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)
March 31,
2022
December 31,
2021
ASSETS
Cash and noninterest-bearing deposits with banks
$
14,604
$
14,111
Interest-bearing deposits with banks
149,120
137,923
Total cash and cash equivalents
163,724
152,034
Certificates of deposit in financial institutions
2,124
2,329
Securities available for sale
189,605
177,000
Securities held to maturity (estimated fair value: 2022 - $ 9,619 ; 2021 - $ 10,450 )
10,071
10,294
Restricted investments in bank stocks
7,265
7,265
Total loans
811,646
831,191
Less: Allowance for loan losses
( 5,268
)
( 6,483
)
Net loans
806,378
824,708
Premises and equipment, net
20,560
20,730
Premises and equipment held for sale, net
435
438
Other real estate owned, net
15
15
Accrued interest receivable
2,811
2,695
Goodwill
7,319
7,319
Other intangible assets, net
54
64
Bank owned life insurance and annuity assets
37,555
37,281
Operating lease right-of-use asset, net
1,155
1,195
Other assets
9,105
6,402
Total assets
$
1,258,176
$
1,249,769
LIABILITIES
Noninterest-bearing deposits
$
345,653
$
353,578
Interest-bearing deposits
728,765
706,330
Total deposits
1,074,418
1,059,908
Other borrowed funds
18,929
19,614
Subordinated debentures
8,500
8,500
Operating lease liability
1,155
1,195
Other liabilities
18,563
19,196
Total liabilities
1,121,565
1,108,413
COMMITMENTS AND CONTINGENT LIABILITIES (See Note 5)
SHAREHOLDERS’ EQUITY
Common stock ($ 1.00 stated value per share, 10,000,000 shares authorized; 2022 - 5,465,707 shares issued; 2021 - 5,447,185
shares issued)
5,465
5,447
Additional paid-in capital
51,722
51,165
Retained earnings
103,829
100,702
Accumulated other comprehensive income (loss)
( 7,739
)
708
Treasury stock, at cost ( 693,933 shares)
( 16,666
)
( 16,666
)
Total shareholders’ equity
136,611
141,356
Total liabilities and shareholders’ equity
$
1,258,176
$
1,249,769
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
March 31,
2022
2021
Interest and dividend income:
Loans, including fees
$
9,798
$
10,565
Securities
Taxable
695
405
Tax exempt
47
59
Dividends
58
59
Interest-bearing deposits with banks
54
28
Other Interest
5
10
10,657
11,126
Interest expense:
Deposits
519
883
Other borrowed funds
106
155
Subordinated debentures
42
40
667
1,078
Net interest income
9,990
10,048
Provision for loan losses
( 1,126
)
( 52
)
Net interest income after provision for loan losses
11,116
10,100
Noninterest income:
Service charges on deposit accounts
558
405
Trust fees
81
72
Income from bank owned life insurance and annuity assets
274
248
Mortgage banking income
235
179
Electronic refund check / deposit fees
540
540
Debit / credit card interchange income
1,135
1,050
Gain on other real estate owned
7
1
Tax preparation fees
688
694
Other
202
150
3,720
3,339
Noninterest expense:
Salaries and employee benefits
5,570
5,270
Occupancy
478
467
Furniture and equipment
266
296
Professional fees
489
430
Marketing expense
229
268
FDIC insurance
82
79
Data processing
672
575
Software
503
449
Foreclosed assets
1
14
Amortization of intangibles
10
13
Other
1,488
1,326
9,788
9,187
Income before income taxes
5,048
4,252
Provision for income taxes
923
721
NET INCOME
$
4,125
$
3,531
Earnings per share
$
0.87
$
0.74
See accompanying notes to consolidated financial statements
4
OHIO VALLEY BANC CORP.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(dollars in thousands)
Three months ended
March 31,
2022
2021
Net Income
$
4,125
$
3,531
Other comprehensive income (loss):
Change in unrealized gain (loss) on available for sale securities
( 10,692
)
( 1,404
)
Related tax benefit
2,245
294
Total other comprehensive (loss), net of tax
( 8,447
)
( 1,110
)
Total comprehensive income (loss)
$
( 4,322
)
$
2,421
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 January 1, 2022
$
5,447
$
51,165
$
100,702
$
708
$
( 16,666
)
$
141,356
Net income
—
—
4,125
—
—
4,125
Other comprehensive loss, net
—
—
—
( 8,447
)
—
( 8,447
)
Cash dividends, $ 0.21 per share
—
—
( 998
)
—
—
( 998
)
Common stock issued to ESOP, 18,522 shares
18
557
—
—
—
575
Balance at March 31, 2022
$
5,465
$
51,722
$
103,829
$
( 7,739
)
$
( 16,666
)
$
136,611
Balance at January 1, 2021
$
5,447
$
51,165
$
92,988
$
2,436
$
( 15,712
)
$
136,324
Net income
—
—
3,531
—
—
3,531
Other comprehensive loss, net
—
—
—
( 1,110
)
—
( 1,110
)
Cash dividends, $ 0.21 per share
—
—
( 1,005
)
—
—
( 1,005
)
Balance at March 31 , 2021
$
5,447
$
51,165
$
95,514
$
1,326
$
( 15,712
)
$
137,740
See accompanying notes to consolidated financial statements
6
OHIO VALLEY BANC CORP.
CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS (UNAUDITED)
(dollars in thousands)
Three months ended
March 31,
2022
2021
Net cash provided by operating activities:
$
2,563
$
685
Investing activities:
Proceeds from maturities of securities available for sale
6,586
14,753
Purchases of securities available for sale
( 29,583
)
( 30,421
)
Proceeds from maturities of securities held to maturity
216
216
Purchase of securities held to maturity
( 384
)
( 1,341
)
Proceeds from maturities of certificates of deposit in financial institutions
200
245
Loan originations and payments, net
19,460
17,402
Proceeds from sale of other real estate owned
7
49
Purchases of premises and equipment
( 202
)
( 183
)
Net cash provided by (used in) investing activities
( 3,700
)
720
Financing activities:
Change in deposits
14,510
38,889
Cash dividends
( 998
)
( 1,005
)
Repayment of Federal Home Loan Bank borrowings
( 685
)
( 1,172
)
Net cash provided by financing activities
12,827
36,712
Change in cash and cash equivalents
11,690
38,117
Cash and cash equivalents at beginning of period
152,034
138,303
Cash and cash equivalents at end of period
$
163,724
$
176,420
Supplemental disclosure:
Cash paid for interest
$
706
$
1,296
Operating lease liability arising from obtaining right-of-use asset
—
354
See accompanying notes to consolidated financial statements
7
NOTES TO UNAUDITED 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 two wholly-owned subsidiaries, Race Day Mortgage, Inc., an Ohio corporation that provides online consumer mortgages (“Race Day”), and 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 March 31, 2022, and its results of operations and cash flows for the periods presented. The results of operations for the three months ended March 31,
2022 are not necessarily indicative of the operating results to be anticipated for the full fiscal year ending December 31, 2022. 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, 2021 contains consolidated financial statements and related
notes which should be read in conjunction with the accompanying consolidated financial statements.
The consolidated financial statements for 2021 have been reclassified to conform to the presentation for 2022. 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 COVID-19 pandemic has severely restricted the level of economic activity in the U.S. and around the world since March 2020. At the outset of the
pandemic, several states and cities across the country, including the Company’s market areas, implemented quarantines, restrictions on travel, shelter at home orders, and restrictions on types of business that may continue to operate. While most of
these measures and restrictions have been lifted, and many businesses reopened, the Company cannot predict when circumstances may change that would cause some or all of these restrictions to be imposed due to public health concerns. This reinstatement
of restrictions related to COVID-19 could adversely impact several industries within our geographic footprint and impair the ability of our customers to fulfill their contractual obligations to the Company.
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.
LOANS: Loans that management has the intent and ability to hold
for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, net of unearned interest, deferred loan fees and costs, and an allowance for loan losses. Interest income is reported on an accrual basis using
the interest method and includes amortization of net deferred loan fees and costs over the loan term using the level yield method without anticipating prepayments. The amount of the Company’s recorded investment is not materially different than the
amount of unpaid principal balance for loans.
Interest income is discontinued and the loan moved to non-accrual status when full loan repayment is in doubt, typically when the loan is
impaired or payments are past due 90 days or over unless the loan is well-secured or in process of collection. Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged-off at an earlier
date if collection of principal or interest is considered doubtful. Nonaccrual loans and loans past due 90 days or over and still accruing include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually
classified impaired loans.
All interest accrued but not received for loans placed on nonaccrual is reversed against interest income. Interest received on such loans is
accounted for on the cash-basis method until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
8
NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
The Bank also originates long-term, fixed-rate mortgage loans, with full intention of being sold to the secondary market. These loans are
considered held for sale during the period of time after the principal has been advanced to the borrower by the Bank, but before the Bank has been reimbursed by the Federal Home Loan Mortgage Corporation, typically within a few business days. Loans
sold to the secondary market are carried at the lower of aggregate cost or fair value. Total loans on the balance sheet included $ 1,476 in loans
held for sale by the Bank as of March 31, 2022, as compared to $ 1,682 in loans held for sale at December 31, 2021.
ALLOWANCE FOR LOAN LOSSES: The
allowance for loan losses is a valuation allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are
credited to the allowance. Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic
conditions, and other factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off.
The allowance consists of specific and general components. The specific component relates to loans that are individually classified as
impaired. A loan is impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans for which the terms have been
modified and for which the borrower is experiencing financial difficulties are considered troubled debt restructurings and classified as impaired.
Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting
scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on
a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length and reasons for the delay, the borrower’s prior payment record, and the amount of shortfall in relation to the
principal and interest owed.
Commercial and commercial real estate loans are individually evaluated for impairment. If a loan is impaired, a portion of the allowance is
allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Smaller balance homogeneous loans,
such as consumer and most residential real estate, are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosure. Troubled debt restructurings are measured at the present value of estimated
future cash flows using the loan’s effective rate at inception. If a troubled debt restructuring is considered to be a collateral dependent loan, the loan is reported, net, at the fair value of the collateral. For troubled debt restructurings that
subsequently default, the Company determines the amount of reserve in accordance with the accounting policy for the allowance for loan losses.
The general component covers non-impaired loans and impaired loans that are not individually reviewed for impairment and is based on
historical loss experience adjusted for current factors. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the most recent 3 years for the consumer and real estate portfolio segment and 5
years for the commercial portfolio segment. The total loan portfolio’s actual loss experience is supplemented with other economic factors based on the risks present for each portfolio segment. These economic factors include consideration of the
following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending
policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations. The following
portfolio segments have been identified: Commercial and Industrial, Commercial Real Estate, Residential Real Estate, and Consumer.
Commercial and industrial loans consist of borrowings for commercial purposes to individuals, corporations, partnerships, sole
proprietorships, and other business enterprises. Commercial and industrial loans are generally secured by business assets such as equipment, accounts receivable, inventory, or any other asset excluding real estate and generally made to finance capital
expenditures or operations. The Company’s risk exposure is related to deterioration in the value of collateral securing the loan should foreclosure become necessary. Generally, business assets used or produced in operations do not maintain their
value upon foreclosure, which may require the Company to write down the value significantly to sell.
9
NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Commercial real estate consists of nonfarm, nonresidential loans secured by owner-occupied and nonowner-occupied
commercial real estate as well as commercial construction loans. An owner-occupied loan relates to a borrower purchased building or space for which the repayment of principal is dependent upon cash flows from the ongoing business operations conducted
by the party, or an affiliate of the party, who owns the property. Owner-occupied loans that are dependent on cash flows from operations can be adversely affected by current market conditions for their product or service. A nonowner- occupied
loan is a property loan for which the repayment of principal is dependent upon rental income associated with the property or the subsequent sale of the property. Nonowner-occupied loans that are dependent upon rental income are primarily impacted by
local economic conditions which dictate occupancy rates and the amount of rent charged. Commercial construction loans consist of borrowings to purchase and develop raw land into 1-4 family residential properties. Construction loans are extended to
individuals as well as corporations for the construction of an individual or multiple properties and are secured by raw land and the subsequent improvements. Repayment of the loans to real estate developers is dependent upon the sale of properties to
third parties in a timely fashion upon completion. Should there be delays in construction or a downturn in the market for those properties, there may be significant erosion in value which may be absorbed by the Company.
Residential real estate loans consist of loans to individuals for the purchase of 1-4 family primary residences with repayment primarily
through wage or other income sources of the individual borrower. The Company’s loss exposure to these loans is dependent on local market conditions for residential properties as loan amounts are determined, in part, by the fair value of the property
at origination.
Consumer loans are comprised of loans to individuals secured by automobiles, open-end home equity loans and other loans to individuals for
household, family, and other personal expenditures, both secured and unsecured. These loans typically have maturities of 6 years or less with
repayment dependent on individual wages and income. The risk of loss on consumer loans is elevated as the collateral securing these loans, if any, rapidly depreciate in value or may be worthless and/or difficult to locate if repossession is
necessary. The Company has allocated the highest percentage of its allowance for loan losses as a percentage of loans to the other identified loan portfolio segments due to the larger dollar balances associated with such portfolios.
At March 31, 2022, there were no changes to the accounting policies or methodologies within any of the Company’s loan portfolio segments from
the prior period.
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 4,761,072 and 4,787,446 for the three months ended March 31, 2022 and 2021, respectively. Ohio Valley had
no dilutive effect and no potential common shares issuable under stock options or other agreements for any period presented.
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. The Bank’s 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. For SEC filers who are smaller reporting companies, such as
the Company, ASU 2016-13 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments-Credit Losses (Topic 326). The standard addresses the following: 1)
eliminates the accounting guidance for a troubled debt restructuring (“TDR”), will require an entity to determine whether a modification results in a new loan or a continuation of an existing loan, 2) expands disclosures related to modifications, and
3) will require disclosure of current period gross write-offs of financing receivables within the vintage disclosures table. The amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods
within those fiscal years and are applied prospectively, except with respect to the recognition and measurement of TDRs, where an entity has the option to apply a modified retrospective transition method. Early adoption of the amendments in this update
is permitted if ASU 2016-13 has been previously adopted. An entity may elect to early adopt the amendments regarding TDRs and related disclosure enhancements separately from the amendments related to vintage disclosures. The Company is assessing the
impact that the adoption of ASU 2022-02 will have on its consolidated financial statements
10
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.
