Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
OHIO VALLEY BANC CORP.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(dollars in thousands, except share and per share data)
September 30,
2020
December 31,
2019
ASSETS
Cash and noninterest-bearing deposits with banks
$
13,745
$
12,812
Interest-bearing deposits with banks
69,809
39,544
Total cash and cash equivalents
83,554
52,356
Certificates of deposit in financial institutions
2,745
2,360
Securities available for sale
110,349
105,318
Securities held to maturity (estimated fair value: 2020 - $ 12,022 ; 2019 - $ 12,404 )
11,674
12,033
Restricted investments in bank stocks
7,506
7,506
Total loans
853,038
772,774
Less: Allowance for loan losses
( 7,730
)
( 6,272
)
Net loans
845,308
766,502
Premises and equipment, net
21,332
19,217
Premises and equipment held for sale, net
641
653
Other real estate owned, net
96
540
Accrued interest receivable
3,779
2,564
Goodwill
7,319
7,319
Other intangible assets, net
125
174
Bank owned life insurance and annuity assets
35,796
30,596
Operating lease right-of-use asset, net
918
1,053
Other assets
6,796
5,081
Total assets
$
1,137,938
$
1,013,272
LIABILITIES
Noninterest-bearing deposits
$
270,086
$
222,607
Interest-bearing deposits
674,898
598,864
Total deposits
944,984
821,471
Other borrowed funds
29,321
33,991
Subordinated debentures
8,500
8,500
Operating lease liability
918
1,053
Accrued liabilities
21,317
20,078
Total liabilities
1,005,040
885,093
COMMITMENTS AND CONTINGENT LIABILITIES (See Note 5)
SHAREHOLDERS’ EQUITY
Common stock ($ 1.00 stated value per share, 10,000,000 shares authorized; 2020 - 5,447,185 shares issued; 2019 - 5,447,185 shares issued)
5,447
5,447
Additional paid-in capital
51,165
51,165
Retained earnings
89,294
86,751
Accumulated other comprehensive income
2,704
528
Treasury stock, at cost ( 659,739 shares)
( 15,712
)
( 15,712
)
Total shareholders’ equity
132,898
128,179
Total liabilities and shareholders’ equity
$
1,137,938
$
1,013,272
See accompanying notes to consolidated financial statements
3
OHIO VALLEY BANC CORP.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(dollars in thousands, except per share data)
Three months ended
September 30,
Nine months ended
September 30,
2020
2019
2020
2019
Interest and dividend income:
Loans, including fees
$
10,877
$
11,362
$
32,389
$
34,576
Securities
Taxable
535
637
1,723
1,911
Tax exempt
73
85
220
253
Dividends
58
91
188
308
Interest-bearing deposits with banks
20
333
200
977
Other Interest
11
13
38
37
11,574
12,521
34,758
38,062
Interest expense:
Deposits
1,274
1,592
4,150
4,446
Other borrowed funds
174
215
561
676
Subordinated debentures
44
88
166
274
1,492
1,895
4,877
5,396
Net interest income
10,082
10,626
29,881
32,666
Provision for (recovery of) loan losses
( 2
)
444
3,451
2,015
Net interest income after provision for loan losses
10,084
10,182
26,430
30,651
Noninterest income:
Service charges on deposit accounts
423
553
1,249
1,573
Trust fees
64
59
193
195
Income from bank owned life insurance and annuity assets
207
179
616
534
Mortgage banking income
445
80
966
227
Debit / credit card interchange income
1,130
1,049
3,003
2,935
Loss on other real estate owned
( 1
)
( 15
)
( 84
)
( 1
)
Tax preparation fees
9
—
643
—
Litigation settlement
—
—
2,000
—
Other
157
202
539
493
2,434
2,107
9,125
5,956
Noninterest expense:
Salaries and employee benefits
5,973
5,652
16,854
16,715
Occupancy
481
479
1,362
1,370
Furniture and equipment
284
255
824
788
Professional fees
525
598
1,596
1,959
Marketing expense
306
270
867
810
FDIC insurance
69
—
93
113
Data processing
538
540
1,841
1,629
Software
318
362
1,111
1,200
Foreclosed assets
38
62
117
187
Amortization of intangibles
14
27
48
89
Other
1,345
1,493
4,299
4,237
9,891
9,738
29,012
29,097
Income before income taxes
2,627
2,551
6,543
7,510
Provision for income taxes
333
414
984
1,101
NET INCOME
$
2,294
$
2,137
$
5,559
$
6,409
Earnings per share
$
0.48
$
0.45
$
1.16
$
1.35
See accompanying notes to consolidated financial statements
4
OHIO VALLEY BANC CORP.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(dollars in thousands)
Three months ended
September 30,
Nine months ended
September 30,
2020
2019
2020
2019
Net Income
$
2,294
$
2,137
$
5,559
$
6,409
Other comprehensive income (loss):
Change in unrealized gain (loss) on available for sale securities
( 267
)
( 251
)
2,755
3,200
Related tax (expense) benefit
56
52
( 579
)
( 672
)
Total other comprehensive income (loss), net of tax
( 211
)
( 199
)
2,176
2,528
Total comprehensive income
$
2,083
$
1,938
$
7,735
$
8,937
See accompanying notes to consolidated financial statements
5
OHIO VALLEY BANC CORP.
CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS’ EQUITY (UNAUDITED)
(dollars in thousands, except share and per share data)
Quarter-to-date
Common
Stock
Additional
Paid-In
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Treasury
Stock
Total
Shareholders'
Equity
Balance at July 1, 2020
$
5,447
$
51,165
$
88,006
$
2,915
$
( 15,712
)
$
131,821
Net income
—
—
2,294
—
—
2,294
Other comprehensive loss, net
—
—
—
( 211
)
—
( 211
)
Cash dividends, $ 0.21 per share
—
—
( 1,006
)
—
—
( 1,006
)
Balance at September 30, 2020
$
5,447
$
51,165
$
89,294
$
2,704
$
( 15,712
)
$
132,898
Balance at July 1, 2019
$
5,427
$
50,492
$
83,121
$
592
$
( 15,712
)
$
123,920
Net income
—
—
2,137
—
—
2,137
Other comprehensive loss, net
—
—
—
( 199
)
—
( 199
)
Common stock issued through dividend reinvestment, 10,120 shares
10
334
—
—
—
344
Cash dividends, $ 0.21 per share
—
—
( 1,001
)
—
—
( 1,001
)
Balance at September 30, 2019
$
5,437
$
50,826
$
84,257
$
393
$
( 15,712
)
$
125,201
Year-to-date
Common
Stock
Additional
Paid-In
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Treasury
Stock
Total
Shareholders'
Equity
Balance at January 1, 2020
$
5,447
$
51,165
$
86,751
$
528
$
( 15,712
)
$
128,179
Net income
—
—
5,559
—
—
5,559
Other comprehensive income, net
—
—
—
2,176
—
2,176
Cash dividends, $ 0.63 per share
—
—
( 3,016
)
—
—
( 3,016
)
Balance at September 30, 2020
$
5,447
$
51,165
$
89,294
$
2,704
$
( 15,712
)
$
132,898
Balance at January 1, 2019
$
5,400
$
49,477
$
80,844
$
( 2,135
)
$
( 15,712
)
$
117,874
Net income
—
—
6,409
—
—
6,409
Other comprehensive income, net
—
—
—
2,528
—
2,528
Common stock issued to ESOP, 8,333 shares
8
320
—
—
—
328
Common stock issued through dividend reinvestment, 29,219 shares
29
1,029
—
—
—
1,058
Cash dividends, $ 0.63 per share
—
—
( 2,996
)
—
—
( 2,996
)
Balance at September 30, 2019
$
5,437
$
50,826
$
84,257
$
393
$
( 15,712
)
$
125,201
See accompanying notes to consolidated financial statements
6
OHIO VALLEY BANC CORP.
CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS (UNAUDITED)
(dollars in thousands)
Nine months ended
September 30,
2020
2019
Net cash provided by operating activities:
$
7,530
$
9,571
Investing activities:
Proceeds from maturities of securities available for sale
23,344
14,145
Purchases of securities available for sale
( 25,884
)
( 20,127
)
Proceeds from maturities of securities held to maturity
328
2,301
Proceeds from maturities of certificates of deposit in financial institutions
735
—
Purchase of certificates of deposit in financial institutions
( 1,120
)
( 295
)
Net change in loans
( 82,347
)
( 5,646
)
Proceeds from sale of other real estate owned
446
393
Purchases of premises and equipment
( 3,101
)
( 4,828
)
Purchases of bank owned life insurance and annuity assets
( 4,583
)
—
Net cash (used in) investing activities
( 92,182
)
( 14,057
)
Financing activities:
Change in deposits
123,536
10,622
Proceeds from common stock through dividend reinvestment
—
1,058
Cash dividends
( 3,016
)
( 2,996
)
Repayment of Federal Home Loan Bank borrowings
( 3,994
)
( 3,017
)
Change in other long-term borrowings
( 406
)
( 1,899
)
Change in other short-term borrowings
( 270
)
—
Net cash provided by financing activities
115,850
3,768
Change in cash and cash equivalents
31,198
( 718
)
Cash and cash equivalents at beginning of period
52,356
71,180
Cash and cash equivalents at end of period
$
83,554
$
70,462
Supplemental disclosure:
Cash paid for interest
$
5,117
$
4,791
Cash paid for income taxes
1,950
890
Transfers from loans to other real estate owned
86
112
Initial recognition of operating lease right-of-use asset
—
1,280
Operating lease liability arising from obtaining right-of-use asset
—
1,280
See accompanying notes to consolidated financial statements
7
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share data)
NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION: The accompanying consolidated financial statements include the accounts of Ohio Valley Banc Corp. (“Ohio Valley”) and its wholly-owned subsidiaries, The Ohio Valley Bank Company (the “Bank”), Loan Central, Inc., a consumer finance company (“Loan Central”), Ohio Valley Financial Services Agency, LLC, an insurance agency, and OVBC Captive, Inc., a limited purpose property and casualty insurance company (the “Captive”). The Bank has one wholly-owned subsidiary, Ohio Valley REO, LLC, an Ohio limited liability company (“Ohio Valley REO”), to which the Bank transfers certain real estate acquired by the Bank through foreclosure for sale by Ohio Valley REO. Ohio Valley and its subsidiaries are collectively referred to as the “Company.” All material intercompany accounts and transactions have been eliminated in consolidation.
These interim financial statements are prepared by the Company without audit and reflect all adjustments of a normal recurring nature which, in the opinion of management, are necessary to present fairly the consolidated financial position of the Company at September 30, 2020, and its results of operations and cash flows for the periods presented. The results of operations for the three and nine months ended September 30, 2020 are not necessarily indicative of the operating results to be anticipated for the full fiscal year ending December 31, 2020. The accompanying consolidated financial statements do not purport to contain all the necessary financial disclosures required by U.S. generally accepted accounting principles (“US GAAP”) that might otherwise be necessary in the circumstances. The Annual Report of the Company for the year ended December 31, 2019 contains consolidated financial statements and related notes which should be read in conjunction with the accompanying consolidated financial statements.
The consolidated financial statements for 2019 have been reclassified to conform to the presentation for 2020. These reclassifications had no effect on net income or shareholders’ equity.
CURRENT EVENTS: In March 2020, the World Health Organization declared the outbreak of the coronavirus (“COVID-19”) as a global pandemic. COVID-19 has continued to negatively impact the global economy, disrupt global supply chains, create significant volatility, disrupt financial markets, and increase unemployment levels. The resulting temporary closure of many businesses and the implementation of social distancing and sheltering-in-place policies has impacted, and may continue to impact, many of the Company’s customers.
The potential financial impact of COVID-19 is unknown at this time and depends largely on the actions taken by governmental authorities and other third parties. In addition, COVID-19 may adversely impact several industries within our geographic footprint and impair the ability of our customers to fulfill their contractual obligations to the Company. This could result in a material adverse effect on our business operations, asset valuations, liquidity, financial condition, and results of operations. Effects may include:
●
Increased provision for loan losses. Continued uncertainty regarding the severity and duration of COVID-19 and related economic effects will continue to affect the accounting for loan losses. It also is possible that asset quality could worsen, and that loan charge-offs could increase. The Company is actively participating in the Paycheck Protection Program (“PPP”) by providing loans to small businesses negatively impacted by COVID-19. PPP loans are fully guaranteed by the U.S. government, and if that should change, the Company could be required to increase its allowance for loan losses through an additional provision for loan losses charged to earnings.
●
Valuation and fair value measurement challenges. Material adverse impacts of COVID-19 may result in valuation impairments on the Company’s securities, impaired loans, goodwill, other real estate owned, and interest rate swap agreements.
8
NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS: The accounting and reporting policies followed by the Company conform to US GAAP established by the Financial Accounting Standards Board (“FASB”). The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ.
INDUSTRY SEGMENT INFORMATION: Internal financial information is primarily reported and aggregated in two lines of business: banking and consumer finance.
