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,
2022
December 31,
2021
ASSETS
Cash and noninterest-bearing deposits with banks
$
13,587
$
14,111
Interest-bearing deposits with banks
99,524
137,923
Total cash and cash equivalents
113,111
152,034
Certificates of deposit in financial institutions
1,868
2,329
Securities available for sale
184,844
177,000
Securities held to maturity (estimated fair value: 2022 - $ 8,655 ; 2021 - $ 10,450 )
9,642
10,294
Restricted investments in bank stocks
5,953
7,265
Total loans
855,913
831,191
Less: Allowance for loan losses
( 4,811
)
( 6,483
)
Net loans
851,102
824,708
Premises and equipment, net
20,490
20,730
Premises and equipment held for sale, net
598
438
Other real estate owned, net
15
15
Accrued interest receivable
3,053
2,695
Goodwill
7,319
7,319
Other intangible assets, net
35
64
Bank owned life insurance and annuity assets
39,417
37,281
Operating lease right-of-use asset, net
1,170
1,195
Deferred tax assets
7,056
2,217
Other assets
6,801
4,185
Total assets
$
1,252,474
$
1,249,769
LIABILITIES
Noninterest-bearing deposits
$
353,352
$
353,578
Interest-bearing deposits
720,973
706,330
Total deposits
1,074,325
1,059,908
Other borrowed funds
18,085
19,614
Subordinated debentures
8,500
8,500
Operating lease liability
1,170
1,195
Other liabilities
21,774
19,196
Total liabilities
1,123,854
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
106,799
100,702
Accumulated other comprehensive income (loss)
( 18,700
)
708
Treasury stock, at cost ( 693,933 shares)
( 16,666
)
( 16,666
)
Total shareholders’ equity
128,620
141,356
Total liabilities and shareholders’ equity
$
1,252,474
$
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
September 30,
Nine months ended
September 30,
2022
2021
2022
2021
Interest and dividend income:
Loans, including fees
$
10,984
$
10,522
$
30,802
$
31,649
Securities
Taxable
889
527
2,435
1,411
Tax exempt
45
61
137
180
Dividends
95
58
222
174
Interest-bearing deposits with banks
516
50
802
111
Other Interest
3
8
12
26
12,532
11,226
34,410
33,551
Interest expense:
Deposits
504
692
1,530
2,374
Other borrowed funds
101
136
310
436
Subordinated debentures
82
39
182
119
687
867
2,022
2,929
Net interest income
11,845
10,359
32,388
30,622
Provision for (recovery of) loan losses
( 378
)
( 93
)
( 691
)
( 118
)
Net interest income after provision for loan losses
12,223
10,452
33,079
30,740
Noninterest income:
Service charges on deposit accounts
662
514
1,815
1,309
Trust fees
80
70
247
212
Income from bank owned life insurance and annuity assets
205
253
674
701
Mortgage banking income
185
179
640
544
Electronic refund check / deposit fees
—
—
675
675
Debit / credit card interchange income
1,291
1,237
3,603
3,460
Gain on other real estate owned
—
—
7
1
Tax preparation fees
3
3
741
752
Other
189
356
569
803
2,615
2,612
8,971
8,457
Noninterest expense:
Salaries and employee benefits
5,867
5,476
17,120
16,025
Occupancy
517
483
1,419
1,415
Furniture and equipment
296
287
841
852
Professional fees
418
425
1,405
1,282
Marketing expense
260
128
718
664
FDIC insurance
80
84
250
242
Data processing
776
667
2,136
1,902
Software
561
464
1,620
1,347
Foreclosed assets
11
10
48
32
Amortization of intangibles
8
11
28
38
Other
1,553
1,434
4,573
4,154
10,347
9,469
30,158
27,953
Income before income taxes
4,491
3,595
11,892
11,244
Provision for income taxes
801
559
2,078
1,816
NET INCOME
$
3,690
$
3,036
$
9,814
$
9,428
Earnings per share
$
0.77
$
0.63
$
2.06
$
1.97
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,
2022
2021
2022
2021
Net Income
$
3,690
$
3,036
$
9,814
$
9,428
Other comprehensive income (loss):
Change in unrealized gain (loss) on available for sale securities
( 8,403
)
( 85
)
( 24,567
)
( 1,706
)
Related tax (expense) benefit
1,764
18
5,159
358
Total other comprehensive income (loss), net of tax
( 6,639
)
( 67
)
( 19,408
)
( 1,348
)
Total comprehensive income (loss)
$
( 2,949