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).
11
NOTE 2 – FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)
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 March 31,
2022 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 securities
—
$
28,993
—
U.S. Government sponsored entity securities
—
24,374
—
Agency mortgage-backed securities, residential
—
136,238
—
Interest rate swap derivatives
—
719
—
Liabilities:
Interest rate swap derivatives
—
( 719
)
—
Fair Value Measurements at December 31,
2021 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 securities
—
$
20,143
—
U.S. Government sponsored entity securities
—
25,916
—
Agency mortgage-backed securities, residential
—
130,941
—
Interest rate swap derivatives
—
599
—
Liabilities:
Interest rate swap derivatives
—
( 599
)
—
There were no transfers
between Level 1 and Level 2 during 2022 or 2021.
Assets and Liabilities Measured on a Nonrecurring Basis
Assets and liabilities measured at fair value on a nonrecurring basis are summarized below:
Fair Value Measurements at March 31,
2022, 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 and Industrial
—
—
$
1,664
Fair Value Measurements at December 31, 2021 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 and Industrial
—
—
$
1,983
At March 31, 2022, the recorded investment of impaired loans measured for impairment using the fair value of collateral for
collateral-dependent loans totaled $ 1,730 , with a corresponding valuation allowance of $ 66 , resulting in an increase of $ 56 in provision expense during the three months ended
March 31, 2022, with no corresponding charge-offs recognized. This is compared to an increase of $ 90 in provision expense during the three months ended March 31, 2021. At December 31, 2021, the recorded investment of impaired loans measured for impairment using the fair value
of collateral for collateral-dependent loans totaled $ 1,993 , with a corresponding valuation allowance of $ 10 , resulting in an increase of $ 10 in provision expense during the year
ended December 31, 2021, with no corresponding charge-offs recognized.
12
NOTE 2 – FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)
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 March 31, 2022 and December 31, 2021
March 31, 2022
Fair
Value
Valuation
Technique(s)
Unobservable
Input(s)
Range
Weighted Average
Impaired loans:
1
1
Commercial and industrial
$
1,664
Sales approach
Adjustment to comparables and equipment comparables
0 % to 25 %
17.0 %
December 31, 2021
Fair
Value
Valuation
Technique(s)
Unobservable
Input(s)
Range
Weighted Average
Impaired loans:
1
1
Commercial and industrial
$
1,983
Sales approach
Adjustment to comparables and equipment comparables
0 % to 25 %
18.4 %
The carrying amounts and estimated fair values of financial instruments at March 31, 2022 and December 31, 2021 are as follows:
Carrying
Fair Value Measurements at March 31,
2022 Using
Value
Level 1
Level 2
Level 3
Total
Financial Assets:
Cash and cash equivalents
$
163,724
$
163,724
$
—
$
—
$
163,724
Certificates of deposit in financial institutions
2,124
—
2,124
—
2,124
Securities available for sale
189,605
—
189,605
—
189,605
Securities held to maturity
10,071
—
5,707
3,912
9,619
Loans, net
806,378
—
—
793,421
793,421
Interest rate swap derivatives
719
—
719
—
719
Accrued interest receivable
2,811
—
477
2,334
2,811
Financial liabilities:
Deposits
1,074,418
894,224
180,404
—
1,074,628
Other borrowed funds
18,929
—
19,153
—
19,153
Subordinated debentures
8,500
—
6,255
—
6,255
Interest rate swap derivatives
719
—
699
—
699
Accrued interest payable
400
1
502
—
503
Carrying
Fair Value Measurements at December 31,
2021 Using:
Value
Level 1
Level 2
Level 3
Total
Financial Assets:
Cash and cash equivalents
$
152,034
$
152,034
$
—
$
—
$
152,034
Certificates of deposit in financial institutions
2,329
—
2,329
—
2,329
Securities available for sale
177,000
—
177,000
—
177,000
Securities held to maturity
10,294
—
6,063
4,387
10,450
Loans, net
824,708
—
—
821,899
821,899
Interest rate swap derivatives
599
—
599
—
599
Accrued interest receivable
2,695
—
363
2,332
2,695
Financial liabilities:
Deposits
1,059,908
870,626
189,796
—
1,060,422
Other borrowed funds
19,614
—
20,279
—
20,279
Subordinated debentures
8,500
—
5,657
—
5,657
Interest rate swap derivatives
599
—
599
—
599
Accrued interest payable
439
1
438