EARNINGS PER SHARE: Earnings per share are computed based on net income divided by the weighted average number of common shares outstanding during the period. The weighted average common shares outstanding were 4,787,446 and 4,773,258 for the three months ended September 30 , 2020 and 2019 , respectively. The weighted average common shares outstanding were 4,787,446 and 4,761,954 for the nine months ended September 30, 2020 and 2019, respectively. Ohio Valley had no dilutive effect and no potential common shares issuable under stock options or other agreements for any period presented.
ADOPTION OF NEW ACCOUNTING STANDARD UPDATES (“ASU”): In August 2018, the FASB issued ASU 2018-13, Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. This ASU eliminates, adds and modifies certain disclosure requirements for fair value measurements. Among the changes, entities will no longer be required to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy but will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. ASU 2018-13 is effective for interim and annual reporting periods beginning after December 15, 2019, and early adoption is permitted. For non-public entities, this ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The adoption of this ASU did not have a material impact on the Company’s consolidated financial position or results of operations.
ACCOUNTING GUIDANCE TO BE ADOPTED IN FUTURE PERIODS: In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments - Credit Losses”. ASU 2016-13 requires entities to replace the current “incurred loss” model with an “expected loss” model, which is referred to as the current expected credit loss (“CECL”) model. These expected credit losses for financial assets held at the reporting date are to be based on historical experience, current conditions, and reasonable and supportable forecasts. This ASU will also require enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an entity’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. A CECL steering committee has developed a CECL model and is evaluating the source data, various credit loss methodologies and model results in relation to the new ASU guidance. Management expects to recognize a one-time cumulative effect adjustment to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective. Management expects the adoption will result in a material increase to the allowance for loan losses balance. At this time, the impact is being evaluated. On October 16, 2019, the FASB confirmed it would delay the effective date of this ASU for smaller reporting companies, such as the Company, until fiscal years beginning after December 15, 2022.
9
NOTE 2 – FAIR VALUE OF FINANCIAL INSTRUMENTS
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The following is a description of the Company’s valuation methodologies used to measure and disclose the fair values of its financial assets and liabilities on a recurring or nonrecurring basis:
Securities: The fair values for securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). During times when trading is more liquid, broker quotes are used (if available) to validate the model. Rating agency and industry research reports as well as defaults and deferrals on individual securities are reviewed and incorporated into the calculations.
Impaired Loans: At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses. For collateral dependent loans, fair value is commonly based on recent real estate 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 independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. In some instances, fair value adjustments can be made based on a quoted price from an observable input, such as a purchase agreement. Such adjustments would be classified as a Level 2 classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.
10
NOTE 2 – FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)
Other Real Estate Owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate 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 independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. In some instances, fair value adjustments can be made based on a quoted price from an observable input, such as a purchase agreement. Such adjustments would be classified as a Level 2 classification.
Appraisals for both collateral-dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of management reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with management’s own assumptions of fair value based on factors that include recent market data or industry-wide statistics.
On an as-needed basis, the Company reviews the fair value of collateral, taking into consideration current market data, as well as all selling costs that typically approximate 10 %.
Interest Rate Swap Agreements: The fair value of interest rate swap agreements is determined using the market standard methodology of netting the discounted future fixed cash payments (or receipts) and the discounted expected variable cash receipts (or payments). The variable cash receipts (or payments) are based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves (Level 2).
Assets and Liabilities Measured on a Recurring Basis
Assets and liabilities measured at fair value on a recurring basis are summarized below:
Fair Value Measurements at September 30, 2020 Using
Quoted Prices in Active
Markets for Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable Inputs
(Level 3)
Assets:
U.S. Government sponsored entity securities
—
$
15,506
—
Agency mortgage-backed securities, residential
—
94,843
—
Interest rate swap derivatives
—
1,096
—
Liabilities:
Interest rate swap derivatives
—
( 1,096
)
—
Fair Value Measurements at December 31, 2019 Using
Quoted Prices in Active
Markets for Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable Inputs
(Level 3)
Assets:
U.S. Government sponsored entity securities
—
$
16,736
—
Agency mortgage-backed securities, residential
—
88,582
—
Interest rate swap derivatives
—
465
—
Liabilities :
Interest rate swap derivatives
—
( 465
)
—
There were no transfers between Level 1 and Level 2 during 2020 or 2019.
11
NOTE 2 – FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)
Assets and Liabilities Measured on a Nonrecurring Basis
Assets and liabilities measured at fair value on a nonrecurring basis at September 30, 2020 and December 31, 2019 are summarized below:
Fair Value Measurements at September 30, 2020 Using
Quoted Prices in Active
Markets for Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable Inputs
(Level 3)
Assets:
Impaired loans:
Commercial real estate:
Nonowner-occupied
—
$
199
—
Fair Value Measurements at December 31, 2019 Using
Quoted Prices in Active
Markets for Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable Inputs
(Level 3)
Assets:
Impaired loans:
Commercial real estate:
Nonowner-occupied
—
—
$
1,644
Commercial and Industrial
—
—
4,559
At September 30, 2020, the recorded investment of impaired loans measured for impairment using the fair value of collateral for collateral-dependent loans totaled $ 242 , with a corresponding valuation allowance of $ 43 , resulting in an increase of $ 43 in provision expense during the three and nine months ended September 30, 2020, with no corresponding charge-offs recognized. This is compared to no provision expense during the three and nine months ended September 30, 2019. At December 31, 2019, the recorded investment of impaired loans measured for impairment using the fair value of collateral for collateral-dependent loans totaled $ 7,010 , with a corresponding valuation allowance of $ 807 , resulting in an increase of $ 807 in provision expense during the year ended December 31, 2019, with no corresponding charge-offs recognized.
There was no other real estate owned that was measured at fair value less costs to sell at September 30, 2020 and December 31, 2019. There were no corresponding write downs during the three and nine months ended September 30, 2020 and 2019.
