Item 1. Financial Statements
Item 1. Financial Statements
First United Corporation and Subsidiaries
Consolidated Statements of Financial Condition
(In thousands, except share data - Unaudited)
June 30,
2024
December 31,
2023
Assets
Cash and due from banks
$
43,635
$
48,343
Interest bearing deposits in banks
1,457
1,410
Cash and cash equivalents
45,092
49,753
Investment securities – available for sale (at fair value)
92,954
97,169
Investment securities – held to maturity, net of allowance for credit losses of $ 45 at June 30, 2024 and December 31, 2023 (fair value $ 143,030 at June 30, 2024 and $ 184,415 at December 31, 2023)
174,197
214,297
Restricted investment in bank stock, at cost
3,395
5,250
Loans held for sale
447
443
Loans
1,422,975
1,406,667
Unearned fees
( 306 )
( 340 )
Allowance for credit losses
( 17,923 )
( 17,480 )
Net loans
1,404,746
1,388,847
Premises and equipment, net
29,688
31,459
Goodwill and other intangibles
11,938
12,103
Bank owned life insurance
48,267
47,607
Deferred tax assets
11,214
11,133
Other real estate owned, net
2,978
4,493
Right of use assets
1,230
1,367
Pension asset
12,850
11,208
Accrued interest receivable
7,115
7,487
Other assets
22,488
23,244
Total Assets
$
1,868,599
$
1,905,860
Liabilities and Shareholders’ Equity
Liabilities:
Non-interest bearing deposits
$
423,970
$
427,670
Interest bearing deposits
1,113,101
1,123,307
Total deposits
1,537,071
1,550,977
Short-term borrowings
62,564
45,418
Long-term borrowings
70,929
110,929
Operating lease liability
1,412
1,556
SERP deferred compensation
9,979
9,777
Allowance for credit losses on off-balance sheet credit exposures
801
873
Accrued interest payable
1,352
612
Other liabilities
19,021
22,515
Dividends payable
1,293
1,330
Total Liabilities
1,704,422
1,743,987
Shareholders’ Equity:
Common Stock – par value $ 0.01 per share; Authorized 25,000,000 shares; issued and outstanding 6,465,601 shares at June 30, 2024 and 6,639,888 at December 31, 2023
65
66
Surplus
20,280
23,734
Retained earnings
179,892
173,900
Accumulated other comprehensive loss
( 36,060 )
( 35,827 )
Total Shareholders’ Equity
164,177
161,873
Total Liabilities and Shareholders’ Equity
$
1,868,599
$
1,905,860
See accompanying notes to the consolidated financial statements
3
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Operations
(In thousands, except per share data)
Six Months Ended
June 30,
2024
2023
(Unaudited)
Interest income
Interest and fees on loans
$
39,439
$
32,224
Interest on investment securities
Taxable
3,441
3,547
Exempt from federal income tax
106
538
Total investment income
3,547
4,085
Other
2,025
1,492
Total interest income
45,011
37,801
Interest expense
Interest on deposits:
Savings
94
135
Interest-bearing transaction accounts
9,712
5,128
Time deposits
2,858
1,765
Total interest on Deposits
12,664
7,028
Interest on short-term borrowings
970
60
Interest on long-term borrowings
2,327
2,021
Total Interest Expense
15,961
9,109
Net Interest income
29,050
28,692
Credit loss expense - loans
2,212
848
Credit loss (credit)/expense - off-balance sheet credit exposures
( 72 )
90
Total credit loss expense
2,140
938
Net interest income after provision for credit losses
26,910
27,754
Other operating income
Net gains on sales of residential mortgage loans
141
140
Net gains
141
140
Other Income
Service charges on deposit accounts
1,112
1,062
Other service charges
440
476
Trust department
4,443
3,995
Debit card income
1,931
1,986
Bank owned life insurance
660
616
Brokerage commissions
857
555
Other
132
132
Total other income
9,575
8,822
Total other operating income
9,716
8,962
Other operating expenses
Salaries and employee benefits
14,413
14,166
FDIC premiums
554
470
Equipment expense
1,558
1,527
Occupancy expense of premises
1,606
1,527
Data processing expense
2,740
2,612
Marketing expense
318
280
Professional services
935
1,014
Contract labor
267
291
Telephone
212
226
Total OREO expense, net
100
142
Investor relations
144
206
Contributions
116
143
Other
2,282
2,545
Total other operating expenses
25,245
25,149
Income before income tax expense
11,381
11,567
Provision for income tax expense
2,769
2,778
Net Income
$
8,612
$
8,789
Basic net income per share
$
1.31
$
1.32
Diluted net income per share
$
1.31
$
1.31
Weighted average number of basic shares outstanding
6,585
6,689
Weighted average number of diluted shares outstanding
6,596
6,707
Dividends declared per common share
$
0.40
$
0.40
See accompanying notes to the consolidated financial statements
4
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Operations
(In thousands, except per share data)
Three Months Ended
June 30,
2024
2023
(Unaudited)
Interest income
Interest and fees on loans
$
20,221
$
16,780
Interest on investment securities
Taxable
1,697
1,779
Exempt from federal income tax
53
268
Total investment income
1,750
2,047
Other
1,142
1,145
Total interest income
23,113
19,972
Interest expense
Interest on deposits:
Savings
46
56
Interest-bearing transaction accounts
5,011
2,941
Time deposits
1,341
1,353
Total interest on Deposits
6,398
4,350
Interest on short-term borrowings
509
29
Interest on long-term borrowings
968
1,419
Total Interest Expense
7,875
5,798
Net Interest income
15,238
14,174
Credit loss expense - loans
1,251
434
Credit loss credit - off-balance sheet credit exposures
( 57 )
( 39 )
Total credit loss expense/(credit)
1,194
395
Net interest income after provision for credit losses
14,044
13,779
Other operating income
Gains on sales of residential mortgage loans
59
86
Net gains
59
86
Other Income
Service charges on deposit accounts
556
546
Other service charges
225
244
Trust department
2,255
2,025
Debit card income
999
1,031
Bank owned life insurance
334
311
Brokerage commissions
362
258
Other
51
68
Total other income
4,782
4,483
Total other operating income
4,841
4,569
Other operating expenses
Salaries and employee benefits
7,256
6,870
FDIC premiums
285
277
Equipment
635
747
Occupancy
652
742
Data processing
1,422
1,306
Marketing
184
160
Professional services
449
520
Contract labor
84
157
Telephone
103
116
Total other real estate owned expenses, net
14
18
Investor relations
91
123
Contributions
66
79
Other
1,123
1,396
Total other operating expenses
12,364
12,511
Income before income tax expense
6,521
5,837
Provision for income tax expense
1,607
1,423
Net Income
$
4,914
$
4,414
Basic net income per common share
$
0.75
$
0.66
Diluted net income per common share
$
0.75
$
0.66
Weighted average number of basic shares outstanding
6,527
6,704
Weighted average number of diluted shares outstanding
6,537
6,718
Dividends declared per common share
$
0.20
$
0.20
See accompanying notes to the consolidated financial statements
5
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income
(In thousands)
Six Months Ended
June 30,
2024
2023
Comprehensive Income
(Unaudited)
Net Income
$
8,612
$
8,789
Other comprehensive loss, net of tax and reclassification adjustments:
Available for sale securities:
Unrealized holding losses on investments with credit related impairment
$
( 633 )
$
( 1,408 )
Reclassification adjustment for accretable yield realized in income
101
101
Other comprehensive loss on investments with credit related impairment
( 734 )
( 1,509 )
Unrealized holding losses on all other AFS investments
$
( 1,341 )
$
( 881 )
Other comprehensive loss on all other AFS investments
( 1,341 )
( 881 )
Held to Maturity Securities
Unrealized holding gains on securities transferred to held to maturity
$
—
$
—
Reclassification adjustment for amortization realized in income
( 320 )
( 345 )
Other comprehensive income on HTM investments
320
345
Cash flow hedges:
Unrealized holding gains on cash flow hedges
$
4
$
16
Other comprehensive income on cash flow hedges
4
16
Pension plan liability:
Unrealized holding gains on pension plan liability
$
951
$
105
Reclassification adjustment for amortization of unrecognized loss realized in income
( 406 )
( 499 )
Other comprehensive income on pension plan liability
1,357
604
SERP liability:
Unrealized holding gains on SERP liability
$
—
$
—
Reclassification adjustment for amortization of unrealized (gain)/loss realized in income
( 78 )
4
Other comprehensive income/(loss) on SERP liability
78
( 4 )
Other comprehensive loss before income tax
( 316 )
( 1,429 )
Income tax effect related to other comprehensive loss
83
345
Other comprehensive loss, net of tax
( 233 )
( 1,084 )
Comprehensive income
$
8,379
$
7,705
See accompanying notes to the consolidated financial statements
6
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income
(In thousands)
Three Months Ended
June 30,
2024
2023
Comprehensive Income
(Unaudited)
Net Income
$
4,914
$
4,414
Other comprehensive loss, net of tax and reclassification adjustments:
Available for sale securities:
Unrealized holding (losses)/gains on investments with credit related impairment
$
( 843 )
$
198
Reclassification adjustment for accretable yield realized in income
51
51
Other comprehensive (loss)/income on investments with credit related impairment
( 894 )
147
Unrealized holding losses on all other AFS investments
$
( 717 )
$
( 2,221 )
Other comprehensive loss on all other AFS investments
( 717 )
( 2,221 )
Held to Maturity Securities
Unrealized holding losses on securities transferred to held to maturity
Unrealized holding gains on HTM investments
$
—
$
—
Reclassification adjustment for amortization realized in income
( 160 )
( 164 )
Other comprehensive income on HTM investments
160
164
Cash flow hedges:
