. Economic forecast models include but are not limited to unemployment, the Consumer Price Index, the Housing Affordability Index, and Gross State Product (“loss drivers”). 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, which vary over time. Forecast and reversion periods as well as the selection and application of economic forecast models are considered assumptions applied by management . Based on management’s review and analysis of internal, external, and model risks, management may adjust the quantitative model output with qualitative adjustments. Management developed a qualitative framework in which maximum loss rates are established considering economic forecasts that serve as the basis for determining the reasonableness of the quantitative model’s output and necessary adjustments.
We determined that auditing the forecasts and assumptions, including the development of quantitative forecast models using the loss drivers, was a critical audit matter as it involved significant judgment by management, which led especially a high degree of auditor judgment and subjectivity and increased audit effort, including the involvement of specialists to obtain audit evidence related to the forecasts.
The primary procedures performed to address this critical audit matter included the following:
● Tested the effectiveness of the Company’s controls that addressed the following:
o Development of the forecast models that are used to determine the quantitative component and used in determining the basis for qualitative adjustments.
o Relevance and reliability of reasonable and supportable forecast data and the reasonableness of significant model assumptions input into the model.
● Use of specialists to test development of the forecast models that are used to determine the quantitative component and used in determining the basis for qualitative adjustments.
● Evaluated the reasonableness of reasonable and supportable economic forecasts and the significant model assumptions, including the relevance and reliability of data used in the model.
/s/ Crowe LLP
We have served as the Company's auditor since 2021.
Washington, D.C.
March 15, 2024
64
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Financial Condition
(In thousands, except per share amounts)
December 31,
2023
2022
Assets
Cash and due from banks
$
48,343
$
72,720
Interest bearing deposits in banks
1,410
1,595
Cash and cash equivalents
49,753
74,315
Investment securities – available-for-sale (at fair value)
97,169
125,889
Investment securities – held to maturity, net of allowance for credit losses of $ 45 and $ 0 , respectively (fair value of $ 184,415 at December 31, 2023 and $ 203,080 at December 31, 2022)
214,297
235,659
Restricted investment in bank stock, at cost
5,250
1,027
Loans held for sale (at lower of cost or fair value)
443
—
Loans
1,406,667
1,279,494
Unearned fees
( 340 )
( 174 )
Allowance for credit losses
( 17,480 )
( 14,636 )
Net loans
1,388,847
1,264,684
Premises and equipment, net
31,459
34,948
Goodwill and other intangibles
12,103
12,433
Bank owned life insurance
47,607
46,346
Deferred tax assets
11,133
10,605
Other real estate owned
4,493
4,733
Right of use assets
1,367
1,898
Pension Asset
11,208
8,001
Accrued interest receivable
7,487
6,051
Other assets
23,244
21,580
Total Assets
$
1,905,860
$
1,848,169
Liabilities and Shareholders’ Equity
Liabilities:
Non-interest bearing deposits
$
427,670
$
506,613
Interest bearing deposits
1,123,307
1,064,120
Total deposits
1,550,977
1,570,733
Short-term borrowings
45,418
64,565
Long-term borrowings
110,929
30,929
Operating lease liability
1,556
2,373
SERP deferred compensation
9,777
7,194
Allowance for credit losses on unfunded commitments
873
133
Accrued interest payable
612
151
Other liabilities
22,515
19,099
Dividends payable
1,330
1,199
Total Liabilities
1,743,987
1,696,376
Shareholders’ Equity:
Common Stock – par value $ 0.01 per share;
Authorized 25,000,000 shares; issued and outstanding 6,639,888 shares at December 31, 2023 and 6,666,428 shares at December 31, 2022
66
67
Surplus
23,734
24,409
Retained earnings
173,900
166,343
Accumulated other comprehensive loss
( 35,827 )
( 39,026 )
Total Shareholders’ Equity
161,873
151,793
Total Liabilities and Shareholders’ Equity
$
1,905,860
$
1,848,169
See notes to consolidated financial statement
65
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Income
(In thousands, except per share data)
Year Ended
December 31,
2023
2022
Interest income
Interest and fees on loans
$
69,569
$
54,448
Interest on investment securities
Taxable
7,173
6,252
Exempt from federal income tax
714
1,106
Total investment income
7,887
7,358
Other
3,700
616
Total interest income
81,156
62,422
Interest expense
Interest on deposits
19,198
3,226
Interest on short-term borrowings
147
112
Interest on long-term borrowings
4,941
1,451
Total interest expense
24,286
4,789
Net interest income
56,870
57,633
Credit loss expense
Credit loss expense/(credit)- loans
1,700
( 643 )
Credit loss expense- debt securities held to maturity
45
—
Credit loss (credit)/expense- unfunded commitments
( 125 )
16
Total credit loss expense/(credit)
1,620
( 627 )
Net interest income after provision for credit losses
55,250
58,260
Other operating income
Net (losses)/gains on investments, available for sale
( 4,214 )
3
Net gains on investment, held to maturity
—
91
Net gains on sales of residential mortgage loans
381
45
Net (losses)/gains on disposal of fixed assets
( 29 )
33
Net (losses)/gains
( 3,862 )
172
Service charges on deposit accounts
2,198
1,981
Other service charges
929
925
Trust department
8,282
8,244
Debit card income
4,101
3,958
Bank owned life insurance
1,261
1,196
Brokerage commissions
1,160
1,049
Other
400
525
Total other income
18,331
17,878
Total other operating income
14,469
18,050
Other operating expenses
Salaries and employee benefits
27,503
24,130
FDIC premiums
992
636
Equipment
4,356
4,163
Occupancy
3,445
2,906
Data processing
3,980
3,444
Marketing
762
543
Professional services
2,160
1,538
Contract labor
643
618
Line rentals
466
482
Total OREO (income)/expense, net
( 89 )
590
Investor relations
345
300
Contributions
229
288
Other
5,451
3,491
Total other operating expenses
50,243
43,129
Income before income tax expense
$
19,476
$
33,181
Provision for income tax expense
4,416
8,133
Net Income
$
15,060
$
25,048
Basic net income per share
$
2.25
$
3.77
Diluted net income per share
$
2.25
$
3.76
Weighted average number of basic shares outstanding
6,686
6,650
Weighted average number of diluted shares outstanding
6,701
6,661
See notes to consolidated financial statements
66
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income
(In thousands)
Year Ended
December 31,
Comprehensive Income
2023
2022
Net Income
$
15,060
$
25,048
Other comprehensive income, net of tax and reclassification adjustments
Available for sale securities:
Unrealized holding losses on investments with credit related impairment
( 845 )
( 835 )
Reclassification adjustment for gains realized in income
202
202
Other comprehensive losses on investments with credit related impairment
( 1,047 )
( 1,037 )
Unrealized holding gains/(losses) on all other AFS investments
83
( 22,792 )
Unrealized holding losses on securities transferred from available for sale to held to maturity
—
8,328
Reclassification adjustment for (losses)/gains realized in income
( 4,214 )
3
Other comprehensive income/(losses) on all other AFS investments
4,297
( 14,467 )
Held to maturity securities:
Unrealized holding losses on securities transferred to held to maturity
—
( 8,328 )
Reclassification adjustment for gains realized in income
—
91
Reclassification adjustment for amortization realized in income
( 682 )
( 841 )
Other comprehensive income/(losses) on HTM investments
682
( 7,578 )
Cash flow hedges:
Unrealized holding (losses)/gains on cash flow hedges
( 310 )
1,521
Other comprehensive (loss)/gain on cash flow hedges
( 310 )
1,521
Pension plan liability:
Unrealized holding gains on pension plan liability
2,180
931
Reclassification adjustment for amortization of unrecognized loss realized in income
( 998 )
( 1,117 )
Other comprehensive income on pension plan liability
3,178
2,048
SERP liability:
Unrealized holding (gains)/losses on SERP liability
( 2,448 )
3,307
Reclassification adjustment for amortization of unrecognized income/(loss) realized in income
7
( 271 )
Other comprehensive (losses)/gains on SERP liability
( 2,455 )
3,578
Other comprehensive income/(loss) before income tax
4,345
( 15,935 )
Income tax (credit)/expense related to other comprehensive income
( 1,146 )
4,223
Other comprehensive income/(loss), net of tax
3,199
( 11,712 )
Comprehensive Income
$
18,259
$
13,336
See notes to consolidated financial statements
67
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Changes in Shareholders’ Equity
(In thousands, except number of shares)
Common
Stock
Surplus
Retained
Earnings
Accumulated
Other
Comprehensive
Loss, net of tax
Total
Shareholders'
Equity
Balance at January 1, 2022
$
66
23,661
145,487
( 27,314 )
141,900
Net income
25,048
25,048
Other comprehensive loss, net of tax
( 11,712 )
( 11,712 )
Common stock issued - 45,473 shares
1
216
217
Common stock dividend declared - $ 0.63 per share
( 4,192 )
( 4,192 )
Stock based compensation
532
532
Balance at December 31, 2022
67
24,409
166,343
( 39,026 )
151,793
Adoption of ASC 326- Financial Instruments- Credit Losses
( 2,155 )
( 2,155 )
Net income
15,060
15,060
Other comprehensive income, net of tax
3,199
3,199
Common stock issued- 55,558 shares
293
293
Common stock dividend declared - $ 0.80 per share
( 5,348 )
( 5,348 )
Stock based compensation
527
527
Stock repurchase- 82,098 shares
( 1 )
( 1,495 )
( 1,496 )
Balance at December 31, 2023
$
66
$
23,734
$
173,900
$
( 35,827 )
$
161,873
See notes to consolidated financial statements
68
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
Year Ended
December 31,
2023
2022
Operating activities
Net income
$
15,060
$
25,048
Adjustments to reconcile net income to net cash provided by operating activities:
Provision/(credit) for credit losses
1,620
( 627 )
Depreciation
3,799
3,077
Stock based compensation
527
532
Amortization of intangible assets
330
219
Gains on sales of other real estate owned, net
( 599 )
—
Write-downs of other real estate owned
23
—
Origination of loans held for sale
( 4,832 )
( 1,401 )
Proceeds from sales of loans held for sale
4,770
1,513
Gains on sales of loans held for sale
( 381 )
( 45 )
Losses/(gains) on disposal of fixed assets, net
29
( 33 )
Net (accretion)/amortization of investment securities discounts and premiums- AFS
( 51 )
83
Net accretion of investment securities discounts and premiums- HTM
( 805 )
( 850 )
Net losses on sales of investment securities – available-for-sale
4,214
—
Net gain on calls of investment securities – available-for-sale
—
( 3 )
Net gains on investment securities – held to maturity
—
( 91 )
Amortization of deferred loan fees
( 98 )
( 150 )
Deferred tax (benefit)/expense
( 889 )
595
Earnings on bank owned life insurance
( 1,261 )
( 1,196 )
Amortization of operating lease right of use assets
787
349
Amortization of operating lease liabilities
( 1,073 )
( 388 )
(Increase)/decrease in accrued interest receivable and other assets
( 4,932 )
648
Increase/(decrease) in accrued interest payable and other liabilities
6,232
( 737 )
Net cash provided by operating activities
22,470
26,543
Investing activities
Proceeds from maturities/calls of investment securities available-for-sale
7,497
14,248
Proceeds from maturities/calls of investment securities held-to-maturity
26,110
16,263
Proceeds from sales of investment securities available-for-sale
20,249
1,023
Purchases of investment securities available-for-sale
—
( 17,652 )
Purchases of investment securities held-to-maturity
( 3,988 )
( 55,686 )
Proceeds from sales of other real estate owned
1,041
—
Proceeds from disposal of fixed assets
14
281
Net (increase)/decrease in FHLB stock
( 4,223 )
2
Net increase in loans
( 128,056 )
( 126,707 )
Acquisition of mortgage company
—
( 600 )
Purchases of premises and equipment
( 353 )
( 3,576 )
Net cash used in investing activities
( 81,709 )
( 172,404 )
Financing activities
Net (decrease)/increase in deposits
( 19,756 )
101,359
Proceeds from issuance of common stock
293
217
Cash dividends paid on common stock
( 5,217 )
( 3,986 )
Net (decrease)/increase in short-term borrowings
( 19,147 )
6,866
Stock repurchase
( 1,496 )
—
Proceeds from long-term borrowings
80,000
—
Net cash provided by financing activities
34,677
104,456
Decrease in cash and cash equivalents
( 24,562 )
( 41,405 )
Cash and cash equivalents at beginning of the year
74,315
115,720
Cash and cash equivalents at end of period
$
49,753
$
74,315
Supplemental information
Interest paid
$
23,825
$
4,775
Taxes paid
$
6,126
$
7,508
Non-cash investing activities:
Transfers from loans to other real estate owned
$
225
$
256
Transfers from securities available for sale to held-to-maturity
$
—
$
139,036
See notes to consolidated financial statements
69
Table of Contents
First United Corporation and Subsidiaries
Notes to Consolidated Financial Statements
1. Summary of Significant Accounting Policies
Business
First United Corporation is a Maryland corporation chartered in 1985 and a financial holding company registered with the Board of Governors of the Federal Reserve System (the “FRB”) under the Bank Holding Company Act of 1956, as amended, that elected financial holding company status in 2021. The Corporation’s primary business is serving as the parent company of First United Bank & Trust, a Maryland trust company (the “Bank”), First United Statutory Trust I (“Trust I”) and First United Statutory Trust II (“Trust II” and together with Trust I, the “Trusts”), both Connecticut statutory business trusts. The Trusts were formed for the purpose of selling trust preferred securities that qualified as Tier 1 capital. The Bank has two consumer finance company subsidiaries - OakFirst Loan Center, Inc., a West Virginia corporation, and OakFirst Loan Center, LLC, a Maryland limited liability company - and two subsidiaries that it uses to hold real estate acquired through foreclosure or by deed in lieu of foreclosure - First OREO Trust, a Maryland statutory trust, and FUBT OREO I, LLC, a Maryland limited liability company. In addition, the Bank owns 99.9 % of the limited partnership interests in Liberty Mews Limited Partnership, a Maryland limited partnership formed for the purpose of acquiring, developing and operating low-income housing units in Garrett County, Maryland (“Liberty Mews”), and a 99.9 % non-voting membership interest in MCC FUBT Fund, LLC, an Ohio limited liability company formed for the purpose of acquiring, developing and operating low-income housing units in Allegany County, Maryland (the “MCC Fund”).