—
439
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 March 31, 2022
and December 31, 2021 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
March 31 , 2022
U.S. Government securities
$
30,415
$
-
$
( 1,422
)
$
28,993
U.S. Government sponsored entity securities
25,630
21
( 1,277
)
24,374
Agency mortgage-backed securities, residential
143,356
50
( 7,168
)
136,238
Total securities
$
199,401
$
71
$
( 9,867
)
$
189,605
December 31 , 2021
U.S. Government securities
$
20,182
$
-
$
( 39
)
$
20,143
U.S. Government sponsored entity securities
25,980
109
( 173
)
25,916
Agency mortgage-backed securities, residential
129,942
1,476
( 477
)
130,941
Total securities
$
176,104
$
1,585
$
( 689
)
$
177,000
Securities Held to Maturity
Amortized
Cost
Gross Unrecognized
Gains
Gross Unrecognized
Losses
Estimated
Fair Value
March 31 , 2022
Obligations of states and political subdivisions
$
10,070
$
87
$
( 539
)
$
9,618
Agency mortgage-backed securities, residential
1
—
—
1
Total securities
$
10,071
$
87
$
( 539
)
$
9,619
December 31 , 2021
Obligations of states and political subdivisions
$
10,292
$
200
$
( 44
)
$
10,448
Agency mortgage-backed securities, residential
2
—
—
2
Total securities
$
10,294
$
200
$
( 44
)
$
10,450
The amortized cost and estimated fair value of debt securities at March 31, 2022, 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
$
5,996
$
6,016
$
434
$
439
Due in over one to five years
37,549
35,702
3,832
3,808
Due in over five to ten years
12,500
11,649
5,477
5,102
Due after ten years
—
—
327
269
Agency mortgage-backed securities, residential
143,356
136,238
1
1
Total debt securities
$
199,401
$
189,605
$
10,071
$
9,619
14
NOTE 3 – SECURITIES (Continued)
The following table summarizes securities with unrealized losses at March 31, 2022 and December 31, 2021, aggregated by major security type and length of
time in a continuous unrealized loss position:
March 31 , 2022
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 securities
$
28,993
$
( 1,422
)
$
—
$
—
$
28,993
$
( 1,422
)
U.S. Government sponsored entity
securities
18,357
( 1,277
)
—
—
18,357
( 1,277
)
Agency mortgage-backed
securities, residential
129,885
( 7,168
)
—
—
129,885
( 7,168
)
Total available for sale
$
177,235
$
( 9,867
)
$
—
$
—
$
177,235
$
( 9,867
)
December 31 , 2021
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 securities
$
20,143
$
( 39
)
$
—
$
—
$
20,143
$
( 39
)
U.S. Government sponsored entity
securities
18,307
( 173
)
—
—
18,307
( 173
)
Agency mortgage-backed securities, residential
64,560
( 477
)
—
—
64,560
( 477
)
Total available for sale
$
103,010
$
( 689
)
$
—
$
—
$
103,010
$
( 689
)
March 31 , 2022
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
$
4,027
$
( 407
)
$
787
$
( 132
)
$
4,814
$
( 539
)
Total held to maturity
$
4,027
$
( 407
)
$
787
$
( 132
)
$
4,814
$
( 539
)
December 31, 2021
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
$
2,617
$
( 38
)
$
130
$
( 6
)
$
2,747
$
( 44
)
Total held to maturity
$
2,617
$
( 38
)
$
130
$
( 6
)
$
2,747
$
( 44
)
There were no sales of
investment securities during the three months ended March 31, 2022 or 2021. 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 March 31, 2022, 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 March 31, 2022 or December 31, 2021 represents an other-than-temporary impairment.
15
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES
Loans are comprised of the following:
March 31,
2022
December 31,
2021
Residential real estate
$
270,576
$
274,425
Commercial real estate:
Owner-occupied
72,020
71,979
Nonowner-occupied
163,083
176,100
Construction
32,035
33,718
Commercial and industrial
144,160
141,525
Consumer:
Automobile
47,022
48,206
Home equity
22,770
22,375
Other
59,980
62,863
811,646
831,191
Less: Allowance for loan losses
( 5,268
)
( 6,483
)
Loans, net
$
806,378
$
824,708
On March 27, 2020, the Coronavirus Aid, Relief, and Economic
Security Act (“CARES Act”) was signed into law. The CARES Act provided assistance to small businesses through the establishment of the Paycheck Protection Program (“PPP”). The PPP provided small businesses with funds to use for payroll and certain
other expenses. There were no commercial and industrial
loans originated under the PPP at March 31, 2022, as compared to $ 446 at December 31, 2021. These loans are guaranteed by the Small Business Administration (“SBA”).