)
$
2,969
$
( 9,594
)
$
8,080
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, 2022
$
5,465
$
51,722
$
104,110
$
( 12,061
)
$
( 16,666
)
$
132,570
Net income
—
—
3,690
—
—
3,690
Other comprehensive loss, net
—
—
—
( 6,639
)
—
( 6,639
)
Cash dividends, $ 0.21
per share
—
—
( 1,001
)
—
—
( 1,001
)
Balance at September 30 , 2022
$
5,465
$
51,722
$
106,799
$
( 18,700
)
$
( 16,666
)
$
128,620
Balance at July 1, 2021
$
5,447
$
51,165
$
97,369
$
1,155
$
( 15,712
)
$
139,424
Net income
—
—
3,036
—
—
3,036
Other comprehensive loss, net
—
—
—
( 67
)
—
( 67
)
Cash dividends, $ 0.21
per share
—
—
( 1,005
)
—
—
( 1,005
)
Shares acquired for treasury, 16,569 shares
—
—
—
—
( 458
)
( 458
)
Balance at September 30 , 2021
$
5,447
$
51,165
$
99,400
$
1,088
$
( 16,170
)
$
140,930
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, 2022
$
5,447
$
51,165
$
100,702
$
708
$
( 16,666
)
$
141,356
Net income
—
—
9,814
—
—
9,814
Other comprehensive loss, net
—
—
—
( 19,408
)
—
( 19,408
)
Cash dividends, $ 0.78
per share
—
—
( 3,717
)
—
—
( 3,717
)
Common Stock issued to ESOP, 18,522 shares
18
557
—
—
—
575
Balance at September 30 , 2022
$
5,465
$
51,722
$
106,799
$
( 18,700
)
$
( 16,666
)
$
128,620
Balance at January 1, 2021
$
5,447
$
51,165
$
92,988
$
2,436
$
( 15,712
)
$
136,324
Net income
—
—
9,428
—
—
9,428
Other comprehensive loss, net
—
—
—
( 1,348
)
—
( 1,348
)
Cash dividends, $ 0.63
per share
—
—
( 3,016
)
—
—
( 3,016
)
Shares acquired for treasury, 16,569 shares
—
—
—
—
( 458
)
( 458
)
Balance at September 30 , 2021
$
5,447
$
51,165
$
99,400
$
1,088
$
( 16,170
)
$
140,930
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,
2022
2021
Net cash provided by operating activities:
$
10,229
$
8,080
Investing activities:
Proceeds from maturities and calls of securities available for sale
22,652
32,814
Purchases of securities available for sale
( 54,103
)
( 96,240
)
Proceeds from maturities and calls of securities held to maturity
634
1,586
Purchase of securities held to maturity
( 1,071
)
( 1,341
)
Proceeds from maturities of certificates of deposit in financial institutions
445
735
Purchase of certificates of deposit in financial institutions
—
( 735
)
Redemptions of federal home loan bank stock
1,312
241
Net change in loans
( 25,695
)
2,548
Proceeds from sale of other real estate owned
7
49
Purchases of premises and equipment
( 1,662
)
( 797
)
Disposals of premises and equipment
420
486
Proceeds from building grant
200
—
Purchases of bank owned life insurance and annuity assets
( 1,462
)
( 550
)
Net cash (used in) investing activities
( 58,323
)
( 61,204
)
Financing activities:
Change in deposits
14,417
57,937
Cash dividends
( 3,717
)
( 3,016
)
Purchase of treasury stock
—
( 458
)
Proceeds from Federal Home Loan Bank borrowings
—
600
Repayment of Federal Home Loan Bank borrowings
( 1,529
)
( 4,118
)
Change in other short-term borrowings
—
( 1,060
)
Net cash provided by financing activities
9,171
49,885
Change in cash and cash equivalents
( 38,923
)
( 3,239
)
Cash and cash equivalents at beginning of period
152,034
138,303
Cash and cash equivalents at end of period
$
113,111
$
135,064
Supplemental disclosure:
Cash paid for interest
$
2,137
$
3,525
Cash paid for income taxes
1,350
2,400
Proceeds from bank owned life insurance and annuity assets not settled
—
173
Operating lease liability arising from obtaining right-of-use asset
108
570
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, Ohio Valley Financial Services Agency, LLC, an insurance agency, and OVBC
Captive, Inc., a limited purpose property and casualty insurance company. The Bank has two wholly-owned subsidiaries, Race Day Mortgage, Inc.,
an Ohio corporation that provides online consumer mortgages, 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 September 30, 2022, 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, 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.