Unrealized holding (losses)/gains on cash flow hedges
$
( 69 )
$
204
Other comprehensive (loss)/income on cash flow hedges
( 69 )
204
Pension plan liability:
Unrealized holding losses on pension plan liability
$
( 538 )
$
( 63 )
Reclassification adjustment for amortization of unrecognized loss realized in income
( 203 )
( 249 )
Other comprehensive (loss)/income on pension plan liability
( 335 )
186
SERP liability:
Unrealized holding losses on SERP liability
$
—
$
—
Reclassification adjustment for amortization of unrealized loss realized in income
( 39 )
2
Other comprehensive income/(loss) on SERP liability
39
( 2 )
Other comprehensive loss before income tax
( 1,816 )
( 1,522 )
Income tax benefit related to other comprehensive income
478
369
Other comprehensive loss, net of tax
( 1,338 )
( 1,153 )
Comprehensive income
$
3,576
$
3,261
See accompanying notes to the consolidated financial statements
7
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Changes in Shareholders’ Equity
(In thousands, except per share data)
Common
Stock
Surplus
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Total
Shareholders'
Equity
Balance at January 1, 2024
$
66
$
23,734
$
173,900
$
( 35,827 )
$
161,873
Net income
3,698
3,698
Other comprehensive income
1,105
1,105
Stock based compensation
57
57
Common stock issued - 8,757 shares
74
74
Common stock dividend declared - $ 0.20 per share
( 1,326 )
( 1,326 )
Balance at March 31, 2024
$
66
$
23,865
$
176,272
$
( 34,722 )
$
165,481
Net income
4,914
4,914
Other comprehensive loss
( 1,338 )
( 1,338 )
Stock based compensation
376
376
Common stock issued - 18,756 shares
70
70
Common stock repurchase - 201,800 shares
( 1 )
( 4,031 )
( 4,032 )
Common stock dividend declared - $ 0.20 per share
( 1,294 )
( 1,294 )
Balance at June 30, 2024
$
65
$
20,280
$
179,892
$
( 36,060 )
$
164,177
First United Corporation and Subsidiaries
Consolidated Statements of Changes in Shareholders’ Equity
(In thousands, except per share data)
Common
Stock
Surplus
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Total
Shareholders'
Equity
Balance at January 1, 2023
$
67
$
24,409
$
166,343
$
( 39,026 )
$
151,793
Adoption of ASC 326- Financial Instruments- Credit Losses
( 2,155 )
( 2,155 )
Net income
4,375
4,375
Other comprehensive income
69
69
Stock based compensation
56
56
Common stock issued - 22,282 shares
64
64
Common stock dividend declared - $ 0.20 per share
( 1,334 )
( 1,334 )
Balance at March 31, 2023
$
67
$
24,529
$
167,229
$
( 38,957 )
$
152,868
Net income
4,414
4,414
Other comprehensive loss
( 1,153 )
( 1,153 )
Stock based compensation
298
298
Common stock issued - 18,416 shares
74
74
Common stock dividend declared - $ 0.20 per share
( 1,345 )
( 1,345 )
Balance at June 30, 2023
$
67
$
24,901
$
170,298
$
( 40,110 )
$
155,156
See accompanying notes to the consolidated financial statement
8
Table of Contents
First United Corporation and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
Six Months Ended
June 30,
2024
2023
(Unaudited)
Operating activities
Net income
$
8,612
$
8,789
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses
2,140
938
Depreciation
1,952
1,700
Stock based compensation
433
354
Gain on sales of other real estate owned
( 126 )
( 36 )
Write-downs of other real estate owned, net
—
( 69 )
Originations of loans held for sale
( 4,100 )
( 1,337 )
Proceeds from sales of loans held for sale
4,237
977
Gains from sales of loans held for sale
( 141 )
( 140 )
Net accretion of investment securities discounts and premiums- AFS
( 48 )
( 25 )
Net accretion of investment securities discounts and premiums- HTM
( 317 )
( 405 )
Amortization of intangible assets
165
165
Earnings on bank owned life insurance
( 660 )
( 616 )
Amortization of deferred loan (fees)/costs, net
( 86 )
27
Amortization of operating lease right of use asset
137
164
Decrease/(increase) in accrued interest receivable and other assets
1,326
( 4,259 )
Deferred tax (benefit)/expense
( 81 )
1,038
Operating lease liability
( 144 )
( 186 )
(Decrease)/increase in accrued interest payable and other liabilities
( 2,548 )
967
Net cash provided by operating activities
10,751
8,046
Investing activities
Proceeds from maturities/calls of investment securities - AFS
2,186
3,358
Proceeds from maturities/calls of investment securities - HTM
40,417
5,305
Proceeds from sales of other real estate owned
1,710
172
Net decrease/(increase) in restricted stock
1,855
( 3,463 )
Net increase in loans
( 18,094 )
( 71,239 )
Purchases of premises and equipment
( 181 )
( 284 )
Net cash provided by/(used in) by investing activities
27,893
( 66,151 )
Financing activities
Net (decrease)/increase in deposits
( 13,906 )
9,226
Issuance of common stock
144
138
Cash dividends paid on common stock
( 2,657 )
( 2,536 )
Net increase/(decrease) in short-term borrowings
17,146
( 14,487 )
Stock repurchase
( 4,032 )
—
Proceeds from long-term borrowings
—
80,000
Payments of long-term borrowings
( 40,000 )
—
Net cash (used in)/provided by financing activities
( 43,305 )
72,341
(Decrease)/increase in cash and cash equivalents
( 4,661 )
14,236
Cash and cash equivalents at beginning of the year
49,753
74,315
Cash and cash equivalents at end of period
$
45,092
$
88,551
Supplemental information
Interest paid
$
15,221
$
8,726
Taxes paid
$
923
$
2,550
Non-cash investing activities:
Transfers from loans to other real estate owned
$
69
$
176
See accompanying notes to the consolidated financial statements
9
Table of Contents
FIRST UNITED CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1 – Basis of Presentation
The financial information is presented in accordance with generally accepted accounting principles and general practice for financial institutions in the United States of America (“GAAP”). First United Corporation has prepared these unaudited condensed consolidated financial statements in accordance with GAAP for interim financial information, rules of the Securities and Exchange Commission that permit reduced disclosure for interim periods, and Article 8 of Regulation S-X. Operating results for the six- and three-month periods ended June 30, 2024 are not necessarily indicative of the results that may be expected for the full year or for any future interim period. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in First United Corporation’s Annual Report on Form 10-K for the year ended December 31, 2023.
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.
Certain reclassifications have been made to prior year amounts to conform with current year classifications. These reclassifications did not have a material impact on the Corporation’s consolidated financial condition or results of operations.
In the opinion of management, all adjustments (all of which are of a normal recurring nature) that are necessary for a fair statement are reflected in the unaudited condensed consolidated financial statements.
Principles of Consolidation
The consolidated financial statements include the accounts of First United Corporation, First United Bank & Trust (the “Bank”), First United Statutory Trust I, First United Statutory Trust II, OakFirst Loan Center, LLC, OakFirst Loan Center, Inc., First OREO Trust and FUBT OREO I, LLC. All significant inter-company accounts and transactions have been eliminated.
As used in these notes, the terms “the Corporation” “we”, “us”, and “our” refer to First United Corporation and, unless the context clearly requires otherwise, its consolidated subsidiaries.
The Corporation has evaluated events and transactions occurring subsequent to the statement of financial condition date of June 30, 2024 and through the date these consolidated financial statements were issued, for items of potential recognition or disclosure.
Newly Adopted Pronouncements in 2024
In March 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“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 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.
10
Table of Contents
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. The Corporation had no financial instruments tied to LIBOR at June 30, 2024. The implementation of ASU 2020-04 did not have a material impact on our financial statements.
Note 2 – Accounting Statements Issued but Not Yet Adopted
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.
In March 2024, FASB issued ASU No. 2024-01, “Compensation- Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards.” ASU 2024-01 provides an illustrative example that includes four fact patterns to demonstrate how an entity should apply the scope guidance in paragraph 718-10-15-3 to determine whether a profits interest award should be accounted for in accordance with Topic 718. ASU 2024-01 is effective for fiscal years beginning after December 15, 2024. ASU 2024-01 is not expected to have a significant impact on our financial statements.
Note 3 – Earnings Per Common Share
Basic earnings per common share is derived by dividing net income available to common shareholders by the weighted-average number of common shares outstanding during the period and does not include the effect of any potentially dilutive common stock equivalents. Diluted earnings per share is derived by dividing net income available to common shareholders by the weighted-average number of shares outstanding, adjusted for the dilutive effect of outstanding common stock equivalents, such as restricted stock units (“RSUs”). There were no anti-dilutive shares outstanding at June 30, 2024 or 2023.