First United Corporation and its subsidiaries operate principally in four counties in Western Maryland and four counties in West Virginia.
As used in these Notes, the terms “the Corporation”, “we”, “us”, and “our” mean First United Corporation and, unless the context clearly suggests otherwise, its consolidated subsidiaries.
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”). All significant intercompany transactions and accounts have been eliminated. Certain reclassifications have been made to prior year amounts to conform with current year classifications. In the opinion of management, all adjustments (all of which are normal recurring in nature) that are necessary for a fair statement are reflected in the consolidated financial statements.
In preparing financial statements, management is required to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities as of the date of financial statements. In addition, these estimates and assumptions affect revenues and expenses in the financial statements and as such, actual results could differ from those estimates.
Principles of Consolidation
The consolidated financial statements of the Corporation include the accounts of First United Corporation, the Bank, the OakFirst Loan Centers, First OREO Trust and FUBT OREO I, LLC. All significant inter-company accounts and transactions have been eliminated.
Significant Concentrations of Credit Risk
Most of the Corporation’s relationships are with customers located in Western Maryland and Northeastern West Virginia. At December 31, 2023, approximately 5 %, or $ 77.1 million, of total loans were secured by real estate acquisition, construction and development projects, with $ 77.0 million performing according to their contractual terms and
70
Table of Contents
$ 0.1 million considered to be individually evaluated loans based on management’s concerns about the borrowers’ ability to comply with present repayment terms. The $ 0.1 million in individually evaluated loans were all classified as non-accrual as of December 31, 2023. Additionally, loans collateralized by commercial rental properties represented 21 % of the total loan portfolio as of December 31, 2023. Note 4 discusses the types of securities in which the Corporation invests and Note 5 discusses the Corporation’s lending activities.
Investments
The investment portfolio is classified and accounted for based on the guidance of Accounting Standards Codification (“ASC”) Topic 320, Investments – Debt and Equity Securities . Securities bought and held principally for the purpose of selling them in the near term are classified as trading account securities and reported at fair value with unrealized gains and losses included in net gains/losses in other operating income. Securities purchased with the intent and ability to hold the securities to maturity are classified as held-to-maturity securities and are recorded at amortized cost. All other investment securities are classified as available-for-sale. These securities are held for an indefinite period of time and may be sold in response to changing market and interest rate conditions or for liquidity purposes as part of our overall asset/liability management strategy. Available-for-sale securities are reported at fair value, with unrealized gains and losses excluded from earnings and reported as a separate component of other comprehensive income included in the consolidated statement of comprehensive income, net of applicable income taxes.
The amortized cost of debt securities is adjusted for the amortization of premiums to the first call date, if applicable, or to maturity, and for the accretion of discounts to maturity, or, in the case of mortgage-backed securities, over the estimated life of the security. Such amortization and accretion is included in interest income from investments. Interest and dividends are included in interest income from investments. Gains and losses on the sale of securities are recorded using the specific identification method.
The Corporation adopted Accounting Standards Codification (“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 available-for-sale (“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 off are recognized in other comprehensive income (“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 Corporation utilizes ASC 326 to evaluate its AFS and HTM debt security portfolio for expected credit losses. For AFS debt securities in an unrealized loss position, the Corporation 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 Corporation 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 Corporation 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
71
Table of Contents
a security is placed on nonaccrual status. Accordingly, we do not recognize an allowance for credit loss against accrued interest receivable.
The Corporation separately evaluates its HTM investment securities for any credit losses. The Corporation 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 Corporation 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 basis.
Restricted Investment in Bank Stock
The Corporation owns non-marketable equity securities in a combination of the Federal Home Loan Bank (“FHLB”) of Atlanta, Atlantic Community Bankers Bank and Community Banker’s Bank. These securities are carried at cost, classified as restricted securities, and periodically evaluated for impairment based on ultimate recovery of par value.
The Corporation recognizes dividend income on a cash basis. For the years ended December 31, 2023 and December 31, 2022, dividends of $ 198,457 and $ 36,558 , respectively, were recorded in other operating income.
Loans
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or full repayment by the borrower are reported at their unpaid principal balance outstanding, adjusted for any deferred fees or costs pertaining to origination. Loans that management has the intent to sell are reported at the lower of cost or fair value determined on an individual basis. There were $ 0.4 million in loans held for sale at December 31, 2023. No loans were held for sale at December 31, 2022.
The segments of the Bank’s loan portfolio are disaggregated to a level that allows management to monitor risk and performance. The commercial real estate (“CRE”) loan segment is further disaggregated into two classes. Non-owner occupied CRE loans, which include loans secured by non-owner occupied nonfarm nonresidential properties, generally have a greater risk profile than all other CRE loans, which include loans secured by farmland, multifamily structures and owner-occupied commercial structures. The acquisition and development (“A&D”) loan segment is further disaggregated into two classes. One-to-four family residential construction loans are generally made to individuals for the acquisition of and/or construction on a lot or lots on which a residential dwelling is to be built. All other A&D loans are generally made to developers or investors for the purpose of acquiring, developing and constructing residential or commercial structures. These loans have a higher risk profile because the ultimate buyer, once development is completed, is generally not known at the time of the A&D loan. The commercial and industrial (“C&I”) loan segment consists of loans made for the purpose of financing the activities of commercial customers. The residential mortgage loan segment is further disaggregated into two classes: amortizing term loans, which are primarily first liens, and home equity lines of credit, which are generally second liens. The consumer loan segment consists primarily of installment loans (direct and indirect), student loans and overdraft lines of credit connected with customer deposit accounts.
Management uses a 10-point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first six categories are considered not criticized and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. All loans greater than 90 days past due are considered Substandard. Only the portion of a specific allocation of the allowance for credit losses is associated with a pending event that could trigger loss in the short term is classified in the Doubtful category. It is possible for a loan to be classified as Substandard in the internal risk rating system, but not be
72
Table of Contents
individually evaluated under GAAP, due to the broader reach of “well-defined weaknesses” in the application of the Substandard definition.
Interest and Fees on Loans
Interest on loans (other than those on non-accrual status) is recognized based upon the principal amount outstanding. Loan fees in excess of the costs incurred to originate the loan are recognized as income over the life of the loan utilizing either the interest method or the straight-line method, depending on the type of loan. Generally, fees on loans with a specified maturity date, such as residential mortgages, are recognized using the interest method. Loan fees for lines of credit are recognized using the straight-line method.
A loan is considered to be past due when a payment has not been received for 30 days past its contractual due date. For all loan segments, the accrual of interest is discontinued when principal or interest is delinquent for 90 days or more unless the loan is well-secured and in the process of collection. Loans that are on a current payment status or past due less than 90 days may be classified as nonaccrual if repayment in full of principal and/or interest is unlikely. Interest payments received on non-accrual loans are applied as a reduction of the loan principal balance. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Generally, consumer installment loans are not placed on non-accrual status, but are charged off after they are 120 days contractually past due. Loans other than consumer installment loans are charged-off based on an evaluation of the facts and circumstances of each individual loan.
Allowance for Credit Losses
An allowance for credit loss (“ACL”) is mainained to absorb losses from the Corporation’s financial assets in accordance with ASC 326: Financial Instruments- Credit Losses .
Allowance for Credit Losses Policy
The ACL represents an amount that, 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.
73
Table of Contents
Held-to-Maturity Securities
Management measures expected credit losses on HTM debt securities on a collective basis by major security type. Management has elected not to measure an ACL for accrued interest on securities. The estimate of expected credit losses considers historical credit loss information tha tis adjusted for current conditions and reasonable and supportable forecasts.
Management classifies the held-to-maturity portfolio into the following major security types: securities issued by U.S. government issues and agencies (including U.S. treasuries, agency bonds, and U.S. guaranteed residential mortgage-backed securities, commercial mortgage-backed securities, and collateralized mortgage obligations), rated municipal securities, and unrated municipal securities. Securities that are issued or explicitly or implicitely guaranteed by the U.S. government are hghly rated by major rating agencies and have a long history of no credit losses. Rated municipal securities are evaluated based on credit rating by major rating agencies and financial performance. Non-rated securities are evaluated internally based on financial performance and expected future cash flows.
Available-for-Sale Securities
For AFS debt securities in an unrealized loss position, the Corporation 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 to its amortized cost basis. If either criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For debt securities AFS that do not meet the aforementioned criteria, the Corporation evaluates whether the decline in fair value has resulted rom 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 rom the security are 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 the ACL is recognized in other comprehensive income.
The Corporation adopted Accounting Standards Codification (“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 available-for-sale (“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 off are recognized in other comprehensive income (“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.
Loans
An ACL is maintained as a valuation account that is deducted from the Corporation’s loan porfolio’s amortized cost basis to present the net amount expected to be collected on the loans. Loan are charged off against the ACL when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis or the estimation of expected credit losses. Adjustments to historical loss information are made for differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environmental condition, such as changes in unemployment rates, property values, or other relevant factors.
Management evaluates individual loans in all of the commercial segments for possible impairment if the loan is greater than $500,000 or is part of a relationship that is greater than $750,000 and (i) is either in non-accrual status or (ii) is
74
Table of Contents
risk-rated Substandard and is greater than 60 days past due. Loans are considered to be individually evaluated when, based on current information and events, they no longer share the same risk characteristics of other loans within our portfolio. Factors considered by management in evaluating loans include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. The Bank does not separately evaluate individual consumer and residential mortgage loans, unless such loans are part of larger relationship that is individually evaluated; otherwise loans in these segments are considered individually evaluated when they are classified as non-accrual.
Once the determination has been made that a loan is individually evaluated, the determination of whether a specific allocation of the allowance is necessary is measured by comparing the recorded investment in the loan to the fair value of the loan using one of three methods: (i) the present value of expected future cash flows discounted at the loan’s effective interest rate; (ii) the loan’s observable market price; or (iii) the fair value of the collateral less selling costs. The method is selected on a loan-by-loan basis, with management utilizing the fair value of collateral or the discounted cash flow method for the analyses. If the fair value of the collateral less selling costs method is utilized for collateral securing loans in the commercial segments, then an updated external appraisal is ordered on the collateral supporting the loan if the loan balance is greater than $500,000 and the existing appraisal is greater than 18 months old. If the loan balance is less than $500,000, then the estimated fair value of the collateral is determined by adjusting the existing appraisal by the appropriate percentage from an internally prepared appraisal discount grid. This grid considers the age of a third-party appraisal and the geographic region where the collateral is located in order to discount an appraisal. The discount rates in the appraisal discount grid are updated at least annually to reflect the most current knowledge that management has available, including the results of current appraisals. If there is a delay in receiving an updated appraisal or if the appraisal is found to be deficient in our internal appraisal review process and re-ordered, the Bank continues to use a discount factor from the appraisal discount grid based on the collateral location and current appraisal age in order to determine the estimated fair value. If the general market conditions in that geographic market have changed considerably, the property has deteriorated or perhaps lost an income stream, or a recent appraisal for a similar property indicates a significant change, then management may adjust the fair value indicated by the existing appraisal until a new appraisal is obtained. A specific allocation of the ACL is recorded if there is any deficiency in collateral value determined by comparing the estimated fair value to the recorded investment of the loan. When updated appraisals are received and reviewed, adjustments are made to the specific allocation as needed.
A loan that is considered a non-accrual or modified loan may be subject to the individually evaluated loan analysis if the commitment is $ 0.1 million or greater; otherwise, the modified 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 modified loan. For a discussion with respect to reserve calculations regarding individually evaluated loans, refer to the “Nonrecurring Loans” section in Note 5, Fair Value Measurements. There were no loan modifications to borrowers facing financial difficulties for the year ending December 31, 2023.
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.
Loan Commitments and Allowance for Credit Loss on Unfunded Commitments
Financial instruments include unfunded commitments such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Corporation’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for unfunded commitments commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.
The Corporation records a reserve for unfunded commitments (“RUC”) on unfunded commitments through a charge to provision for credit loss expense in the Corporation’s Consolidated Statement of Income. The RUC on unfunded commitments is estimated by loan segment at each balance sheet date under the CECL model using the same
75
Table of Contents
methodologies as portfolio loans, taking into consideration the likelihood that funding will occur, and is included in the RUC on the Corporation’s Consolidated Balance Sheet.
Loan Modifications
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 modified 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. The Corporation modifies loans to borrowers in financial distress by providing principal forgiveness, term extension, an other-than-insignificant payment delay, or interest rate reductions. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses. These concessions are intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. See Note 5 for more detail related to the accounting of modified loans.
Premises and Equipment
Land is carried at cost. Premises and equipment are carried at cost, less accumulated depreciation. The provision for depreciation for financial reporting has been made by using the straight-line method based on the estimated useful lives of the assets, which range from 10 to 31.5 years for buildings and 3 to 20 years for furniture and equipment.
Goodwill and Other Intangible Assets
Goodwill represents the excess purchase price paid over the fair value of the net assets acquired in a business combination. Goodwill is not amortized but is tested for impairment annually or more frequently if events or changes in circumstances indicate that the asset might be impaired. Impairment testing requires that the fair value of each of the Corporation’s reporting units be compared to the carrying amount of the reporting unit’s net assets, including goodwill. If the fair values of the reporting units exceed their book values, no write-down of recorded goodwill is required. If the fair value of a reporting unit is less than book value, an expense may be required to write-down the related goodwill to the proper carrying value. Any impairment would be realized through a reduction of goodwill or the intangible and an offsetting charge to non-interest expense. Annually, the Corporation performs an impairment test of goodwill as of December 31 of each year. During the year, any triggering event that occurs may affect goodwill and could require an impairment assessment. Determining the fair value of a reporting unit requires the Corporation to use a degree of subjectivity. The Corporation's annual impairment test of goodwill and other intangible assets did not identify any impairment.