The following table presents the activity in the allowance for loan losses by portfolio segment for
the three months ended March 31, 2022
and 2021:
March 31 , 2022
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Beginning balance
$
980
$
2,548
$
1,571
$
1,384
$
6,483
Provision for loan losses
( 279
)
( 575
)
( 190
)
( 82
)
( 1,126
)
Loans charged off
( 3
)
( 1
)
—
( 330
)
( 334
)
Recoveries
16
19
8
202
245
Total ending allowance balance
$
714
$
1,991
$
1,389
$
1,174
$
5,268
March 31 , 2021
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Beginning balance
$
1,480
$
2,431
$
1,776
$
1,473
$
7,160
Provision for loan losses
( 116
)
( 102
)
52
114
( 52
)
Loans charged-off
( 1
)
( 10
)
( 71
)
( 359
)
( 441
)
Recoveries
14
27
34
145
220
Total ending allowance balance
$
1,377
$
2,346
$
1,791
$
1,373
$
6,887
16
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
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 March 31, 2022 and December 31, 2021:
March 31 , 2022
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
$
—
$
—
$
66
$
—
$
66
Collectively evaluated for impairment
714
1,991
1,323
1,174
5,202
Total ending allowance balance
$
714
$
1,991
$
1,389
$
1,174
$
5,268
Loans:
Loans individually evaluated for impairment
$
—
$
3,083
$
4,077
$
30
$
7,190
Loans collectively evaluated for impairment
270,576
264,055
140,083
129,742
804,456
Total ending loans balance
$
270,576
$
267,138
$
144,160
$
129,772
$
811,646
December 31 , 2021
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
$
—
$
—
$
10
$
—
$
10
Collectively evaluated for impairment
980
2,548
1,561
1,384
6,473
Total ending allowance balance
$
980
$
2,548
$
1,571
$
1,384
$
6,483
Loans:
Loans individually evaluated for impairment
$
—
$
5,411
$
4,531
$
81
$
10,023
Loans collectively evaluated for impairment
274,425
276,386
136,994
133,363
821,168
Total ending loans balance
$
274,425
$
281,797
$
141,525
$
133,444
$
831,191
The following tables present information related to loans individually evaluated for impairment
by class of loans as of March 31, 2022
and December 31, 2021:
March 31 , 2022
Unpaid
Principal
Balance
Recorded
Investment
Allowance for
Loan Losses
Allocated
With an allowance recorded:
Commercial and industrial
$
1,730
$
1,730
$
66
With no related allowance recorded:
Commercial real estate:
Owner-occupied
2,737
2,700
—
Nonowner-occupied
383
383
—
Commercial and industrial
2,347
2,347
—
Consumer:
Home equity
30
30
—
Total
$
7,227
$
7,190
$
66
17
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
December 31 , 2021
Unpaid
Principal
Balance
Recorded
Investment
Allowance for
Loan Losses
Allocated
With an allowance recorded:
Commercial and industrial
$
1,993
$
1,993
$
10
With no related allowance recorded:
Commercial real estate:
Owner-occupied
5,052
5,027
—
Nonowner-occupied
384
384
—
Commercial and industrial
2,538
2,538
—
Consumer:
Home equity
31
31
—
Other
50
50
—
Total
$
10,048
$
10,023
$
10
The following tables present information related to loans individually evaluated for impairment by class of loans for the three months ended March 31, 2022 and 2021:
Three months ended
March 31, 2022
Average
Impaired Loans
Interest Income
Recognized
Cash Basis
Interest Recognized
With an allowance recorded:
Commercial and industrial
$
1,862
$
40
$
40
With no related allowance recorded:
Commercial real estate:
Owner-occupied
2,713
39
39
Nonowner-occupied
384
7
7
Commercial and industrial
2,323
23
23
Consumer:
Home equity
30
1
1
Total
$
7,312
$
110
$
110
Three months ended
March 31, 2021
Average
Impaired Loans
Interest Income
Recognized
Cash Basis
Interest Recognized
With an allowance recorded:
Commercial real estate:
Owner-occupied
$
2,109
$
43
$
43
Commercial and industrial
281
4
4
Consumer:
Other
50
1
1
With no related allowance recorded:
Residential real estate
207
3
3
Commercial real estate:
Owner-occupied
3,128
34
34
Nonowner-occupied
389
7
7
Commercial and industrial
3,718
47
47
Consumer:
Home equity
33
1
1
Total
$
9,915
$
140
$
140
18
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
The recorded investment of a loan excludes accrued interest and net deferred origination fees and costs due to immateriality.
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). Other real estate owned for residential real estate properties totaled $ 15
as of March 31, 2022 and December 31, 2021. In addition, nonaccrual residential mortgage loans that are in the process of foreclosure had a recorded investment of $ 337 and $ 316 as of March 31, 2022 and December 31, 2021, respectively.