The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at December 31, 2019:
December 31, 2019
Fair
Value
Valuation
Technique(s)
Unobservable
Input(s)
Range
(Weighted Average)
Impaired loans:
1
1
Commercial real estate:
Owner-occupied
$
1,644
Sales approach
Adjustment to comparables
0 % to 20 %
9.7
%
Commercial and industrial
4,559
Sales approach
Adjustment to comparables
0 % to 61 %
10.3
%
12
NOTE 2 – FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)
The carrying amounts and estimated fair values of financial instruments at September 30, 2020 and December 31, 2019 are as follows:
Carrying
Fair Value Measurements at September 30, 2020 Using
Value
Level 1
Level 2
Level 3
Total
Financial Assets:
Cash and cash equivalents
$
83,554
$
83,554
$
—
$
—
$
83,554
Certificates of deposit in financial institutions
2,745
—
2,745
—
2,745
Securities available for sale
110,349
—
110,349
—
110,349
Securities held to maturity
11,674
—
3,974
8,048
12,022
Loans, net
845,308
—
199
841,318
841,517
Interest rate swap derivatives
1,096
—
1,096
—
1,096
Accrued interest receivable
3,779
—
370
3,409
3,779
Financial liabilities:
Deposits
944,984
270,086
677,187
—
947,273
Other borrowed funds
29,321
—
31,610
—
31,610
Subordinated debentures
8,500
—
5,556
—
5,556
Interest rate swap derivatives
1,096
—
1,096
—
1,096
Accrued interest payable
1,349
1
1,348
—
1,349
Carrying
Fair Value Measurements at December 31, 2019 Using:
Value
Level 1
Level 2
Level 3
Total
Financial Assets:
Cash and cash equivalents
$
52,356
$
52,356
$
—
$
—
$
52,356
Certificates of deposit in financial institutions
2,360
—
2,360
—
2,360
Securities available for sale
105,318
—
105,318
—
105,318
Securities held to maturity
12,033
—
6,446
5,958
12,404
Loans, net
766,502
—
—
771,285
771,285
Interest rate swap derivatives
465
—
465
—
465
Accrued interest receivable
2,564
—
315
2,249
2,564
Financial liabilities:
Deposits
821,471
222,607
599,937
—
822,544
Other borrowed funds
33,991
—
34,345
—
34,345
Subordinated debentures
8,500
—
6,275
—
6,275
Interest rate swap derivatives
465
—
465
—
465
Accrued interest payable
1,589
3
1,586
—
1,589
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
13
NOTE 3 – SECURITIES
The following table summarizes the amortized cost and fair value of securities available for sale and securities held to maturity at September 30, 2020 and December 31, 2019, and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive (loss) and gross unrecognized gains and losses:
Securities Available for Sale
Amortized
Cost
Gross Unrealized
Gains
Gross Unrealized
Losses
Estimated
Fair Value
September 30 , 2020
U.S. Government sponsored entity securities
$
15,111
$
395
$
—
$
15,506
Agency mortgage-backed securities, residential
91,815
3,032
( 4
)
94,843
Total securities
$
106,926
$
3,427
$
( 4
)
$
110,349
December 31, 2019
U.S. Government sponsored entity securities
$
16,579
$
163
$
( 6
)
$
16,736
Agency mortgage-backed securities, residential
88,071
807
( 296
)
88,582
Total securities
$
104,650
$
970
$
( 302
)
$
105,318
Securities Held to Maturity
Amortized
Cost
Gross Unrecognized
Gains
Gross Unrecognized
Losses
Estimated
Fair Value
September 30 , 2020
Obligations of states and political subdivisions
$
11,672
$
348
$
—
$
12,020
Agency mortgage-backed securities, residential
2
—
—
2
Total securities
$
11,674
$
348
$
—
$
12,022
December 31, 2019
Obligations of states and political subdivisions
$
12,031
$
372
$
( 1
)
$
12,402
Agency mortgage-backed securities, residential
2
—
—
2
Total securities
$
12,033
$
372
$
( 1
)
$
12,404
The amortized cost and estimated fair value of debt securities at September 30, 2020, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities because certain issuers may have the right to call or prepay the debt obligations prior to their contractual maturities. Securities not due at a single maturity are shown separately.
Available for Sale
Held to Maturity
Debt Securities:
Amortized
Cost
Estimated
Fair Value
Amortized
Cost
Estimated
Fair Value
Due in one year or less
$
6,895
$
6,938
$
1,817
$
2,005
Due in over one to five years
8,216
8,568
5,646
5,658
Due in over five to ten years
—
—
4,209
4,357
Agency mortgage-backed securities, residential
91,815
94,843
2
2
Total debt securities
$
106,926
$
110,349
$
11,674
$
12,022
14
NOTE 3 – SECURITIES (Continued)
The following table summarizes securities with unrealized losses at September 30, 2020 and December 31, 2019, aggregated by major security type and length of time in a continuous unrealized loss position:
September 30, 2020
Less Than 12 Months
12 Months or More
Total
Fair Value
Unrealized Loss
Fair Value
Unrealized Loss
Fair Value
Unrealized Loss
Securities Available for Sale
Agency mortgage-backed securities,
residential
$
10,102
$
( 4
)
$
—
$
—
$
10,102
$
( 4
)
Total available for sale
$
10,102
$
( 4
)
$
—
$
—
$
10,102
$
( 4
)
There were no securities held to maturity with unrealized losses at September 30, 2020.
December 31, 2019
Less Than 12 Months
12 Months or More
Total
Fair Value
Unrealized Loss
Fair Value
Unrealized Loss
Fair Value
Unrealized Loss
Securities Available for Sale
U.S. Government sponsored entity securities
$
—
$
—
$
1,999
$
( 6
)
$
1,999
$
( 6
)
Agency mortgage-backed securities,
residential
15,041
( 84
)
21,344
( 212
)
36,385
( 296
)
Total available for sale
$
15,041
$
( 84
)
$
23,343
$
( 218
)
$
38,384
$
( 302
)
Less Than 12 Months
12 Months or More
Total
Fair Value
Unrecognized Loss
Fair Value
Unrecognized Loss
Fair Value
Unrecognized Loss
Securities Held to Maturity
Obligations of states and political subdivisions
$
204
$
( 1
)
$
—
$
—
$
204
$
( 1
)
Total held to maturity
$
204
$
( 1
)
$
—
$
—
$
204
$
( 1
)
There were no sales of investment securities during the three and nine months ended September 30, 2020 or 2019. Unrealized losses on the Company’s debt securities have not been recognized into income because the issuers’ securities are of high credit quality as of September 30, 2020, and management does not intend to sell, and it is likely that management will not be required to sell, the securities prior to their anticipated recovery. Management does no t believe any individual unrealized loss at September 30, 2020 and December 31, 2019 represents an other-than-temporary impairment.
15
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES
Loans are comprised of the following:
September 30,
2020
December 31,
2019
Residential real estate
$
313,090
$
310,253
Commercial real estate:
Owner-occupied
52,214
55,825
Nonowner-occupied
161,934
131,398
Construction
35,247
34,913
Commercial and industrial
158,833
100,023
Consumer:
Automobile
56,370
63,770
Home equity
19,531
22,882
Other
55,819
53,710
853,038
772,774
Less: Allowance for loan losses
( 7,730
)
( 6,272
)
Loans, net
$
845,308
$
766,502
Commercial and industrial loans include $ 35,114 of loans originated under the PPP at September 30, 2020.