Accounting guidance provides the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount.
Other intangible assets represent purchased assets that lack physical substance but can be distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged either on its own or in combination with a related contract, asset, or liability. Other intangible assets have finite lives and are reviewed for impairment annually. At December 31, 2023, other intangible assets included $ 0.6 million for the purchase of certain assets from a wealth company and $ 0.5 million for the purchase of certain assets of a mortgage company. These assets are amortized over their estimated useful lives either on a straight-line or sum-of-the-years basis over varying periods that initially did not exceed 5 years .
Bank-Owned Life Insurance (“BOLI”)
BOLI policies are recorded at their cash surrender values. Changes in the cash surrender values are recorded as other operating income.
76
Table of Contents
Other Real Estate Owned (“OREO”)
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value less the cost to sell at the date of foreclosure, with any losses charged to the ACL, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Changes in the valuation allowance, sales gains and losses, and revenue and expenses from holding and operating properties are all included in net expenses from other real estate owned.
Income Taxes
First United Corporation and its subsidiaries file a consolidated federal income tax return. Income taxes are accounted for using the asset and liability method. Under the asset and liability method, the deferred tax liability or asset is determined based on the difference between the financial statement and tax bases of assets and liabilities (temporary differences) and is measured at the enacted tax rates that will be in effect when these differences reverse. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. Deferred tax expense is determined by the change in the net liability or asset for deferred taxes adjusted for changes in any deferred tax asset valuation allowance, or reserve. This reserve was based on the portion of the tax asset for which it is more likely than not that a tax benefit will not be realized by the Corporation.
A tax provision is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examinations for tax positions not meeting the “more likely than not” test, no tax benefit is recorded.
State corporate income tax returns are filed annually. Federal and state returns may be selected for examination by the Internal Revenue Service and the states where we file, subject to statutes of limitations. At any given point in time, the Corporation may have several years of filed tax returns that may be selected for examination or review by taxing authorities.
Interest and penalties on income taxes are recognized as a component of income tax expense.
Defined Benefit Plans
The defined benefit pension plan and supplemental executive retirement plan are accounted for in accordance with ASC Topic 715, Compensation – Retirement Benefits . Under the provisions of Topic 715, the defined benefit pension plan and the supplemental executive retirement plan are recognized as liabilities in the Consolidated Statement of Financial Condition, and unrecognized net actuarial losses, prior service costs and a net transition asset are recognized as a separate component of other comprehensive loss, net of tax. Actuarial gains and losses in excess of 10 percent of the greater of plan assets or the pension benefit obligation are amortized over a blend of future service of active employees and life expectancy of inactive participants. Refer to Note 15 for a further discussion of the pension plan and supplemental executive retirement plan obligations.
Statement of Cash Flows
Cash and cash equivalents are defined as cash and due from banks and interest-bearing deposits in banks in the Consolidated Statements of Cash Flows. Cash flows are reported for customer loan and deposit transactions and interest-bearing deposits in banks.
77
Table of Contents
Trust Assets and Income
Assets held in an agency or fiduciary capacity are not the Bank’s assets and, accordingly, are not included in the Consolidated Statements of Financial Condition. Income from the Bank’s trust department represents fees charged to customers and recognized through revenue recognition. Refer to Note 21 for further discussion.
Business Segments
The Corporation operates in two segments, as defined by ASC Topic 280, Segment Reporting : community banking and trust and investment services. The Corporation, both in its entirety and by its business segments, is managed and evaluated on an ongoing basis by First United Corporation’s Board of Directors and executive management. Refer to Note 22 for further discussion.
Stock Repurchases
Under the Maryland General Corporation Law, shares of capital stock that are repurchased are cancelled and treated as authorized but unissued shares. When a share of capital stock is repurchased, the payment of the repurchase price reduces stated capital by the par value of that share (currently, $ 0.01 for common stock), and any excess over par value reduces capital surplus. In 2023, the Corporation repurchased 82,098 shares of common stock at a weighted average price of $ 16.79 per share. The Corporation did no t repurchase shares of common stock during 2022.
Recent Accounting Pronouncements
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 ASU, 2016-13 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, ASU 2016-13 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 Corporation, ASU 2016-13 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.
In addition, ASU 2016-13 amends the accounting for credit losses on certain debt securities. The Corporation did not record any allowance for credit losses (“ACL”) on its debt securities as a result of adopting this ASU.
The ultimate impact of adopting ASU 2016-13, 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 Corporation adopted ASU 2016-13 using the modified retrospective method. Results beginning after January 1, 2023 are presented under ASU 2016-13, 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.
78
Table of Contents
The following table illustrates the day-one impact of adopting ASU 2016-13.
January 1, 2023
(in thousands)
As Reported Under ASU 2016-13
Pre
ASU 2016-13
Impact of ASU 2016-13 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 ASU 2016-13, 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 ASU 2016-13 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 Corporation did not record any ACL on its available-for-sale or held-to-maturity investments upon adoption of ASC 326. The Corporation recorded a net decrease to retained earnings of $ 2.2 million as of January 1, 2023 for the cumulative effect of adopting ASU 2016-13.
In March 2022, FASB issued ASU No. 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 ASU 2016-13. 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 ASU 2022-02 also required that entities disclose current-period gross charge-offs by year of origination for loans and leases. The amendments in ASU 2022-02 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.
Recently issued but not yet effective Accounting Pronouncements
In March 2020, FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of Reference Rate Reform on Financial Reporting.” The amendments in ASU 2020-04 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
79
Table of Contents
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 ASU 2020-04 are effective for all entities between March 12, 2020 and December 31, 2022. In December 2022, FASB issued ASU No. 2022-06: “Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.” The amendments in ASU 2020-06 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.
The Corporation has identified all known LIBOR exposures, created a plan to address the exposures, and continues to communicate with all stakeholders to transition to alternative reference rates. As of December 31, 2023, the Corporation has no financial instruments tied to LIBOR and does not anticipate that the transition related to ASU 2020-04 will have a significant impact on our financial statements.
In November 2023, FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280); Improvement to Reportable Segment Disclosures.” ASU 2023-07 expands segment disclosure requirements for public entities to require disclosure of significant segment expense and other segment items on an annual and interim basis and to provide in interim periods all disclosures about a reportable segment’s profit or loss and assets that are currently required annually. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within the fiscal years beginning after December 15, 2024. Early adoption is permitted. ASU 2023-07 is not expected to have a significant impact on our financial statements.
In December 2023, FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” ASU 2023-09 requires public business entities to disclose in their rate reconciliation table additional categories of information about Federal, state, and foreign income taxes and to provide more details about the reconciling items in some categories if items meet a quantitative threshold. ASU 2023-09 also requires all entities to disclose income taxes paid, net of refunds, disaggregated by Federal, state, and foreign taxes for annual periods and to disaggregate the information by jurisdiction based on a quantitative threshold, among other things. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. ASU 2023-09 is not expected to have a significant impact on our financial statements.
80
Table of Contents
2. Earnings Per Common Share
Basic earnings per common share is derived by dividing net income available to common shareholders by the weighted-average number of common shares outstanding during the period and does not include the effect of any potentially dilutive common stock equivalents. Diluted earnings per share is derived by dividing net income available to common shareholders by the weighted-average number of shares outstanding, adjusted for the dilutive effect of outstanding common stock equivalents. There were no anti-dilutive shares at December 31, 2023 or 2022.
The following table sets forth the calculation of basic and diluted earnings per common share for the years ended December 31, 2023 and 2022:
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
$
15,060
6,686
$
2.25
$
25,048
6,650
$
3.77
Diluted Earnings Per Share:
Restricted stock units
15
11
Net income
$
15,060
6,701
$
2.25
$
25,048
6,661
$
3.76
3. Regulatory Capital Requirements
Banks and holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. The net unrealized gain or loss on available for sale securities is included in computing regulatory capital. Management believes that, as of December 31, 2023, the Corporation and Bank met all capital adequacy requirements to which they are subject.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. As of December 31, 2023, the most recent regulatory notification categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank’s category.
81
Table of Contents
The following table presents First United Bank & Trust’s capital ratios for years ended December 31, 2023 and 2022:
Actual
For Capital Adequacy
Purposes
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
(in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
December 31, 2023
Total Capital (to risk-weighted assets)
207,767
14.05 %
118,292
8.00 %
147,865
10.00 %
Tier 1 Capital (to risk-weighted assets)
189,370
12.81 %
88,719
6.00 %
118,292
8.00 %
Common Equity Tier 1 Capital (to risk-weighted assets)
189,370
12.81 %
66,540
4.50 %
96,112
6.50 %
Tier 1 Capital (to average assets)
189,370
9.92 %
76,233
4.00 %
95,291
5.00 %
Actual
For Capital Adequacy
Purposes
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
(in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
December 31, 2022
Total Capital (to risk-weighted assets)
196,442
14.37 %
109,396
8.00 %
136,745
10.00 %
Tier 1 Capital (to risk-weighted assets)
181,673
13.29 %
82,047
6.00 %
109,396
8.00 %
Common Equity Tier 1 Capital (to risk-weighted assets)
181,673
13.29 %
61,535
4.50 %
88,884
6.50 %
Tier 1 Capital (to average assets)
181,673
10.01 %
72,354
4.00 %
90,443
5.00 %
Federal and state banking regulations place certain restrictions on the amount of dividends paid and loans or advances made by the Bank to First United Corporation. The total amount of dividends that may be paid at any date is generally limited to the retained earnings of the Bank, and loans or advances are limited to 10 % of the Bank’s capital stock and surplus on a secured basis. In addition, dividends paid by the Bank to First United Corporation would be prohibited if the effect thereof would cause the Bank’s capital to be reduced below applicable minimum capital requirements.
We adopted CECL effective January 1, 2023 and elected not to implement the regulatory agencies’ capital transition and opted to record the impact to our capital ratios immediately upon implementation. Effective with the implementation of CECL, a $ 2.2 million adjustment, net of tax, was made to retained earnings. The adjustment did not have a material impact to our capital ratios.
82
Table of Contents
4. Investment Securities
The following table shows a comparison of amortized cost and fair values of investment securities at December 31, 2023 and 2022:
(in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance for Credit Losses
Estimated Fair Value
December 31, 2023
Available for Sale:
U.S. government agencies
$
7,000
$
—
$
966
$
—
$
6,034
Residential mortgage-backed agencies
24,781
—
4,218
—
20,563
Commercial mortgage-backed agencies
36,258
—
7,841
—
28,417
Collateralized mortgage obligations
19,725
—
3,369
—
16,356
Obligations of states and political subdivisions
10,486
15
189
—
10,312
Corporate Bonds
1,000
—
222
—
778
Collateralized debt obligations
18,671
—
3,962
—
14,709
Total available for sale
$
117,921
$
15
$
20,767
$
—
$
97,169
(in thousands)
Amortized
Cost
Gross
Unrecognized
Gains
Gross
Unrecognized
Losses
Estimated Fair Value
Allowance for Credit Losses
December 31, 2023
Held to Maturity:
U.S. treasuries
$
37,462
$
—
$
243
$
37,219
$
—
U.S. government agencies
68,014
—
10,985
57,029
—
Residential mortgage-backed agencies
29,588
42
2,913
26,717
—
Commercial mortgage-backed agencies
21,413
—
5,361
16,052
—
Collateralized mortgage obligations
53,261
—
9,973
43,288
—
Obligations of states and political subdivisions
4,604
177
671
4,110
45
Total held to maturity
$
214,342
$
219
$
30,146
$
184,415
$
45
83
Table of Contents
(in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Estimated Fair Value
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
Total available for sale
$
149,829
$
4
$
23,944
$
125,889
(in thousands)
Amortized
Cost
Gross
Unrecognized
Gains
Gross
Unrecognized
Losses
Estimated Fair Value
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
Proceeds from sales and calls of available-for-sale securities and the realized gains and losses for the years ended December 31, 2023 and 2022 are as follows:
(in thousands)
2023
2022
Proceeds
$
20,249
$
1,023
Gross realized gains
—
3
Gross realized losses
4,214
—
84
Table of Contents
The following table shows the Corporation’s securities with gross unrealized and unrecognized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized position, at December 31, 2023 and 2022:
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, 2023
Available for Sale:
U.S. government agencies
$
—
$
—
—
$
6,034
$
966
2
Residential mortgage-backed agencies
—
—
—
20,563
4,218
3
Commercial mortgage-backed agencies
—
—
—
28,417
7,841
8
Collateralized mortgage obligations
—
—
—
16,356
3,369
9
Obligations of states and political subdivisions
1,445
20
2
6,668
169
3
Corporate Bonds
—
—
—
778
222
1
Collateralized debt obligations
—
—
—
14,709
3,962
9
Total available for sale
$
1,445
$
20
2
$
93,525
$
20,747
35
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, 2023
Held to Maturity:
U.S. treasuries
$
—
$
—
—
$
37,219
$
243
4
U.S. government agencies
—
—
—
57,029
10,985
9
Residential mortgage-backed agencies
—
—
—
22,613
2,913
35
Commercial mortgage-backed agencies
—
—
—
16,052
5,361
2
Collateralized mortgage obligations
—
—
—
43,288
9,973
8
Obligations of states and political subdivisions
—
—
—
2,205
671
1
Total held to maturity
$
—
$
—
—
$
178,406
$
30,146
59
85
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
As of December 31, 2023, the Corporation recorded ACL of approximately $ 45,000 related to one bond in the HTM security portfolio. There was no ACL related to its AFS or HTM security portfolio at December 31, 2022.
86
Table of Contents
The amortized cost and estimated fair value of securities by contractual maturity at December 31, 2023 are shown in the following table. Actual maturities will 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.