11
Table of Contents
The following table sets forth the calculation of basic and diluted earnings per common share for the six- and three-month periods ended June 30, 2024 and 2023:
Six months ended June 30,
2024
2023
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
$
8,612
6,585
$
1.31
$
8,789
6,689
$
1.32
Diluted Earnings Per Share:
Restricted stock units
11
18
Net income
$
8,612
6,596
$
1.31
$
8,789
6,707
$
1.31
Three months ended June 30,
2024
2023
Average
Per Share
Average
Per Share
(in thousands, except for per share amount)
Income
Shares
Amount
Income
Shares
Amount
Basic Earnings Per Share:
Net income
$
4,914
6,527
$
0.75
$
4,414
6,704
$
0.66
Diluted Earnings Per Share:
Restricted stock units
10
11
Net income
$
4,914
6,537
$
0.75
$
4,414
6,718
$
0.66
Note 4 – Investments
The following tables show a comparison of amortized cost and fair values of investment securities at June 30, 2024 and December 31, 2023:
(in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance for Credit Losses
Estimated Fair Value
June 30, 2024
Available for Sale:
U.S. government agencies
$
7,000
$
—
$
965
$
—
$
6,035
Residential mortgage-backed agencies
23,825
—
4,542
—
19,283
Commercial mortgage-backed agencies
35,901
—
8,593
—
27,308
Collateralized mortgage obligations
18,927
—
3,478
—
15,449
Obligations of states and political subdivisions
10,476
—
309
—
10,167
Corporate bonds
1,000
—
263
—
737
Collateralized debt obligations
18,660
—
4,685
—
13,975
Total available for sale
$
115,789
$
—
$
22,835
$
—
$
92,954
12
Table of Contents
(in thousands)
Amortized
Cost
Gross
Unrecognized
Gains
Gross
Unrecognized
Losses
Estimated Fair Value
Allowance for Credit Losses
June 30, 2024
Held to Maturity:
U.S. government agencies
$
68,157
$
—
$
11,374
$
56,783
$
—
Residential mortgage-backed agencies
28,841
—
3,517
25,324
—
Commercial mortgage-backed agencies
21,223
—
5,715
15,508
—
Collateralized mortgage obligations
51,513
—
10,068
41,445
—
Obligations of states and political subdivisions
4,508
143
681
3,970
45
Total held to maturity
$
174,242
$
143
$
31,355
$
143,030
$
45
(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
The Corporation utilizes FASB Accounting Standards Codification (“ASC”) Topic 326 to evaluate its available-for-sale (“AFS”) and held-to-maturity (“HTM”) debt security portfolio for expected credit losses. For AFS debt securities in an unrealized loss position, the 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
13
Table of Contents
cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses (“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.
Changes in the ACL are recorded as a provision for (or reversal of) credit losses. Losses are charged against the ACL when management believes the uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met. Any impairment not recorded through an allowance for credit loss is recognized in other comprehensive income as a non-credit-related impairment.
The 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. AFS debt securities are placed on non-accrual status when we no longer expect to receive all contractual amounts due, which is generally at 90 days past due. Accrued interest receivable is reversed against interest income when a security is placed on non-accrual 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 ACL for HTM securities and is included in the balance of HTM 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.
The Corporation recorded ACL of approximately $ 45,000 as of June 30, 2024 and December 31, 2023, related to one bond in its HTM security portfolio.
14
Table of Contents
The following tables show the Corporation’s investment securities with gross unrealized and unrecognized losses and fair values at June 30, 2024 and December 31, 2023, aggregated by investment category and the length of time that individual securities have been in a continuous unrealized loss position:
Less than 12 months
12 months or more
(in thousands)
Fair
Value
Unrealized
Losses
Number of
Investments
Fair
Value
Unrealized
Losses
Number of
Investments
June 30, 2024
Available for Sale:
U.S. government agencies
$
—
$
—
—
$
6,035
$
965
2
Residential mortgage-backed agencies
—
—
—
19,283
4,542
3
Commercial mortgage-backed agencies
—
—
—
27,308
8,593
8
Collateralized mortgage obligations
—
—
—
15,449
3,478
9
Obligations of states and political subdivisions
2,205
30
3
5,041
279
4
Corporate Bonds
—
—
—
737
263
1
Collateralized debt obligations
—
—
—
13,975
4,685
9
Total available for sale
$
2,205
$
30
3
$
87,828
$
22,805
36
Less than 12 months
12 months or more
(in thousands)
Fair
Value
Unrecognized
Losses
Number of
Investments
Fair
Value
Unrecognized
Losses
Number of
Investments
June 30, 2024
Held to Maturity:
U.S. government agencies
$
—
$
—
—
$
56,783
$
11,374
9
Residential mortgage-backed agencies
3,923
15
2
21,320
3,502
35
Commercial mortgage-backed agencies
—
—
—
15,508
5,715
2
Collateralized mortgage obligations
—
—
—
41,445
10,068
8
Obligations of states and political subdivisions
—
—
—
2,198
681
1
Total held to maturity
$
3,923
$
15
2
$
137,254
$
31,340
55
15
Table of Contents
Less than 12 months
12 months or more
(in thousands)
Fair
Value
Unrealized
Losses
Number of
Investments
Fair
Value
Unrealized
Losses
Number of
Investments
December 31, 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
16
Table of Contents
The amortized cost and estimated fair value of securities by contractual maturity at June 30, 2024 are shown in the following table. Actual maturities may differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without call or prepayment penalties.
June 30, 2024
(in thousands)
Amortized
Cost
Fair
Value
Available for Sale:
Due in one year or less
$
2,670
$
2,670
Due after one year through five years
5,250
4,955
Due after five years through ten years
4,670
4,313
Due after ten years
24,546
18,976
37,136
30,914
Residential mortgage-backed agencies
23,825
19,283
Commercial mortgage-backed agencies
35,901
27,308
Collateralized mortgage obligations
18,927
15,449
Total available for sale
$
115,789
$
92,954
Held to Maturity:
Due after one year through five years
$
12,500
$
11,794
Due after five years through ten years
40,451
34,116
Due after ten years
19,714
14,843
72,665
60,753
Residential mortgage-backed agencies
28,841
25,324
Commercial mortgage-backed agencies
21,223
15,508
Collateralized mortgage obligations
51,513
41,445
Total held to maturity
$
174,242
$
143,030
17
Table of Contents
Note 5 – Loans and Related Allowance for Credit Losses
The following table summarizes the primary segments of the loan portfolio at June 30, 2024 and December 31, 2023:
(in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Total
June 30, 2024
Individually evaluated for impairment
$
599
$
—
$
6,175
$
1,995
$
—
$
8,769
Collectively evaluated for impairment
500,417
88,214
259,496
509,114
56,965
1,414,206
Total loans
$
501,016
$
88,214
$
265,671
$
511,109
$
56,965
$
1,422,975
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
The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans at June 30, 2024 and December 31, 2023:
(in thousands)
Current
30-59 Days
Past Due
60-89 Days
Past Due
90 Days+
Past Due
Total Past
Due and
Accruing
Non-
Accrual
Total Loans
June 30, 2024
Commercial real estate:
Non-owner-occupied
$
295,647
$
—
$
—
$
—
$
—
$
—
$
295,647
All other CRE
204,520
165
85
—
250
599
205,369
Acquisition and development:
1-4 family residential construction
17,489
—
—
—
—
—
17,489
All other A&D
70,628
—
—
—
—
97
70,725
Commercial and industrial
259,155
191
139
1
331
6,185
265,671
Residential mortgage:
Residential mortgage - term
444,814
44
1,028
484
1,556
2,339
448,709
Residential mortgage - home equity
61,740
436
81
14
531
129
62,400
Consumer
55,890
581
378
27
986
89
56,965
Total
$
1,409,883
$
1,417
$
1,711
$
526
$
3,654
$
9,438
$
1,422,975
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
18
Table of Contents
Non-accrual loans that have been subject to partial charge-offs totaled $ 1.1 million at June 30, 2024 and $ 0.1 million at December 31, 2023. Loans secured by 1-4 family residential real estate properties in the process of foreclosure totaled $ 1.5 million at June 30, 2024 and $ 1.8 million at December 31, 2023 . As a percentage of the loan portfolio, accruing loans past due 30 days or more was 0.26 % at June 30, 2024 compared to 0.24 % at December 31, 2023 and 0.18 % as of June 30, 2023.
The Corporation maintains an ACL at a level that management believes will 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 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 junior liens such as home equity lines of credit and 1-4 family residential mortgages. The primary source of repayment for these loans is the income of the borrower. The condition of the local economy, in particular the unemployment rate, is an important indicator of risk for this segment. The state of the local housing market can also have a significant impact on this segment because low demand and/or declining home values can limit the ability of borrowers to sell a property and satisfy debt.
Consumer loans are made to individuals and may be either secured by assets other than 1-4 family residences or unsecured. This segment includes automobile loans and unsecured loans and lines of credit. The primary source of repayment for these loans is the income and assets of the borrower. The condition of the local economy, in particular the unemployment rate, is an important
19
Table of Contents
indicator of risk for this segment. The value of the collateral, if there is any, is less likely to be a source of repayment due to less certain collateral values.
The following table summarizes the primary segments of the ACL at June 30, 2024 and December 31, 2023, segregated by the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment:
(in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Total
June 30, 2024
Individually evaluated
for impairment
$
—
$
—
$
—
$
—
$
—
$
—
Collectively evaluated
for impairment
4,852
992
3,964
7,162
953
17,923
Total ACL
$
4,852
$
992
$
3,964
$
7,162
$
953
$
17,923
December 31, 2023
Individually evaluated
for impairment
$
—
$
—
$
—
$
—
$
—
$
—
Collectively evaluated
for impairment
5,120
940
3,717
6,774
929
17,480
Total ACL
$
5,120
$
940
$
3,717
$
6,774
$
929
$
17,480
Changes in the fair value of the types of collateral for individually evaluated loans are reported as provision for credit loss in the period of change. The evaluation of the need and amount of a specific allocation of the ACL and whether a loan can be removed from impairment status is made on a quarterly basis.