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 March 31, 2022 and December 31, 2021:
March 31 , 2022
Loans Past Due
90 Days And
Still Accruing
Nonaccrual
Residential real estate
$
8
$
2,260
Commercial real estate:
Owner-occupied
—
1,024
Nonowner-occupied
—
70
Construction
—
56
Commercial and industrial
—
155
Consumer:
Automobile
73
39
Home equity
—
146
Other
379
27
Total
$
460
$
3,777
December 31 , 2021
Loans Past Due
90 Days And
Still Accruing
Nonaccrual
Residential real estate
$
10
$
2,683
Commercial real estate:
Owner-occupied
—
1,055
Nonowner-occupied
—
—
Construction
—
146
Commercial and industrial
65
150
Consumer:
Automobile
55
147
Home equity
—
148
Other
160
17
Total
$
290
$
4,346
19
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 March 31, 2022 and December 31, 2021:
March 31 , 2022
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
$
1,603
$
1,019
$
746
$
3,368
$
267,208
$
270,576
Commercial real estate:
Owner-occupied
711
188
140
1,039
70,981
72,020
Nonowner-occupied
261
—
70
331
162,752
163,083
Construction
10
—
33
43
31,992
32,035
Commercial and industrial
92
148
155
395
143,765
144,160
Consumer:
Automobile
657
131
109
897
46,125
47,022
Home equity
-
150
47
197
22,573
22,770
Other
239
42
399
680
59,300
59,980
Total
$
3,573
$
1,678
$
1,699
$
6,950
$
804,696
$
811,646
December 31 , 2021
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
$
2,208
$
1,218
$
921
$
4,347
$
270,078
$
274,425
Commercial real estate:
Owner-occupied
895
—
153
1,048
70,931
71,979
Nonowner-occupied
100
—
—
100
176,000
176,100
Construction
36
53
33
122
33,596
33,718
Commercial and industrial
517
60
215
792
140,733
141,525
Consumer:
Automobile
656
148
194
998
47,208
48,206
Home equity
35
165
47
247
22,128
22,375
Other
401
133
177
711
62,152
62,863
Total
$
4,848
$
1,777
$
1,740
$
8,365
$
822,826
$
831,191
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.
20
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 March 31, 2022 and December 31, 2021:
March 31 , 2022
TDRs
Performing to
Modified
Terms
TDRs Not
Performing to
Modified
Terms
Total
TDRs
Commercial real estate:
Owner-occupied
Reduction of principal and interest payments
$
1,446
$
—
$
1,446
Credit extension at lower stated rate than market rate
371
—
371
Nonowner-occupied
Credit extension at lower stated rate than market rate
383
—
383
Commercial and industrial:
Interest only payments
2,347
—
2,347
Total TDRs
$
4,547
$
—
$
4,547
December 31 , 2021
TDRs
Performing to
Modified
Terms
TDRs Not
Performing to
Modified
Terms
Total
TDRs
Commercial real estate:
Owner-occupied
Reduction of principal and interest payments
$
1,455
$
—
$
1,455
Maturity extension at lower stated rate than market rate
268
—
268
Credit extension at lower stated rate than market rate
375
—
375
Nonowner-occupied
Credit extension at lower stated rate than market rate
385
—
385
Commercial and industrial:
Interest only payments
2,301
—
2,301
Total TDRs
$
4,784
$
—
$
4,784
At March 31, 2022 and December 31, 2021, the Company had no specific allocations in reserves to customers whose loan terms were modified in TDRs. At March 31, 2022, the Company had $ 3,153 in commitments to lend additional amounts to customers with outstanding loans that are classified as TDRs, as compared to $ 3,199 at December 31, 2021.
There were no TDR loan
modifications that occurred during the three months ended March 31, 2022 and 2021 and, therefore, had no impact to provision expense or the allowance for loan losses.
During the three months ended March 31, 2022 and 2021, the Company had no TDRs that 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.
21
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)
The CARES Act 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 if they are less than 30 days past due on their contractual payments at the time
of modification. Through March 31, 2022, the Company had modified 591 loans related to COVID-19 with an outstanding loan balance of $ 107,098 that were not reported as TDRs. As of March 31, 2022, the Company had 19 of those modified loans still operating under their COVID-19 related deferral terms with an outstanding loan balance of $ 378 that were not reported as TDRs in the tables presented above.
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 $ 1,000 .
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 are 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 that 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.
22
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 March 31, 2022 and December 31, 2021, and based on the most recent analysis performed, the risk category of commercial loans by class of loans was as follows:
March 31 , 2022
Pass
Criticized
Classified
Total
Commercial real estate:
Owner-occupied
$
67,374
$
2,611
$
2,035
$
72,020
Nonowner-occupied
162,817
—
266
163,083
Construction
32,002
—
33
32,035
Commercial and industrial
137,896
2,032
4,232
144,160
Total
$
400,089
$
4,643
$
6,566
$
411,298
December 31 , 2021
Pass
Criticized
Classified
Total
Commercial real estate:
Owner-occupied
$
66,999
$
618
$
4,362
$
71,979
Nonowner-occupied
175,901
—
199
176,100
Construction
33,685
—
33
33,718
Commercial and industrial
134,983
1,862
4,680
141,525
Total
$
411,568
$
2,480
$
9,274
$
423,322
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 March 31, 2022 and December 31, 2021:
March 31 , 2022
Consumer
Residential
Automobile
Home Equity
Other
Real Estate
Total
Performing
$
46,910
$
22,624
$
59,574
$
268,308
$
397,416
Nonperforming
112
146
406
2,268
2,932
Total
$
47,022
$
22,770
$
59,980
$
270,576
$
400,348
December 31 , 2021
Consumer
Residential
Automobile
Home Equity
Other
Real Estate
Total
Performing
$
48,004
$
22,227
$
62,686
$
271,732
$
404,649
Nonperforming
202
148
177
2,693
3,220
Total
$
48,206
$
22,375
$
62,863
$
274,425
$
407,869
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 4.69 % of total loans were unsecured at March 31, 2022, up from 4.45 % at December 31, 2021.