(in thousands)
Amortized
Cost
Fair
Value
Contractual Maturity
Available for sale:
Due in one year or less
$
2,670
$
2,640
Due after one year through five years
5,250
4,952
Due after five years through ten years
2,410
2,168
Due after ten years
26,827
22,073
37,157
31,833
Residential mortgage-backed agencies
24,781
20,563
Commercial mortgage-backed agencies
36,258
28,417
Collateralized mortgage obligations
19,725
16,356
Total available for sale
$
117,921
$
97,169
Held to Maturity:
Due in one year or less
$
37,462
$
37,219
Due after one year through five years
12,500
11,706
Due after five years through ten years
40,456
34,495
Due after ten years
19,662
14,938
110,080
98,358
Residential mortgage-backed agencies
29,588
26,717
Commercial mortgage-backed agencies
21,413
16,052
Collateralized mortgage obligations
53,261
43,288
Total held to maturity
$
214,342
$
184,415
At December 31, 2023 and 2022, AFS investment securities with a fair value of $ 50.5 million and $ 49.7 million, respectively, and HTM investment securities with a book value of $ 141.8 million and $ 165.9 million were pledged as permitted or required to secure public deposits, for securities sold under agreements to repurchase as required or permitted by law and as collateral for borrowing capacity.
5. Loans and Related Allowance for Credit Losses
The following table summarizes the primary segments of the loan portfolio as of December 31, 2023 and December 31, 2022:
(in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Total
December 31, 2023
Individually evaluated for impairment
$
826
$
—
$
—
$
2,137
$
—
$
2,963
Collectively evaluated for impairment
492,877
77,060
274,604
497,734
61,429
1,403,704
Total loans
$
493,703
$
77,060
$
274,604
$
499,871
$
61,429
$
1,406,667
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
87
Table of Contents
In the ordinary course of business, executive officers and directors of the Corporation, including their families and companies in which certain directors are principal owners, were loan customers of the Bank. Changes in the dollar amount of loans outstanding to officers, directors and their associates were as follows for the year ended December 31:
(in thousands)
2023
Balance at January 1
$
3,302
Loans or advances
481
Repayments
( 937 )
Balance at December 31
$
2,846
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due.
The following table presents the classes of the loan portfolio at December 31, 2023 and December 31, 2022, summarized by the aging categories of performing loans and non-accrual loans.
(in thousands)
Current
30-59 Day
Past Due
60-89 Days
Past Due
90 Days+
Past Due
Total
Past Due
and still
accruing
Non-
Accrual
Total Loans
December 31, 2023
Commercial real estate
Non owner-occupied
$
296,343
$
—
$
—
$
—
$
—
$
227
$
296,570
All other CRE
196,123
411
—
—
411
599
197,133
Acquisition and development
1-4 family residential construction
18,224
—
—
—
—
—
18,224
All other A&D
58,723
—
—
—
—
113
58,836
Commercial and industrial
274,465
120
19
—
139
—
274,604
Residential mortgage
Residential mortgage - term
433,878
130
717
384
1,231
2,720
437,829
Residential mortgage – home equity
61,021
520
158
75
753
268
62,042
Consumer
60,576
463
277
84
824
29
61,429
Total
$
1,399,353
$
1,644
$
1,171
$
543
$
3,358
$
3,956
$
1,406,667
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
Non-accrual loans that have been subject to partial charge-offs totaled $ 0.1 million at December 31, 2023 and 2022. Loans secured by 1-4 family residential real estate properties in the process of foreclosure totaled $ 1.8 million at December 31, 2023. There were no loans in the process of foreclosure at December 31, 2022.
Effective January 1, 2023, the Corporation adopted the accounting guidance in ASU 2022-02, which eliminated the recognition and measurement of TDRs. Due to the removal of the TDR designation, the Corporation 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
88
Table of Contents
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 non-accrual or modified loan may be subject to the individually evaluated loan analysis if the commitment is $ 0.1 million or greater; otherwise, the modified 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 modified loan. For a discussion with respect to reserve calculations regarding individually evaluated loans, refer to the “Nonrecurring Loans” section in Note 5, Fair Value Measurements. There were no loan modifications made to borrowers facing financial difficulties in the year ending December 31, 2023.
The Corporation maintains an ACL at a level determined to be adequate to absorb expected credit losses associated with the Corporation’s financial instruments over the life of those instruments as of the balance sheet date. The Corporation develops and documents a systematic ACL methodology based on the following portfolio segments: (i) commercial real estate, (ii) acquisition and development, (iii) commercial and industrial, (iv) residential mortgage, and (v) consumer. The Corporation’s loan portfolio is segmented by homogeneous loan types that behave similarly to economic cycles. The segmentation in the 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 properties obtained for investment 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 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 Corporation’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.
89
Table of Contents
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 presents the amortized cost basis of collateral-dependent individually evaluated loans as of December 31, 2023:
December 31, 2023
(in thousands)
Real Estate
Non-Accrual Loans with No Allowance
Commercial real estate
$
826
$
826
Residential mortgage
2,137
2,137
Total Loans
$
2,963
$
2,963
Effective January 1, 2023, the Corporation adopted the accounting guidance in ASU 2022-02, which eliminates the recognition and measurement of a TDR. Due to the removal of the TDR designation, the Corporation 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 contracted cash flows include situations where there is principal forgiveness, interest rate reductions, other-than-insignificant payment delays, term extensions, and combinations of the listed modifications. Therefore, the disclosures related to loan restructurings are only for modifications that directly affect cash flows.
A loan that is considered a modified loan may be subject to the individually evaluated loan analysis if the commitment is $ 0.1 million or greater; otherwise, the modified loan remains in the appropriate segment of the ACL model and associated reserves are adjusted based on changes in the discounted cash flows resulting from the modification of the modified loan. As of December 31, 2023, there were no modified loans that were classified as individually evaluated loans.
90
Table of Contents
The following tables present the activity in the ACL and ALL for the years ended December 31, 2023 and 2022:
(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
Loan charge-offs
( 87 )
—
( 423 )
( 55 )
( 874 )
—
( 1,439 )
Recoveries collected
7
11
186
73
240
—
517
Credit loss (credit)/expense
( 2 )
( 35 )
( 225 )
1,484
478
—
1,700
ACL balance at December 31, 2023
$
5,120
$
940
$
3,717
$
6,774
$
929
$
—
$
17,480
ALL balance at January 1, 2022
$
6,032
$
2,615
$
2,460
$
3,484
$
934
$
430
$
15,955
Charge-offs
—
( 20 )
( 134 )
( 46 )
( 921 )
—
( 1,121 )
Recoveries
1
22
93
184
145
—
445
Loan loss expense/(credit)
312
( 1,638 )
426
( 462 )
719
—
( 643 )
ALL balance at December 31, 2022
$
6,345
$
979
$
2,845
$
3,160
$
877
$
430
$
14,636
The Corporation’s methodology for estimating the ACL includes:
Segmentation. The Corporation’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 analyzed reside in the Quantitative Analysis.
Quantitative Analysis. The Corporation elected to use discounted cash flows. 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. Management also enhances the calculation through the use of Moody’s economic forecast data in its calculation. 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.
91
Table of Contents
Credit Quality Indicators:
The Corporation’s portfolio grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled or at all. The Corporation’s internal credit risk grading system is based on debt service coverage, collateral values and other subjective factors. Mortgage and consumer loans are defaulted to pass grade until a loan migrates to past due status.
The Corporation has a loan review policy and annual scope report that details the level of loan review for loans in a given year. The annual loan review provides the Credit Risk Committee with an independent analysis of the following: (i) credit quality of the loan portfolio, (ii) compliance with loan policy, (iii) adequacy of documentation in credit files and (iv) validity of risk ratings.
The Corporation’s internally assigned grades are as follows:
Pass - The Corporation uses six grades of pass, including its watch rating. Generally, a pass rating indicates that the loan is currently performing and is of high quality.
Special Mention - Assets with potential weaknesses that warrant management’s close attention and if left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date.
Substandard - Assets that are inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Assets so classified have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt. Such assets are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful - Assets with all weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable.
Loss - Assets considered of such little value that its continuance on the books is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical to defer writing off this basically worthless asset even though partial recovery may be affected in the future.
The ability of borrowers to repay commercial loans is dependent upon the success of their business and general economic conditions. Due to the greater potential for loss within our commercial portfolio, we monitor the commercial loan portfolio through an internal risk rating system. Loan risk ratings are assigned based upon the creditworthiness of the borrower and are reviewed on an ongoing basis according to our internal policies. Loans rated special mention or substandard have potential or well-defined weaknesses not generally found in high quality, performing loans, and require attention from management to limit loss.
92
Table of Contents
The following tables present loan balances by year of origination and internally assigned risk ratings for our portfolio segments as of dates presented:
Total
2018 and
Portfolio
(in thousands)
2023
2022
2021
2020
2019
Prior
Revolving
Loans
December 31, 2023
Commercial real estate:
Non-owner-occupied
Pass
$
23,511
$
65,878
$
30,332
$
54,270
$
40,575
$
65,134
$
1,138
$
280,838
Special Mention
—
—
—
—
—
4,331
—
4,331
Substandard
—
—
—
—
—
11,401
—
11,401
Total non-owner occupied
23,511
65,878
30,332
54,270
40,575
80,866
1,138
296,570
Current period gross charge-offs
—
—
—
—
—
87
—
87
All other CRE
Pass
30,130
27,379
27,042
20,691
22,879
60,054
4,495
192,670
Special Mention
—
—
—
644
—
—
—
644
Substandard
—
—
—
—
1,847
1,372
600
3,819
Total all other CRE
30,130
27,379
27,042
21,335
24,726
61,426
5,095
197,133
Current period gross charge-offs
—
—
—
—
—
—
—
—
Acquisition and development:
1-4 family residential construction
Pass
13,745
3,446
—
—
—
—
1,033
18,224
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
Total acquisition and development
13,745
3,446
—
—
—
—
1,033
18,224
Current period gross charge-offs
—
—
—
—
—
—
—
—
All other A&D
Pass
12,184
25,099
2,966
3,046
1,301
9,946
4,181
58,723
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
113
—
113
Total all other A&D
12,184
25,099
2,966
3,046
1,301
10,059
4,181
58,836
Current period gross charge-offs
—
—
—
—
—
—
—
—
Commercial and industrial:
Pass
52,004
66,559
24,387
11,753
8,872
10,052
78,992
252,619
Special Mention
558
—
—
—
—
—
—
558
Substandard
—
9,352
1,854
6,806
98
837
2,480
21,427
Total commercial and industrial
52,562
75,911
26,241
18,559
8,970
10,889
81,472
274,604
Current period gross charge-offs
100
103
35
166
—
19
—
423
Residential mortgage:
Residential mortgage - term
Pass
51,625
94,723
88,835
38,228
25,375
130,402
1,577
430,765
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
138
929
17
98
5,825
57
7,064
Total residential mortgage - term
51,625
94,861
89,764
38,245
25,473
136,227
1,634
437,829
Current period gross charge-offs
—
—
—
—
—
13
—
13
Residential mortgage - home equity
Pass
1,127
4,657
864
475
286
489
53,467
61,365
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
38
—
16
623
677
Total residential mortgage - home equity
1,127
4,657
864
513
286
505
54,090
62,042
Current period gross charge-offs
—
—
—
—
—
42
—
42
Consumer:
Pass
18,299
10,616
6,361
2,206
510
20,365
2,873
61,230
Special Mention
—
—
—
—
—
—
—
—
Substandard
14
35
113
23
6
2
6
199
Total consumer
18,313
10,651
6,474
2,229
516
20,367
2,879
61,429
Current period gross charge-offs
236
223
74
8
4
329
—
874
Total Portfolio Loans
Pass
202,625
298,357
180,787
130,669
99,798
296,442
147,756
1,356,434
Special Mention
558
—
—
644
—
4,331
—
5,533
Substandard
14
9,525
2,896
6,884
2,049
19,566
3,766
44,700
Total Portfolio Loans
$
203,197
$
307,882
$
183,683
$
138,197
$
101,847
$
320,339
$
151,522
$
1,406,667
Current YTD Period:
Current period gross charge-offs
$
336
$
326
$
109
$
174
$
4
$
490
$
—
$
1,439
93
Table of Contents
Total
2017 and
Portfolio
(in thousands)
2022
2021
2020
2019
2018
Prior
Revolving
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 residential 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 residential 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
94
Table of Contents
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past.