The following tables present the amortized cost basis of collateral-dependent individually evaluated loans as of June 30, 2024 and December 31, 2023.
June 30, 2024
(in thousands)
Real Estate
Other Collateral
Non-Accrual Loans with No Allowance
Commercial real estate
$
599
$
—
$
599
Commercial and industrial
—
6,175
6,175
Residential mortgage
1,995
—
1,995
Total Loans
$
2,594
$
6,175
$
8,769
December 31, 2023
(in thousands)
Real Estate
Other Collateral
Non-Accrual Loans with No Allowance
Commercial real estate
$
826
$
—
$
826
Residential mortgage
2,137
—
2,137
Total Loans
$
2,963
$
—
$
2,963
20
Table of Contents
The following tables present the activity in the ACL for the six- and three-month periods ended June 30, 2024 and 2023:
Six months ended (in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Unallocated
Total
Beginning balance at January 1, 2024
$
5,120
$
940
$
3,717
$
6,774
$
929
$
—
$
17,480
Loan charge-offs
—
—
( 1,230 )
( 45 )
( 824 )
—
( 2,099 )
Recoveries collected
37
6
34
26
227
—
330
Credit loss (credit)/expense
( 305 )
46
1,443
407
621
—
2,212
ACL balance at June 30, 2024
$
4,852
$
992
$
3,964
$
7,162
$
953
$
—
$
17,923
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 )
—
( 166 )
( 24 )
( 518 )
—
( 795 )
Recoveries collected
5
7
9
36
93
—
150
Credit loss (credit)/expense
( 174 )
163
( 473 )
1,133
199
—
848
ACL balance at June 30, 2023
$
4,946
$
1,134
$
3,549
$
6,417
$
859
$
—
$
16,905
Three months ended (in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
Residential
Mortgage
Consumer
Unallocated
Total
ACL balance at April 1, 2024
$
4,962
$
1,014
$
4,002
$
7,017
$
987
$
—
$
17,982
Loan charge-offs
—
—
( 1,118 )
( 45 )
( 318 )
—
( 1,481 )
Recoveries collected
—
3
3
9
157
—
172
Credit loss (credit)/expense
( 110 )
( 25 )
1,078
181
127
—
1,251
ACL balance at June 30, 2024
$
4,852
$
992
$
3,964
$
7,162
$
953
$
—
$
17,923
ACL balance at April 1, 2023
$
4,862
$
1,103
$
3,755
$
6,324
$
827
$
—
$
16,871
Loan Charge-offs
( 87 )
—
( 166 )
( 18 )
( 185 )
—
( 456 )
Recoveries collected
—
2
5
18
31
—
56
Credit loss expense/(credit)
171
29
( 45 )
93
186
—
434
ACL balance at June 30, 2023
$
4,946
$
1,134
$
3,549
$
6,417
$
859
$
—
$
16,905
21
Table of Contents
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.
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
22
Table of Contents
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.
23
Table of Contents
The following tabls present loan balances by year of origination and internally assigned risk rating for our portfolio segments as of dates presented:
(in thousands)
2024
2023
2022
2021
2020
2019 and Prior
Revolving
Total Portfolio Loans
June 30, 2024
Commercial real estate:
Non-owner-occupied
Pass
$
5,866
$
23,850
$
66,716
$
29,620
$
52,809
$
111,451
$
1,874
$
292,186
Special Mention
—
—
—
—
732
—
—
732
Substandard
—
—
—
—
—
2,729
—
2,729
Total non-owner occupied
5,866
23,850
66,716
29,620
53,541
114,180
1,874
295,647
Current period gross charge-offs
—
—
—
—
—
—
—
—
All other CRE
Pass
10,726
31,357
30,646
24,536
20,152
77,244
5,297
199,958
Special Mention
—
—
—
1,434
204
—
—
1,638
Substandard
—
—
—
—
—
3,491
282
3,773
Total all other CRE
10,726
31,357
30,646
25,970
20,356
80,735
5,579
205,369
Current period gross charge-offs
—
—
—
—
—
—
—
—
Acquisition and development:
1-4 family residential construction
Pass
1,325
13,866
—
—
—
—
2,298
17,489
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
Total acquisition and development
1,325
13,866
—
—
—
—
2,298
17,489
Current period gross charge-offs
—
—
—
—
—
—
—
—
All other A&D
Pass
7,622
24,112
19,888
1,917
2,281
10,557
4,251
70,628
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
97
—
97
Total all other A&D
7,622
24,112
19,888
1,917
2,281
10,654
4,251
70,725
Current period gross charge-offs
—
—
—
—
—
—
—
—
Commercial and industrial:
Pass
16,310
40,278
59,753
20,774
8,092
16,183
82,938
244,328
Special Mention
—
—
—
—
1,979
—
3,847
5,826
Substandard
—
—
4,079
1,142
6,584
765
2,947
15,517
Total commercial and industrial
16,310
40,278
63,832
21,916
16,655
16,948
89,732
265,671
Current period gross charge-offs
465
—
57
651
41
16
—
1,230
Residential mortgage:
Residential mortgage - term
Pass
16,831
57,219
97,006
84,619
37,150
146,885
2,186
441,896
Special Mention
—
—
—
40
—
—
—
40
Substandard
—
—
—
1,067
15
5,636
55
6,773
Total residential mortgage - term
16,831
57,219
97,006
85,726
37,165
152,521
2,241
448,709
Current period gross charge-offs
—
—
—
—
—
30
—
30
Residential mortgage - home equity
Pass
30
940
4,243
818
444
669
54,643
61,787
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
36
14
563
613
Total residential mortgage - home equity
30
940
4,243
818
480
683
55,206
62,400
Current period gross charge-offs
—
—
15
—
—
—
—
15
Consumer:
Pass
5,990
14,615
8,324
4,804
1,592
18,632
2,791
56,748
Special Mention
—
—
—
—
—
—
—
—
Substandard
—
72
17
103
20
5
—
217
Total consumer
5,990
14,687
8,341
4,907
1,612
18,637
2,791
56,965
Current period gross charge-offs
96
174
60
15
11
468
—
824
Total Portfolio Loans
Pass
64,700
206,237
286,576
167,088
122,520
381,621
156,278
1,385,020
Special Mention
—
—
—
1,474
2,915
—
3,847
8,236
Substandard
—
72
4,096
2,312
6,655
12,737
3,847
29,719
Total Portfolio Loans
$
64,700
$
206,309
$
290,672
$
170,874
$
132,090
$
394,358
$
163,972
$
1,422,975
Current YTD Period:
Current period gross charge-offs
$
561
$
174
$
132
$
666
$
52
$
514
$
—
$
2,099
24
Table of Contents
(in thousands)
2023
2022
2021
2020
2019
2018 and Prior
Revolving
Total Portfolio 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
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past.
25
Table of Contents
The following tables present loan balances by year of origination segregated by performing and non-performing loans for the periods presented:
(in thousands)
2024
2023
2022
2021
2020
2019 and Prior
Revolving
Total Portfolio Loans
June 30, 2024
Commercial real estate:
Non-owner-occupied
Performing
$
5,866
$
23,850
$
66,716
$
29,620
$
53,541
$
114,180
$
1,874
$
295,647
Nonperforming
—
—
—
—
—
—
—
—
Total non-owner occupied
5,866
23,850
66,716
29,620
53,541
114,180
1,874
295,647
All other CRE
Performing
10,726
31,357
30,646
25,970
20,356
80,136
5,579
204,770
Nonperforming
—
—
—
—
—
599
—
599
Total all other CRE
10,726
31,357
30,646
25,970
20,356
80,735
5,579
205,369
Acquisition and development:
1-4 family residential construction
Performing
1,325
13,866
—
—
—
—
2,298
17,489
Nonperforming
—
—
—
—
—
—
—
—
Total acquisition and development
1,325
13,866
—
—
—
—
2,298
17,489
All other A&D
Performing
7,622
24,112
19,888
1,917
2,281
10,557
4,251
70,628
Nonperforming
—
—
—
—
—
97
—
97
Total all other A&D
7,622
24,112
19,888
1,917
2,281
10,654
4,251
70,725
Commercial and industrial:
Performing
16,310
40,278
59,753
20,819
16,655
16,947
88,723
259,485
Nonperforming
—
—
4,079
1,097
—
1
1,009
6,186
Total commercial and industrial
16,310
40,278
63,832
21,916
16,655
16,948
89,732
265,671
Residential mortgage:
Residential mortgage - term
Performing
16,831
57,219
97,006
85,596
37,012
150,011
2,211
445,886
Nonperforming
—
—
—
130
153
2,510
30
2,823
Total residential mortgage - term
16,831
57,219
97,006
85,726
37,165
152,521
2,241
448,709
Residential mortgage - home equity
Performing
30
940
4,243
818
444
669
55,113
62,257
Nonperforming
—
—
—
—
36
14
93
143
Total residential mortgage - home equity
30
940
4,243
818
480
683
55,206
62,400
Consumer:
Performing
5,990
14,669
8,324
4,846
1,612
18,617
2,791
56,849
Nonperforming
—
18
17
61
—
20
—
116
Total consumer
5,990
14,687
8,341
4,907
1,612
18,637
2,791
56,965
Total Portfolio Loans
Performing
64,700
206,291
286,576
169,586
131,901
391,117
162,840
1,413,011
Nonperforming
—
18
4,096
1,288
189
3,241
1,132
9,964
Total Portfolio Loans
$
64,700
$
206,309
$
290,672
$
170,874
$
132,090
$
394,358
$
163,972
$
1,422,975
26
Table of Contents
(in thousands)
2023
2022
2021
2020
2019
2018 and Prior
Revolving
Total Portfolio 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
Loan Modfications for Borrowers Experiencing Financial Difficulty
The Company evaluates all loan modifications according to the accounting guidance in ASU 2022-02 to determine if the modification results in a new loan or a continuation of the existing loan. Loan modifications to borrowers experiencing financial difficulties that result in a direct change in the timing or amount of contractual cash flows include situations where there is principal forgiveness, interest rate reductions, other-than-insignificant payment delays, term extensions, or combinations of the listed
27
Table of Contents
modifications. Therefore, the disclosures related to loan restructurings are for modifications which have a direct impact on cash flows.