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended September 30, 2020 and 2019:
September 30 , 2020
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Beginning balance
$
2,024
$
2,700
$
1,649
$
1,608
$
7,981
Provision for loan losses
( 275
)
( 98
)
230
141
( 2
)
Loans charged off
( 90
)
—
( 96
)
( 398
)
( 584
)
Recoveries
110
15
44
166
335
Total ending allowance balance
$
1,769
$
2,617
$
1,827
$
1,517
$
7,730
September 30 , 2019
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Beginning balance
$
1,973
$
2,222
$
1,095
$
2,111
$
7,401
Provision for loan losses
( 165
)
( 536
)
1,193
( 48
)
444
Loans charged-off
( 465
)
—
( 1,168
)
( 419
)
( 2,052
)
Recoveries
80
92
11
177
360
Total ending allowance balance
$
1,423
$
1,778
$
1,131
$
1,821
$
6,153
16
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
The following table presents the activity in the allowance for loan losses by portfolio segment for the nine months ended September 30, 2020 and 2019:
September 30, 2020
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Beginning balance
$
1,250
$
1,928
$
1,447
$
1,647
$
6,272
Provision for loan losses
715
1,131
505
1,100
3,451
Loans charged-off
( 340
)
( 516
)
( 185
)
( 1,677
)
( 2,718
)
Recoveries
144
74
60
447
725
Total ending allowance balance
$
1,769
$
2,617
$
1,827
$
1,517
$
7,730
September 30 , 2019
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Beginning balance
$
1,583
$
2,186
$
1,063
$
1,896
$
6,728
Provision for loan losses
96
( 403
)
1,497
825
2,015
Loans charged-off
( 872
)
( 579
)
( 1,512
)
( 1,612
)
( 4,575
)
Recoveries
616
574
83
712
1,985
Total ending allowance balance
$
1,423
$
1,778
$
1,131
$
1,821
$
6,153
The following table presents the balance in the allowance for loan losses and the recorded investment of loans by portfolio segment and based on impairment method as of September 30, 2020 and December 31, 2019:
September 30 , 2020
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
—
$
43
$
—
$
—
$
43
Collectively evaluated for impairment
1,769
2,574
1,827
1,517
7,687
Total ending allowance balance
$
1,769
$
2,617
$
1,827
$
1,517
$
7,730
Loans:
Loans individually evaluated for impairment
$
417
$
4,130
$
2,536
$
485
$
7,568
Loans collectively evaluated for impairment
312,673
245,265
156,297
131,235
845,470
Total ending loans balance
$
313,090
$
249,395
$
158,833
$
131,720
$
853,038
December 31, 2019
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Ending allowance balance attributable to loans:
Individually evaluated for impairment
$
—
$
385
$
303
$
119
$
807
Collectively evaluated for impairment
1,250
1,543
1,144
1,528
5,465
Total ending allowance balance
$
1,250
$
1,928
$
1,447
$
1,647
$
6,272
Loans:
Loans individually evaluated for impairment
$
438
$
11,300
$
4,910
$
487
$
17,135
Loans collectively evaluated for impairment
309,815
210,836
95,113
139,875
755,639
Total ending loans balance
$
310,253
$
222,136
$
100,023
$
140,362
$
772,774
17
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
The following tables present information related to loans individually evaluated for impairment by class of loans as of September 30, 2020 and December 31, 2019:
September 30 , 2020
Unpaid
Principal Balance
Recorded
Investment
Allowance for Loan
Losses Allocated
With an allowance recorded:
Commercial real estate:
Nonowner-occupied
$
242
$
242
$
43
With no related allowance recorded:
Residential real estate
421
417
—
Commercial real estate:
Owner-occupied
3,157
3,157
—
Nonowner-occupied
731
731
—
Commercial and industrial
2,536
2,536
—
Consumer:
Home equity
485
485
—
Total
$
7,572
$
7,568
$
43
December 31, 2019
Unpaid
Principal Balance
Recorded
Investment
Allowance for Loan
Losses Allocated
With an allowance recorded:
Commercial real estate:
Owner-occupied
$
2,030
$
2,030
$
385
Commercial and industrial
4,861
4,861
303
Consumer:
Automobile
8
8
8
Other
111
111
111
With no related allowance recorded:
Residential real estate
438
438
—
Commercial real estate:
Owner-occupied
1,778
1,778
—
Nonowner-occupied
7,492
7,492
—
Commercial and industrial
49
49
—
Consumer:
Home equity
368
368
—
Total
$
17,135
$
17,135
$
807
18
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
The following tables present information related to loans individually evaluated for impairment by class of loans for the three and nine months ended September 30, 2020 and 2019:
Three months ended September 30, 2020
Nine months ended September 30, 2020
Average
Impaired Loans
Interest Income
Recognized
Cash Basis
Interest Recognized
Average
Impaired Loans
Interest Income
Recognized
Cash Basis
Interest Recognized
With an allowance recorded:
Commercial real estate:
Nonowner-occupied
$
242
$
—
$
—
$
242
$
—
$
—
With no related allowance recorded:
Residential real estate
420
7
7
426
15
15
Commercial real estate:
Owner-occupied
3,161
23
23
2,957
124
124
Nonowner-occupied
753
15
15
772
39
39
Commercial and industrial
2,807
20
20
3,543
149
149
Consumer:
Home equity
444
3
3
415
12
12
Total
$
7,827
$
68
$
68
$
8,355
$
339
$
339
Three months ended September 30, 2019
Nine months ended September 30, 2019
Average
Impaired Loans
Interest Income
Recognized
Cash Basis
Interest Recognized
Average
Impaired Loans
Interest Income
Recognized
Cash Basis
Interest Recognized
With an allowance recorded:
With no related allowance recorded:
Residential real estate
$
446
$
4
$
4
$
469
$
20
$
20
Commercial real estate:
Owner-occupied
3,349
53
53
3,144
167
167
Nonowner-occupied
7,949
142
142
6,243
370
370
Commercial and industrial
6,089
110
110
6,110
352
352
Consumer:
Home equity
175
15
15
87
15
15
Other
6
—
—
5
—
—
Total
$
18,014
$
324
$
324
$
16,058
$
924
$
924
The recorded investment of a loan is its carrying value excluding accrued interest and deferred loan fees.
Nonaccrual loans and loans past due 90 days or more and still accruing include both smaller balance homogenous loans that are collectively evaluated for impairment and individually classified as impaired loans.
The Company transfers loans to other real estate owned, at fair value less cost to sell, in the period the Company obtains physical possession of the property (through legal title or through a deed in lieu). As of September 30, 2020, there was $ 97 in other real estate owned for residential real estate properties, as compared to $ 68 at December 31, 2019. In addition, nonaccrual residential mortgage loans that are in the process of foreclosure had a recorded investment of $ 684 and $ 1,780 as of September 30, 2020 and December 31, 2019, respectively.