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 the 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. As of September 30, 2022, there were $ 493 in loans held for sale by the Bank, 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 ("TDRs") and are 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. TDRs are measured at the present value of estimated future cash flows using the loan’s
effective rate at inception. If a TDR is considered to be a collateral dependent loan, the loan is reported, net, at the fair value of the collateral. For TDRs 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 three years for the consumer and real estate portfolio segment and five 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 that 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 six 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 September 30, 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 quarter. The weighted average common shares outstanding were 4,771,774 and 4,783,886 for the three months ended September 30, 2022
and 2021, respectively. The weighted average common shares outstanding were 4,768,246 and 4,786,246 for the nine months ended September 30, 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 also requires 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 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. 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). This standard: (i) eliminates the accounting guidance for
TDRs, requiring entities to determine whether a modification results in a new loan or a continuation of an existing loan; (ii) expands disclosures related to modifications; and (iii) requires 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, which
typically amount to approximately 10 % of the fair value of such collateral.
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 September 30,
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
$
42,790
$
—
—
U.S. Government sponsored entity securities
—
18,717
—
Agency mortgage-backed securities, residential
—
123,337
—
Interest rate swap derivatives
—
1,404
—
Liabilities:
Interest rate swap derivatives
—
( 1,404
)
—
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
)
—
Assets and Liabilities Measured on a Nonrecurring Basis
There were no assets or
liabilities measured at fair value on a nonrecurring basis at September 30, 2022. Assets and liabilities measured at fair value on a nonrecurring basis at December 31, 2021 are summarized below:
Fair Value Measurements at December 31, 2021
Using
December 31, 2021
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 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.
There was no other real estate owned that
was measured at fair value less costs to sell at September 30, 2022 and December 31, 2021. There were no corresponding write-downs during
the three and nine months ended September 30, 2022 and 2021.
12
NOTE 2 – FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)
There was no quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis
at September 30, 2022. 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, 2021:
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 %
18.5 %%
The carrying amounts and estimated fair values of financial instruments at September 30, 2022 and December 31, 2021 are as follows:
Carrying
Fair Value Measurements at September 30,
2022 Using
Value
Level 1
Level 2
Level 3
Total
Financial Assets:
Cash and cash equivalents
$
113,111
$
113,111
$
—
$
—
$
113,111
Certificates of deposit in financial institutions
1,868
—
1,868
—
1,868
Securities available for sale
184,844
42,790
142,054
—
184,844
Securities held to maturity
9,642
—
5,210
3,445
8,655
Loans, net
851,102
—
—
825,644
825,644
Interest rate swap derivatives
1,404
—
1,404
—
1,404
Accrued interest receivable
3,053
—
552
2,501
3,053
Financial liabilities:
Deposits
1,074,325
920,418
153,807
—
1,074,225
Other borrowed funds
18,085
—
16,646
—
16,646
Subordinated debentures
8,500
—
8,474
—
8,474
Interest rate swap derivatives
1,404
—
1,404
—
1,404
Accrued interest payable
325
—
325
—
325
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
20,143
156,857
—
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 September 30, 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
September 30 , 2022
U.S. Government securities
$
45,988
$
—
$
( 3,198
)
$
42,790
U.S. Government sponsored entity securities
21,344
—
( 2,627
)
18,717
Agency mortgage-backed securities, residential
141,183
—
( 17,846
)
123,337
Total securities
$
208,515
$
—
$
( 23,671
)
$
184,844
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
September 30 , 2022
Obligations of states and political subdivisions
$
9,641
$
30
$
( 1,017
)
$
8,654
Agency mortgage-backed securities, residential
1
—
—
1
Total securities
$
9,642
$
30
$
( 1,017
)
$
8,655
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 September 30, 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
$
1,998
$
1,987
$
359
$
360
Due in over one to five years
60,334
55,264
3,522
3,376
Due in over five to ten years
5,000
4,256
3,022
2,718
Due after ten years
—
—
2,738
2,200
Agency mortgage-backed securities, residential
141,183
123,337
1
1
Total debt securities
$
208,515
$
184,844
$
9,642
$
8,655
14
NOTE 3 – SECURITIES (Continued)
The following table summarizes securities with unrealized losses at September 30, 2022 and December 31, 2021, aggregated by
major security type and length of time in a continuous unrealized loss position:
September 30 , 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
$
42,790
$
( 3,198
)
$
—
$
—
$
42,790
$
( 3,198
)
U.S. Government sponsored entity securities
8,017
( 827
)
10,700
( 1,800
)
18,717
( 2,627
)
Agency mortgage-backed securities,
residential
87,082
( 11,001
)
36,255
( 6,845
)
123,337
( 17,846
)
Total available for sale
$
137,889
$
( 15,026
)
$
46,955
$
( 8,645
)
$
184,844
$
( 23,671
)
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
)
September 30, 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
$
5,206
$
( 652
)
$
1,660
$
( 365
)
$
6,866
$
( 1,017
)
Total held to maturity
$
5,206
$
( 652
)
$
1,660
$
( 365
)
$
6,866
$
( 1,017
)
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 and nine months ended September 30, 2022 or 2021. Unrealized losses on the Company’s debt securities
have not been recognized into income because the issuers’ securities were of high credit quality as of September 30, 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 September 30, 2022 and December 31, 2021
represents an other-than-temporary impairment.