The Company may offer various types of modifications when restructuring a loan. Commercial and industrial loans modified in a loan restructuring often involve temporary interest-only payments, term extensions, and converting credit lines to term loans. Additonal collateral, a co-borrower, or a guarantor is often requested.
Commercial mortgage and construction loans modified in a loan restructuring often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a new borrower or guarantor. Construction loans modified in a loan restructuring may also involve extending the interest-only payment period.
Loans modified in a loan restructuring for the Company may have the financial effect of increasing the specific allowance associated with the loan. An allowance for loans that have been modified in a loan restructuring is measured based on the present value of expected cash flows discounted at the loan’s effective interest rate or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. Management exercises significant judgment in developing these estimates.
Commercial and consumer loans modified in a loan restructuring are closely monitored for delinquency as an early indicator of possible future default. If loans modified in a loan restructuring subsequently default, the Company evaluates the loan for possible further loss. The allowance may be increased, adjustments may be made in the allocation of the allowance, or partial charge-offs may be taken to further write-down the carrying value of the loan.
The following tables present the amortized cost basis as of June 30, 2024 and the financial effect of loans modified to borrowers experiencing financial difficulty during the six- and three-months ended June 30, 2024:
(in thousands)
Term Extension
Percentage of Total Loan Type
Weighted Average Term and Principal Payment Extension
Six months ended June 30, 2024
Owner-occupied commercial real estate
$
893
0.4 %
12 months
Total
$
893
(in thousands)
Term Extension
Percentage of Total Loan Type
Weighted Average Term and Principal Payment Extension
Three months ended June 30, 2024
Owner-occupied commercial real estate
$
893
0.4 %
12 months
Total
$
893
There were no loan modifications made to borrowers experiencing financial difficulty during the six- or three-month period ending June 30, 2023.
The Company monitors loan payments on performing and non-performing loans on an ongoing basis to determine if a loan is considered to have a payment default. As of June 30, 2024, the loan that was modified in the second quarter has made all contractual payments.
If a modified loan over $ 0.1 million subsequently defaults and goes on non-accrual status, the Company individually evaluates the loan when performing its CECL estimate to calculate the ACL. Upon determination that a modified loan (or a portion of a modified loan) has subsequently been deemed uncollectible, the loan (or portion of the loan) is charged off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the ACL is adjusted by the same amount.
28
Table of Contents
Note 6 – Fair Value of Financial Instruments
The Corporation complies with the guidance of ASC Topic 820, Fair Value Measurements and Disclosures , which defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements required under other accounting pronouncements. The Corporation also follows the guidance on matters relating to all financial instruments found in ASC Subtopic 825-10, Financial Instruments – Overall .
Fair value is defined as the price to sell an asset or to transfer a liability in an orderly transaction between willing market participants as of the measurement date. Fair value is best determined by values quoted through active trading markets. Active trading markets are characterized by numerous transactions of similar financial instruments between willing buyers and willing sellers. Because no active trading market exists for various types of financial instruments, many of the fair values disclosed were derived using present value discounted cash flows or other valuation techniques described below. As a result, the Corporation’s ability to actually realize these derived values cannot be assumed.
The Corporation measures fair values based on the fair value hierarchy established in ASC Paragraph 820-10-35-37. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of inputs that may be used to measure fair value under the hierarchy are as follows:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets and liabilities. This level is the most reliable source of valuation.
Level 2: Quoted prices that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability. Level 2 inputs include inputs other than quoted prices that are observable for the asset or liability (for example, interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, loss severities, credit risks, and default rates). It also includes inputs that are derived principally from or corroborated by observable market data by correlation or other means (market-corroborated inputs). Several sources are utilized for valuing these assets, including a contracted valuation service, Standard & Poor’s 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 is determined using a market approach. As of June 30, 2024, the U.S. Government agencies and treasuries, residential and commercial mortgage-backed securities, collateralized mortgage obligations, and state and political subdivisions bonds, excluding tax increment financing (“TIF”) bonds, were classified as Level 2 within the valuation hierarchy. Their fair values were determined based upon market-corroborated inputs and valuation matrices, which were obtained through third party data service providers or securities brokers through which the Corporation has historically transacted both purchases and sales of investment securities. The TIF bonds and collateralized debt obligation (“CDO”) portfolio, which consists of pooled trust preferred securities issued by banks, thrifts, and insurance companies, are classified as Level 3 within the valuation hierarchy. The CDO fair values are determined by a third party using a discounted cash flow model.
Derivative financial instruments (Cash flow hedge) – The Corporation’s open derivative positions are interest rate swap agreements. Those classified as Level 2 open derivative positions are valued using externally developed pricing models based on observable market inputs provided by a third party and validated by management. The Corporation has considered counterparty credit risk in the valuation of its interest rate swap assets.
29
Table of Contents
Nonrecurring Basis –
Individually Evaluated Loans- Individual loans with borrowers experiencing financial difficulty and with a remaining principal balance of $ 0.1 million or more are evaluated for potential specific reserves and adjusted, if a shortfall exists, to fair value less costs to sell. Fair value is measured based on the value of the underlying collateral securing the loan if repayment is expected solely from the sale of operation of the collateral or present value of estimated future cash flows discounted at the loan’s contractual interest rate if the loan is not determined to be collateral dependent.
Fair value for individually evaluated loans is determined using several methods. Generally, the fair value of real estate is determined based on appraisals by qualified licensed appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. These routine adjustments are made to adjust the value of a specific property relative to comparable properties for variations in qualities such as location, size, and income production capacity relative to the subject property of the appraisal.
Subsequent to the initial impairment date, existing individually evaluated loans are reevaluated quarterly for additional impairment and adjustments to fair value less costs to sell are made, where appropriate. For individually evaluated loans, the first state of our impairment analysis involves inspection of the property in question to affirm the condition has not deteriorated since the previous impairment analysis date. Management also engages in conversations with local real estate professionals and market participants to determine the likely marketing time and value range for the property. The second state involves an assessment of current trends in the regional market. After thorough consideration of these factors, management will order a new appraisal.
For non-individually evaluated loans, the fair value is determined by updating the present value of estimated future cash flows using the loan’s existing rate to reflect the payment schedule for the remaining life of the loan.
Equity Investment- Equity investments included in the table below are considered impaired with losses recognized on the income statement in net gains. Fair value of the equity investment was based on an independent third party valuation report where the value was determined based on the revenue multiples of like kind information technology businesses. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.
Other real estate owned – Other real estate owned included in the table below are considered impaired with specific write-downs. Fair value of other real estate owned was based on independent third party appraisals of the properties. These values were determined based on the sales prices of similar properties in the approximate geographic area. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.
30
Table of Contents
For assets measured at fair value on a recurring and non-recurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2024 and December 31, 2023 were as follows:
Fair Value Measurements
at June 30, 2024 Using
Quoted
Prices in
Significant
Assets
Active Markets
Other
Significant
Measured at
for Identical
Observable
Unobservable
Fair Value
Assets
Inputs
Inputs
(in thousands)
06/30/24
(Level 1)
(Level 2)
(Level 3)
Recurring:
Investment securities available-for-sale:
U.S. government agencies
$
6,035
$
6,035
Residential mortgage-backed agencies
$
19,283
$
19,283
Commercial mortgage-backed agencies
$
27,308
$
27,308
Collateralized mortgage obligations
$
15,449
$
15,449
Obligations of states and political subdivisions
$
10,167
$
10,167
Corporate bonds
$
737
$
737
Collateralized debt obligations
$
13,975
$
13,975
Financial derivatives
$
762
$
762
Non-recurring:
Individually evaluated loans, net
$
2,096
$
2,096
Equity Investment
$
3,551
$
3,551
Other real estate owned
$
2,698
$
2,698
Fair Value Measurements
at December 31, 2023 Using
Quoted
Prices in
Significant
Assets/(liabilities)
Active Markets
Other
Significant
Measured at
for Identical
Observable
Unobservable
Fair Value
Assets
Inputs
Inputs
(in thousands)
12/31/23
(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 derivatives
$
756
$
756
Non-recurring:
Individually evaluated loans, net
$
—
$
—
Equity investment
$
3,087
$
3,087
Other real estate owned
$
4,443
$
4,443
Individually evaluated loans had a net carrying amount of $ 8.8 million and $ 3.0 million with no valuation allowance at June 30, 2024 or December 31, 2023.
There were no transfers of assets between any of the fair value hierarchy for the six-month periods ended June 30, 2024 or 2023.