The following tables present loan balances by year of origination segregated by performing and non-performing loans for the periods presented:
Total
2018 and
Portfolio
(in thousands)
2023
2022
2021
2020
2019
Prior
Revolving
Loans
December 31, 2023
Commercial real estate:
Non-owner-occupied
Performing
$
23,511
$
65,878
$
30,332
$
54,270
$
40,575
$
80,639
$
1,138
$
296,343
Nonperforming
—
—
—
—
—
227
—
227
Total non-owner occupied
23,511
65,878
30,332
54,270
40,575
80,866
1,138
296,570
All other CRE
Performing
30,130
27,379
27,042
21,335
24,726
60,827
5,095
196,534
Nonperforming
—
—
—
—
—
599
—
599
Total all other CRE
30,130
27,379
27,042
21,335
24,726
61,426
5,095
197,133
Acquisition and development:
1-4 family residential construction
Performing
13,745
3,446
—
—
—
—
1,033
18,224
Nonperforming
—
—
—
—
—
—
—
—
Total acquisition and development
13,745
3,446
—
—
—
—
1,033
18,224
All other A&D
Performing
12,184
25,099
2,966
3,046
1,301
9,946
4,181
58,723
Nonperforming
—
—
—
—
—
113
—
113
Total all other A&D
12,184
25,099
2,966
3,046
1,301
10,059
4,181
58,836
Commercial and industrial:
Performing
52,562
75,911
26,241
18,559
8,970
10,889
81,472
274,604
Nonperforming
—
—
—
—
—
—
—
—
Total commercial and industrial
52,562
75,911
26,241
18,559
8,970
10,889
81,472
274,604
Residential mortgage:
Residential mortgage - term
Performing
51,625
94,722
89,629
38,245
25,375
133,526
1,603
434,725
Nonperforming
—
139
135
—
98
2,701
31
3,104
Total residential mortgage - term
51,625
94,861
89,764
38,245
25,473
136,227
1,634
437,829
Residential mortgage - home equity
Performing
1,127
4,657
864
475
286
488
53,802
61,699
Nonperforming
—
—
—
38
—
17
288
343
Total residential mortgage - home equity
1,127
4,657
864
513
286
505
54,090
62,042
Consumer:
Performing
18,304
10,616
6,405
2,229
516
20,367
2,879
61,316
Nonperforming
9
35
69
—
—
—
—
113
Total consumer
18,313
10,651
6,474
2,229
516
20,367
2,879
61,429
Total Portfolio Loans
Performing
203,188
307,708
183,479
138,159
101,749
316,682
151,203
1,402,168
Nonperforming
9
174
204
38
98
3,657
319
4,499
Total Portfolio Loans
$
203,197
$
307,882
$
183,683
$
138,197
$
101,847
$
320,339
$
151,522
$
1,406,667
95
Table of Contents
Total
2017 and
Portfolio
(in thousands)
2022
2021
2020
2019
2018
Prior
Revolving
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 residential 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 residential 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
96
Table of Contents
6. Other Real Estate Owned
The following table presents the components of OREO, net of related valuation allowance, as of December 31, 2023 and 2022:
(in thousands)
2023
2022
Acquisition and development
$
4,281
$
4,670
Residential mortgage
212
63
Total OREO
$
4,493
$
4,733
The following table presents the activity in the OREO valuation allowance for the years ended December 31, 2023 and 2022:
(in thousands)
2023
2022
Balance January 1
$
453
$
453
Fair value write-downs, net
23
—
Sales of OREO
( 163 )
—
Balance December 31
$
313
$
453
The following table presents the components of OREO expenses, net, for the years ended December 31, 2023 and 2022:
(in thousands)
2023
2022
Gains on real estate, net
$
( 599 )
$
—
Fair value write-down
23
—
Expenses, net
491
595
Rental and other income
( 4 )
( 5 )
Total OREO (income)/expense, net
$
( 89 )
$
590
7. Premises and Equipment
The following table presents the components of premises and equipment at December 31, 2023 and 2022:
(in thousands)
2023
2022
Land
$
7,745
$
7,753
Land improvements
1,384
1,548
Premises
34,922
35,972
Furniture and equipment
18,873
20,117
62,924
65,390
Less accumulated depreciation
( 31,465 )
( 30,442 )
Total
$
31,459
$
34,948
The Corporation recorded depreciation expense of $ 3.8 million and $ 3.1 million for the years ended December 31, 2023 and 2022, respectively.
8. Leases
Substantially all of the leases in which the Corporation is the lessee are comprised of real estate property for branches, ATM locations, and office equipment with terms extending through 2030. All of the Corporation’s leases are classified as operating leases. The present value of lease payments is reported as a lease liability and right of use asset on the Corporation’s Consolidated Statement of Financial Condition.
97
Table of Contents
The following table represents the Consolidated Statements of Financial Condition classification of the Corporation’s right-of-use assets and lease liabilities. The Corporation elected not to include short-term leases (i.e., leases with remaining terms of 12 months or less), or equipment leases that were deemed immaterial on the Consolidated Statement of Financial Condition.
(in thousands)
December 31, 2023
December 31, 2022
Lease Right-of Use Assets
Operating lease right-of-use assets
$
1,367
$
1,898
Lease Liabilities
Operating lease liabilities
$
1,556
$
2,373
In calculating the present value of the lease payments, the Corporation has utilized its incremental borrowing rate based on electing the original lease term to account for each lease component.
The following table presents the weighted-average lease term and discount rate for operating leases at December 31, 2023:
December 31, 2023
December 31, 2022
Weighted-average remaining lease term
Operating leases
5.33 years
6.17 years
Weighted-average discount rate
Operating leases
5.16 %
5.00 %
The Corporation elected, for all classes of underlying assets, to separate lease and non-lease components. Total operating lease expense was $ 0.6 million and $ 0.5 million for the years ended December 31, 2023 and December 31, 2022, respectively. Short-term lease expense was approximately $ 20 thousand for the year ended December 31, 2023 and 2022.
In the fourth quarter of 2023, the Bank announced the closure of four of its branches with an effective closing date of February 29, 2024. In conjunction with the announced branch closures, the Bank recognized accelerated lease expense of approximately $ 0.1 million in 2023.
Future minimum payments for operating leases with initial or remaining terms of one year or more at December 31, 2023 were as follows:
(in thousands)
Amount
2024
$
368
2025
356
2026
283
2027
285
2028
240
Thereafter
270
Total future minimum lease payments
1,802
Amounts representing interest
( 246 )
Present value of net future minimum lease payments
$
1,556
98
Table of Contents
9. Deposits
The following table summarizes deposits as of December 31, 2023 and 2022:
(in thousands)
December 31, 2023
December 31, 2022
Balance
Percent
Balance
Percent
Non-Interest-bearing deposits:
$
427,670
28 %
$
506,613
32 %
Interest-bearing deposits:
Demand
350,860
22 %
327,685
21 %
Money market
385,649
25 %
365,192
23 %
Savings deposits
191,265
12 %
250,720
16 %
Time deposits- retail
165,533
11 %
120,523
8 %
Time deposits- brokered
30,000
2 %
—
0 %
Total Deposits
$
1,550,977
100 %
$
1,570,733
100 %
Time deposits that meet or exceed the FDIC insurance limit of $250,000 at December 31, 2023 and 2022 were $ 48.8 million and $ 37.5 million, respectively. At December 31, 2023 and 2022, $ 0.4 million and $ 0.3 million, respectively, of deposit overdrafts were re-classified as loans.
The following is a summary of the scheduled maturities of all time deposits maturing within years ended December 31:
(in thousands)
Time deposits- brokered
Time deposits- retail
2024
$
30,000
$
146,683
2025
—
13,990
2026
—
4,154
2027
—
491
2028
—
170
Thereafter
—
45
Total
$
30,000
$
165,533
In the ordinary course of business, executive officers and directors of the Corporation, including their families and companies in which certain directors are principal owners, were deposit customers of the Bank. At December 31, 2023, executive officers and directors had approximately $ 17.2 million in deposits with the Bank compared to $ 14.0 million at December 31, 2022.
10. Borrowed Funds
The following is a summary of short-term borrowings at December 31, 2023 and 2022 with original maturities of less than one year:
(in thousands)
2023
2022
Securities sold under agreements to repurchase:
Outstanding at end of year
$
45,418
$
64,565
Weighted average interest rate at year end
0.27 %
0.12 %
Maximum amount outstanding as of any month end
$
59,777
$
75,912
Average amount outstanding
$
50,498
$
63,182
Approximate weighted average rate during the year
0.24 %
0.12 %
99
Table of Contents
Repurchase agreements were secured by $ 61.6 million in investment securities at December 31, 2023 and $ 74.6 million at December 31, 2022.
The following is a summary of long-term borrowings at December 31, 2023 and 2022 with original maturities exceeding one year:
(in thousands)
2023
2022
FHLB advances bearing fixed interest rates ranging from 4.53 % to 4.69 % at December 31, 2023
$
80,000
$
—
Junior subordinated debt
$
30,929
$
30,929
Total long-term debt
$
110,929
$
30,929
In March 2004 , Trust I and Trust II issued preferred securities with an aggregate liquidation amount of $ 30.0 million to third-party investors and issued common equity with an aggregate liquidation amount of $ 0.9 million to First United Corporation. These Trusts used the proceeds of these offerings to purchase an equal amount of TPS Debentures, as follows:
$ 20.6 million —floating rate payable quarterly based on three-month Secured Overnight Financing Rate (“SOFR”) plus 275 basis points ( 8.39 % at December 31, 2023), maturing in 2034 , became redeemable five years after issuance at First United Corporation’s option.
$ 10.3 million --floating rate payable quarterly based on three-month SOFR plus 275 basis points ( 8.39 % at December 31, 2023) maturing in 2034 , became redeemable five years after issuance at First United Corporation’s option.
The TPS Debentures issued to each of the Trusts represent the sole assets of that Trust, and payments of the TPS Debentures by First United Corporation are the only sources of cash flow for the Trust. First United Corporation has the right, without triggering a default, to defer interest on all of the TPS Debentures for up to 20 quarterly periods, in which case distributions on the preferred securities will also be deferred. Should this occur, the Corporation may not pay dividends or distributions on, or repurchase, redeem or acquire any shares of its capital stock.
The contractual maturities of the FHLB advances outstanding at December 31, 2023 are March 15, 2024 and September 13, 2024. The contractual maturities of the junior subordinated debt outstanding at December 31, 2023 is 2034.
The Bank has a borrowing capacity agreement with the FHLB in an amount equal to 30 % of the Bank’s assets. The available line of credit equaled $ 571.4 million at December 31, 2023 and $ 544.1 million at December 31, 2022. This line of credit, which can be used for both short and long-term funding, can only be utilized to the extent of available collateral. The line is secured by certain qualified mortgage, commercial and home equity loans as follows (in thousands):
1-4 family mortgage loans
$
144,572
Commercial loans
52,753
Multi-family loans
11,453
Home equity loans
19,160
Total available borrowing capacity
227,938
Less: borrowings and letters of credit outstanding
( 82,500 )
$
145,438
The Bank also has various unsecured lines of credit totaling $ 140.0 million with various financial institutions and a $ 12.2 million secured line with the Federal Reserve to meet daily liquidity requirements.Additionally, the Bank had $ 69.5 million in available in a secured line of credit with the FRB through the BTFP. At December 31, 2023 and 2022, there were no borrowings under these credit facilities.
100
Table of Contents
11. Goodwill and Other Intangible Assets
The gross carrying amounts and accumulated amortization of intangible assets and goodwill are presented at December 31, 2023 and 2022 in the following table:
December 31, 2023
December 31, 2022
(in thousands)
Gross
Carrying
Amount
Accumulated Amortization
Net
Carrying
Amount
Weighted Average Remaining Life
Gross
Carrying
Amount
Accumulated Amortization
Net
Carrying
Amount
Weighted Average Remaining Life
Amortizing intangible assets:
Intangible assets associated with purchase of wealth portfolio
$
1,048
$
419
$
629
3.00 years
$
1,048
$
209
$
839
4.00 years
Intangible assets associated with acquisition of mortgage company
600
130
470
3.92 years
600
10
590
4.92 years
Total Other intangibles
$
1,648
$
549
$
1,099
3.38 years
$
1,648
$
219
$
1,429
4.38 years
Goodwill
$
11,004
$
11,004
$
11,004
$
11,004
The following table presents the estimated future amortization expense for amortizing intangible assets within the years ending December 31:
(in thousands)
Amount
2024
$
330
2025
330
2026
330
2027
109
Total amortizing intangible assets
$
1,099
101
Table of Contents
12. Accumulated Other Comprehensive Loss (“AOCL”)
The following table presents the changes in each component of accumulated other comprehensive loss for the years ended December 31, 2023 and 2022:
(in thousands)
Investment
securities-
with credit related impairment
AFS
Investment
securities-
all other
AFS
Investment
securities-
HTM
Cash Flow
Hedge
Pension
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 (loss)/income before reclassifications
( 622 )
61
—
( 228 )
1,605
( 1,802 )
( 986 )
Amounts reclassified from accumulated
other comprehensive loss
( 149 )
3,102
502
—
735
( 5 )
4,185
Balance - December 31, 2023
$
( 2,482 )
$
( 13,217 )
$
( 5,201 )
$
569
$
( 14,263 )
$
( 1,233 )
$
( 35,827 )
102
Table of Contents
The following tables present the components of other comprehensive (loss)/income for the years ended December 31, 2023 and 2022:
Components of Other Comprehensive Income
(in thousands)
Before Tax
Amount
Tax (Expense)
Benefit
Net
For the year ended December 31, 2023
Available for sale (AFS) securities with credit-related impairment
Unrealized holding losses
$
( 845 )
$
223
$
( 622 )
Less: accretable yield recognized in income
202
( 53 )
149
Net unrealized losses on investments with credit-related impairment
( 1,047 )
276
( 771 )
Available for sale securities – all other:
Unrealized holding gains
83
( 22 )
61
Less: losses recognized in income
( 4,214 )
1,112
( 3,102 )
Net unrealized gains on all other AFS securities
4,297
( 1,134 )
3,163
Held to maturity securities:
Unrealized holding losses on securities transferred to held to maturity
—
—
—
Less: amortization recognized in income
( 682 )
180
( 502 )
Net unrealized gains on HTM securities
682
( 180 )
502
Cash flow hedges:
Unrealized holding losses
( 310 )
82
( 228 )
Net unrealized losses on cash flow hedges
( 310 )
82
( 228 )
Pension Plan:
Unrealized net actuarial gain
2,180
( 575 )
1,605
Less: amortization of unrecognized loss
( 998 )
263
( 735 )
Net pension plan liability adjustment
3,178
( 838 )
2,340
SERP:
Unrealized net actuarial loss
( 2,448 )
646
( 1,802 )
Less: amortization of unrecognized loss
7
( 2 )
5
Net SERP liability adjustment
( 2,455 )
648
( 1,807 )
Other comprehensive income
$
4,345
$
( 1,146 )
$
3,199
103
Table of Contents
Components of Other Comprehensive Loss
(in thousands)
Before Tax
Amount
Tax (Expense)
Benefit
Net
For the year ended December 31, 2022
Available for sale (AFS) securities with credit related impairment:
Unrealized holding losses
$
( 835 )
$
221
$
( 614 )
Less: accretable yield recognized in income
202
( 54 )
148
Net unrealized losses on investments with credit related impairment
( 1,037 )
275
( 762 )
Available for sale securities – all other:
Unrealized holding losses
( 22,792 )
6,043
( 16,749 )
Unrealized holding losses on securities transferred from available for sale to held to maturity
8,328
( 2,208 )
6,120
Less: gains recognized in income
3
( 1 )
2
Net unrealized losses on all other AFS securities
( 14,467 )
3,836
( 10,631 )
Held to maturity securities:
Unrealized holding losses on securities transferred to held to maturity