15
NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES
Loans are comprised of the following:
September 30,
2022
December 31,
2021
Residential real estate
$
272,271
$
274,425
Commercial real estate:
Owner-occupied
70,623
71,979
Nonowner-occupied
173,116
176,100
Construction
41,264
33,718
Commercial and industrial
153,417
141,525
Consumer:
Automobile
54,409
48,206
Home equity
26,755
22,375
Other
64,058
62,863
855,913
831,191
Less: Allowance for loan losses
( 4,811
)
( 6,483
)
Loans, net
$
851,102
$
824,708
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") was signed into law in response to coronavirus ("COVID-19"). 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. At September 30, 2022, there were no commercial and industrial loans originated under the PPP, as compared to $ 446 at December 31, 2021. These loans are guaranteed by the Small Business Administration.
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended September 30, 2022 and 2021:
September 30 , 2022
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Beginning balance
$
614
$
1,846
$
1,548
$
1,206
$
5,214
Provision for loan losses
( 189
)
42
( 308
)
77
( 378
)
Loans charged off
( 57
)
( 20
)
—
( 262
)
( 339
)
Recoveries
55
29
36
194
314
Total ending allowance balance
$
423
$
1,897
$
1,276
$
1,215
$
4,811
September 30 , 2021
Residential
Real Estate
Commercial
Real Estate
Commercial
and Industrial
Consumer
Total
Allowance for loan losses:
Beginning balance
$
1,088
$
2,532
$
1,746
$
1,433
$
6,799
Provision for loan losses
( 34
)
10
( 263
)
194
( 93
)
Loans charged-off
( 49
)
( 63
)
( 25
)
( 280
)
( 417
)
Recoveries
40
115
113
107
375
Total ending allowance balance
$
1,045
$
2,594
$
1,571
$
1,454
$
6,664
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, 2022 and 2021:
September 30, 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
( 545
)
( 683
)
271
266
( 691
)
Loans charged-off
( 99
)
( 36
)
( 618
)
( 964
)
( 1,717
)
Recoveries
87
68
52
529
736
Total ending allowance balance
$
423
$
1,897
$
1,276
$
1,215
$
4,811
September 30 , 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
( 443
)
121
( 260
)
464
( 118
)
Loans charged-off
( 75
)
( 115
)
( 96
)
( 879
)
( 1,165
)
Recoveries
83
157
151
396
787
Total ending allowance balance
$
1,045
$
2,594
$
1,571
$
1,454
$
6,664
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, 2022 and December 31, 2021:
September 30 , 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
$
—
$
—
$
—
$
—
$
—
Collectively evaluated for impairment
423
1,897
1,276
1,215
4,811
Total ending allowance balance
$
423
$
1,897
$
1,276
$
1,215
$
4,811
Loans:
Loans individually evaluated for impairment
$
—
$
2,020
$
—
$
28
$
2,048
Loans collectively evaluated for impairment
272,271
282,983
153,417
145,194
853,865
Total ending loans balance
$
272,271
$
285,003
$
153,417
$
145,222
$
855,913
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
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, 2022 and December 31, 2021:
September 30 , 2022
Unpaid
Principal Balance
Recorded
Investment
Allowance for Loan
Losses Allocated
With an allowance recorded:
$
—
$
—
$
—
With no related allowance recorded:
Commercial real estate:
Owner-occupied
1,703
1,640
—
Nonowner-occupied
380
380
—
Consumer:
Home equity
28
28
—
Total
$
2,111
$
2,048
$
—
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
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, 2022 and 2021:
Three months ended September 30, 2022
Nine months ended September 30, 2022
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:
Commercial real estate:
Owner-occupied
1,650
18
18
1,676
66
66
Nonowner-occupied
381
8
8
382
22
22
Consumer:
Home equity
14
1
1
22
1
1
Total
$
2,045
$
27
$
27
$
2,080
$
89
$
89
Three months ended September 30, 2021
Nine months ended September 30, 2021
Average
Impaired Loans
Interest Income
Recognized
Cash Basis
Interest Recognized
Average
Impaired Loans
Interest Income
Recognized
Cash Basis
Interest Recognized
With an allowance recorded:
Consumer:
Other
$
49
$
1
$
1
$
49
$
2
$
2
With no related allowance recorded:
Commercial real estate:
Owner-occupied
5,128
74
74
5,183
239
239
Nonowner-occupied