31
Table of Contents
For Level 3 assets and liabilities measured at fair value on a recurring and non-recurring basis as of June 30, 2024 and December 31, 2023, the significant unobservable inputs used in the fair value measurements were as follows:
(in thousands)
Fair Value at
June 30,
2024
Valuation
Technique
Significant
Unobservable
Inputs
Significant
Unobservable
Input Value
Recurring:
Investment Securities – available for sale -CDO
$
13,975
Discounted Cash Flow
Discount Margin
Range of mid 400 to high 400
Non-recurring:
Individually Evaluated Loans, net
$
2,096
Market Comparable Properties
Marketability Discount
N/A
Equity Investment
$
3,551
Market Method
Revenue Multiples
2.8 x
Other Real Estate Owned
$
2,698
Market Comparable Properties
Marketability Discount
5.0 % to 15.0 % (weighted avg 5.9 %)
(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 Margin
Range of low to mid 500 and low to mid 600
Non-recurring:
Equity Investment
$
3,087
Market Method
Revenue Multiples
2.8 x
Other Real Estate
$
4,443
Market Comparable Properties
Marketability Discount
5.0 % to 15.0 % (weighted avg 5.9 %)
(1) Range would include discounts taken since appraisal and estimated values
32
Table of Contents
The following tables show a reconciliation of the beginning and ending balances for fair valued assets measured on a recurring basis using Level 3 significant unobservable inputs for the six- and three-month periods ended June 30, 2024 and 2023:
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
Investment Securities
(in thousands)
Available for Sale
Beginning balance January 1, 2024
$
14,709
Total losses realized/unrealized:
Included in other comprehensive loss
( 734 )
Ending balance June 30, 2024
$
13,975
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
Investment Securities
(in thousands)
Available for Sale
Beginning balance January 1, 2023
$
15,871
Total losses realized/unrealized:
Included in other comprehensive loss
( 1,766 )
Ending balance June 30, 2023
$
14,105
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
(in thousands)
Investment Securities
Available for Sale
Beginning balance April 1, 2024
$
14,886
Total losses realized/unrealized:
Included in other comprehensive loss
( 911 )
Ending balance June 30, 2024
$
13,975
Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)
(in thousands)
Investment Securities
Available for Sale
Beginning balance April 1, 2023
$
14,114
Total losses realized/unrealized:
Included in other comprehensive loss
( 9 )
Ending balance June 30, 2023
$
14,105
There were no gains or losses included in earnings attributable to the change in realized/unrealized gains or losses related to the assets for the six- or three-month periods ended June 30, 2024 or 2023.
The disclosed fair values may vary significantly between institutions based on the estimates and assumptions used in the various valuation methodologies. The derived fair values are subjective in nature and involve uncertainties and significant judgment. Therefore, they cannot be determined with precision. Changes in the assumptions could significantly impact the derived estimates of fair value. Disclosure of non-financial assets such as buildings, as well as certain financial instruments such as leases is not required. Accordingly, the aggregate fair values presented do not represent the underlying value of the Corporation.
33
Table of Contents
The following tables present fair value information about financial instruments, whether or not recognized in the Consolidated Statement of Financial Condition, for which it is practicable to estimate that value. The actual carrying amounts and estimated fair values of the Corporation’s financial instruments that are included in the Consolidated Statement of Financial Condition are as follows:
June 30, 2024
Fair Value Measurements
Quoted
Prices in
Significant
Active Markets
Other
Significant
for Identical
Observable
Unobservable
Carrying
Fair
Assets
Inputs
Inputs
(in thousands)
Amount
Value
(Level 1)
(Level 2)
(Level 3)
Financial Assets:
Cash and due from banks
$
43,635
$
43,635
$
43,635
Interest bearing deposits in banks
1,457
1,457
1,457
Investment securities - AFS
92,954
92,954
$
78,979
$
13,975
Investment securities - HTM
174,197
143,030
141,259
1,771
Restricted bank stock
3,395
N/A
Loans, net
1,404,746
1,329,798
1,329,798
Financial derivatives
762
762
762
Accrued interest receivable
7,115
7,115
847
6,268
Financial Liabilities:
8
Deposits - non-maturity
1,378,674
1,378,674
1,378,674
Deposits - time deposits
158,397
155,969
155,969
Short-term borrowed funds
62,564
62,564
62,564
Long-term borrowed funds
70,929
70,939
70,939
Accrued interest payable
1,352
1,352
1,352
34
Table of Contents
December 31, 2023
Fair Value Measurements
Quoted
Prices in
Significant
Active Markets
Other
Significant
for Identical
Observable
Unobservable
Carrying
Fair
Assets
Inputs
Inputs
(in thousands)
Amount
Value
(Level 1)
(Level 2)
(Level 3)
Financial Assets:
Cash and due from banks
$
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
35
Table of Contents
Note 7 – Accumulated Other Comprehensive Loss
The following table presents the changes in each component of accumulated other comprehensive loss for the three-month periods ended June 30 2024, March 31, June 30, 2023 and March 31,2023:
Investment
securities-
with credit
Investment
related
securities-
Investment
impairment
all other
securities-
Cash Flow
Pension
(in thousands)
AFS
AFS
HTM
Hedge
Plan
SERP
Total
Accumulated OCL, net:
Balance - January 1, 2024
( 2,482 )
( 13,217 )
( 5,201 )
569
( 14,263 )
( 1,233 )
( 35,827 )
Other comprehensive income/(loss) before reclassifications
155
( 459 )
—
54
1,096
—
846
Amounts reclassified from accumulated other comprehensive income
( 37 )
—
118
—
149
29
259
Balance - March 31, 2024
$
( 2,364 )
$
( 13,676 )
$
( 5,083 )
$
623
$
( 13,018 )
$
( 1,204 )
$
( 34,722 )
Other comprehensive (loss)/income before reclassifications
( 620 )
( 528 )
—
( 51 )
( 396 )
—
( 1,595 )
Amounts reclassified from accumulated other comprehensive income
( 40 )
—
118
150
29
257
Balance - June 30, 2024
$
( 3,024 )
$
( 14,204 )
$
( 4,965 )
$
572
$
( 13,264 )
$
( 1,175 )
$
( 36,060 )
Accumulated OCL, net:
Balance - January 1, 2023
$
( 1,711 )
$
( 16,380 )
$
( 5,703 )
$
797
$
( 16,603 )
$
574
$
( 39,026 )
Other comprehensive (loss)/income before reclassifications
( 1,180 )
985
—
( 138 )
123
—
( 210 )
Amounts reclassified from accumulated other comprehensive income
( 37 )
—
133
—
184
( 1 )
279
Balance - March 31, 2023
$
( 2,928 )
$
( 15,395 )
$
( 5,570 )
$
659
$
( 16,296 )
$
573
$
( 38,957 )
Other comprehensive income/(loss) before reclassifications
111
( 1,654 )
—
150
( 42 )
—
( 1,435 )
Amounts reclassified from accumulated other comprehensive loss
( 40 )
—
129
—
195
( 2 )
282
Balance - June 30, 2023
$
( 2,857 )
$
( 17,049 )
$
( 5,441 )
$
809
$
( 16,143 )
$
571
$
( 40,110 )
36
Table of Contents
The following tables present the components of other comprehensive loss for the six- and three-month periods ended June 30, 2024 and 2023:
Before
Tax
Components of Other Comprehensive Loss
Tax
(Expense)
(in thousands)
Amount
Benefit
Net
For the six months ended June 30, 2024
Available for sale (AFS) securities with credit related impairment:
Unrealized holding losses
$
( 633 )
$
168
$
( 465 )
Less: accretable yield recognized in income
101
( 24 )
77
Net unrealized losses on investments with credit related impairment
( 734 )
192
( 542 )
Available for sale securities – all other:
Unrealized holding losses
( 1,341 )
354
( 987 )
Held to maturity securities:
Unrealized holding gains on securities transferred to held to maturity
—
—
—
Less: amortization recognized in income
( 320 )
84
( 236 )
Net unrealized gains on HTM securities
320
( 84 )
236
Cash flow hedges:
Unrealized holding gains
4
( 1 )
3
Pension Plan:
Unrealized net actuarial gain
951
( 251 )
700
Less: amortization of unrecognized loss
( 406 )
107
( 299 )
Net pension plan liability adjustment
1,357
( 358 )
999
SERP:
Unrealized net actuarial gain
—
—
—
Less: amortization of unrecognized loss
( 78 )
20
( 58 )
Net SERP liability adjustment
78
( 20 )
58
Other comprehensive loss
$
( 316 )
$
83
$
( 233 )
37
Table of Contents
Before
Tax
Components of Other Comprehensive Income
Tax
(Expense)
(in thousands)
Amount
Benefit
Net
For the six months ended June 30, 2023
Available for sale (AFS) securities with credit related impairment:
Unrealized holding losses
$
( 1,408 )
$
339
$
( 1,069 )
Less: accretable yield recognized in income
101
( 24 )
77
Net unrealized losses on investments with credit related impairment
( 1,509 )
363
( 1,146 )
Available for sale securities – all other:
Unrealized holding losses
( 881 )
212
( 669 )
Held to maturity securities:
Unrealized holding gains on securities transferred to held to maturity
—
—
—
Less: amortization recognized in income
( 345 )
83
( 262 )
Net unrealized gains on HTM securities
345
( 83 )
262
Cash flow hedges:
Unrealized holding gain
16
( 4 )
12
Pension Plan:
Unrealized net actuarial gain
105
( 24 )
81
Less: amortization of unrecognized loss
( 499 )
120
( 379 )
Net pension plan liability adjustment
604
( 144 )
460
SERP:
Unrealized net actuarial gain
—
—
—
Less: amortization of unrecognized gain
4
( 1 )
3
Net SERP liability adjustment
( 4 )
1
( 3 )
Other comprehensive loss
$
( 1,429 )
$
345
$
( 1,084 )
38
Table of Contents
Components of Other Comprehensive Loss