( 8,328 )
2,208
( 6,120 )
Less: gains recognized in income
91
( 24 )
67
Less: amortization recognized in income
( 841 )
223
( 618 )
Net unrealized losses on HTM securities
( 7,578 )
2,009
( 5,569 )
Cash flow hedges:
Unrealized holding gains
1,521
( 405 )
1,116
Net unrealized gains on cash flow hedges
1,521
( 405 )
1,116
Pension Plan:
Unrealized net actuarial gain
931
( 247 )
684
Less: amortization of unrecognized loss
( 1,117 )
296
( 821 )
Net pension plan liability adjustment
2,048
( 543 )
1,505
SERP:
Unrealized net actuarial gain
3,307
( 877 )
2,430
Less: amortization of unrecognized loss
( 271 )
72
( 199 )
Net SERP liability adjustment
3,578
( 949 )
2,629
Other comprehensive loss
$
( 15,935 )
$
4,223
$
( 11,712 )
104
Table of Contents
The following tables present the details of accumulated other comprehensive loss components for the years ended December 31, 2023 and 2022:
Details of Accumulated Other Comprehensive Income Components
Amount Reclassified from Accumulated Other Comprehensive Loss
Affected Line Item in the Statement
(in thousands)
2023
Where Net Income is Presented
Net unrealized losses on investment securities with credit related impairment:
Accretable Yield
$
202
Interest income on taxable investment securities
Taxes
( 53 )
Provision for income tax expense
$
149
Net of tax
Net unrealized losses on available for sale
investment securities - all other:
Loss on sales
$
( 4,214 )
Net gains
Taxes
1,112
Provision for income tax expense
$
( 3,102 )
Net of tax
Net unrealized gains on held to maturity
investment securities:
Amortization
$
( 682 )
Interest income on taxable investment securities
Taxes
180
Provision for income tax expense
$
( 502 )
Net of tax
Net pension plan liability adjustment:
Amortization of unrecognized loss
$
( 998 )
Other expense
Taxes
263
Provision for income tax expense
$
( 735 )
Net of tax
Net SERP liability adjustment:
Amortization of unrecognized loss
$
7
Other expense
Taxes
( 2 )
Provision for income tax expense
$
5
Net of tax
Total reclassifications for the period
$
( 4,185 )
Net of tax
105
Table of Contents
Details of Accumulated Other Comprehensive Loss Components
Amount Reclassified from Accumulated Other Comprehensive Loss
Affected Line Item in the Statement
(in thousands)
2022
Where Net Income is Presented
Net unrealized losses on investment securities with credit related impairment:
Accretable Yield
$
202
Interest income on taxable investment securities
Taxes
( 54 )
Provision for income tax expense
$
148
Net of tax
Net unrealized gains on available for sale
investment securities - all other:
Gains on sales
$
3
Net gains
Taxes
( 1 )
Provision for income tax expense
$
2
Net of tax
Net unrealized gains on held to maturity
investment securities:
Amortization
$
( 841 )
Interest income on taxable investment securities
Gains recognized
91
Provision for income tax expense
Taxes
199
Net of tax
$
( 551 )
Net pension plan liability adjustment:
Other expense
Amortization of unrecognized loss
$
( 1,117 )
Other expense
Taxes
296
Net of tax
$
( 821 )
Net SERP liability adjustment:
Other expense
Amortization of unrecognized loss
$
( 271 )
Other expense
Taxes
72
Net of tax
$
( 199 )
Net of tax
Total reclassifications for the period
$
( 1,421 )
13. Income Taxes
The provision for income taxes consists of the following for the years ended December 31, 2023 and 2022:
(in thousands)
2023
2022
Current Tax expense:
Federal
$
4,002
$
5,504
State
1,303
2,034
$
5,305
$
7,538
Deferred tax (benefit)/expense:
Federal
$
( 774 )
$
339
State
( 115 )
256
$
( 889 )
$
595
Income tax expense for the year
$
4,416
$
8,133
106
Table of Contents
The reconciliation between the statutory federal income tax rate and effective income tax rate for the years ended December 31, 2023 and 2022 is as follows:
2023
2022
Federal statutory rate
21.0 %
21.0 %
Tax-exempt income on securities and loans
( 0.8 )
( 0.8 )
Tax-exempt BOLI income
( 1.3 )
( 0.8 )
State income tax, net of federal tax benefit
4.7
5.6
Tax credits
( 0.8 )
( 0.4 )
Other
( 0.1 )
( 0.1 )
22.7 %
24.5 %
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Corporation’s temporary differences as of December 31, 2023 and 2022 are as follows:
(in thousands)
2023
2022
Deferred tax assets:
Allowance for credit losses
$
4,855
$
3,880
Deferred fees
96
54
Deferred compensation
1,285
1,163
Federal and state tax loss carry forwards
2,776
2,873
Unrealized loss on investment securities
7,356
8,419
SERP
2,622
1,948
Lease liability
362
471
Low income housing
439
511
Other than temporary impairment on investment securities
464
520
Other real estate owned
83
120
Other
392
133
Total deferred tax assets
20,730
20,092
Valuation allowance
( 2,776 )
( 2,873 )
Total deferred tax assets less valuation allowance
17,954
17,219
Deferred tax liabilities:
Goodwill and other intangibles
( 2,762 )
( 2,736 )
Lease right-of-use asset
( 282 )
( 418 )
Pension
( 2,958 )
( 2,121 )
Depreciation
( 403 )
( 921 )
Derivative contract
( 200 )
( 283 )
Other
( 216 )
( 135 )
Total deferred tax liabilities
( 6,821 )
( 6,614 )
Net deferred tax assets
$
11,133
$
10,605
In assessing the ability to realize deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of the deferred tax assets is dependent upon the generation of future taxable income of the appropriate character (for example, ordinary income or capital gain) within the carry-back or carry-forward period available under the tax law during the periods in which temporary differences are deductible. The Corporation has considered future market growth, forecasted earnings, future taxable income, and feasible and permissible tax planning strategies in determining whether it will be able to realize the deferred tax asset. If the Corporation were to determine that it will not be able to realize a portion of its net deferred tax asset in the future for which there is currently no valuation allowance, an adjustment to the net deferred tax asset would be charged to earnings in the period such determination was made. Conversely, if the Corporation were to make a
107
Table of Contents
determination that it is more likely than not that the deferred tax assets for which there is a valuation allowance will be realized, the related valuation allowance would be reduced and a benefit would be recorded.
At December 31, 2023, the Corporation had Maryland net operating losses (“NOLs”) and other MD carryforwards of $ 39.1 million for which a deferred tax asset of $ 2.8 million has been recorded. There has been and continues to be a full valuation allowance on these NOLs based on management’s belief that it is more likely than not that these NOLs will not be realized prior to the expiration of their carry-forward periods because the Corporation will not generate sufficient taxable income in the future to fully utilize the NOLs. The valuation allowance was $ 2.8 million at December 31, 2023 and $ 2.9 million at December 31, 2022.
The Corporation and its subsidiaries file income tax returns in the U.S. federal jurisdiction and various states jurisdictions. The 2018-2020 tax years remain open under the standard statute of limitations. Also, with few exceptions, the Corporation is no longer subject to state income tax examinations for tax years before 2020.
Any interest and penalties on income tax assessments or income tax refunds are recognized in the Consolidated Statements of Income as a components of interest expense (income) and other operating expense. There were no amounts of accrued tax-related interest and penalties at December 31, 2023 and 2022. Furthermore, there were no net interest and penalties related to unrecognized tax benefits for the periods presented.
14. Equity Compensation Plans
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 2023, a total of 16,931 fully vested shares of common stock were issued to directors, which had a grant date fair value of $ 13.23 per share. In May 2022, a total of 14,940 fully vested shares of common stock were issued to directors, which had a grant date fair value of $ 18.92 per share. 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. In October 2023, a total of 852 fully vested shares of common stock were issued to a new director, which had a grant date fair value of $ 16.26 per share. Director stock compensation expense was $ 255,937 for the year ended December 31, 2023 and $ 266,920 for the year ended December 31, 2022.
Employee stock compensation was $ 33,279 and $ 79,464 for the years ended December 31, 2023 and 2022, respectively.
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.
108
Table of Contents
The RSUs granted to each of the foregoing officers consist of (i) a performance vesting award for a three year performance period and (ii) 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. For the performance period ending December 31, 2025, the RSUs performance goals are based on earnings per share for the year ended December 31, 2025 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 (i) 9,791 performance-vesting shares (target level) for the performance period ending December 31, 2021 (the “2019 LTIP year”) and (ii) 10,143 performance-vesting shares and 5,070 time-vesting shares (target level) for the performance period ending December 31, 2022 (the “2020 LTIP year”). Each RSU had a grant date fair market value of $ 12.54 per share of common stock underlying the RSU. 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 subject to RSUs granted for the 2019 LTIP year were issued at maximum performance level. On March 8, 2023, 15,216 shares subject to RSUs granted for the 2020 LTIP year were issued at maximum performance. 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 year ended December 31, 2023, and $ 73,816 for the year ended December 31, 2022. All compensation expense related to the 2019 LTIP year was recognized as of March 31, 2022. All compensation expense related to the 2020 LTIP plans was 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. On May 5, 2023, 1,230 shares of the remaining 2,463 time-vesting shares were issued to the participants. Net stock compensation (credit)/expense was ($ 51,555 ) and $ 66,285 for the years ended December 2023 and 2022. Unrecognized compensation expense as of December 31, 2023 related to unvested units was $ 7,365 .
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 $ 104,580 and $ 78,436
109
Table of Contents
for the years ended December 31, 2023 and 2022, respectively. Unrecognized compensation expense as of December 31, 2023 related to unvested units was $ 130,726 .
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. Stock compensation expense was $ 82,755 for the year ended Decmber 31, 2023. Unrecognized compensation expense as of December 31, 2023 related to unvested units was $ 248,264 .
15. Employee Benefit Plans
First United Corporation sponsors a noncontributory defined benefit Pension Plan (the “Pension Plan”) covering the employees who were hired prior to the freeze and others who were grandfathered into the Pension Plan. The benefits are based on years of service and the employees’ compensation during the last five years of employment.
Effective April 30, 2010, the Pension Plan was amended, resulting in a “soft freeze”, the effect of which prohibits new entrants into the Pension Plan and ceases crediting of additional years of service, after that date. Effective January 1, 2013, the Pension Plan was amended to unfreeze it for those employees for whom the sum of (i) their ages, at their closest birthday, plus (ii) years of service for vesting purposes equals 80 or greater. The “soft freeze” continues to apply to all other plan participants. Pension benefits for these participants will be managed through discretionary contributions to the First United Corporation 401(k) Profit Sharing Plan (the “401(k) Plan”).
During 2001, the Bank established an unfunded Defined Benefit Supplemental Executive Retirement Plan (“Defined Benefit SERP”). The Defined Benefit SERP is available only to a select group of management or highly compensated employees to provide supplemental retirement benefits in excess of limits imposed on qualified plans by federal tax law.
The benefit obligation activity for both the Pension Plan and Defined Benefit SERP was calculated using an actuarial measurement date of January 1. Plan assets and the benefit obligations were calculated using an actuarial measurement date of December 31.
On January 9, 2015, First United Corporation and members of management who do not participate in the Defined Benefit SERP entered into participation agreements under the Deferred Compensation Plan, each styled as a Defined Contribution SERP Agreement (the “Contribution Agreement”). Pursuant to each Contribution Agreement, First United Corporation agreed, for each Plan Year (as defined in the Deferred Compensation Plan) in which it determines that it has been Profitable (as defined in the Contribution Agreement), to make a discretionary contribution to the participant’s Employer Account in an amount equal to 15 % of the participant’s base salary level for such Plan Year, with the first Plan Year being the year ending December 31, 2015. The Contribution Agreement provides that the participant will become 100% vested in the amount maintained in his or her Employer Account upon the earliest to occur of the following events: (i) Normal Retirement (as defined in the Contribution Agreement); (ii) Separation from Service (as defined in the Contribution Agreement) following a Change of Control (as defined in the Deferred Compensation Plan) and subsequent Triggering Event (as defined in the Contribution Agreement); (iii) Separation from Service due to a Disability (as defined in the Contribution Agreement); (iv) with respect to a particular award of Employer Contribution Credits, the participant’s completion of two consecutive Years of Service (as defined in the Contribution Agreement) immediately following the Plan Year for which such award was made; or (v) death. Notwithstanding the foregoing, however, a participant will lose entitlement to the amount maintained in his or her Employer Account in the event employment is terminated for Cause (as defined in the Contribution Agreement). In addition, the Contribution Agreement conditions entitlement to the amounts held in the Employer Account on the participant (a) refraining from engaging in Competitive Employment (as defined in the Contribution Agreement) for three years following his or her Separation from Service, (b) refraining from injurious disclosure of confidential information concerning the Corporation, and (c) remaining available, at the First United Corporation’s reasonable request, to provide at least six hours of transition services per month for 12 months following
110
Table of Contents
his or her Separation from Service (except in the case of death or Disability), except that only item (b) will apply in the event of a Separation from Service following a Change of Control and subsequent Triggering Event.
In January 2021, the Board of Directors approved discretionary contributions to three participants totaling $ 101,257 . The Corporation recorded $ 50,628 of related compensation expense for 2022 related to these contributions. In January 2022, the Board of Directors approved discretionary contributions to three participants totaling $ 103,689 . The Corporation recorded $ 51,844 of related compensation expense for both 2023 and 2022 related to these contributions. In January 2023, the Board of Directors approved discretionary contributions to three participants totaling $ 108,184 . The Corporation recorded $ 54,092 of related compensation expense for 2023. Each discretionary contribution has a two year vesting period.