19
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
The following table presents the recorded investment of nonaccrual loans and loans past due 90 days or more and still accruing by class of loans as of September 30, 2020 and December 31, 2019:
September 30 , 2020
Loans Past Due
90 Days And
Still Accruing
Nonaccrual
Residential real estate
$
58
$
4,648
Commercial real estate:
Owner-occupied
—
208
Nonowner-occupied
—
597
Construction
—
167
Commercial and industrial
30
150
Consumer:
Automobile
56
155
Home equity
—
211
Other
46
31
Total
$
190
$
6,167
December 31, 2019
Loans Past Due
90 Days And
Still Accruing
Nonaccrual
Residential real estate
$
255
$
6,119
Commercial real estate:
Owner-occupied
—
863
Nonowner-occupied
—
804
Construction
—
229
Commercial and industrial
—
590
Consumer:
Automobile
239
61
Home equity
—
392
Other
395
91
Total
$
889
$
9,149
20
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
The following table presents the aging of the recorded investment of past due loans by class of loans as of September 30, 2020 and December 31, 2019:
September 30 , 2020
30-59
Days
Past Due
60-89
Days
Past Due
90 Days
Or More
Past Due
Total
Past Due
Loans Not
Past Due
Total
Residential real estate
$
2,515
$
1,134
$
1,337
$
4,986
$
308,104
$
313,090
Commercial real estate:
Owner-occupied
2,814
923
195
3,932
48,282
52,214
Nonowner-occupied
157
—
597
754
161,180
161,934
Construction
161
—
—
161
35,086
35,247
Commercial and industrial
104
21
180
305
158,528
158,833
Consumer:
Automobile
705
133
183
1,021
55,349
56,370
Home equity
145
84
112
341
19,190
19,531
Other
365
226
76
667
55,152
55,819
Total
$
6,966
$
2,521
$
2,680
$
12,167
$
840,871
$
853,038
December 31, 2019
30-59
Days
Past Due
60-89
Days
Past Due
90 Days
Or More
Past Due
Total
Past Due
Loans Not
Past Due
Total
Residential real estate
$
4,015
$
1,314
$
1,782
$
7,111
$
303,142
$
310,253
Commercial real estate:
Owner-occupied
383
59
144
586
55,239
55,825
Nonowner-occupied
12
—
697
709
130,689
131,398
Construction
186
19
49
254
34,659
34,913
Commercial and industrial
1,320
312
241
1,873
98,150
100,023
Consumer:
Automobile
986
329
246
1,561
62,209
63,770
Home equity
106
18
279
403
22,479
22,882
Other
559
139
443
1,141
52,569
53,710
Total
$
7,567
$
2,190
$
3,881
$
13,638
$
759,136
$
772,774
Troubled Debt Restructurings:
A troubled debt restructuring (“TDR”) occurs when the Company has agreed to a loan modification in the form of a concession for a borrower who is experiencing financial difficulty. All TDRs are considered to be impaired. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; a reduction in the contractual principal and interest payments of the loan; or short-term interest-only payment terms.
The Company has allocated reserves for a portion of its TDRs to reflect the fair values of the underlying collateral or the present value of the concessionary terms granted to the customer.
21
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
The following table presents the types of TDR loan modifications by class of loans as of September 30, 2020 and December 31, 2019:
September 30 , 2020
TDRs
Performing to Modified Terms
TDRs Not
Performing to Modified Terms
Total
TDRs
Residential real estate:
Interest only payments
$
203
$
—
$
203
Commercial real estate:
Owner-occupied
Interest only payments
—
—
—
Reduction of principal and interest payments
1,494
—
1,494
Maturity extension at lower stated rate than market rate
354
—
354
Credit extension at lower stated rate than market rate
386
—
386
Nonowner-occupied
Credit extension at lower stated rate than market rate
391
—
391
Commercial and industrial:
Interest only payments
2,536
—
2,536
Total TDRs
$
5,364
$
—
$
5,364
December 31, 2019
TDRs
Performing to Modified Terms
TDRs Not
Performing to Modified Terms
Total
TDRs
Residential real estate:
Interest only payments
$
209
$
—
$
209
Commercial real estate:
Owner-occupied
Interest only payments
882
—
882
Reduction of principal and interest payments
1,521
—
1,521
Maturity extension at lower stated rate than market rate
393
—
393
Credit extension at lower stated rate than market rate
393
—
393
Nonowner-occupied
Credit extension at lower stated rate than market rate
395
—
395
Commercial and industrial:
Interest only payments
4,574
—
4,574
Reduction of principal and interest payments
185
—
185
Total TDRs
$
8,552
$
—
$
8,552
At September 30 , 2020 , the balance in TDR loans decreased $ 3,188 , or 37.3 % , from year-end 2019 . The Company had no specific allocations in reserves to customers whose loan terms have been modified in TDRs at September 30 , 2020 , as compared to $ 227 in reserves at December 31, 2019 . At September 30 , 2020 , the Company had $ 2,964 in commitments to lend additional amounts to customers with outstanding loans that are classified as TDRs, as compared to $ 941 at December 31, 2019 .
22
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
There were no TDR loan modifications that occurred during the three and nine months ended September 30, 2020. Furthermore, there were no TDR loan modifications that occurred during the three months ended September 30, 2019. The following table presents the pre- and post-modification balances of TDR loan modifications by class of loans that occurred during the nine months ended September 30, 2019:
TDRs
Performing to Modified Terms
TDRs Not
Performing to Modified Terms
Nine months ended September 30 , 2019
Number
of Loans
Pre-Modification Recorded
Investment
Post-Modification Recorded
Investment
Pre-Modification Recorded
Investment
Post-Modification Recorded
Investment
Residential real estate:
Interest only payments
1
$
292
$
292
$
—
$
—
Commercial and Industrial:
Interest only payments
1
282
282
Total TDRs
2
$
574
$
574
$
—
$
—
The TDRs described above had no impact on the allowance for loan losses and resulted in no charge-offs during the nine months ended September 30, 2019.