(in thousands)
Before
Tax
Amount
Tax
(Expense)
Benefit
Net
For the three months ended June 30, 2024
Available for sale (AFS) securities with credit related impairment:
Unrealized holding losses
$
( 843 )
$
223
$
( 620 )
Less: accretable yield recognized in income
51
( 11 )
40
Net unrealized losses on investments with credit related impairment
( 894 )
234
( 660 )
Available for sale securities – all other:
Unrealized holding losses
( 717 )
189
( 528 )
Held to maturity securities:
Unrealized holding gains
—
—
—
Less: amortization recognized in income
( 160 )
42
( 118 )
Net unrealized gains on HTM securities
160
( 42 )
118
Cash flow hedges:
Unrealized holding losses
( 69 )
18
( 51 )
Pension Plan:
Unrealized net actuarial loss
( 538 )
142
( 396 )
Less: amortization of unrecognized loss
( 203 )
53
( 150 )
Net pension plan liability adjustment
( 335 )
89
( 246 )
SERP:
Unrealized net actuarial loss
—
—
—
Less: amortization of unrecognized loss
( 39 )
10
( 29 )
Net SERP liability adjustment
39
( 10 )
29
Other comprehensive loss
$
( 1,816 )
$
478
$
( 1,338 )
39
Table of Contents
Components of Other Comprehensive Loss
(in thousands)
Before
Tax
Amount
Tax
(Expense)
Benefit
Net
For the three months ended June 30, 2023
Available for sale (AFS) securities with credit related impairment:
Unrealized holding gains
$
198
$
( 87 )
$
111
Less: accretable yield recognized in income
51
( 11 )
40
unrealized losses on investments with credit related impairment
147
( 76 )
71
Available for sale securities – all other:
Unrealized holding losses
( 2,221 )
567
( 1,654 )
Held to maturity securities:
Unrealized holding gains
—
—
—
Less: amortization recognized in income
( 164 )
35
( 129 )
Net unrealized gains on HTM securities
164
( 35 )
129
Cash flow hedges:
Unrealized holding gains
204
( 54 )
150
Pension Plan:
Unrealized net actuarial loss
( 63 )
21
( 42 )
Less: amortization of unrecognized loss
( 249 )
54
( 195 )
Net pension plan liability adjustment
186
( 33 )
153
SERP:
Unrealized net actuarial loss
—
—
—
Less: amortization of unrecognized loss
2
—
2
Net SERP liability adjustment
( 2 )
—
( 2 )
Other comprehensive loss
$
( 1,522 )
$
369
$
( 1,153 )
The following table presents the details of amounts reclassified from accumulated other comprehensive loss for the six- and three-month periods ended June 30, 2024 and 2023:
Amounts Reclassified from
Six Months Ended
Accumulated Other Comprehensive Loss
June 30,
Affected Line Item in the Statement
(in thousands)
2024
2023
Where Net Income is Presented
Net unrealized gains on available for sale investment securities with credit related impairment:
Accretable yield
$
101
$
101
Interest income on taxable investment securities
Taxes
( 24 )
( 24 )
Provision for income tax expense
$
77
$
77
Net of tax
Net unrealized losses on held to maturity securities:
Amortization
$
( 320 )
$
( 345 )
Interest income on taxable investment securities
Taxes
84
83
Provision for income tax expense
$
( 236 )
$
( 262 )
Net of tax
Net pension plan liability adjustment:
Amortization of unrecognized loss
$
( 406 )
$
( 499 )
Other Expense
Taxes
107
120
Provision for income tax expense
$
( 299 )
$
( 379 )
Net of tax
Net SERP liability adjustment:
Amortization of unrecognized (loss)/gain
$
( 78 )
$
4
Other Expense
Taxes
20
( 1 )
Provision for income tax expense
$
( 58 )
$
3
Net of tax
Total reclassifications for the period
( 516 )
( 561 )
Net of tax
40
Table of Contents
Amounts Reclassified from
Three Months Ended
Accumulated Other Comprehensive Loss
June 30,
Affected Line Item in the Statement
(in thousands)
2024
2023
Where Net Income is Presented
Net unrealized gains on available for sale investment securities with credit related impairment:
Accretable yield
$
51
$
51
Interest income on taxable investment securities
Taxes
( 11 )
( 11 )
Provision for income tax expense
$
40
$
40
Net of tax
Net unrealized losses on held to maturity securities:
Amortization
$
( 160 )
$
( 164 )
Interest income on taxable investment securities
Taxes
42
35
Provision for income tax expense
$
( 118 )
$
( 129 )
Net of tax
Net pension plan liability adjustment:
Amortization of unrecognized loss
$
( 203 )
$
( 249 )
Other expense
Taxes
53
54
Provision for income tax expense
$
( 150 )
$
( 195 )
Net of tax
Net SERP liability adjustment:
Amortization of unrecognized loss
$
( 39 )
$
2
Other expense
Taxes
10
—
Provision for income tax expense
$
( 29 )
$
2
Net of tax
Total reclassifications for the period
$
( 257 )
$
( 282 )
Net of tax
Note 8 - Equity Compensation Plan Information
At the 2018 Annual Meeting of Shareholders, First United Corporation’s shareholders approved the First United Corporation 2018 Equity Compensation Plan (the “Equity Plan”), which authorizes the issuance of up to 325,000 shares of common stock to employees, directors and qualifying consultants pursuant to stock options, stock appreciation rights, stock awards, dividend equivalents, and other stock-based awards.
The Corporation complies with the provisions of ASC Topic 718, Compensation - Stock Compensation , in measuring and disclosing stock compensation cost. The measurement objective in ASC Paragraph 718-10-30-6 requires public companies to measure the cost of employee services received in exchange for an award of equity instruments based on the grant date fair value of the award. The cost is recognized in expense over the period in which an employee is required to provide service in exchange for the award (the vesting period).
Pursuant to First United Corporation’s director compensation policy, each director receives an annual retainer of 1,000 shares of First United Corporation common stock, plus $ 15,000 to be paid, at the director’s election, in cash or additional shares of common stock. In May 2024, a total of 14,325 fully vested shares of common stock were issued to directors, which had a grant date fair value of $ 21.94 per share. 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 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 was $ 134,964 and $ 138,001 for the six-month periods ending June 30, 2024 and 2023, respectively. Director stock compensation expense was $ 73,027 and $ 62,500 for the three-month periods ended June 30, 2024 and 2023, respectively.
Employee stock compensation expense was $ 5,757 and $ 7,104 for the six-month periods ended June 30, 2024 and 2023, respectively. Employee stock compensation expense was $ 699 and $ 4,272 for the three-month periods ended June 30, 2024 and 2023, respectively.
41
Table of Contents
Restricted Stock Units
On March 26, 2020, pursuant to the Corporation’s Long Term Incentive Plan (the "LTIP"), which is a sub-plan of the Equity Plan, the Compensation Committee of First United Corporation’s Board of Directors (the "Compensation Committee") granted RSUs to the Corporation’s principal executive officer, its principal financial officer, and certain of its other executive officers. An RSU contemplates the issuance of shares of common stock of First United Corporation if and when the RSU vests.
The RSUs granted to each of the foregoing officers consist of (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 Compensation Committee and maximum performance represented a level potentially achievable under ideal circumstances. Achievement of all threshold performance levels would result in each executive participant earning a payout at 50 % of his or her respective target award opportunity. Achievement of all target performance levels would result in the executive participant earning the target award. Achievement at or above all maximum performance levels 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.
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 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 was the three-year period ended December 31, 2023. On March 9, 2024, it was determined that 7,389 performance-vesting RSUs failed to vest. 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 additional shares of the 3,693 time-vesting RSUs were issued to participants. On May 5, 2024, the remaining 1,233 shares of the 3,693 time-vesting RSUs were issued to participants. Stock compensation expense was $ 7,365 and $ 33,142 for the six-month periods ended June 30, 2024 and 2023, respectively. Stock compensation expense was $ 1,841 and $ 16,571 for the three-month periods ended June 30, 2024 and 2023, respectively. All compensation expense related to the 2021 LTIP plans was recognized as of June 30, 2024.
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. On March 9, 2024, 2,079 additional shares of the 6,238 time-vesting RSUs were issued to participants. Stock compensation expense was $ 55,290 for each of the six-month periods ended June 30, 2024 and 2023. Stock compensation expense was $ 26,145 for both of the three-month periods ended June 30, 2024 and 2023. Unrecognized compensation expense as of June 30, 2024 related to unvested RSUs was $ 78,436 .
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. On March 15, 2024, 2,639 shares of the 7,920 time-vesting RSUs were issued to participants. Stock compensation expense was $ 55,170 and $ 27,585 for the six-month periods ended June 30, 2024 and 2023, respectively. Stock compensation expense was $ 27,585 for both of the three-month periods ended June 30, 2024 and 2023. Unrecognized compensation expense as of June 30, 2024 related to unvested RSUs was $ 193,094 .