The following tables summarize benefit obligation and funded status, plan asset activity, components of net pension cost, and weighted average assumptions for the Pension Plan and the Defined Benefit SERP:
Pension
Defined Benefit SERP
(in thousands)
2023
2022
2023
2022
Change in Benefit Obligation
Obligation at the beginning of the year
$
40,184
$
54,931
$
7,194
$
10,395
Service cost
25
57
102
165
Interest cost
2,050
1,535
367
286
Change in discount rate and mortality assumptions
314
( 11,930 )
—
—
Actuarial losses/(gains)
144
( 736 )
2,450
( 3,316 )
Benefits paid
( 2,103 )
( 3,673 )
( 336 )
( 336 )
Obligation at the end of the year
40,614
40,184
9,777
7,194
Change in Plan Assets
Fair value at the beginning of the year
48,185
59,696
—
—
Actual return on plan assets
5,740
( 7,838 )
—
—
Employer contribution
—
—
336
336
Benefits paid
( 2,103 )
( 3,673 )
( 336 )
( 336 )
Fair value at the end of the year
51,822
48,185
—
—
Funded/(Unfunded) Status
$
11,208
$
8,001
$
( 9,777 )
$
( 7,194 )
Pension
Defined Benefit SERP
(in thousands)
2023
2022
2023
2022
Components of Net Pension Cost
Service cost
$
25
$
57
$
102
$
165
Interest cost
2,050
1,535
367
286
Expected return on assets
( 3,062 )
( 3,810 )
—
—
Amortization of recognized loss
998
1,117
( 7 )
271
Net pension (income)/expense in employee benefits
$
11
$
( 1,101 )
$
462
$
722
Weighted Average Assumptions used to determine benefit obligations:
Discount rate for benefit obligations
5.02 %
5.24 %
4.99 %
5.23 %
Discount rate for net pension cost
5.24 %
2.85 %
—
—
Expected long-term return on assets
6.50 %
6.50 %
—
—
Rate of compensation increase
3.00 %
3.00 %
3.00 %
3.00 %
The accumulated benefit obligation for the Pension Plan was $ 38.3 million and $ 37.8 million at December 31, 2023 and 2022, respectively. The accumulated benefit obligation for the Defined Benefit SERP was $ 8.3 million and $ 6.9 million at December 31, 2023 and 2022, respectively.
111
Table of Contents
The investment assets of a defined benefit plan are managed with the goal of providing for retiree distributions while also supporting long-term plan obligations with a moderate level of portfolio risk. To address the variability over time of both risk and return, the plan investment strategy entails a dynamic approach to asset allocation, providing for normalized targets for major asset classes, with the ability to tactically adjust within the following specified ranges around those targets.
Asset Class
Normalized
Target
Range
Cash
2 %
0 % - 20 %
Fixed Income
43 %
30 % - 50 %
Equities
55 %
45 % - 65 %
Decisions regarding tactical adjustments within the above noted ranges for asset classes are based on a top down review of factors expected to have material impact on the risk and reward dynamics of the portfolio as a whole. Such factors include, but are not limited to, the following:
● Anticipated domestic and international economic growth as a whole;
● The position of the economy within its longer term economic cycle; and
● The expected impact of economic vitality, cycle positioning, financial market risks, industry/demographic trends and political forces on the various market sectors and investment styles.
With respect to individual company securities, additional company specific matters are considered, which could include management track record and guidance, future earnings expectations, current relative price expectations and the impact of identified risks on expected performance, among others. A core equity position of large cap stocks will be maintained, with more aggressive or volatile sectors meaningfully represented in the asset mix in pursuit of higher returns.
Strategic and specific investment decisions are guided by an in-house investment committee as well as a number of outside institutional resources that provide economic, industry and company data and analytics. It is management’s intent to give the Pension Plan’s investment managers flexibility with respect to investment decisions and their timing within the overall guidelines. However, certain investments require specific review and approval by management. Management is also informed of anticipated changes in nonproprietary investment managers, significant modifications of any previously approved investment, or the anticipated use of derivatives to execute investment strategies.
Portfolio risk is managed in large part by a focus on diversification across multiple levels as well as an emphasis on financial strength. For example, current investment policies restrict initial investments in debt securities to be rated investment grade at the time of purchase. Also, with the exception of the highest rated securities (e.g., U.S. Treasury or government-backed agency securities), no more than 10% of the portfolio may be invested in a single entity’s securities. As a result of the previously noted approaches to controlling portfolio risk, any concentrations of risk would be associated with general systemic risks faced by industry sectors or the portfolio as a whole.
Assets in the Pension Plan are valued by the Corporation’s accounting system provider who utilizes a third-party pricing service. Valuation data is based on actual market data for stocks and mutual funds (Level 1) and matrix pricing for bonds (Level 2). Cash and cash equivalents are also considered Level 1 within the fair value hierarchy.
112
Table of Contents
At December 31, 2023 and 2022, the value of Pension Plan investments was as follows:
December 31, 2023
Fair Value Hierarchy
(in thousands)
Assets at
Fair Value
% of
Portfolio
Level 1
Level 2
Cash and cash equivalents
$
1,217
2.3 %
$
1,217
$
—
Fixed income securities:
U.S. Government and Agencies
5,554
10.7 %
—
5,554
Taxable municipal bonds and notes
2,503
4.8 %
—
2,503
Corporate bonds and notes
10,258
19.8 %
—
10,258
Preferred stock
276
0.5 %
—
276
Fixed income mutual funds
3,302
6.4 %
3,302
—
Total fixed income
21,893
42.2 %
3,302
18,591
Equities:
Large Cap
19,780
38.2 %
19,780
—
Mid Cap
1,500
2.9 %
1,500
—
Small Cap
4,564
8.8 %
4,564
—
International
2,868
5.6 %
2,868
—
Total equities
28,712
55.5 %
28,712
—
Total market value
$
51,822
100.0 %
$
33,231
$
18,591
Note: The Large cap equities includes 194,124 shares of First United Corporation common stock at December 31, 2023 and 2022
December 31, 2022
Fair Value Hierarchy
(in thousands)
Assets at
Fair Value
% of
Portfolio
Level 1
Level 2
Cash and cash equivalents
$
985
2.0 %
$
985
$
—
Fixed income securities:
U.S. Government and Agencies
2,770
5.8 %
—
2,770
Taxable municipal bonds and notes
4,166
8.6 %
—
4,166
Corporate bonds and notes
10,575
21.9 %
—
10,575
Preferred stock
474
1.0 %
—
474
Fixed income mutual funds
5,454
11.4 %
5,454
—
Total fixed income
23,439
48.7 %
5,454
17,985
Equities:
Large Cap
15,743
32.7 %
15,743
—
Mid Cap
1,225
2.5 %
1,225
—
Small Cap
3,815
7.9 %
3,815
—
International
2,978
6.2 %
2,978
—
Total equities
23,761
49.3 %
23,761
—
Total market value
$
48,185
100.0 %
$
30,200
$
17,985
As of December 31, 2023, the 25-year average return on pension portfolio assets was 6.59 %, exceeding the expected long-term return of 6.50 % utilized for 2023. Considering that future equity returns are partially a function of current starting valuations and the general level of interest rates, return expectations by market analysts have risen due to the large equity pullback and interest rates rising to multiyear highs. With equity valuations near historical averages and the monetary policy normalization process likely being near conclusion, it is considered appropriate to maintain the expected long-term rate of return of 6.50 % for 2024.
113
Table of Contents
Estimated cash flows related to expected future benefit payments from the Pension Plan and Defined Benefit SERP are as follows:
(in thousands)
Pension
Plan
Defined
Benefit
SERP
2024
$
2,217
$
336
2025
2,267
336
2026
2,353
602
2027
2,401
655
2028
2,524
643
2029-2033
13,450
3,628
First United Corporation made no contributions to the Pension Plan in 2023 or 2022. First United Corporation will continue to evaluate future annual contributions to the Pension Plan based upon its funded status and an evaluation of the future benefits to be provided thereunder. The Bank expects to fund the annual projected benefit payments for the Defined Benefit SERP from operations.
The estimated costs that will be amortized from accumulated other comprehensive loss into net periodic pension cost during the next fiscal year are as follows:
(in thousands)
Pension
Defined
Benefit
SERP
Net actuarial loss
$
811
$
157
$
811
$
157
16. 401(k) Profit Sharing Plan
In furtherance of First United Corporation’s belief that every employee should have the ability to accrue retirement benefits, it adopted the 401(k) Profit Sharing Plan, which is available to all employees, including executive officers. Employees are automatically entered in the plan on the first of the month following completion of 30 days of service to First United Corporation and/or its subsidiaries. Employees have the opportunity to opt out of participation or change their deferral amounts under the plan at any time. In addition to contributions by participants, the plan contemplates employer matching and the potential of discretionary contributions to the accounts of participants. First United Corporation believes that matching contributions encourage employees to participate and thereby plan for their post-retirement financial future. Beginning with the 2008 plan year, First United Corporation enhanced the match formula to 100 % on the first 1% of salary reduction and 50 % on the next 5% of salary reduction. This match is accrued for all participants, including executive officers, immediately upon entering the plan on the first day of the month following the completion of 30 days of employment. Additionally, First United Corporation accrued a non-elective employer contribution during 2023 for all employees other than employees who participate in the Defined Benefit SERP and Defined Contribution SERP and those employees meeting the age plus service requirement in the Pension Plan equal to 4.0 % of each employee’s salary, and 0.5 % of each employee’s salary hired before January 1, 2010, which will be paid in the first quarter of 2024. The employee must be a plan participant and be actively employed on the last day of the plan year to share in the discretionary profit sharing contribution, except in the case of death, disability, or retirement of the participant. Expense charged to operations for the 401(k) Plan was $ 1.4 million in 2023 and $ 1.3 million in 2022.
17. Federal Reserve Requirements
The Bank is required to maintain cash reserves with the Federal Reserve Bank of Richmond based on specified deposit liabilities. Effective March 26, 2020, the FRB reduced reserve requirement ratios to 0 %. This action eliminated reserve requirements for all depository institutions.
114
Table of Contents
18. Contractual Obligations, Commitments and Contingent Liabilities
Contractual Obligations
The Corporation enters into contractual obligations in the normal course of business. Among these obligations are FHLB advances and junior subordinated debentures, operating lease agreements for banking and subsidiaries’ offices, and for data processing and telecommunications equipment. At December 31, 2023, no large capital obligations are anticipated.
Commitments
Loan commitments are made to accommodate the financial needs of our customers. Loan commitments have credit risk essentially the same as that involved in extending loans to customers and are subject to normal credit policies. Commitments to extend credit generally have fixed expiration dates, may require payment of a fee, and contain cancellation clauses in the event of an adverse change in the customer’s credit quality.
Commitments to extend credit in the form of consumer, commercial and business as of December 31, 2023 and December 31, 2022 are as follows:
(in thousands)
2023
2022
Residential mortgage - home equity
$
72,080
$
70,845
Residential mortgage - construction
17,684
25,499
Commercial
160,196
153,235
Consumer - personal credit lines
4,186
4,323
Standby letters of credit
11,037
14,325
Total
$
265,183
$
268,227
We do not issue any guarantees that would require liability recognition or disclosure other than the standby letters of credit issued by the Bank. Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party to support contractual obligations and to ensure job performance. Generally, the Bank’s letters of credit are issued with expiration dates within one year . Historically, most letters of credit expire unfunded, and therefore, cash requirements are substantially less than the total commitment. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank generally holds collateral and/or personal guarantees supporting letters of credit.
19. 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
115
Table of Contents
liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of inputs that may be used to measure fair value under the hierarchy are as follows:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets and liabilities. This level is the most reliable source of valuation.
Level 2: Quoted prices that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability. Level 2 inputs include inputs other than quoted prices that are observable for the asset or liability (for example, interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, loss severities, credit risks, and default rates). It also includes inputs that are derived principally from or corroborated by observable market data by correlation or other means (market-corroborated inputs). Several sources are utilized for valuing these assets, including a contracted valuation service, Standard & Poor’s (“S&P”) evaluations and pricing services, and other valuation matrices.
Level 3: Prices or valuation techniques that require inputs that are both significant to the valuation assumptions and not readily observable in the market (i.e. supported with little or no market activity). Level 3 instruments are valued based on the best available data, some of which is internally developed, and consider risk premiums that a market participant would require.
The level established within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Transfers in and out of Level 1, 2 or 3 are recorded at fair value at the beginning of the reporting period.
Investments – The investment portfolio is classified and accounted for based on the guidance of ASC Topic 320, Investments – Debt and Equity Securities .
The fair value of investments available-for-sale is determined using a market approach. At December 31, 2023 and 2022, the U.S. Government agencies and treasuries, residential and commercial mortgage-backed securities, and municipal bonds segments are classified as Level 2 within the valuation hierarchy. Their fair values were determined based upon market-corroborated inputs and valuation matrices, which were obtained through third party data service providers or securities brokers through which we have historically transacted both purchases and sales of investment securities.
Derivative financial instruments (cash flow hedge) – The Corporation’s open derivative positions are interest rate swap agreements. Those classified as Level 2 open derivative positions are valued using externally developed pricing models based on observable market inputs provided by a third party and validated by management. The Corporation has considered counterparty credit risk in the valuation of its interest rate swap assets.
Individually evaluated loans – Loans included in the table below are those that are considered individually evaluated with a specific allocation or with partial charge-offs, based upon the guidance of the loan impairment subsection of the Receivables Topic, ASC Section 310-10-35, under which the Corporation has measured impairment generally based on the fair value of the loan’s collateral. Fair value consists of the loan balance less its valuation allowance and is generally determined based on independent third-party appraisals of the collateral or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.
Equity investments- Equity investments included in the table below are considered are recorded with a write-down to fair value recorded in other operating expenses. 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.