386
7
7
388
21
21
Commercial and industrial
3,174
111
111
3,586
200
200
Consumer:
Home equity
32
1
1
33
2
2
Total
$
8,769
$
194
$
194
$
9,239
$
464
$
464
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
September 30, 2022 and December 31, 2021. In addition, nonaccrual residential mortgage loans that are in the process of foreclosure had a recorded investment of $ 459 and $ 316 as of September 30, 2022 and December 31, 2021,
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, 2022 and December 31, 2021:
September 30 , 2022
Loans Past Due
90 Days And
Still Accruing
Nonaccrual
Residential real estate
$
203
$
1,531
Commercial real estate:
Owner-occupied
—
981
Nonowner-occupied
—
72
Construction
—
15
Commercial and industrial
148
149
Consumer:
Automobile
65
105
Home equity
—
127
Other
470
75
Total
$
886
$
3,055
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
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, 2022 and December 31, 2021:
September 30 , 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
$
1,514
$
907
$
624
$
3,045
$
269,226
$
272,271
Commercial real estate:
Owner-occupied
188
—
981
1,169
69,454
70,623
Nonowner-occupied
9
6
—
15
173,101
173,116
Construction
34
—
—
34
41,230
41,264
Commercial and industrial
96
—
297
393
153,024
153,417
Consumer:
Automobile
760
156
157
1,073
53,336
54,409
Home equity
35
—
127
162
26,593
26,755
Other
384
368
514
1,266
62,792
64,058
Total
$
3,020
$
1,437
$
2,700
$
7,157
$
848,756
$
855,913
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 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, 2022 and December 31, 2021:
September 30 , 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
$
419
$
—
$
419
Credit extension at lower stated rate than market rate
364
—
364
Nonowner-occupied
Credit extension at lower stated rate than market rate
380
—
380
Total TDRs
$
1,163
$
—
$
1,163
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 September 30, 2022 and December 31, 2021, the Company had no
specific allocations in reserves to customers whose loan terms have been modified in TDRs. At September 30, 2022, the Company had no
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 and nine months ended September 30, 2022 and 2021, and, therefore, no impact to provision expense or the allowance for loan losses.
During the three and nine months ended September 30, 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.
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 September 30, 2022, the Company had modified 521 loans related to COVID-19 with an outstanding loan balance of $ 97,236
that were not reported as TDRs. As of September 30, 2022, the Company had 11 of those modified loans still operating under their COVID-19
related deferral terms with an outstanding loan balance of $ 120 that were not reported as TDRs in the tables presented above.
22
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 $ 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) that results from potential weak primary repayment source or payment delinquency. These loans will be under constant supervision and 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 TDRs 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 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.
23
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, 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:
September 30 , 2022
Pass
Criticized
Classified
Total
Commercial real estate:
Owner-occupied
$
67,110
$
2,532
$
981
$
70,623
Nonowner-occupied
172,926
—
190
173,116
Construction
41,202
—
62
41,264
Commercial and industrial
151,371
276
1,770
153,417
Total
$
432,609
$
2,808
$
3,003
$
438,420
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 September 30, 2022 and December 31, 2021:
September 30 , 2022
Consumer
Residential
Automobile
Home Equity
Other
Real Estate
Total
Performing
$
54,239
$
26,628
$
63,513
$
270,537
$
414,917
Nonperforming
170
127
545
1,734
2,576
Total
$
54,409
$
26,755
$
64,058
$
272,271
$
417,493
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 4.76 % of total loans were unsecured at September 30, 2022, up from 4.45 % at December 31, 2021.