In May 2024, RSUs relating to 8,593 performance vesting shares and 6,662 time vesting shares (target level) for plan year 2024 were granted, which had a grant date fair market value of $ 22.26 per share of common stock underlying each RSU. The performance period for the performance-vesting RSUs is the three year period ended December 31, 2026. The time-vesting RSUs will vest ratably over a three year period beginning on May 20, 2025. Stock compensation expense was $ 9,438 for the six- and
42
Table of Contents
three-month periods ended June 30, 2024. Unrecognized compensation expense as of June 30, 2024 related to unvested RSUs was $ 330,330 .
Note 9– Derivative Financial Instruments
As a part of managing interest rate risk, the Corporation entered into interest rate swap agreements to modify the re-pricing characteristics of certain interest-bearing liabilities. The Corporation has designated its interest rate swap agreements as cash flow hedges under the guidance of ASC Subtopic 815-30, Derivatives and Hedging – Cash Flow Hedges . Cash flow hedges have the effective portion of changes in the fair value of the derivative, net of taxes, recorded in net accumulated other comprehensive income.
In March 2016, the Corporation entered into four interest rate swap contracts totaling $ 30.0 million notional amount, hedging future cash flows associated with floating rate trust preferred debt. As of June 30, 2024, $ 15.0 million notional amount remains. The interest rate swap creates an effective fixed interest rate of 4.6550 % 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 at June 30, 2024 and December 31, 2023.
For the six- and three-month periods ended June 30, 2024, the Corporation recorded an increase in the value of the derivatives of $ 4,000 and the related deferred tax of $ 1 thousand and a decrease of $ 69,000 and the related deferred tax benefit of $ 18,000 , respectively, in net accumulated other comprehensive loss to reflect the effective portion of cash flow hedges. This compares to an increase of $ 16,000 and the related deferred tax of $ 4,000 and an increase of $ 204,000 and related deferred tax of $ 54,000 for the six- and three-months ended June 30, 2023, respectively. 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 any of the the six-month periods or three-month periods ended June 30, 2024 or 2023. The Corporation does not expect any material losses relating to these hedges to be reclassified into earnings within the next 12 months.
Interest rate swap agreements are entered into with counterparties that meet established credit standards and the Corporation believes that the credit risk inherent in these contracts is not significant as of June 30, 2024.
The table below discloses the impact of derivative financial instruments on the Corporation’s Consolidated Financial Statements for the six- and three-month periods ended June 30, 2024 and 2023.
Derivative in Cash Flow Hedging Relationships
Amount of gain or
(loss) recognized in
Amount of gain or
Amount of gain or
income or derivative
(loss) recognized in
(loss) reclassified from
(ineffective portion
OCI on derivative
accumulated OCI into
and amount excluded
(effective portion),
income (effective
from effectiveness
(in thousands)
net of tax
portion) (a)
testing) (b)
Interest rate contracts:
Six months ended:
June 30, 2024
$
3
$
—
$
—
June 30, 2023
12
—
—
Three months ended:
June 30, 2024
$
( 51 )
$
—
$
—
June 30, 2023
150
—
—
Notes:
(a) Reported as interest expense
(b) Reported as other income
43
Table of Contents
Note 10 – Regulatory Capital Requirements
The following table presents the Bank’s capital ratios as of June 30, 2024 and December 31, 2023.
June 30,
2024
December 31,
2023
Required for
Capital
Adequacy
Purposes
Required
to be Well
Capitalized
Total Capital (to risk-weighted assets)
14.41
%
14.05
%
8.00
%
10.00
%
Tier 1 Capital (to risk-weighted assets)
13.16
%
12.81
%
6.00
%
8.00
%
Common Equity Tier 1 Capital (to risk-weighted assets)
13.16
%
12.81
%
4.50
%
6.50
%
Tier 1 Capital (to average assets)
10.47
%
9.92
%
4.00
%
5.00
%
As of June 30, 2024 and December 31, 2023, the Bank was considered “well capitalized” under the regulatory framework for prompt corrective action.
Note 11 – Deposits
The following table summarizes deposits at June 30, 2024 and December 31, 2023.
(in thousands)
June 30, 2024
December 31, 2023
Balance
Percent
Balance
Percent
Non-Interest-bearing deposits:
$
423,970
28 %
$
427,670
28 %
Interest-bearing deposits:
Demand
373,046
24 %
350,860
22 %
Money Market
401,628
26 %
385,649
25 %
Savings deposits
180,030
12 %
191,265
12 %
Time deposits- retail
143,397
9 %
165,533
11 %
Time deposits- brokered
15,000
1 %
30,000
2 %
Total Deposits
$
1,537,071
100 %
$
1,550,977
100 %
Note 12 – Borrowed Funds
The following is a summary of borrowings at June 30, 2024 and December 31, 2023:
(in thousands)
June 30,
2024
December 31,
2023
Short-term borrowings:
Securities sold under agreements to repurchase:
Outstanding at end of period
$
22,564
$
45,418
Weighted average interest rate at end of period
0.23 %
0.27 %
Maximum amount outstanding as of any month end
$
44,415
$
59,777
Average amount outstanding
$
39,625
$
50,498
Approximate weighted average rate during the period
0.27 %
0.24 %
Bank Term Funding Program, fixed rate of 4.87 % at June 30, 2024
$
40,000
$
—
Long-term borrowings:
FHLB advances, bearing fixed interest rate of 4.53 % at June 30, 2024 and rates ranging from 4.53 % to 4.69 % at December 31, 2023.
$
40,000
$
80,000
Junior subordinated debt, bearing variable interest rate of 8.35 % at June 30, 2024 and 8.39 % at December 31, 2023
30,929
30,929
Total borrowings outstanding
$
133,493
$
156,347
44
Table of Contents
Short-term borrowings increased by $ 17.1 million, as the Bank borrowed $ 40.0 million from the Bank Term Funding Program of the Board of Governors of the Federal Reserve System in January 2024, which was partially offset by a decrease of approximately $ 22.0 million in other short-term borrowings to the ICS deposit product as a result of management’s strategy to release pledging of investment securities for municipalities to increase available liquidity.
At June 30, 2024, the repurchase agreements were secured by $ 34.2 million in investment securities issued by government related agencies. A minimum of 102 % of fair value is pledged against account balances.
Long-term borrowings decreased by $ 40.0 million as a $ 40.0 million advance from the Federal Home Loan Bank matured in March 2024 and was fully repaid.
Note 13 – 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 six- and three-month periods ended June 30, 2024 and 2023.
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 $ 104,000 for both of the six-month periods ended June 30, 2024 and 2023 and $ 52,000 for both of the three-month periods ended June 30, 2024 and 2023.
Information for the operating segments for the six- and three-month periods ended June 30, 2024 and 2023 are presented in the following tables:
Six Months Ended
June 30, 2024
Trust and
Community
Investment
(in thousands)
Banking
Services
Total
Interest income
$
45,011
$
-
$
45,011
Interest expense
15,961
-
15,961
Credit loss expense
2,140
-
2,140
Non-interest income
4,417
5,299
9,716
Non-interest expense
22,609
2,636
25,245
Income before income taxes and intercompany fees
8,718
2,663
11,381
Intercompany management fee income (expense)
6
( 6 )
-
Income before income taxes
8,724
2,657
11,381
Income tax expense
2,210
559
2,769
Net income
$
6,514
$
2,098
$
8,612
45
Table of Contents
Six Months Ended
June 30, 2023
Trust and
Community
Investment
(in thousands)
Banking
Services
Total
Interest income
$
37,801
$
-
$
37,801
Interest expense
9,109
-
9,109
Credit loss expense
938
-
938
Non-interest income
4,411
4,551
8,962
Non-interest expense
22,562
2,587
25,149
Income before income taxes and intercompany fees
9,603
1,964
11,567
Intercompany management fee income (expense)
6
( 6 )
-
Income before income taxes
9,609
1,958
11,567
Income tax expense
2,367
411
2,778
Net income
$
7,242
$
1,547
$
8,789
Three Months Ended
June 30, 2024
Trust and
Community
Investment
(in thousands)
Banking
Services
Total
Interest income
$
23,113
$
-
$
23,113
Interest expense
7,875
-
7,875
Credit loss expense
1,194
-
1,194
Non-interest income
2,225
2,616
4,841
Non-interest expense
11,015
1,349
12,364
Income before income taxes and intercompany fees
5,254
1,267
6,521
Intercompany management fee income (expense)
3
( 3 )
-
Income before income taxes
5,257
1,264
6,521
Income tax expense
1,341
266
1,607
Net income
$
3,916
$
998
$
4,914
Three Months Ended
June 30, 2023
Trust and
Community
Investment
(in thousands)
Banking
Services
Total
Interest income
$
19,972
$
-
$
19,972
Interest expense
5,798
-
5,798
Credit loss credit
395
-
395
Non-interest income
2,286
2,283
4,569
Non-interest expense
11,177
1,334
12,511
Income before income taxes and intercompany fees
4,887
950
5,837
Intercompany management fee income (expense)
3
( 3 )
-
Income before income taxes
4,890
947
5,837
Income tax expense
1,224
199
1,423
Net income
$
3,666
$
748
$
4,414
46
Table of Contents
Total non-fiduciary assets of the trust and investment services segment were $ 0.7 million (including $ 0.6 million in intangible assets) at both June 30, 2024 and December 31, 2023. All other assets (including goodwill of $ 11.0 million at June 30, 2024 and December 31, 2023 and other intangible assets of $ 0.4 million and $ 0.5 million at June 30, 2024 and December 31, 2023, respectively) were held by the community banking segment.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.