116
Table of Contents
Other real estate owned – OREO included in the table below are recorded 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 and liabilities measured at fair value on a recurring and non-recurring basis, the fair value measurements by level within the fair value hierarchy used at December 31, 2023 and 2022 are as follows:
Fair Value Measurements at
December 31, 2023 Using
(in Thousands)
Assets & Liabilities
Measured at
Quoted Prices
in Active
Markets for
Identical Assets
Significant
Other
Observable
Inputs
Significant
Unobservable
Inputs
Description
12/31/23
(Level 1)
(Level 2)
(Level 3)
Recurring:
Investment securities available-for-sale:
U.S. government agencies
$
6,034
$
6,034
Residential mortgage-backed agencies
$
20,563
$
20,563
Commercial mortgage-backed agencies
$
28,417
$
28,417
Collateralized mortgage obligations
$
16,356
$
16,356
Obligations of states and political subdivisions
$
10,312
$
10,312
Corporate bonds
$
778
$
778
Collateralized debt obligations
$
14,709
$
14,709
Financial derivative
$
756
$
756
Non-recurring:
Individually evaluated loans
$
—
$
—
Equity investments
$
3,087
$
3,087
Other real estate owned
$
4,443
$
4,443
Fair Value Measurements at
December 31, 2022 Using
(in Thousands)
Assets & Liabilities
Measured at
Quoted Prices
in Active
Markets for
Identical Assets
Significant
Other
Observable
Inputs
Significant
Unobservable
Inputs
Description
12/31/22
(Level 1)
(Level 2)
(Level 3)
Recurring:
Investment securities available-for-sale:
U.S. treasuries
$
9,462
$
9,462
U.S. government agencies
$
37,401
$
37,401
Residential mortgage-backed agencies
$
30,732
$
30,732
Commercial mortgage-backed agencies
$
21,044
$
21,044
Collateralized mortgage obligations
$
10,492
$
10,492
Obligations of states and political subdivisions
$
887
$
887
Collateralized debt obligations
$
15,871
$
15,871
Financial derivative
$
1,068
$
1,068
Non-recurring:
Individually evaluated loans
$
211
$
211
Equity investment
$
1,796
$
1,796
Other real estate owned
$
—
$
—
There were no transfers of assets between any of the levels of the fair value hierarchy for the years ended December 31, 2023 or December 31, 2022.
117
Table of Contents
For Level 3 assets and liabilities measured at fair value on a recurring and non-recurring basis as of December 31, 2023 and 2022, the significant unobservable inputs used in the fair value measurements were as follows:
(in thousands)
Fair Value at
December 31,
2023
Valuation
Technique
Significant
Unobservable
Inputs
Significant
Unobservable
Input Value
Recurring:
Investment Securities – available for sale - CDO
$
14,709
Discounted Cash Flow
Discount Rate
Range of low to mid 500 and low to mid 600
Non-recurring:
Equity Investments
$
3,087
Market Method
Revenue Multiples
2.8 x
Other Real Estate Owned
$
4,443
Market Comparable Properties
Marketability Discount
5.0 % to 15.0 %
(weighted avg 5.9 %)
(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:
Individually Evaluated Loans
$
211
Market Comparable Properties
Marketability Discount
10.0 % to 15.0 %
Equity Investment
$
1,796
Market Method
Revenue Multiples
2.8 x
Other Real Estate Owned
$
—
Market Comparable Properties
Marketability Discount
(1) Range would include discounts taken since appraisal and estimated values
The following tables show a reconciliation of the beginning and ending balances for fair valued assets measured using Level 3 significant unobservable inputs for the years ended December 31, 2023 and 2022:
Fair Value Measurement Using Unobservable Inputs (Level 3)
(in thousands)
Investment Securities Available for Sale
Beginning balance January 1, 2023
$
15,871
Total gains/(losses) realized/unrealized:
Included in other comprehensive income
( 1,162 )
Ending balance December 31, 2023
$
14,709
Fair Value Measurement Using Unobservable Inputs (Level 3)
(in thousands)
Investment Securities Available for Sale
Beginning balance January 1, 2022
$
17,192
Total gains/(losses) realized/unrealized:
Included in other comprehensive income
( 1,321 )
Ending balance December 31, 2022
$
15,871
Gains and losses (realized and unrealized) included in earnings for the periods above are reported in the Consolidated Statement of Income in other operating income.
118
Table of Contents
The fair values disclosed 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.
The following table presents fair value information about financial instruments, whether or not recognized in the 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 statement of financial condition are as follows:
December 31, 2023
Fair Value Measurements
Carrying
Fair
Quoted Prices
in Active
Markets for
Identical
Assets
Significant
Other
Observable
Inputs
Significant
Unobservable
Inputs
(in thousands)
Amount
Value
(Level 1)
(Level 2)
(Level 3)
Financial Assets:
Cash and due from banks
$
48,343
$
48,343
$
48,343
Interest bearing deposits in banks
1,410
1,410
1,410
Investment securities - AFS
97,169
97,169
$
82,460
$
14,709
Investment securities - HTM
214,297
184,415
182,510
1,905
Restricted bank stock
5,250
N/A
Loans, net
1,388,847
1,319,456
1,319,456
Financial derivative
778
778
778
Accrued interest receivable
7,487
7,487
828
6,659
Financial Liabilities:
Deposits – non-maturity
1,355,444
1,355,444
1,355,444
Deposits – time deposits
195,533
193,337
193,337
Short-term borrowed funds
45,418
45,418
45,418
Long-term borrowed funds
110,929
110,809
110,809
Accrued interest payable
612
612
612
December 31, 2022
Fair Value Measurements
Carrying
Fair
Quoted Prices
in Active
Markets for
Identical
Assets
Significant
Other
Observable
Inputs
Significant
Unobservable
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
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
933
5,118
Financial Liabilities:
Deposits – non-maturity
1,450,210
1,450,210
1,450,210
Deposits – time deposits
120,523
120,083
120,083
Financial derivative
—
—
—
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
119
Table of Contents
20. 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 December 31, 2023, $ 15.0 million notional amount remains. The interest rate swap creates an effective fixed interest rate of 4.6450 % on the $ 15.0 million notional amount of the Corporation’s junior subordination debt until the interest rate swap’s maturity in March 2026.
The fair value of the interest rate swap contracts was $ 0.8 million and $ 1.1 million at December 31, 2023 and December 31, 2022, respectively.
For the year ended December 31, 2023, the Corporation recorded a decrease in the value of the derivatives of $ 0.3 million and the related deferred tax of $ 0.1 million in net accumulated other comprehensive loss to reflect the effective portion of cash flow hedges. ASC Subtopic 815-30 requires the net accumulated other comprehensive loss to be reclassified to earnings if the hedge becomes ineffective or is terminated. There was no hedge ineffectiveness recorded for the year ended December 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 at December 31, 2023.
The table below discloses the impact of derivative financial instruments on the Corporation’s Consolidated Financial Statements for the years ended December 31, 2023 and December 31, 2022.
Derivative in Cash Flow Hedging Relationships
(in thousands)
Amount of (loss)/gain recognized in OCI on derivative (effective portion)
Amount of gain or (loss) reclassified from accumulated OCI into income (effective portion) (1)
Amount of gain or (loss) recognized in income on derivative (ineffective portion and amount excluded from effectiveness testing) (2)
Interest rate contracts:
December 31, 2023
$
( 228 )
$
—
$
—
December 31, 2022
$
1,116
$
—
$
—
Notes :
(1) Reported as interest expense
(2) Reported as other income
21. Revenue Recognition
ASC Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. ASC Topic 606 is applicable to noninterest revenue streams such as wealth management, including trust and brokerage services, service charges on deposit accounts, interchange fee income – debit card income and gains/losses on OREO sales. Noninterest revenue streams in-scope of ASC Topic 606 are discussed below.
120
Table of Contents
Wealth Management – Trust and Brokerage
Trust and asset management income is primarily comprised of fees earned from the management and administration of trusts and other customer assets. The Corporation’s performance obligation is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and the applicable fee rate. Payment is generally received a few days after month end through a direct charge to customers’ accounts. Optional services such as real estate sales and tax return preparation services are also available to existing trust and asset management customers. The Corporation’s performance obligation for these transactional-based services is generally satisfied, and related revenue recognized, at a point in time (i.e., as incurred). Payment is received shortly after services are rendered.
Service Charges on Deposit Accounts
Service charges on deposit accounts consist of account analysis fees (i.e., net fees earned on analyzed business and public checking accounts), monthly service fees, check orders, and other deposit account related fees. The Corporation’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Check orders and other deposit account related fees are largely transactional based, and therefore, the Corporation’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to customers’ accounts.
Other Service Charges
Fees, exchange, and other service charges are primarily comprised of ATM fees, loan servicing fees and other service charges. ATM fees are primarily generated when a Bank cardholder uses a non-Bank ATM or a non-Bank cardholder uses a Bank ATM. Loan servicing fees are comprised of fees earned on servicing of loan portfolios sold to the secondary market. Other service charges include revenue from processing wire transfers, bill pay service, cashier’s checks, and other services. The Corporation’s performance obligation for fees, exchange, and other service charges are largely satisfied, and related revenue recognized, when the services are rendered or upon completion.
Interchange Fees – Debit and Credit Card Income
Debit and credit card income is primarily comprised of interchange fees earned whenever the Corporation’s debit cards are processed through card payment networks such as Visa. Merchant services income mainly represents fees charged to merchants to process their debit and credit card transactions, in addition to account management fees. Payment is typically received immediately or in the following month.
The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of ASC Topic 606, for the years ended December 31, 2023 and 2022.
Year Ended
December 31,
(in thousands)
2023
2022
Noninterest income
In-scope of Topic 606:
Service charges on deposit accounts
$
2,198
$
1,981
Other service charges
929
925
Trust department
8,282
8,244
Debit card income
4,101
3,958
Brokerage commissions
1,160
1,049
Noninterest income (in-scope of Topic 606)
16,670
16,157
Noninterest income (out-of-scope of Topic 606)
1,661
1,721
Total Noninterest Income
$
18,331
$
17,878
121
Table of Contents
22. Segment Reporting
Currently, the Corporation 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 years ended December 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 $ 208,000 for the years ending December 31, 2023 and 2022.
122
Table of Contents
Information for the operating segments for the years ended December 31, 2023 and 2022 are presented in the following tables:
December 31, 2023
Trust and
Community
Investment
(in thousands)
Banking
Services
Total
Interest income
$
81,156
$
—
$
81,156
Interest expense
24,286
—
24,286
Credit loss expense
1,620
—
1,620
Non-interest income
5,027
9,442
14,469
Non-interest expense
45,098
5,145
50,243
Income before income taxes and intercompany fees
15,179
4,297
19,476
Intercompany management fee income (expense)
12
( 12 )
—
Income before income taxes
15,191
4,285
19,476
Income tax expense
3,514
902
4,416
Net income
$
11,677
$
3,383
$
15,060
December 31, 2022
Trust and
Community
Investment
(in thousands)
Banking
Services
Total
Interest income
$
62,422
$
—
$
62,422
Interest expense
4,789
—
4,789
Loan loss credit
( 627 )
—
( 627 )
Non-interest income
8,757
9,293
18,050
Non-interest expense
38,435
4,694
43,129
Income before income taxes and intercompany fees
28,582
4,599
33,181
Intercompany management fee income (expense)
12
( 12 )
—
Income before income taxes
28,594
4,587
33,181
Income tax expense
7,168
965
8,133
Net income
$
21,426
$
3,622
$
25,048
Total non-fiduciary assets of the trust and investment services segment were $ 0.7 million (including $ 0.6 million in intangible assets) at December 31, 2023 and $ 0.9 million (including $ 0.8 million in intangible assets) at December 31, 2022. All other assets (including goodwill of $ 11.0 million as of December 31 2023 and 2022 and other intangible assets of $ 0.5 million and $ 0.6 million as of December 31, 2023 and 2022, respectively) were held by the community banking segment.
123
Table of Contents
23. Parent Company Only Financial Information
Condensed Statements of Financial Condition
December 31,
(in thousands)
2023
2022
Assets
Cash
$
9,739
$
11,296
Investment securities- Available for Sale (at fair value)
13,591
14,603
Investment in bank subsidiary
164,878
153,245
Investment in non-bank subsidiaries
929
929
Other assets
9,794
8,273
Total Assets
$
198,931
$
188,346
Liabilities and Shareholders' Equity
Accrued interest and other liabilities
$
4,799
$
4,425
Dividends payable
1,330
1,199
Junior subordinated debt
30,929
30,929
Shareholders' equity
161,873
151,793
Total Liabilities and Shareholders' Equity
$
198,931
$
188,346
Condensed Statements of Income
Year Ended
December 31,
(in thousands)
2023
2022
Income:
Dividend income from bank subsidiary
$
6,130
$
14,995
Interest income on investments
1,715
780
Other income
75
63
Total other income
1,790
843
Total Income
7,920
15,838
Expenses:
Interest expense
1,950
1,451
Other expenses
715
249
Total Expenses
2,665
1,700
Income before income taxes and equity in undistributed net income of subsidiaries
5,255
14,138
Applicable income tax benefit
213
194
Net income before equity in undistributed net income of subsidiaries
5,468
14,332
Equity in undistributed net income of subsidiaries:
Bank
9,592
10,716
Net Income
$
15,060
$
25,048
Condensed Statements of Comprehensive Income
Year Ended
December 31,
Components of Comprehensive Income (in thousands)
2023
2022
Net Income
$
15,060
$
25,048
Unrealized losses on AFS Securities, net of tax
( 771 )
( 954 )
Unrealized (losses)/gains on cash flow hedges, net of tax
( 228 )
1,116
Other comprehensive (loss)/income, net of tax
( 999 )
162
Comprehensive income
$
14,061
$
25,210
124
Table of Contents
Condensed Statements of Cash Flows
Year Ended
December 31,
(in thousands)
2023
2022
Operating Activities
Net Income
$
15,060
$
25,048
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in undistributed net income of subsidiaries
( 9,592 )
( 10,716 )
Increase in other assets
( 1,280 )
( 448 )
Increase in accrued interest payable and other liabilities
273
655
Stock compensation
527
532
Net cash provided by operating activities
4,988
15,071
Financing Activities
Proceeds from issuance of common stock
293
217
Repurchase of common stock
( 1,495 )
—
Cash dividends on common stock
( 5,343 )
( 4,192 )
Net cash used in financing activities
( 6,545 )
( 3,975 )
Increase in cash and cash equivalents
( 1,557 )
11,096
Cash and cash equivalents at beginning of year
11,296
200
Cash and cash equivalents at end of year
$
9,739
$
11,296
125
Table of Contents
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.