24
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, 2022, the contract amounts of
these instruments totaled approximately $ 101,706 , 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 September 30,
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
September 30 ,
2022
$
15,947
$
2,138
$
18,085
December 31, 2021
$
17,476
$
2,138
$
19,614
Pursuant to collateral agreements with the FHLB, advances are secured by $ 265,986 in qualifying mortgage loans, $ 30,420 in commercial loans and $ 3,813 in FHLB stock at September 30, 2022. Fixed-rate FHLB advances of $ 15,947
mature through 2042 and have interest rates ranging from 1.53 % to 2.97 % and a year-to-date weighted average cost of 2.35 % at September 30,
2022 and 2.39 % at December 31, 2021. There were no
variable-rate FHLB borrowings at September 30, 2022.
At September 30, 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 below. 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, 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 $ 183,760 at September 30,
2022. Of this maximum borrowing capacity, the Company had $ 96,813 available to use as additional borrowings, of which $ 96,813 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 April 13, 2023 , and have fixed rates ranging from 1.25 % to 1.30 % and a year-to-date weighted average cost of 1.25 %
at September 30,2022, as compared to 1.23 % at December 31, 2021. At September 30, 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 September 30, 2022 or December 31, 2021.
Letters of credit issued on the Bank's behalf by the FHLB to collateralize certain public unit deposits as required by law totaled $ 71,000 at September 30, 2022 and $ 68,380 at December 31, 2021.
Scheduled principal payments as of September 30, 2022:
FHLB
Borrowings
Promissory
Notes
Totals
2022
$
580
$
530
$
1,110
2023
1,784
1,608
3,392
2024
1,693
—
1,693
2025
1,560
—
1,560
2026
1,434
—
1,434
Thereafter
8,896
—
8,896
$
15,947
$
2,138
$
18,085
25
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 % of total consolidated revenues for the quarters end September 30, 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.
Information for the Company’s reportable segments is as follows:
Three Months Ended September 30, 2022
Banking
Consumer
Finance
Total
Company
Net interest income
$
11,299
$
546
$
11,845
Provision for loan losses
( 400
)
22
( 378
)
Noninterest income
2,573
42
2,615
Noninterest expense
9,743
604
10,347
Provision for income taxes
809
( 8
)
801
Net income
3,720
( 30
)
3,690
Assets
1,238,597
13,877
1,252,474
Three Months Ended September 30, 2021
Banking
Consumer
Finance
Total
Company
Net interest income
$
9,843
$
516
$
10,359
Provision for loan losses
( 100
)
7
( 93
)
Noninterest income
2,582
30
2,612
Noninterest expense
8,861
608
9,469
Provision for income taxes
574
( 15
)
559
Net income
3,090
( 54
)
3,036
Assets
1,232,353
13,025
1,245,378
Nine Months Ended September 30, 2022
Banking
Consumer
Finance
Total
Company
Net interest income
$
30,791
$
1,597
$
32,388
Provision for loan losses
( 700
)
9
( 691
)
Noninterest income
7,987
984
8,971
Noninterest expense
28,296
1,862
30,158
Provision for income taxes
1,930
148
2,078
Net income
9,252
562
9,814
Assets
1,238,597
13,877
1,252,474
Nine Months Ended September 30, 2021
Banking
Consumer
Finance
Total
Company
Net interest income
$
29,124
$
1,498
$
30,622
Provision for loan losses
( 150
)
32
( 118
)
Noninterest income
7,474
983
8,457
Noninterest expense
26,095
1,858
27,953
Provision for income taxes
1,693
123
1,816
Net income
8,960
468
9,428
Assets
1,232,353
13,025
1,245,378
26
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 7 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 is as follows:
As of
September 30, 2022
As of
December 31, 2021
Operating leases:
Operating lease right-of-use assets
$
1,170
$
1,195
Operating lease liabilities
1,170
1,195
The components of lease cost are as follows:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2022
2021
2022
2021
Operating lease cost
$
51
$
41
$
135
$
119
Short-term lease expense
10
8
28
24
Future undiscounted lease payments for operating leases with initial terms of one year or more as of September 30, 2022 are as follows:
Operating Leases
2022
(remaining)
$
49
2023
153
2024
133
2025
133
2026
119
Thereafter
866
Total lease payments
1,453
Less: Imputed Interest
( 283
)
Total operating leases
$
1,170
Other information is as follows:
As of
September 30, 2022
As of
December 31, 2021
Weighted-average remaining lease term for operating leases
12.6 years
13.7 years
Weighted-average discount rate for operating leases
2.36
%
2.29
%
27
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.