23
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 March 31, 2022,
the contract amounts of these instruments totaled approximately $ 94,498 , compared to $ 89,602 at December 31, 2021. 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 March 31, 2022 and December 31, 2021 are comprised of advances from the Federal Home Loan Bank (“FHLB”)
of Cincinnati and promissory notes.
FHLB
Borrowings
Promissory
Notes
Totals
March 31 , 2022
$
16,791
$
2,138
$
18,929
December 31 , 2021
$
17,476
$
2,138
$
19,614
Pursuant to collateral agreements with the FHLB, advances are secured by $ 262,661 in qualifying mortgage loans, $ 31,904 in commercial loans and $ 5,125 in FHLB stock at March 31, 2022. Fixed-rate FHLB advances of $ 16,791
mature through 2042 and have interest rates ranging from 1.53 % to 2.97 % and a year-to-date weighted average cost of 2.37 % at March 31, 2022 and 2.39 % at December 31, 2021. There were no
variable-rate FHLB borrowings at March 31, 2022.
At March 31, 2022, the Company had a cash management line of credit enabling it to borrow up to $ 100,000 from the FHLB, subject to the stock ownership and collateral limitations described in the next paragraph. 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 March 31, 2022.
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 $ 189,260 at March 31,
2022. Of this maximum borrowing capacity, the Company had $ 107,949 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 March 13, 2023 , and have fixed rates ranging from 1.00 %
to 1.30 % and a year-to-date weighted average cost of 1.22 % at March 31, 2022, as compared to 1.23 % at December 31, 2021. At March 31, 2022
there were six promissory notes payable by Ohio Valley to related parties totaling $ 2,138 . There were no promissory notes payable to other banks at March 31, 2022
and December 31, 2021, respectively.
Letters of credit issued on the Bank’s behalf by the FHLB to collateralize certain public unit deposits as required by law totaled $ 64,520 at March 31, 2022 and $ 68,380 at December 31, 2021.
Scheduled principal payments as of March 31, 2022:
FHLB
Borrowings
Promissory
Notes
Totals
2022
$
1,424
$
1,031
$
2,455
2023
1,784
1,107
2,891
2024
1,693
—
1,693
2025
1,560
—
1,560
2026
1,434
—
1,434
Thereafter
8,896
—
8,896
$
16,791
$
2,138
$
18,929
24
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 90.5 % and 90.8 % of total consolidated revenues
for the quarters end March 31, 2022 and 2021, 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. All goodwill is in the banking segment.
Information for the Company’s reportable segments is as follows:
Three months ended March 31,
2022
Banking
Consumer
Finance
Total
Company
Net interest income
$
9,468
$
522
$
9,990
Provision expense
( 1,100
)
( 26
)
( 1,126
)
Noninterest income
2,891
829
3,720
Noninterest expense
9,094
694
9,788
Tax expense
780
143
923
Net income
3,585
540
4,125
Assets
1,245,025
13,151
1,258,176
Three months ended March 31,
2021
Banking
Consumer
Finance
Total
Company
Net interest income
$
9,554
$
494
$
10,048
Provision expense
( 50
)
( 2
)
( 52
)
Noninterest income
2,508
831
3,339
Noninterest expense
8,497
690
9,187
Tax expense
588
133
721
Net income
3,027
504
3,531
Assets
1,212,129
13,055
1,225,184
25
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 13 months to 19 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.
Balance sheet information related to leases was as follows:
As of
March 31,
2022
As of
December 31,
2021
Operating leases:
Operating lease right-of-use assets
$
1,155
$
1,195
Operating lease liabilities
1,155
1,195
The components of lease cost were as follows:
Three months ended
March 31,
2022
2021
Operating lease cost
$
42
$
39
Short-term lease expense
10
8
Future undiscounted lease payments for operating leases with initial terms of one year or more as of March 31, 2022 are as follows:
Operating
Leases
2022
(remaining)
$
126
2023
127
2024
106
2025
106
2026
107
Thereafter
866
Total lease payments
1,438
Less: Imputed Interest
( 283
)
Total operating leases
$
1,155
Other information was as follows:
As of
March 31,
2022
As of
December 31,
2021
Weighted-average remaining lease term for operating leases
13.4 years
13.7 years
Weighted-average discount rate for operating leases
2.30
%
2.29
%
26
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.