During the third quarter of 2019, the Company had one TDR loan totaling $ 133 that experienced a payment default within twelve months following its loan modification. This commercial and industrial loan was first modified as a TDR in April 2019 and was converted to nonaccrual status in August 2019. The Company had no additional TDRs that, during the three and nine months ended September 30, 2020 and 2019, experienced any payment defaults within twelve months following their loan modification. A default is considered to have occurred once the TDR is past due 90 days or more or it has been placed on nonaccrual. TDR loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
The Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) was signed into law on March 27, 2020 and provided guidance on the modification of loans as a result of COVID-19, which outlined, among other criteria, that short-term modifications made on a good faith basis to borrowers who were current as defined under the CARES Act prior to any relief, are not TDRs. This includes short-term modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Borrowers are considered current under the CARES Act and related regulatory guidance if they are less than 30 days past due on their contractual payments at the time a modification program is implemented. As of September 30, 2020, the Company had modified 745 loans related to COVID-19 with an aggregate loan balance of $ 151,595 . As of September 30 , 2020 , the Company had 231 modified loans remaining that were related to COVID-19 with an aggregate loan balance of $ 38,926 that were not reported as TDRs in the tables presented above.
23
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
Credit Quality Indicators:
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. These risk categories are represented by a loan grading scale from 1 through 11. The Company analyzes loans individually with a higher credit risk rating and groups these loans into categories called “criticized” and ”classified” assets. The Company considers its criticized assets to be loans that are graded 8 and its classified assets to be loans that are graded 9 through 11. The Company’s risk categories are reviewed at least annually on loans that have aggregate borrowing amounts that meet or exceed $ 750 .
The Company uses the following definitions for its criticized loan risk ratings:
Special Mention. Loans classified as special mention indicate considerable risk due to deterioration of repayment (in the earliest stages) due to potential weak primary repayment source, or payment delinquency. These loans will be under constant supervision, are not classified and do not expose the institution to sufficient risks to warrant classification. These deficiencies should be correctable within the normal course of business, although significant changes in company structure or policy may be necessary to correct the deficiencies. These loans are considered bankable assets with no apparent loss of principal or interest envisioned. The perceived risk in continued lending is considered to have increased beyond the level where such loans would normally be granted. Credits that are defined as a TDR should be graded no higher than special mention until they have been reported as performing over one year after restructuring.
The Company uses the following definitions for its classified loan risk ratings:
Substandard. Loans classified as substandard represent very high risk, serious delinquency, nonaccrual, or unacceptable credit. Repayment through the primary source of repayment is in jeopardy due to the existence of one or more well defined weaknesses and the collateral pledged may inadequately protect collection of the loans. Loss of principal is not likely if weaknesses are corrected, although financial statements normally reveal significant weakness. Loans are still considered collectible, although loss of principal is more likely than with special mention loans. Collateral liquidation is considered likely to satisfy debt.
Doubtful. Loans classified as doubtful display a high probability of loss, although the amount of actual loss at the time of classification is undetermined. This classification should be temporary until such time that actual loss can be identified, or improvements made to reduce the seriousness of the classification. These loans exhibit all substandard characteristics with the addition that weaknesses make collection or liquidation in full highly questionable and improbable. This classification consists of loans where the possibility of loss is high after collateral liquidation based upon existing facts, market conditions, and value. Loss is deferred until certain important and reasonable specific pending factors which may strengthen the credit can be more accurately determined. These factors may include proposed acquisitions, liquidation procedures, capital injection, receipt of additional collateral, mergers, or refinancing plans. A doubtful classification for an entire credit should be avoided when collection of a specific portion appears highly probable with the adequately secured portion graded substandard.
Loss. Loans classified as loss are considered uncollectible and are of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the credit has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this asset yielding such a minimum value even though partial recovery may be affected in the future. Amounts classified as loss should be promptly charged off.
24
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
Criticized and classified loans will mostly consist of commercial and industrial and commercial real estate loans. The Company considers its loans that do not meet the criteria for a criticized and classified asset rating as pass rated loans, which will include loans graded from 1 (Prime) to 7 (Watch). All commercial loans are categorized into a risk category either at the time of origination or reevaluation date. As of September 30, 2020 and December 31, 2019, and based on the most recent analysis performed, the risk category of commercial loans by class of loans was as follows:
September 30 , 2020
Pass
Criticized
Classified
Total
Commercial real estate:
Owner-occupied
$
46,934
$
682
$
4,598
$
52,214
Nonowner-occupied
154,757
6,031
1,146
161,934
Construction
35,247
—
—
35,247
Commercial and industrial
154,048
1,773
3,012
158,833
Total
$
390,986
$
8,486
$
8,756
$
408,228
December 31, 2019
Pass
Criticized
Classified
Total
Commercial real estate:
Owner-occupied
$
49,486
$
2,889
$
3,450
$
55,825
Nonowner-occupied
123,847
—
7,551
131,398
Construction
34,864
—
49
34,913
Commercial and industrial
89,749
298
9,976
100,023
Total
$
297,946
$
3,187
$
21,026
$
322,159
The Company also obtains the credit scores of its borrowers upon origination (if available by the credit bureau), but the scores are not updated. The Company focuses mostly on the performance and repayment ability of the borrower as an indicator of credit risk and does not consider a borrower's credit score to be a significant influence in the determination of a loan's credit risk grading.
For residential and consumer loan classes, the Company evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment of residential and consumer loans by class of loans based on repayment activity as of September 30, 2020 and December 31, 2019:
September 30 , 2020
Consumer
Residential
Automobile
Home Equity
Other
Real Estate
Total
Performing
$
56,159
$
19,320
$
55,742
$
308,384
$
439,605
Nonperforming
211
211
77
4,706
5,205
Total
$
56,370
$
19,531
$
55,819
$
313,090
$
444,810
December 31, 2019
Consumer
Residential
Automobile
Home Equity
Other
Real Estate
Total
Performing
$
63,470
$
22,490
$
53,224
$
303,879
$
443,063
Nonperforming
300
392
486
6,374
7,552
Total
$
63,770
$
22,882
$
53,710
$
310,253
$
450,615
The Company originates residential, consumer, and commercial loans to customers located primarily in the southeastern areas of Ohio as well as the western counties of West Virginia. Approximately 4.33 % of total loans were unsecured at September 30, 2020, down from 5.00 % at December 31, 2019.
25
NOTE 5 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees. The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit, and financial guarantees written, is represented by the contractual amount of those instruments. The contract amounts of these instruments are not included in the consolidated financial statements. At September 30, 2020, the contract amounts of these instruments totaled approximately $ 86,146 , compared to $ 75,178 at December 31, 2019. The Bank uses the same credit policies in making commitments and conditional obligations as it does for instruments recorded on the balance sheet. Since many of these instruments are expected to expire without being drawn upon, the total contract amounts do not necessarily represent future cash requirements.
NOTE 6 - OTHER BORROWED FUNDS
Other borrowed funds at September 30, 2020 and December 31, 2019 are comprised of advances from the Federal Home Loan Bank (“FHLB”) of Cincinnati and promissory notes.
FHLB Borrowings
Promissory Notes
Totals
September 30, 2020
$
25,763
$
3,558
$
29,321
December 31, 2019
$
29,758
$
4,233
$
33,991
Pursuant to collateral agreements with the FHLB, advances were secured by $ 305,131 in qualifying mortgage loans, $ 79,447 in commercial loans and $ 5,365 in FHLB stock at September 30, 2020. Fixed-rate FHLB advances of $ 25,763 mature through 2042 and have interest rates ranging from 1.53 % to 3.31 % and a year-to-date weighted average cost of 2.40 %. There were no variable-rate FHLB borrowings at September 30, 2020.
At September 30, 2020, the Company had a cash management line of credit enabling it to borrow up to $ 100,000 from the FHLB. All cash management advances have an original maturity of 90 days. The line of credit must be renewed on an annual basis. There was $ 100,000 available on this line of credit at September 30, 2020.
Based on the Company's current FHLB stock ownership, total assets and pledgeable loans, the Company had the ability to obtain borrowings from the FHLB up to a maximum of $ 203,193 at September 30, 2020. Of this maximum borrowing capacity, the Company had $ 109,189 available to use as additional borrowings, of which $ 100,000 could be used for short-term, cash management advances, as mentioned above.
Promissory notes, issued primarily by Ohio Valley, are due at various dates through a final maturity date of May 18, 2021 , and have fixed rates ranging from 2.00 % to 2.85 % and a year-to-date weighted average cost of 2.31 % at September 30, 2020, as compared to 2.73 % at December 31, 2019. There were seven promissory notes payable by Ohio Valley to related parties totaling $ 3,558 at September 30, 2020, and December 31, 2019. There were no promissory notes payable to other banks at September 30, 2020, as compared to $ 405 at December 31, 2019.
Letters of credit issued on the Bank's behalf by the FHLB to collateralize certain public unit deposits as required by law totaled $ 68,240 at September 30, 2020 and $ 56,500 at December 31, 2019.
Scheduled principal payments as of September 30, 2020:
FHLB
Borrowings
Promissory
Notes
Totals
2020
$
858
$
1,998
$
2,856
2021
2,888
1,560
4,448
2022
2,727
—
2,727
2023
2,588
—
2,588
2024
2,214
—
2,214
Thereafter
14,488
—
14,488
$
25,763
$
3,558
$
29,321
26
NOTE 7 – SEGMENT INFORMATION
The reportable segments are determined by the products and services offered, primarily distinguished between banking and consumer finance. They are also distinguished by the level of information provided to the chief operating decision maker, who uses such information to review performance of various components of the business, which are then aggregated if operating performance, products/services, and customers are similar. Loans, investments, and deposits provide the majority of the net revenues from the banking operation, while loans provide the majority of the net revenues for the consumer finance segment. All Company segments are domestic.
Total revenues from the banking segment, which accounted for the majority of the Company's total revenues, totaled 94.0 % and 93.9 % of total consolidated revenues for the quarters end September 30, 2020 and 2019, respectively.
The accounting policies used for the Company's reportable segments are the same as those described in Note 1 - Summary of Significant Accounting Policies. Income taxes are allocated based on income before tax expense.
Information for the Company’s reportable segments is as follows:
Three Months Ended September 30, 2020
Banking
Consumer
Finance
Total
Company
Net interest income
$
9,562
$
520
$
10,082
Provision expense
—
( 2
)
( 2
)
Noninterest income
2,385
49
2,434
Noninterest expense
9,295
596
9,891
Tax expense
339
( 6
)
333
Net income
2,313
( 19
)
2,294
Assets
1,126,202
11,736
1,137,938
Three Months Ended September 30, 2019
Banking
Consumer
Finance
Total
Company
Net interest income
$
10,048
$
578
$
10,626
Provision expense
450
( 6
)
444
Noninterest income
2,043
64
2,107
Noninterest expense
9,115
623
9,738
Tax expense
409
5
414
Net income
2,117
20
2,137
Assets
1,034,209
11,749
1,045,958
Nine Months Ended September 30, 2020
Banking
Consumer
Finance
Total
Company
Net interest income
$
28,350
$
1,531
$
29,881
Provision expense
3,445
6
3,451
Noninterest income
8,073
1,052
9,125
Noninterest expense
27,110
1,902
29,012
Tax expense
843
141
984
Net income
5,025
534
5,559
Assets
1,126,202
11,736
1,137,938
Nine Months Ended September 30, 2019
Banking
Consumer
Finance
Total
Company
Net interest income
$
30,173
$
2,493
$
32,666
Provision expense
1,900
115
2,015
Noninterest income
5,822
134
5,956
Noninterest expense
27,146
1,951
29,097
Tax expense
984
117
1,101
Net income
5,965
444
6,409
Assets
1,034,209
11,749
1,045,958
27
NOTE 8 – LEASES
Substantially all of the Company’s operating lease right-of-use (“ROU”) assets and operating lease liabilities represent leases for branch buildings and office space to conduct business. Leases with an initial term of 12 months or less are not recorded on the consolidated balance sheet. The lease expense for these leases are recorded on a straight-line basis over the lease term. Leases with initial terms in excess of 12 months are recorded as either operating or financing leases on the consolidated balance sheet. The Company has no finance lease arrangements. Operating leases have remaining lease terms ranging from 12 months to 17 years, some of which include options to extend the leases for up to 15 years. Operating lease ROU assets and operating lease liabilities are valued based on the present value of future minimum lease payments, discounted with an incremental borrowing rate for the same term as the underlying lease. The Company has one lease arrangement that contains variable lease payments that are adjusted periodically for an index. Upon adoption of the new lease guidance on January 1, 2019, an initial ROU asset of $ 1,280 was recognized as a non-cash asset addition to the consolidated balance sheet.
Balance sheet information related to leases was as follows:
As of
September 30, 2020
As of
December 31, 2019
Operating leases:
Operating lease right-of-use assets
$
918
$
1,053
Operating lease liabilities
918
1,053
The components of lease cost were as follows:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2020
2019
2020
2019
Operating lease cost
$
32
$
70
$
127
$
216
Short-term lease expense
7
14
23
45
Future undiscounted lease payments for operating leases with initial terms of one year or more as of September 30, 2020 are as follows:
Operating Leases
2020 (remaining)
$
40
2021
157
2022
157
2023
116
2024
95
Thereafter
546
Total lease payments
1,111
Less: Imputed Interest
( 193
)
Total operating leases
$
918
Other information was as follows:
As of
September 30, 2020
As of
December 31, 2019
Weighted-average remaining lease term for operating leases
9.8 years
10.6 years
Weighted-average discount rate for operating leases
2.78
%
2.76
%
28
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.